investorscraft@gmail.com

Intrinsic ValueTrustBIX Inc. (TBIX.V)

Previous Close$0.02
Intrinsic Value
Upside potential
Previous Close
$0.02

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

TrustBIX Inc. operates as a specialized technology provider delivering comprehensive information solutions to the global agri-food sector. The company's core revenue model centers on the sale, installation, and ongoing support of proprietary software and hardware systems tailored for various segments of the livestock supply chain. Its diverse product portfolio includes auction market management software for livestock dealers, specialized applications for feedlot operations, and sophisticated data capture and carcass grading systems deployed within pork processing plants. Through its subsidiary, ViewTrak Technologies Inc., the company also offers internet-based animal tracking and management applications, alongside its Business InfoXchange platform, creating an integrated ecosystem for data-driven decision-making in agriculture. Operating from its Edmonton, Canada base, TrustBIX serves customers across Canada, the United States, and international markets, positioning itself as a niche player addressing the digital transformation needs of a traditionally fragmented industry. The company competes within the agricultural technology software segment by focusing on vertical-specific solutions that enhance traceability, operational efficiency, and data transparency for producers, auctioneers, and processors alike.

Revenue Profitability And Efficiency

For the fiscal year, TrustBIX reported revenue of CAD 1.58 million, which reflects its current scale of operations within its niche market. The company recorded a net loss of CAD 0.71 million, indicating that operational expenses currently exceed its revenue generation. Operating cash flow was negative CAD 0.10 million, while capital expenditures were minimal at CAD 2,135, suggesting a lean operational model with limited investment in physical assets during this period.

Earnings Power And Capital Efficiency

The company's diluted earnings per share stood at -CAD 0.0062, reflecting the net loss relative to its substantial share count of approximately 114.1 million shares. The negative operating cash flow and earnings indicate that the business has not yet reached a sustainable level of capital efficiency. The minimal capital expenditure figure suggests the company's model is not heavily dependent on significant ongoing capital investments for maintenance or growth.

Balance Sheet And Financial Health

TrustBIX maintains a cash position of CAD 72,242, which appears modest relative to its total debt of CAD 779,891. This debt-to-cash ratio indicates potential liquidity constraints and suggests the company may need to address its capital structure. The balance sheet reflects a micro-cap company operating with limited financial resources while carrying meaningful debt obligations.

Growth Trends And Dividend Policy

The company does not pay a dividend, which is consistent with its current developmental stage and negative profitability. The financial results do not indicate significant revenue growth in the reported period. As an early-stage technology company in a specialized niche, TrustBIX appears focused on establishing market presence rather than returning capital to shareholders at this juncture.

Valuation And Market Expectations

With a market capitalization of approximately CAD 4.12 million, the market valuation reflects the company's micro-cap status and developmental phase. The beta of 0.605 suggests lower volatility compared to the broader market, possibly due to the stock's limited liquidity and niche focus. The valuation appears to incorporate expectations for future growth rather than current financial performance.

Strategic Advantages And Outlook

TrustBIX's strategic position is built on its specialized expertise in agri-food technology solutions, serving a market with specific regulatory and operational requirements. The company's focus on traceability and data management aligns with broader industry trends toward supply chain transparency. However, its outlook is challenged by its current financial position and the need to achieve sustainable scale and profitability in a competitive technology landscape.

Sources

Company financial statementsTSXV filings

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