investorscraft@gmail.com

Intrinsic ValueNixxy, Inc. (NIXXW)

Previous Close$0.02
Intrinsic Value
Upside potential
Previous Close
$0.02

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

Nixxy, Inc. operates in an unspecified industry, with limited publicly available data to define its core business model or market positioning. The company reported modest revenue of $612,046 for FY 2024, but its financials suggest it is in an early or developmental stage, given significant net losses and negative operating cash flow. Without detailed disclosures on products, services, or competitive differentiation, its sector context remains unclear. The absence of capital expenditures and dividends further indicates a focus on operational stabilization rather than expansion or shareholder returns. Market positioning cannot be reliably assessed due to sparse data, though the financials imply a pre-revenue or high-burn phase typical of startups or niche ventures. Investors should seek additional disclosures to evaluate its long-term viability and strategic direction.

Revenue Profitability And Efficiency

Nixxy generated $612,046 in revenue for FY 2024, but reported a net loss of $22.6 million, reflecting significant unprofitability. Operating cash flow was negative at $4.1 million, with no capital expenditures recorded. The lack of positive cash generation and high losses suggest inefficiencies or heavy investment in unmonetized operations, though specific cost drivers are undisclosed.

Earnings Power And Capital Efficiency

The company’s diluted EPS stood at $0, indicating no earnings power under current operations. With no shares outstanding data, per-share metrics are uninterpretable. Negative cash flow and net income imply poor capital efficiency, though the absence of capex hints at asset-light operations or reliance on intangible investments.

Balance Sheet And Financial Health

Nixxy held $2.5 million in cash against $1.2 million in total debt, suggesting a manageable leverage position. However, sustained operating losses and cash burn raise liquidity concerns if revenue growth or funding does not materialize. The balance sheet lacks detail on assets or equity, limiting a full health assessment.

Growth Trends And Dividend Policy

No dividend payments were made, aligning with the company’s loss-making status. Growth trends cannot be inferred due to insufficient historical data, though the revenue base is minimal. The absence of capex or share count data further obscures scalability potential.

Valuation And Market Expectations

Valuation metrics are inapplicable given the lack of earnings, cash flow, or share count. Market expectations are indeterminable without clarity on the business model or competitive advantages. The warrant ticker (NIXXW) suggests potential dilution or financing-linked instruments, but terms are undisclosed.

Strategic Advantages And Outlook

Strategic advantages are unverifiable due to sparse disclosures. The outlook remains speculative; operational turnaround or funding infusions would be required to address losses. Investors should monitor for updates on monetization pathways or cost containment.

Sources

SEC filings (CIK: 0001462223), limited public disclosures

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