Previous Close | $3.27 |
Intrinsic Value | $772,103,548,981,075,200,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000.00 |
Upside potential | +23,611,729,326,638,388,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000,000% |
Data is not available at this time.
Ispire Technology Inc. operates in the rapidly evolving cannabis and vaping technology sector, specializing in the design, development, and commercialization of innovative inhalation devices. The company’s core revenue model is driven by sales of its proprietary vaping hardware, including vaporizers and cartridges, which cater to both medical and recreational cannabis markets. Ispire differentiates itself through advanced heating technology and customizable solutions, positioning it as a key supplier to leading cannabis brands and distributors. The company’s focus on compliance, safety, and user experience strengthens its reputation in a highly regulated industry. As the global cannabis market expands, Ispire’s technological expertise and partnerships with established players enhance its competitive edge. However, the sector’s regulatory uncertainties and shifting consumer preferences present ongoing challenges. Ispire’s ability to innovate and adapt will be critical in maintaining its market position amid increasing competition from both niche startups and larger diversified firms.
Ispire reported revenue of $151.9 million for FY 2024, reflecting its growing presence in the cannabis hardware market. However, the company posted a net loss of $14.8 million, with diluted EPS of -$0.27, indicating ongoing profitability challenges. Operating cash flow was negative at $18.3 million, suggesting significant cash burn, though capital expenditures were relatively modest at $2.0 million. These metrics highlight inefficiencies in converting revenue to sustainable earnings.
The company’s negative net income and operating cash flow underscore its current lack of earnings power. While revenue generation appears robust, the inability to translate top-line growth into profitability raises concerns about capital efficiency. The modest capital expenditures suggest a focus on maintaining rather than aggressively expanding operations, which may limit near-term scalability without improved margins.
Ispire’s balance sheet shows $35.1 million in cash and equivalents, providing liquidity to navigate near-term challenges. Total debt stands at $3.4 million, indicating a relatively low leverage ratio. However, the negative operating cash flow and net losses could strain financial health if not addressed. The company’s ability to sustain operations will depend on improving profitability or securing additional funding.
Revenue growth trends suggest market demand for Ispire’s products, but profitability remains elusive. The company does not pay dividends, reinvesting available resources into operations and potential growth initiatives. Future success will hinge on scaling revenue while controlling costs, as well as capitalizing on emerging opportunities in the global cannabis and vaping markets.
With a negative EPS and ongoing cash burn, traditional valuation metrics are challenging to apply. Market expectations likely hinge on Ispire’s ability to achieve profitability and sustain revenue growth in a competitive and regulated industry. Investors may be betting on long-term sector expansion and the company’s technological differentiation to drive future valuation upside.
Ispire’s strategic advantages lie in its proprietary technology and established relationships within the cannabis industry. The outlook depends on its ability to navigate regulatory hurdles, improve margins, and expand its product portfolio. Success will require balancing innovation with operational efficiency, as well as capitalizing on the growing acceptance of cannabis products globally. Near-term challenges remain, but long-term potential exists if execution improves.
10-K, company filings
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |