investorscraft@gmail.com

Intrinsic ValueNeonode Inc. (NEON)

Previous Close$1.81
Intrinsic Value
Upside potential
Previous Close
$1.81

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Neonode Inc. operates in the technology sector, specializing in optical sensing solutions and touchless interaction systems. The company generates revenue primarily through licensing its proprietary touch and gesture control technologies to manufacturers in automotive, consumer electronics, and industrial automation. Neonode’s market position is niche but differentiated, targeting high-growth applications like in-car infotainment and human-machine interfaces where precision and reliability are critical. Despite competition from larger players, its asset-light licensing model allows scalability with minimal capital intensity. The company’s focus on R&D-driven innovation positions it as a potential disruptor in touchless control systems, though its commercial traction remains limited compared to established industry leaders. Neonode’s partnerships with OEMs and tier-1 suppliers underscore its strategy to embed its technology in next-generation products, but broader adoption hinges on market demand for advanced sensing solutions.

Revenue Profitability And Efficiency

Neonode reported $3.1 million in revenue for the period, with a net loss of $6.5 million, reflecting ongoing challenges in scaling licensing deals. The diluted EPS of -$0.41 indicates persistent unprofitability, while operating cash flow of -$5.6 million suggests significant cash burn. Capital expenditures were minimal at $37,000, consistent with its asset-light model, but efficiency metrics remain pressured by high R&D and SG&A costs relative to revenue.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight limited near-term earnings power. With $16.4 million in cash and equivalents, Neonode has a runway to fund operations, but its capital efficiency is weak, as evidenced by the net loss. The low debt of $546,000 reduces financial risk, but sustained losses may necessitate further capital raises if revenue growth does not accelerate.

Balance Sheet And Financial Health

Neonode’s balance sheet is relatively healthy, with $16.4 million in cash and minimal debt, providing liquidity to support operations. The equity base remains intact, with no dividend payouts, allowing reinvestment in growth. However, the recurring losses and cash burn rate could strain liquidity over time if not offset by revenue expansion or cost discipline.

Growth Trends And Dividend Policy

Revenue growth has been stagnant, and the lack of profitability suggests limited near-term upside. The company does not pay dividends, prioritizing R&D and business development. Future growth depends on securing new licensing agreements or expanding its technology’s applications, but historical performance indicates execution risks.

Valuation And Market Expectations

The market likely assigns Neonode a speculative valuation, factoring in its cash reserves and technology potential against its unprofitability. With a modest revenue base and high cash burn, investor sentiment hinges on breakthroughs in commercial adoption or partnerships. The stock’s volatility reflects uncertainty around its ability to monetize its IP portfolio.

Strategic Advantages And Outlook

Neonode’s key advantage lies in its proprietary optical sensing technology, which could benefit from trends in touchless interfaces. However, the outlook is cautious due to limited revenue diversification and competitive pressures. Success depends on securing strategic partnerships and demonstrating scalable demand for its solutions, but execution risks remain elevated.

Sources

10-K filing, company financial statements

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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