investorscraft@gmail.com

Intrinsic ValueZonetail Inc. (ZONE.V)

Previous Close$0.02
Intrinsic Value
Upside potential
Previous Close
$0.02

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

Zonetail Inc. operates as a specialized technology provider in the property management software sector, focusing exclusively on developing mobile platform solutions for hotels and multi-unit residential buildings. The company's core revenue model centers on providing digital connectivity between property residents/guests and on-site amenities through proprietary mobile applications. This positions Zonetail within the growing proptech segment, targeting the operational efficiency needs of hospitality and condominium management companies seeking to enhance resident engagement and service delivery. The company's market position is niche, concentrating on high-rise residential and hotel properties where centralized service coordination creates demand for integrated digital solutions. By focusing on mobile-first platforms that streamline access to building amenities, Zonetail addresses specific pain points in property management while competing against broader property management software providers and in-house development efforts. Their specialized approach targets properties where scale justifies investment in dedicated resident-facing technology infrastructure.

Revenue Profitability And Efficiency

Zonetail generated CAD $36,885 in revenue for the period, indicating minimal commercial traction relative to its operational scale. The company reported a significant net loss of CAD $891,499, reflecting substantial expenses outweighing current revenue generation. Operating cash flow was negative CAD $546,036, demonstrating ongoing cash consumption from core operations without corresponding capital expenditure investments during the period.

Earnings Power And Capital Efficiency

The company's diluted earnings per share of CAD -$0.0035 reflects the challenging path to profitability given current revenue levels. With no capital expenditures reported, the business is operating in a lean model focused on preserving cash. The substantial negative operating cash flow indicates that current operations are not self-sustaining, requiring external funding to maintain business activities.

Balance Sheet And Financial Health

Zonetail maintains a minimal cash position of CAD $716 against total debt of CAD $566,040, creating significant liquidity constraints. The debt burden relative to the company's market capitalization of approximately CAD $5.6 million represents a substantial financial obligation. This balance sheet structure suggests dependency on additional financing or operational turnaround to address near-term obligations.

Growth Trends And Dividend Policy

Current financial metrics do not indicate established growth trends, with revenue remaining at minimal levels. The company maintains a zero dividend policy, consistent with early-stage technology companies prioritizing operational funding over shareholder returns. The financial profile suggests the company is in a development phase rather than demonstrating measurable growth trajectory.

Valuation And Market Expectations

With a market capitalization of approximately CAD $5.6 million, the valuation appears to incorporate expectations for future business development rather than current financial performance. The negative beta of -0.937 suggests atypical correlation with broader market movements, potentially reflecting the company's micro-cap status and limited trading liquidity on the TSX Venture Exchange.

Strategic Advantages And Outlook

Zonetail's strategic position hinges on its specialized focus within the property technology niche, though current financial metrics indicate significant execution challenges. The outlook remains uncertain given the substantial funding requirements relative to established revenue streams. Success would depend on achieving commercial scale with hotel and condominium clients to support sustainable operations.

Sources

Company financial disclosuresTSX Venture Exchange filings

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