investorscraft@gmail.com

Intrinsic ValueQuisitive Technology Solutions, Inc. (QUIS.V)

Previous Close$0.56
Intrinsic Value
Upside potential
Previous Close
$0.56

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

Quisitive Technology Solutions operates as a specialized Microsoft-focused systems integrator and cloud solutions provider serving North American markets. The company generates revenue through consulting services, implementation projects, and managed services centered on Microsoft's ecosystem, including Azure cloud infrastructure, Dynamics business applications, and Microsoft 365 productivity suites. This strategic focus positions Quisitive as a niche player in the competitive IT services landscape, leveraging deep Microsoft partnerships to deliver digital transformation solutions across healthcare, retail, manufacturing, and public sector verticals. Beyond core Microsoft services, the company has diversified its portfolio through proprietary software offerings including CRG emPerform for employee performance management and LedgerPay, a payment processing platform, creating additional revenue streams while maintaining its Microsoft-centric identity. Quisitive's market position hinges on its ability to provide integrated solutions that bridge Microsoft's enterprise technologies with industry-specific business needs, competing against both global systems integrators and specialized regional providers through technical expertise and vertical knowledge.

Revenue Profitability And Efficiency

Quisitive generated CAD 121.2 million in revenue for FY2023 while reporting a significant net loss of CAD 91.2 million. The company demonstrated positive operating cash flow of CAD 18.9 million, indicating core operations remain cash-generative despite the accounting loss. Capital expenditures were minimal at CAD 0.2 million, suggesting a capital-light business model focused on services rather than asset-intensive infrastructure. The disparity between operating cash flow and net income warrants further investigation into non-cash charges affecting profitability.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD 0.24 reflects challenges in translating revenue into bottom-line profitability. Operating cash flow generation provides some evidence of underlying business viability, though the substantial net loss indicates potential issues with cost structure or one-time impairments. The minimal capital expenditure requirement suggests the business model does not require significant reinvestment to maintain operations, which could support future cash flow improvement if revenue stability is achieved.

Balance Sheet And Financial Health

Quisitive maintains CAD 7.0 million in cash against total debt of CAD 69.9 million, indicating a leveraged balance sheet position. The debt-to-equity structure appears weighted toward obligations, though the specific terms and maturity profile would require further examination. With negative earnings, debt servicing capability depends on continued operating cash flow generation and potential refinancing options. The company's financial health appears challenged by the debt load relative to its current profitability profile.

Growth Trends And Dividend Policy

The company maintains a non-dividend policy, consistent with its growth-focused strategy and current financial position. Historical growth patterns cannot be determined from single-year data, though the significant net loss may indicate either investment for future expansion or operational challenges. The absence of dividends directs all available capital toward business operations and potential debt reduction, aligning with the needs of a technology services company in a competitive market environment.

Valuation And Market Expectations

With a market capitalization of approximately CAD 155.2 million, the market appears to be valuing Quisitive at a premium to its FY2023 revenue of CAD 121.2 million despite the substantial losses. The beta of 1.365 indicates higher volatility than the broader market, reflecting investor perception of increased risk. Valuation metrics suggest market expectations for future growth or profitability improvement beyond current demonstrated results, potentially pricing in the strategic value of its Microsoft partnership ecosystem.

Strategic Advantages And Outlook

Quisitive's primary strategic advantage lies in its specialized Microsoft partnership, providing access to leading cloud technologies and implementation expertise. The proprietary LedgerPay platform represents a diversification opportunity beyond pure services revenue. The outlook depends on the company's ability to leverage its Microsoft relationship while improving cost management to achieve sustainable profitability. Success will require balancing service delivery with software product development in a competitive IT services market facing economic headwinds affecting technology spending.

Sources

Company filingsMarket 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