Previous Close | $1.41 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
TeraGo Inc. operates as a specialized telecommunications provider in Canada, delivering connectivity, colocation, and cloud services tailored for businesses. The company leverages a carrier-grade multi-protocol label switching (MPLS) network, offering Internet access, private interconnection, and data connectivity solutions. Its services include Ethernet-based wireless connectivity, data center colocation, disaster recovery, and managed hosting, catering to government agencies, financial services firms, IT providers, and small-to-medium enterprises. TeraGo distinguishes itself through a hybrid infrastructure combining wireline and fixed wireless technologies, enabling flexible and scalable solutions for diverse enterprise needs. The company serves a niche market with a focus on reliability and security, positioning itself as a trusted partner for mission-critical data and cloud services. Despite operating in a competitive sector dominated by larger players, TeraGo maintains relevance by targeting underserved segments, particularly businesses requiring high-performance, low-latency connectivity without the complexity of traditional telecom providers. Its direct and indirect sales channels enhance market penetration, though its growth is tempered by the capital-intensive nature of network expansion and cloud infrastructure.
TeraGo reported revenue of CAD 26.2 million for the period, reflecting its mid-market positioning in Canada's telecom sector. However, net income stood at a loss of CAD 13.3 million, with diluted EPS of -CAD 0.67, indicating ongoing profitability challenges. Operating cash flow of CAD 5.0 million suggests some operational efficiency, though capital expenditures of CAD 3.3 million highlight continued investment needs.
The company’s negative net income and EPS underscore persistent earnings pressure, likely due to high fixed costs and competitive pricing in telecom services. Operating cash flow coverage of capital expenditures (1.5x) indicates modest reinvestment capacity, but sustained losses may strain long-term capital efficiency without revenue scaling or cost optimization.
TeraGo’s balance sheet shows CAD 4.2 million in cash against total debt of CAD 44.3 million, signaling leveraged financial positioning. The debt-heavy structure, coupled with recurring losses, raises liquidity concerns, though its asset-light cloud and colocation services may mitigate some risk. Absence of dividends aligns with its focus on preserving capital.
Growth is constrained by sector competition and limited scale, with no dividend payouts reflecting reinvestment priorities. The company’s focus on cloud and managed services aligns with industry trends, but execution risks remain given its financial constraints and niche market focus.
With a market cap of CAD 22.0 million and a beta of 0.57, TeraGo is viewed as a high-risk, low-liquidity play. The valuation reflects skepticism about near-term turnaround prospects, though its asset-backed model provides a floor.
TeraGo’s hybrid network and specialized services offer differentiation, but its outlook hinges on achieving profitability and reducing leverage. Success depends on leveraging cloud adoption trends and cost discipline, though market consolidation risks persist.
Company filings, Toronto Stock Exchange disclosures
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |