investorscraft@gmail.com

Intrinsic ValueQuickLogic Corporation (QUIK)

Previous Close$7.36
Intrinsic Value
Upside potential
Previous Close
$7.36

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

QuickLogic Corporation operates in the semiconductor industry, specializing in ultra-low power, multi-core semiconductor platforms and embedded FPGA (eFPGA) solutions. The company primarily serves markets requiring energy-efficient processing, such as IoT, mobile, and edge computing applications. Its core revenue model hinges on licensing its proprietary eFPGA technology, selling customizable semiconductor solutions, and providing related design services. QuickLogic differentiates itself through its focus on ultra-low power consumption, a critical factor in battery-operated and energy-sensitive devices. The company competes in a niche segment dominated by larger players like Xilinx (now part of AMD) and Intel, but its specialized offerings cater to customers prioritizing power efficiency and rapid prototyping. QuickLogic’s market position is bolstered by its long-standing IP portfolio and partnerships with fabless semiconductor firms, though its scale remains modest compared to industry leaders. The growing demand for edge AI and IoT devices presents a strategic opportunity, but execution risks persist given the capital-intensive nature of the semiconductor sector.

Revenue Profitability And Efficiency

In FY 2024, QuickLogic reported revenue of $20.1 million, reflecting its niche market focus. The company posted a net loss of $3.8 million, with diluted EPS of -$0.26, indicating ongoing profitability challenges. Operating cash flow was minimal at $27,000, while capital expenditures were negligible, suggesting limited reinvestment in growth. These metrics underscore the company’s struggle to achieve sustainable profitability despite its specialized offerings.

Earnings Power And Capital Efficiency

QuickLogic’s negative net income and thin operating cash flow highlight weak earnings power. The absence of capital expenditures implies a reliance on existing assets, but the lack of reinvestment may constrain future growth. The company’s capital efficiency remains suboptimal, as evidenced by its inability to translate revenue into positive earnings or meaningful cash generation.

Balance Sheet And Financial Health

QuickLogic’s balance sheet shows $21.9 million in cash and equivalents, providing some liquidity. However, total debt of $21.9 million nearly offsets this, resulting in a tight net cash position. The debt level raises concerns about financial flexibility, particularly given the company’s recurring losses and limited cash flow generation.

Growth Trends And Dividend Policy

Revenue trends and profitability metrics suggest stagnant growth, with no dividends paid, aligning with the company’s focus on preserving capital. The lack of dividend payouts is unsurprising given its unprofitable status and need to fund operations. Future growth hinges on broader adoption of its eFPGA technology and expansion into high-growth segments like edge AI.

Valuation And Market Expectations

The market likely prices QuickLogic based on its IP portfolio and niche positioning rather than near-term earnings. The company’s valuation may reflect speculative optimism around its ultra-low power technology, but persistent losses and high debt temper expectations. Investors appear to weigh long-term potential against execution risks in a competitive industry.

Strategic Advantages And Outlook

QuickLogic’s strategic advantage lies in its ultra-low power semiconductor solutions, which are increasingly relevant for IoT and edge applications. However, the outlook remains uncertain due to financial constraints and competitive pressures. Success depends on scaling licensing revenue, securing design wins, and managing debt, but the path to profitability is unclear without significant operational improvements.

Sources

Company filings (CIK: 0000882508), FY 2024 financial data

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