Value is all about what a company is worth versus what price it is
available for. If you went into a grocery store and all the bananas were on sale
at half price, they could be considered
undervalued.
In this section, we usually try to help investors determine whether flooidCX is trading at an attractive price based on the cash flow it is expected to produce in the future. But as flooidCX has not provided consistent financial data, and the stock also has no analyst forecast or coverage, its intrinsic value cannot be reliably calculated by extrapolating past data or using analyst consensus cash flow predictions.
This is quite a rare situation as 89% of companies covered by Simply Wall St do have a valuation analysis. You can see them here.
Show me the analysis anyway
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
It is not possible to calculate the future cash flow value for
flooidCX. This is due to cash flow or dividend data being
unavailable. The share price is
$0.05406.
PRICE RELATIVE TO MARKET
We can also value a company based on what the stock market is willing to pay for
it. This is similar to the price of fruit (e.g. Mangoes or Avocados) increasing
when they are out of season, or how much your home is worth.
The amount the stock market is willing to pay for
flooidCX's
earnings,
growth
and
assets
is considered below, and whether this is a fair price.
Price based on past earnings
Are
flooidCX's earnings available for a low price, and how does
this compare to other companies in the same industry?
flooidCX has negative assets, we can't compare the value of its assets to the US Interactive Media and Services industry average.
Next steps:
Take a look at our analysis of FLCX’s management and see if the CEO’s compensation is within a reasonable range, who is on the board and if insiders have been trading lately.
In this section we usually present revenue and earnings growth projections based on the consensus estimates of professional analysts to help investors understand the company’s ability to generate profit. But as flooidCX has not provided enough past data and has no analyst forecast, its future earnings cannot be reliably calculated by extrapolating past data or using analyst predictions.
This is quite a rare situation as 97% of companies covered by Simply Wall St do have past financial data. You can see them here.
Show me the analysis anyway
The future performance of a company is measured in the same way as past
performance, by looking at estimated
growth
and how much profit it is expected to make.
Future estimates come from
professional analysts. Just like forecasting the weather, they don’t always get
it right!
17.8%
Expected Interactive Media and Services industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Is
flooidCX
expected to grow at an
attractive
rate?
Unable to compare flooidCX's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
Unable to compare flooidCX's earnings growth to the United States of America market average as no estimate data is available.
Unable to compare flooidCX's revenue growth to the United States of America market average as no estimate data is available.
Unable to determine if flooidCX is high growth as no earnings estimate data is available.
Unable to determine if flooidCX is high growth as no revenue estimate data is available.
Past and Future Earnings per Share
The accuracy of the analysts who estimate the future performance data can
be gauged below. We look back 3 years and see if they were any good at
predicting what actually occurred. We also show the highest and lowest estimates
looking forward to see if there is a wide range.
All data from flooidCX Company Filings, last reported 3 months ago, and in
Trailing twelve months (TTM)
annual period rather than quarterly.
OTCPK:FLCX Past Financials Data
Date (Data in USD Millions)
EPS *
2019-08-31
-0.01
2019-05-31
-0.01
2019-02-28
-0.01
2018-11-30
-0.02
2018-08-31
-0.02
2018-05-31
-0.03
2018-02-28
-0.03
2017-11-30
-0.12
2017-08-31
-0.20
2017-05-31
-0.27
2017-02-28
-0.35
2016-09-30
-0.01
*GAAP earnings excluding extraordinary items.
Performance in 3 years
In the same way as past performance we look at the future estimated return
(profit) compared to the available
funds. We do this looking forward 3 years.
Unable to establish if flooidCX will efficiently use shareholders’ funds in the future without estimates of Return on Equity.
Next steps:
Take a look at our analysis of FLCX’s management and see if the CEO’s compensation is within a reasonable range, who is on the board and if insiders have been trading lately.
flooidCX's future outlook can be gauged by looking at industry trends and market size, and determining how well-positioned the company is compared to its competitors.
Take a look at other high-growth Media companies here
While we do not consider unaudited financials to be a reliable enough to include in our analysis, you can access them on the OTC Markets Website. If you are looking for more of a qualitative research into the company, you can access flooidCX's filings and announcements here.
We assess
flooidCX's future performance by looking at:
Is the annual earnings growth rate expected to beat the low risk savings rate, plus a
premium to keep pace with inflation?
Is the annual earnings growth rate expected to beat the average growth rate in earnings of the United States of America market? (1 check)
Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United States of America market? (1 check)
Is the annual earnings growth rate expected to be above 20%? (1 check)
Is the annual revenue growth rate expected to be above 20%? (1 check)
Is the Return on Equity in 3 years expected to be over 20%? (1 check)
Some of the above checks will fail if the company is expected to be loss making
in the relevant year.
flooidCX
has a total score of
0/6, see the detailed checks below.
Note 1: We use GAAP Net Income Excluding Exceptional Items for our Earnings in all our calculations.
The past performance of a company can be measured by how much
growth
it has experienced and how much profit it makes relative to the funds and assets
it has available.
Past earnings growth
Below we compare
flooidCX's growth in the last year to its industry (Interactive Media and Services).
Past Earnings growth analysis
We also check if the company has grown in the past 5 years, and whether it
has maintained that growth in the year.
flooidCX does not make a profit even though their year on year earnings growth rate was positive over the past 5 years.
Unable to compare flooidCX's 1-year earnings growth to the 5-year average as it is not currently profitable.
Unable to compare flooidCX's 1-year growth to the US Interactive Media and Services industry average as it is not currently profitable.
Earnings and Revenue History
flooidCX's
revenue
and
profit
over the past 5 years is shown below, any years where they have experienced a
loss will show up in red.
All data from flooidCX Company Filings, last reported 3 months ago, and in
Trailing twelve months (TTM)
annual period rather than quarterly.
OTCPK:FLCX Past Revenue, Cash Flow and Net Income Data
Date (Data in USD Millions)
Revenue
Net Income *
G+A Expenses
R&D Expenses
2019-08-31
-1.96
0.65
1.32
2019-05-31
-1.95
0.62
1.32
2019-02-28
-1.31
0.53
0.78
2018-11-30
-3.06
-0.11
3.17
2018-08-31
-3.20
0.03
3.18
2018-05-31
-3.63
0.57
3.06
2018-02-28
-3.52
0.53
2.99
2017-11-30
-13.88
12.99
0.89
2017-08-31
-23.53
22.47
1.06
2017-05-31
-32.74
31.61
1.13
2017-02-28
-42.32
41.25
1.07
2016-09-30
-1.48
0.26
1.22
2016-02-29
-1.08
0.16
0.92
2015-12-31
-1.02
0.12
0.90
2014-12-31
-0.64
0.10
0.54
*GAAP earnings excluding extraordinary items.
Performance last year
We want to ensure a company is making the most of what it has available. This is
done by comparing the return (profit) to a company's available
funds,
assets
and
capital.
It is difficult to establish if flooidCX has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) due to its liabilities exceeding its assets.
It is difficult to establish if flooidCX has efficiently used its assets last year compared to the US Interactive Media and Services industry average (Return on Assets) as it is loss-making.
It is difficult to establish if flooidCX improved its use of capital last year versus 3 years ago (Return on Capital Employed) due to its liabilities exceeding its assets.
We assess
flooidCX's performance over the past 5 years by checking for:
Has earnings increased in past 5 years? (1 check)
Has the earnings growth in the last year exceeded that of the
Interactive Media and Services
industry? (1 check)
Is the recent earnings growth over the last year higher than the average annual growth over the
past 5 years? (1 check)
Is the Return on Equity (ROE) higher than 20%? (1 check)
Is the Return on Assets (ROA) above industry average? (1 check)
Has the Return on Capital Employed (ROCE) increased from 3 years ago? (1 check)
The above checks will fail if the company has reported a loss in the most recent
earnings report. Some checks require at least 3 or 5 years worth of data.
flooidCX
has a total score of
0/6, see the detailed checks below.
Note: We use GAAP Net Income excluding extraordinary items in all our calculations.
A company's financial position is much like your own financial position,
it includes everything you own
(assets)
and owe
(liabilities).
The boxes below represent the relative size of what makes up
flooidCX's finances.
The net worth of a company is the difference between its assets and liabilities.
Net Worth
flooidCX's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
flooidCX has no long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of
flooidCX's finances. If any of them are yellow this
indicates they may be out of proportion and red means they relate to one of the
checks below.
Assets
Liabilities and shares
The 'shares' portion represents any funds contributed by the owners (shareholders) and any profits.
High level of physical assets or inventory.
flooidCX has negative shareholder equity (liabilities exceed assets) therefore debt is not covered by short term assets.
Historical Debt
Nearly all companies have debt. Debt in itself isn’t
bad,
however if the debt is too high, or the company can’t afford to pay the interest
on its debts this may have impacts in the future.
The graphic below shows equity (available funds) and debt, we ideally want to
see the red area (debt) decreasing.
If there is any debt we look at the companies capability to repay it, and
whether the level has increased over the past 5 years.
We assess
flooidCX's financial health by checking for:
Are short term assets greater than short term liabilities? (1 check)
Are short term assets greater than long term liabilities? (1 check)
Has the debt to equity ratio increased in the past 5 years? (1 check)
Is the debt to equity ratio over 40%? (1 check)
Is the debt covered by operating cash flow? (1 check)
Are earnings greater than 5x the interest on debt (if company pays interest
at all)? (1 check)
flooidCX
has a total score of
1/6, see the detailed checks below.
For companies that are loss making and have been so on average in the past we replace the last 2 checks with:
Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
Dividends are regular cash payments to you from the company, similar to a
bank paying you interest on a savings account.
Annual Dividend Income
0%
Current annual income from
flooidCX
dividends.
If you bought
$2,000 of
flooidCX
shares you are expected to receive
$0
in your first year as a dividend.
Dividend Amount
Here we look how much dividend is being paid, if any. Is it above what you
can get in a
savings account?
It is up there with the
best dividend paying companies?
Unable to evaluate flooidCX's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
Unable to evaluate flooidCX's dividend against the top 25% market benchmark as the company has not reported any payouts.
Annualized Historical and Future Dividends
It is important to see if the dividend for a company is stable, and not
wildly increasing/decreasing each year. This graph shows you the historical rate
to count toward your assessment of the stock.
We also check to see if the dividend has increased in the past 10 years.
Management is one of the most important areas of a company. We look at
unreasonable CEO compensation, how long the team and board of directors have
been around for and insider trading.
CEO
RichardHue
COMPENSATION
$186,706
AGE
57
TENURE AS CEO
3.2 years
CEO Bio
Mr. Richard Hue has been the Chief Executive Officer, President, Chief Financial Officer, Treasurer, Secretary and Director of Baixo Relocation Services, Inc. since October 24, 2016. Mr. Hue served as the Chief Executive Officer, President and Director of Telum International Corporation. Mr. Hue is the Founder of flooidCX Corp., and serves as its Chief Executive Officer, President, Chief Financial Officer, Secretary, Treasurer and Director. Mr. Hue is an investment banker and entrepreneur with more than 17 years of management and investment experience. During the past twenty-five years, Mr. Hue has worked with companies in the service and technology industries. He is an experienced, passionate entrepreneur and self-professed, startup junkie. As lead investment manager of a privately managed family fund for the past twenty years, Mr. Hue also oversees many investments from real estate to technology. Mr. Hue began his career as an investment banker with one of Wall Street's major investment banking institutions providing him with many years of management and investment banking experience. He served as the President of RT Equity Inc. Mr. Hue's experience includes the ownership and management of a portfolio of residential and commercial real estate holdings. Mr. Hue owned and operated a consulting firm and has served as Director of several public companies. Mr. Hue educated in business and marketing at the University of Toronto and UCLA (Los Angeles).
CEO Compensation
Richard's compensation has been consistent with company performance over the past year, both up more than 20%.
Richard's remuneration is lower than average for companies of similar size in United States of America.
Management Team
Richard Hue
TITLE
Founder
COMPENSATION
$187K
AGE
57
TENURE
3.2 yrs
Aditya Kelagar
TITLE
Co-Founder
Mark Vange
TITLE
CTO & Director
AGE
48
TENURE
6.6 yrs
Board of Directors Tenure
Average tenure and age of the
flooidCX
board of directors in years:
2.4
Average Tenure
57
Average Age
The average tenure for the flooidCX board of directors is less than 3 years, this suggests a new board.
Board of Directors
Richard Hue
TITLE
Founder
COMPENSATION
$187K
AGE
57
TENURE
3.2 yrs
Mark Vange
TITLE
CTO & Director
AGE
48
TENURE
2.8 yrs
Helen Bernardino
TITLE
Independent Director
AGE
59
TENURE
2.1 yrs
Harpreet Geekee
TITLE
Member of Advisory Board
TENURE
1.4 yrs
Who owns this company?
Recent Insider Trading
No 3 month open market individual insider trading information.
flooidCX Corp. operates as a customer care solutions company. It provides a suite of solutions that assists businesses in listening, learning, and reaching out to consumers at the right time to enhance customer retention, new sales, upsells, and cross-selling. The company also offers online customer relationship management solutions, including GripeVine, a consumer-to-business platform that helps to build a customer feedback-minded community; and Resolution1 that functions as a cloud-based customer care and feedback workflow management platform, where businesses can manage the logistics of customer care, feedback, or inquiries throughout their entire organizations for small to medium-size enterprises, and large enterprises. The company was formerly known as Gripevine, Inc. and changed its name to flooidCX Corp. in March 2019. flooidCX Corp. is based in Oakville, Canada.
All dates and times in UTC. All financial data provided by Standard & Poor’s Capital IQ.
Unless specified all financial data is based on a yearly period but updated quarterly. This is known as Trailing Twelve Month (TTM) or Last Twelve Month (LTM) Data. Learn more here.