investorscraft@gmail.com

Intrinsic ValueMemex Inc. (OEE.V)

Previous Close$0.01
Intrinsic Value
Upside potential
Previous Close
$0.01

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Memex Inc. operates as a specialized industrial software developer focused on the discrete manufacturing and aerospace sectors globally. The company's core revenue model centers on developing, commercializing, and manufacturing its MERLIN Tempus platform, an industrial Internet of Things communications system that delivers real-time manufacturing productivity metrics. This software-driven approach enables manufacturers to monitor overall equipment effectiveness (OEE) and operational efficiency through sophisticated data collection and analysis. Within the competitive industrial software landscape, Memex carves a distinct niche by providing targeted solutions that bridge the gap between shop floor operations and enterprise-level decision-making. The company's product suite extends beyond basic monitoring to include enterprise resource planning connectivity, financial performance linkage, and continuous improvement services, positioning it as a comprehensive productivity partner rather than merely a data provider. Memex's market position is characterized by its deep specialization in manufacturing execution systems, competing against both broader industrial automation providers and niche software developers. The company's focus on real-time insights and MTConnect standard protocol adoption demonstrates its commitment to interoperability and industry standards, which strengthens its credibility within manufacturing ecosystems. This specialized approach allows Memex to address specific pain points in discrete manufacturing where precision and efficiency are critical competitive advantages.

Revenue Profitability And Efficiency

Memex generated CAD 2.14 million in revenue for FY2022 while reporting a net loss of CAD 0.44 million, reflecting ongoing challenges in achieving sustainable profitability. The company's negative operating cash flow of CAD 0.13 million indicates operational inefficiencies relative to its current scale. With no capital expenditures reported, the business appears to be maintaining a lean operational footprint while focusing on software development and commercialization efforts in its target manufacturing sectors.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD 0.0032 demonstrates limited earnings power at its current revenue level. Memex's capital efficiency appears constrained by its modest revenue base relative to operating costs. The absence of significant capital investments suggests a focus on preserving liquidity while attempting to scale its software solutions, though this approach may limit near-term growth potential in the competitive industrial IoT market.

Balance Sheet And Financial Health

Memex maintains a cash position of CAD 0.29 million against total debt of CAD 0.63 million, indicating a leveraged balance sheet with limited liquidity buffers. The debt-to-equity structure suggests financial constraints that may impact the company's ability to fund expansion or weather operational challenges. This financial position requires careful management to sustain operations while pursuing growth in the capital-intensive technology sector.

Growth Trends And Dividend Policy

The company maintains a zero dividend policy, consistent with its development-stage status and focus on reinvesting limited resources into business growth. Current financial trends indicate challenges in achieving scalable revenue growth while managing operational costs. The absence of dividend distributions reflects the priority of preserving capital for ongoing software development and market expansion efforts in the specialized manufacturing technology space.

Valuation And Market Expectations

With a market capitalization of approximately CAD 0.69 million, the market appears to assign minimal valuation to Memex's business prospects. The high beta of 2.028 indicates significant volatility and sensitivity to market movements, reflecting investor perception of substantial risk. This valuation level suggests limited market confidence in the company's ability to achieve scalable growth or sustainable profitability in the competitive industrial software sector.

Strategic Advantages And Outlook

Memex's strategic advantage lies in its specialized focus on manufacturing productivity metrics and MTConnect protocol expertise. The outlook remains challenging given the company's financial constraints and competitive market dynamics. Success will depend on the ability to demonstrate clear value proposition to manufacturers, achieve scalable customer adoption, and secure additional funding to support growth initiatives in an increasingly crowded industrial IoT landscape.

Sources

Company financial statementsTSXV filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

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