investorscraft@gmail.com

Intrinsic ValueImpulse Fitness Solutions S.A. (MLIFS.PA)

Previous Close7.50
Intrinsic Value
Upside potential
Previous Close
7.50

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Impulse Fitness Solutions S.A. operates in the boutique fitness industry, leveraging proprietary wireless electrical muscle stimulation (EMS) technology to differentiate its offerings. The company's EMS suits enable users in group classes to customize workout intensities, blending high-tech innovation with fitness convenience. Positioned in the consumer cyclical sector, it targets health-conscious consumers seeking efficient, tech-driven workouts. Based in Spain, the company competes in a niche but growing segment of the fitness market, where differentiation through technology is critical. The boutique fitness model emphasizes premium experiences, but scalability remains a challenge given capital intensity and regional concentration. While EMS technology offers a unique value proposition, broader adoption depends on consumer education and competitive pricing relative to traditional gyms.

Revenue Profitability And Efficiency

In FY 2023, the company reported revenue of €372.9K, reflecting its early-stage operations. Net income stood at -€273.6K, with diluted EPS of -€0.0341, indicating ongoing losses as it invests in growth. Operating cash flow was negative at -€152.8K, while capital expenditures totaled -€1.78M, underscoring significant upfront investments in technology and studio expansion.

Earnings Power And Capital Efficiency

The negative earnings and cash flows highlight the capital-intensive nature of scaling a tech-enabled fitness business. The high capex relative to revenue suggests aggressive expansion, but profitability hinges on achieving sufficient membership density and operational leverage. The diluted EPS further emphasizes the current strain on per-share metrics due to losses.

Balance Sheet And Financial Health

Cash and equivalents were modest at €95.9K, while total debt reached €2.02M, indicating reliance on financing. The negative operating cash flow and elevated capex suggest liquidity pressures, requiring careful management or additional funding to sustain growth initiatives. The balance sheet reflects a high-growth, pre-profitability phase typical of early-stage ventures.

Growth Trends And Dividend Policy

With no dividend payouts, the company prioritizes reinvestment in its business model. Growth is likely tied to studio expansion and technology adoption, though the current financials show limited revenue traction relative to expenditures. The path to breakeven will depend on scaling membership and optimizing unit economics.

Valuation And Market Expectations

The market cap of €60.9M implies significant growth expectations despite current losses. Investors appear to value the potential of EMS technology in fitness, though execution risks remain high given the cash burn and competitive landscape. The low beta (0.017) suggests limited correlation with broader markets, possibly due to its niche focus.

Strategic Advantages And Outlook

The company’s EMS technology provides a differentiated offering, but success depends on scaling studios and proving unit economics. The outlook is speculative, with profitability contingent on operational execution and market adoption. Strategic partnerships or franchising could accelerate growth, but near-term challenges include funding requirements and competitive pressures.

Sources

Company filings, Euronext Paris disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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