investorscraft@gmail.com

Intrinsic ValueTEN Holdings, Inc. Common Stock (XHLD)

Previous Close$2.63
Intrinsic Value
Upside potential
Previous Close
$2.63

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

TEN Holdings, Inc. operates in a niche segment, though its specific industry remains undefined based on available data. The company's revenue model appears challenged, with reported losses and negative operating cash flow. Without clear product or service disclosures, its market positioning is difficult to assess. The minimal cash reserves and significant debt suggest limited competitive leverage. Further clarity on its operational focus and customer base would be necessary to evaluate its sector context and long-term viability. Given the sparse financials, TEN Holdings likely occupies a marginal role in its market, with no evident differentiation or scale advantages. The absence of dividends and persistent losses indicate a struggling or early-stage business model, though strategic pivots could alter its trajectory if executed effectively.

Revenue Profitability And Efficiency

TEN Holdings reported $3.5 million in revenue for FY 2024 but incurred a net loss of $2.97 million, reflecting severe profitability challenges. The negative operating cash flow of $2.49 million underscores inefficiencies in converting revenue to cash. With negligible capital expenditures ($38,000), the company lacks meaningful reinvestment, suggesting stagnant operations or cost-cutting measures.

Earnings Power And Capital Efficiency

The diluted EPS of -$0.12 highlights weak earnings power, exacerbated by a high debt-to-equity imbalance. Negative cash flow and minimal liquidity ($48,000) further constrain capital allocation flexibility. The company’s ability to generate returns on invested capital appears critically impaired without operational restructuring or external financing.

Balance Sheet And Financial Health

The balance sheet reveals acute stress, with only $48,000 in cash against $6.19 million in total debt. This liquidity shortfall raises solvency concerns, as debt obligations far exceed available resources. The absence of tangible assets or equity buffers suggests heightened financial vulnerability, potentially necessitating debt restructuring or equity infusions.

Growth Trends And Dividend Policy

No growth trends are discernible due to revenue stagnation and persistent losses. The company has no dividend policy, aligning with its unprofitability and cash burn. Without a clear turnaround strategy, organic growth or shareholder returns remain unlikely in the near term.

Valuation And Market Expectations

Market expectations are likely muted given the financial distress. The negative earnings and strained balance sheet imply minimal intrinsic value, with any valuation contingent on speculative recovery prospects. Investors may price in high uncertainty or potential dilution risk.

Strategic Advantages And Outlook

No evident strategic advantages are documented. The outlook remains precarious unless management secures funding or pivots operations. Survival hinges on addressing liquidity constraints and operational inefficiencies, but execution risks are substantial.

Sources

SEC filings (CIK: 0002030954), company-reported financials

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