Previous Close | $2.79 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Telos Corporation operates in the cybersecurity and IT solutions sector, providing advanced security products and services to government and commercial clients. The company's core revenue model is driven by subscription-based offerings, professional services, and software licenses, with a focus on secure communications, identity management, and cloud security. Telos serves high-compliance industries, including defense, healthcare, and financial services, leveraging its expertise in federal security standards to differentiate itself in a competitive market. Its flagship products, such as Xacta and Ghost, are widely recognized for their robustness in risk management and secure networking. The company maintains a niche but growing position, supported by increasing demand for cybersecurity solutions amid rising global threats. Telos competes with larger players by emphasizing agility, customization, and deep regulatory compliance, which appeals to clients with stringent security requirements.
Telos reported revenue of $108.3 million for the period, reflecting its focus on high-value cybersecurity contracts. However, the company posted a net loss of $52.5 million, with diluted EPS of -$0.73, indicating ongoing investments in growth and R&D. Operating cash flow was negative at $25.9 million, while capital expenditures totaled $2.3 million, suggesting limited near-term profitability as it scales operations.
The company's negative earnings highlight challenges in achieving sustainable profitability, though its revenue base demonstrates demand for its solutions. Capital efficiency remains under pressure due to high operating costs and reinvestment needs, with free cash flow deeply negative. Telos's ability to convert its technological edge into higher-margin recurring revenue will be critical for improving earnings power.
Telos maintains a solid liquidity position with $54.6 million in cash and equivalents, providing a buffer against operational losses. Total debt stands at $10.1 million, indicating a relatively low leverage profile. The balance sheet suggests adequate short-term flexibility, but sustained losses could strain resources if profitability does not improve in the medium term.
Growth is driven by expanding cybersecurity demand, though the company has yet to translate top-line performance into bottom-line results. Telos does not pay dividends, reinvesting all cash flows into business development. Future growth may hinge on securing larger contracts and scaling its subscription-based offerings to improve margins.
The market likely prices Telos based on its growth potential in cybersecurity rather than current earnings. Negative EPS and cash flow suggest investors are betting on long-term sector tailwinds. Valuation metrics may remain stretched until the company demonstrates a clearer path to profitability.
Telos benefits from specialized expertise in federal cybersecurity, a high-barrier niche. Its outlook depends on executing larger contracts and transitioning to recurring revenue models. Success hinges on balancing R&D investments with cost discipline, while regulatory tailwinds in cybersecurity could provide sustained demand.
Company filings (10-K), investor presentations
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 |