investorscraft@gmail.com

Intrinsic ValueThe Glimpse Group, Inc. (VRAR)

Previous Close$0.92
Intrinsic Value
Upside potential
Previous Close
$0.92

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

The Glimpse Group, Inc. operates in the augmented reality (AR) and virtual reality (VR) technology sector, providing immersive software solutions across diverse industries, including education, healthcare, and enterprise. The company generates revenue primarily through software licensing, subscription services, and custom development projects, leveraging its proprietary platforms to deliver scalable AR/VR applications. Positioned as a niche player in a rapidly evolving market, Glimpse competes with larger tech firms by focusing on specialized use cases and vertical integration. Its modular approach allows flexibility for clients seeking tailored immersive experiences, though broader adoption remains constrained by market maturity. The company’s ability to secure partnerships with educational institutions and corporate clients underscores its potential, but scalability challenges persist due to limited brand recognition and high R&D costs inherent to the sector.

Revenue Profitability And Efficiency

For FY 2024, The Glimpse Group reported revenue of $8.8 million, reflecting its early-stage growth trajectory in the AR/VR space. However, net income stood at -$6.4 million, with diluted EPS of -$0.38, indicating significant operating losses. Operating cash flow was negative at -$5.2 million, while capital expenditures remained minimal at -$31.5k, suggesting constrained investment in growth initiatives. The company’s high burn rate underscores the capital-intensive nature of its business model.

Earnings Power And Capital Efficiency

The company’s negative earnings and cash flow highlight its current reliance on external funding to sustain operations. With limited profitability metrics, capital efficiency remains weak, as evidenced by the substantial operating losses relative to revenue. The absence of meaningful scale or recurring revenue streams exacerbates these challenges, though the niche focus may offer long-term differentiation if market demand accelerates.

Balance Sheet And Financial Health

As of FY 2024, Glimpse held $1.8 million in cash and equivalents against total debt of $543k, providing a modest liquidity buffer. The low debt level reduces near-term solvency risks, but the consistent cash burn raises concerns about runway without additional financing. Shareholders’ equity is likely under pressure given persistent losses, though the balance sheet remains unburdened by excessive leverage.

Growth Trends And Dividend Policy

Growth is contingent on broader AR/VR adoption, with current revenue levels indicating nascent market penetration. The company does not pay dividends, reinvesting all resources into R&D and customer acquisition. While top-line expansion is possible, profitability remains distant without significant operational scaling or cost optimization.

Valuation And Market Expectations

The market likely prices Glimpse as a speculative play on AR/VR adoption, with valuation metrics skewed by negative earnings. Investor sentiment hinges on sector tailwinds and the company’s ability to secure larger contracts or partnerships, though execution risks are high given its financial constraints and competitive landscape.

Strategic Advantages And Outlook

Glimpse’s focus on vertical-specific AR/VR solutions provides a narrow but defensible niche. Strategic partnerships and modular technology could drive incremental growth, but the outlook remains uncertain due to cash flow challenges and market immaturity. Success depends on securing sustainable revenue streams and demonstrating scalable unit economics in a capital-intensive industry.

Sources

10-K filing, company disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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