Data is not available at this time.
Ucommune International Ltd operates in the flexible workspace industry, providing shared office solutions tailored to enterprises, startups, and freelancers. The company generates revenue primarily through membership fees, leasing agreements, and value-added services such as event hosting and business support. Positioned in China’s competitive coworking sector, Ucommune differentiates itself with technology-driven space management and a focus on community-building, though it faces intense rivalry from global players like WeWork and local competitors. The firm targets urban professionals and SMEs seeking cost-effective, scalable workspace solutions amid rising demand for hybrid work models. Its asset-light approach allows for rapid expansion but exposes it to leasing risks and occupancy volatility. Ucommune’s market position hinges on its ability to maintain high utilization rates and cross-sell ancillary services in a fragmented industry.
Ucommune reported revenue of $174.6 million for FY 2024, reflecting its scale in the coworking segment. However, net losses of $79.97 million and negative diluted EPS of $99.16 indicate ongoing profitability challenges. Operating cash flow of $3.86 million suggests modest operational sustainability, but capital expenditures of $4.92 million highlight continued investment needs, likely for space upgrades or expansions.
The company’s negative earnings underscore inefficiencies in converting revenue to profit, possibly due to high lease costs or low occupancy rates. With an asset-light model, capital efficiency depends on optimizing space utilization and minimizing overhead, though the current EPS suggests significant hurdles in achieving scalable earnings.
Ucommune holds $90.37 million in cash against $104.96 million in total debt, indicating a leveraged position with limited liquidity buffers. The debt-to-cash ratio raises concerns about refinancing risks, particularly if occupancy or revenue growth falters in a tightening macroeconomic environment.
No dividends were paid in FY 2024, consistent with the company’s focus on reinvestment and loss mitigation. Growth prospects hinge on expanding high-margin services and stabilizing occupancy, though the lack of profitability may constrain aggressive expansion without additional financing.
The steep net losses and negative EPS suggest the market likely prices Ucommune as a turnaround play, with valuation contingent on demonstrating a path to breakeven. Investor sentiment may be cautious given sector-wide pressures and the company’s leveraged balance sheet.
Ucommune’s tech-enabled platform and localized community focus provide niche advantages, but execution risks persist. The outlook depends on improving operational efficiency and navigating China’s competitive flexible office market, where demand recovery post-pandemic remains uneven.
Company filings, CIK 0001821424
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 |