investorscraft@gmail.com

Intrinsic ValueOneSoft Solutions Inc. (OSS.V)

Previous Close$0.87
Intrinsic Value
Upside potential
Previous Close
$0.87

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

OneSoft Solutions Inc. operates as a specialized software-as-a-service provider targeting the critical infrastructure sector, specifically oil and gas pipeline operators. The company's flagship product, Cognitive Integrity Management (CIM), leverages Microsoft Azure's cloud platform to deliver predictive analytics and machine learning capabilities that help pipeline companies prevent catastrophic failures. This niche focus positions OneSoft as a technology enabler for an industry facing increasing regulatory scrutiny and public safety demands. The company's revenue model is subscription-based, creating recurring revenue streams from clients who rely on its data science components for asset integrity management. Operating primarily in North America and Australia, OneSoft competes by offering a specialized solution that integrates business intelligence reporting with advanced predictive maintenance algorithms. This sector-specific approach differentiates it from broader enterprise software providers while addressing a clear pain point in pipeline operations management. The company's deep industry knowledge and cloud-native architecture provide a foundation for potential expansion into adjacent infrastructure markets requiring similar predictive maintenance capabilities.

Revenue Profitability And Efficiency

OneSoft generated CAD 10.4 million in revenue for FY 2023 while reporting a net loss of CAD 1.4 million. The company maintained positive operating cash flow of CAD 538,000, indicating its core operations are funding themselves despite the accounting loss. Minimal capital expenditures of CAD 18,062 suggest an asset-light business model typical of SaaS companies, with resources focused on software development rather than physical infrastructure.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD 0.0113 reflects its current investment phase in growth initiatives. Positive operating cash flow demonstrates the underlying viability of its subscription model, though profitability remains a work in progress. The capital-light nature of the business is evidenced by the modest capex requirements, allowing most resources to be directed toward customer acquisition and product enhancement.

Balance Sheet And Financial Health

OneSoft maintains a strong liquidity position with CAD 4.85 million in cash and equivalents against no debt, providing significant runway for continued operations and strategic investments. The debt-free balance sheet reduces financial risk and provides flexibility to weather industry cycles or pursue growth opportunities without the constraint of interest obligations or covenant requirements.

Growth Trends And Dividend Policy

The company does not pay dividends, consistent with its growth-stage status where capital is reinvested into business expansion. Revenue growth trajectory and market penetration in the specialized pipeline software sector will be key indicators to monitor. The focus remains on scaling its SaaS platform rather than returning capital to shareholders at this developmental phase.

Valuation And Market Expectations

With a market capitalization of approximately CAD 106 million, the market appears to be valuing OneSoft's growth potential in the niche pipeline integrity management software market. The beta of 1.212 suggests higher volatility than the broader market, reflecting the company's small-cap status and exposure to the cyclical energy sector through its customer base.

Strategic Advantages And Outlook

OneSoft's strategic advantages include its first-mover position in AI-driven pipeline integrity management and its partnership with Microsoft Azure. The outlook depends on increasing adoption of predictive analytics in the pipeline industry and potential expansion into related infrastructure sectors. Success will hinge on converting the large addressable market of pipeline operators into paying subscribers for its specialized SaaS platform.

Sources

Company filingsPublic market data

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