investorscraft@gmail.com

Intrinsic ValueTROOPS, Inc. (TROO)

Previous Close$3.93
Intrinsic Value
Upside potential
Previous Close
$3.93

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

TROOPS, Inc. operates in the technology-driven logistics and supply chain management sector, providing integrated solutions to streamline operations for businesses. The company leverages proprietary software and automation to optimize freight management, warehousing, and last-mile delivery, catering primarily to mid-sized enterprises. Its revenue model is subscription-based, supplemented by transactional fees, positioning it as a cost-effective alternative to traditional logistics providers. Despite its niche focus, TROOPS faces intense competition from larger players and tech startups, requiring continuous innovation to maintain its market foothold. The company’s ability to scale its platform and expand its client base will be critical in differentiating itself in a crowded marketplace. Its current positioning suggests a focus on operational efficiency and customer retention, though broader adoption remains a challenge given the capital-intensive nature of the industry.

Revenue Profitability And Efficiency

For FY 2024, TROOPS reported revenue of $10.1 million, reflecting its ongoing operations in the logistics sector. However, the company posted a net loss of $13.4 million, indicating significant cost pressures or investment in growth initiatives. Operating cash flow was positive at $2.0 million, suggesting some ability to fund operations internally, though capital expenditures were modest at $251,000, limiting near-term scalability.

Earnings Power And Capital Efficiency

The diluted EPS of -$0.13 underscores the company’s current lack of profitability, likely due to high operating costs or reinvestment needs. With minimal debt ($26,000) and $5.2 million in cash, TROOPS maintains a conservative capital structure, but its negative earnings raise questions about long-term sustainability without improved margins or revenue growth.

Balance Sheet And Financial Health

TROOPS’ balance sheet shows a strong liquidity position with $5.2 million in cash and equivalents, against negligible debt. This provides a buffer for operational needs but may not suffice for aggressive expansion. The absence of significant leverage is a positive, though the recurring losses could strain resources if not addressed.

Growth Trends And Dividend Policy

The company has not issued dividends, aligning with its focus on reinvesting cash flows into operations. Growth trends are unclear without historical comparisons, but the current revenue base suggests a small-scale operation. Future scalability hinges on achieving profitability or securing additional funding.

Valuation And Market Expectations

Given the lack of profitability and modest revenue, market expectations for TROOPS likely center on its ability to pivot toward sustainable growth. The stock’s valuation may reflect skepticism until the company demonstrates improved earnings or a clear path to scaling its platform.

Strategic Advantages And Outlook

TROOPS’ niche focus on tech-driven logistics offers differentiation, but execution risks remain high. The outlook depends on its ability to monetize its platform effectively and control costs. Success will require capturing larger market share or forging strategic partnerships to enhance its competitive edge.

Sources

Company filings (CIK: 0001412095)

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