investorscraft@gmail.com

Intrinsic ValueSky Quarry Inc. (SKYQ)

Previous Close$0.28
Intrinsic Value
Upside potential
Previous Close
$0.28

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

Sky Quarry Inc. operates in the environmental services sector, specializing in sustainable waste management and resource recovery solutions. The company focuses on converting industrial byproducts and waste materials into reusable commodities, leveraging proprietary technologies to minimize environmental impact. Its core revenue model is driven by service contracts, material sales, and potential government incentives tied to sustainability initiatives. Sky Quarry targets industries with high waste generation, such as construction, mining, and manufacturing, positioning itself as an eco-friendly alternative to traditional disposal methods. The company competes in a niche but growing market, where regulatory pressures and corporate sustainability goals are driving demand for innovative waste-to-resource solutions. While still establishing its market presence, Sky Quarry aims to differentiate itself through technological efficiency and cost-effective recycling processes. The sector is highly fragmented, with opportunities for consolidation, but Sky Quarry’s ability to scale operations and secure long-term contracts will be critical to its competitive positioning.

Revenue Profitability And Efficiency

Sky Quarry reported revenue of $23.4 million for the period, reflecting its early-stage commercial traction. However, the company posted a net loss of $14.7 million, indicating significant upfront costs associated with technology deployment and market expansion. Operating cash flow was negative at $7.5 million, while capital expenditures totaled $1.5 million, underscoring ongoing investments in infrastructure and operational capabilities. The diluted EPS of $0 aligns with the net loss and current share count.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its pre-profitability phase, with capital being allocated toward growth initiatives rather than immediate returns. Sky Quarry’s ability to improve margins will depend on scaling operations, optimizing its technology, and securing higher-margin contracts. The absence of positive earnings power suggests reliance on external financing to sustain operations in the near term.

Balance Sheet And Financial Health

Sky Quarry’s balance sheet shows limited liquidity, with cash and equivalents of $385,116 against total debt of $10.9 million. This leverage ratio raises concerns about near-term financial flexibility, particularly given the negative operating cash flow. The company’s financial health hinges on its ability to raise additional capital or generate sufficient cash flow from operations to meet obligations and fund growth.

Growth Trends And Dividend Policy

Growth prospects are tied to expanding its waste processing capacity and securing long-term client contracts. The company does not currently pay dividends, reinvesting all available resources into business development. Future dividend potential is unlikely until profitability is achieved and sustained. Investor returns will depend on equity appreciation driven by execution of its growth strategy.

Valuation And Market Expectations

Given its early-stage losses and negative cash flow, traditional valuation metrics are not yet meaningful. Market expectations likely focus on Sky Quarry’s ability to penetrate the waste-to-resource market and achieve scalability. The stock’s valuation may reflect speculative growth potential rather than current fundamentals, with investors betting on long-term industry tailwinds.

Strategic Advantages And Outlook

Sky Quarry’s strategic advantages lie in its proprietary recycling technologies and alignment with global sustainability trends. However, execution risks remain high, particularly around funding and operational scaling. The outlook depends on securing additional capital, improving cost efficiency, and demonstrating commercial viability. Success in these areas could position the company as a leader in sustainable waste management, but near-term challenges are significant.

Sources

Company filings (CIK: 0001812447)

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