investorscraft@gmail.com

Intrinsic ValueiOThree Limited Ordinary Shares (IOTR)

Previous Close$4.43
Intrinsic Value
Upside potential
Previous Close
$4.43

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

iOThree Limited operates in the technology sector, focusing on innovative solutions that cater to digital transformation needs. The company's core revenue model likely revolves around software development, IT services, or cloud-based solutions, though specific product details are sparse. Positioned as a niche player, iOThree may target small to mid-sized enterprises seeking cost-effective digital upgrades. The competitive landscape is crowded, with larger incumbents dominating market share, but iOThree could differentiate through agility or specialized offerings. Given the lack of detailed disclosures, its exact market positioning remains unclear, though its modest revenue suggests it operates in a limited capacity. The tech sector's rapid evolution demands continuous innovation, which may pose challenges for smaller firms like iOThree to scale without significant investment or partnerships.

Revenue Profitability And Efficiency

iOThree reported revenue of £8.57 million for FY 2024, but net income was negative (£4,446), indicating profitability challenges. Operating cash flow stood at £1.63 million, suggesting some operational efficiency, though capital expenditures of £468,355 highlight ongoing investment needs. The lack of diluted EPS data implies minimal earnings impact per share, reinforcing the company's early-stage or struggling financial position.

Earnings Power And Capital Efficiency

The company's negative net income and near-zero EPS reflect weak earnings power. Operating cash flow positivity is a silver lining, but the modest scale limits capital efficiency. With no disclosed shares outstanding, assessing per-share metrics is impossible, though the debt-to-cash ratio (84.5% of cash covered by debt) signals moderate leverage.

Balance Sheet And Financial Health

iOThree holds £995,092 in cash against £845,306 in total debt, indicating a manageable leverage position. However, the absence of shareholder equity or asset details limits a full health assessment. The balance sheet appears lean, with liquidity supported by operating cash flow, but sustainability depends on improving profitability.

Growth Trends And Dividend Policy

Revenue growth cannot be inferred without prior-year data. The absence of dividends aligns with the company's loss-making status, suggesting reinvestment is prioritized. Future growth hinges on scaling operations or achieving profitability, but current trends do not yet indicate a clear upward trajectory.

Valuation And Market Expectations

Valuation metrics are unavailable due to missing share count and earnings data. Market expectations are likely muted given the lack of profitability, though the tech sector's premium on growth could attract speculative interest if iOThree demonstrates scalable potential.

Strategic Advantages And Outlook

iOThree's strategic advantages are unclear without detailed product or market differentiators. The outlook remains cautious due to its unprofitability, though operating cash flow provides a foundation for stabilization. Success depends on executing a clear growth strategy or securing strategic partnerships to enhance competitiveness.

Sources

Disclosed financials from CIK 0001997637 (FY 2024)

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount