Loading...

nDivision

OTCPK:NDVN
Snowflake Description

Worrying balance sheet with weak fundamentals.

The Snowflake is generated from 30 checks in 5 different areas, read more below.
NDVN
OTCPK
$23M
Market Cap
  1. Home
  2. US
  3. Software
Company description

nDivision, Inc. offers digital technology transformation and cloud consulting services. The last earnings update was 127 days ago. More info.


Add to Portfolio Compare Print
  • nDivision has significant price volatility in the past 3 months.
NDVN Share Price and Events
7 Day Returns
34.9%
OTCPK:NDVN
1.7%
US IT
1.2%
US Market
1 Year Returns
-
OTCPK:NDVN
15.5%
US IT
3%
US Market
NDVN Shareholder Return
  7 Day 30 Day 90 Day 1 Year 3 Year 5 Year
nDivision (NDVN) 34.9% -17.1% 1.8% - - -
US IT 1.7% 4.9% 22.3% 15.5% 80.2% 94.8%
US Market 1.2% 2.1% 14.6% 3% 39% 43.5%
1 Year Return vs Industry and Market
  • No trading data on NDVN.
  • No trading data on NDVN.
Price Volatility
Industry
5yr Volatility vs Market

NDVN Value

 Is nDivision undervalued based on future cash flows and its price relative to the stock market?

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.
INTRINSIC VALUE BASED ON FUTURE CASH FLOWS
  • It is not possible to calculate the future cash flow value for nDivision. This is due to cash flow or dividend data being unavailable. The share price is $0.58.
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 nDivision's earnings, growth and assets is considered below, and whether this is a fair price.
Price based on past earnings
Are nDivision's earnings available for a low price, and how does this compare to other companies in the same industry?
Raw Data
OTCPK:NDVN PE (Price to Earnings) Ratio Data Sources
Data Point Source Value
Earnings Per Share * Company Filings (2018-09-30) in USD $-0.02
OTCPK:NDVN Share Price ** OTCPK (2019-03-20) in USD $0.58
United States of America IT Industry PE Ratio Median Figure of 78 Publicly-Listed IT Companies 30.36x
United States of America Market PE Ratio Median Figure of 3,058 Publicly-Listed Companies 17.69x

* Trailing twelve months (TTM) annual GAAP earnings per share excluding extraordinary items.

** Primary Listing of nDivision.

OTCPK:NDVN PE (Price to Earnings) Ratio Calculation
Calculation Outcome
PE Ratio

= OTCPK:NDVN Share Price ÷ EPS (both in USD)

= 0.58 ÷ -0.02

-28.08x

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • nDivision is loss making, we can't compare its value to the US IT industry average.
  • nDivision is loss making, we can't compare the value of its earnings to the United States of America market.
Price based on expected Growth
Does nDivision's expected growth come at a high price?
Raw Data
OTCPK:NDVN PEG (Price to Earnings to Growth) Ratio Data Sources
Data Point Source Value
PE Ratio See PE Ratio Section -28.08x
Net Income Annual Growth Rate See Future Growth Section.
Line of Best Fit* through Consensus Estimate Earnings of 0 Analysts
Not available
United States of America IT Industry PEG Ratio Median Figure of 64 Publicly-Listed IT Companies 2.42x
United States of America Market PEG Ratio Median Figure of 2,103 Publicly-Listed Companies 1.48x

*Line of best fit is calculated by linear regression .

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to calculate PEG ratio for nDivision, we can't assess if its growth is good value.
Price based on value of assets
What value do investors place on nDivision's assets?
Raw Data
OTCPK:NDVN PB (Price to Book) Ratio Data Sources
Data Point Source Value
Book Value per Share Company Filings (2018-09-30) in USD $0.02
OTCPK:NDVN Share Price * OTCPK (2019-03-20) in USD $0.58
United States of America IT Industry PB Ratio Median Figure of 122 Publicly-Listed IT Companies 4.43x
United States of America Market PB Ratio Median Figure of 5,156 Publicly-Listed Companies 1.89x
OTCPK:NDVN PB (Price to Book) Ratio Calculation
Calculation Outcome
PB Ratio

= OTCPK:NDVN Share Price ÷ Book Value per Share (both in USD)

= 0.58 ÷ 0.02

31.4x

* Primary Listing of nDivision.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • nDivision is overvalued based on assets compared to the US IT industry average.
X
Value checks
We assess nDivision's value by looking at:
  1. Is the discounted cash flow value less than 20%, or 40% of the share price? (2 checks) ( Click here or on bar chart for details of DCF calculation. )
  2. Is the PE ratio less than the market average, and/ or less than the IT industry average (and greater than 0)? (2 checks)
  3. Is the PEG ratio within a reasonable range (0 to 1)? (1 check)
  4. Is the PB ratio less than the IT industry average (and greater than 0)? (1 check)
  5. nDivision has a total score of 0/6, see the detailed checks below.

    Note: We use GAAP Earnings per Share in all our calculations including PE and PEG Ratio.

    Full details on the Value part of the Simply Wall St company analysis model.

NDVN Future Performance

 How is nDivision expected to perform in the next 1 to 3 years based on estimates from 0 analysts?

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 nDivision 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!
Annual Growth Rate
15.7%
Expected IT industry annual growth in earnings.
Earnings growth vs Low Risk Savings
Is nDivision expected to grow at an attractive rate?
  • Unable to compare nDivision's earnings growth to the low risk savings rate as no estimate data is available.
Growth vs Market Checks
  • Unable to compare nDivision's earnings growth to the United States of America market average as no estimate data is available.
  • Unable to compare nDivision's revenue growth to the United States of America market average as no estimate data is available.
Annual Growth Rates Comparison
Raw Data
OTCPK:NDVN Future Growth Rates Data Sources
Data Point Source Value (per year)
United States of America IT Industry Earnings Growth Rate Market Cap Weighted Average 15.7%
United States of America IT Industry Revenue Growth Rate Market Cap Weighted Average 9%
United States of America Market Earnings Growth Rate Market Cap Weighted Average 14.3%
United States of America Market Revenue Growth Rate Market Cap Weighted Average 7.1%

*Line of best fit is calculated by linear regression .

Industry and Market average data is calculated daily.

Learn more about our growth rate calculations in Simply Wall St’s analysis model.

Analysts growth expectations
Raw Data
OTCPK:NDVN Analysts Growth Expectations Data Sources
Data Point Source Value
Past Financials Company Filings (5 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
All numbers in USD Millions and using Trailing twelve months (TTM) annual period rather than quarterly.
OTCPK:NDVN Past Financials Data
Date (Data in USD Millions) Revenue Cash Flow Net Income *
2018-09-30 4 -2 -2
2018-06-30 4 -2 -3
2018-03-31 5 -1 -2
2017-12-31 5 -1 -2
2016-12-31 8 0 0

*GAAP earnings excluding extraordinary items.

Super high growth metrics
High Growth Checks
  • Unable to determine if nDivision is high growth as no earnings estimate data is available.
  • Unable to determine if nDivision 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.
Raw Data
OTCPK:NDVN Past and Future Earnings per Share
Data Point Source Value
Past Financials Company Filings (5 months ago) See Below
Future Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below

All data from nDivision Company Filings, last reported 5 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OTCPK:NDVN Past Financials Data
Date (Data in USD Millions) EPS *
2018-09-30 -0.02
2018-06-30 -0.02
2018-03-31 -0.02
2017-12-31 -0.02
2016-12-31 0.00

*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 nDivision will efficiently use shareholders’ funds in the future without estimates of Return on Equity.

Next steps:

  1. nDivision'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 Software companies here
  2. 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 nDivision's filings and announcements here.
  3. Use fundamentals to screen for another stock to analyse from our database of over 75,000 companies worldwide
X
Future performance checks
We assess nDivision's future performance by looking at:
  1. Is the annual earnings growth rate expected to beat the low risk savings rate, plus a premium to keep pace with inflation?
  2. Is the annual earnings growth rate expected to beat the average growth rate in earnings of the United States of America market? (1 check)
  3. Is the annual revenue growth rate expected to beat the average growth rate in revenue of the United States of America market? (1 check)
  4. Is the annual earnings growth rate expected to be above 20%? (1 check)
  5. Is the annual revenue growth rate expected to be above 20%? (1 check)
  6. 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.
nDivision 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.

Full details on the Future part of the Simply Wall St company analysis model.

NDVN Past Performance

  How has nDivision performed over the past 5 years?

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 nDivision's growth in the last year to its industry (IT).
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.
  • nDivision does not make a profit and there is insufficient past data to establish if their 5 year on year earnings growth rate was positive.
  • Unable to compare nDivision's 1-year earnings growth to the 5-year average as it is not currently profitable.
  • Unable to compare nDivision's 1-year growth to the US IT industry average as it is not currently profitable.
Earnings and Revenue History
nDivision'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.
Raw Data

All data from nDivision Company Filings, last reported 5 months ago, and in Trailing twelve months (TTM) annual period rather than quarterly.

OTCPK:NDVN Past Revenue, Cash Flow and Net Income Data
Date (Data in USD Millions) Revenue Net Income * G+A Expenses R&D Expenses
2018-09-30 4.13 -2.44 5.14
2018-06-30 4.21 -2.77 5.21
2018-03-31 4.58 -2.30 4.71
2017-12-31 5.16 -1.81 4.49
2016-12-31 7.74 -0.42 4.21

*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 nDivision has efficiently used shareholders’ funds last year (Return on Equity greater than 20%) as it is loss-making.
  • It is difficult to establish if nDivision has efficiently used its assets last year compared to the US IT industry average (Return on Assets) as it is loss-making.
  • It is difficult to establish if nDivision improved its use of capital last year versus 3 years ago (Return on Capital Employed) as it is currently loss-making.
X
Past performance checks
We assess nDivision's performance over the past 5 years by checking for:
  1. Has earnings increased in past 5 years? (1 check)
  2. Has the earnings growth in the last year exceeded that of the IT industry? (1 check)
  3. Is the recent earnings growth over the last year higher than the average annual growth over the past 5 years? (1 check)
  4. Is the Return on Equity (ROE) higher than 20%? (1 check)
  5. Is the Return on Assets (ROA) above industry average? (1 check)
  6. 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.
nDivision 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.

Full details on the Past part of the Simply Wall St company analysis model.

NDVN Health

 How is nDivision's financial health and their level of debt?

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 nDivision's finances.

The net worth of a company is the difference between its assets and liabilities.
Net Worth
  • nDivision's short term (1 year) commitments are greater than its holdings of cash and other short term assets.
  • nDivision's cash and other short term assets cover its long term commitments.
Balance sheet
This treemap shows a more detailed breakdown of nDivision'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.
  • Debt is not covered by short term assets, assets are 0.7x debt.
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.
Raw Data

All data from nDivision Company Filings, last reported 5 months ago.

OTCPK:NDVN Past Debt and Equity Data
Date (Data in USD Millions) Total Equity Total Debt Cash & Short Term Investments
2018-09-30 0.74 0.94 0.05
2018-06-30 1.02 0.94 0.28
2018-03-31 1.62 0.95 1.10
2017-12-31 -0.65 1.12 0.13
2016-12-31 -0.04 1.53 0.18
  • nDivision's level of debt (127.8%) compared to net worth is high (greater than 40%).
  • Unable to establish if nDivision's debt level has increased without past 5-year debt data.
CASH RUNWAY ANALYSIS

For companies that have on average been loss making in the past we assess whether they have at least 1 year of cash runway.

  • nDivision has less than a year of cash runway based on current free cash flow.
  • nDivision has less than a year of cash runway if free cash flow continues to grow at historical rates of 113% each year.
X
Financial health checks
We assess nDivision's financial health by checking for:
  1. Are short term assets greater than short term liabilities? (1 check)
  2. Are short term assets greater than long term liabilities? (1 check)
  3. Has the debt to equity ratio increased in the past 5 years? (1 check)
  4. Is the debt to equity ratio over 40%? (1 check)
  5. Is the debt covered by operating cash flow? (1 check)
  6. Are earnings greater than 5x the interest on debt (if company pays interest at all)? (1 check)
  7. nDivision 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:
  1. Does cash and short term investments cover stable operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)
  2. Does cash and short term investments cover growing operating expenses (recurring G&A and R&D) for more than 3 years? (1 check)


Full details on the Health part of the Simply Wall St company analysis model.

NDVN Dividends

 What is nDivision's current dividend yield, its reliability and sustainability?

Dividends are regular cash payments to you from the company, similar to a bank paying you interest on a savings account.
Annual Dividend Income
Dividend payments
0%
Current annual income from nDivision dividends.
If you bought $2,000 of nDivision 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 nDivision's dividend yield against the bottom 25% of dividend payers as the company has not reported any payouts.
  • Unable to evaluate nDivision'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.
Raw Data
OTCPK:NDVN Annualized Past and Future Dividends
Data Point Source Value
Past Annualized Dividend Yield S&P Global Market Data See Below
Past Dividends per Share Company Filings/ Annualized Dividend Payments See Below
Future Dividends per Share Estimates Average of up to 0 Analyst Estimates (S&P Global) See Below
United States of America IT Industry Average Dividend Yield Market Cap Weighted Average of 33 Stocks 1.4%
United States of America Market Average Dividend Yield Market Cap Weighted Average of 2004 Stocks 2.5%
United States of America Minimum Threshold Dividend Yield 10th Percentile 0.8%
United States of America Bottom 25% Dividend Yield 25th Percentile 1.4%
United States of America Top 25% Dividend Yield 75th Percentile 3.6%

Industry and Market average data is calculated daily.

Note all dividend per share amounts are annualized and not quarterly or other period.

Learn more about our ratios and growth rates in Simply Wall St’s analysis model >

  • Unable to perform a dividend volatility check as nDivision has not reported any payouts.
  • Unable to verify if nDivision's dividend has been increasing as the company has not reported any payouts.
Current Payout to shareholders
What portion of nDivision's earnings are paid to the shareholders as a dividend.
  • Unable to calculate sustainability of dividends as nDivision has not reported any payouts.
Future Payout to shareholders
  • Insufficient estimate data to determine if a dividend will be paid in 3 years and that it will be sustainable.
X
Income/ dividend checks
We assess nDivision's dividend by checking for:
  1. Firstly is the company paying a notable dividend (greater than 0.8%) - if not then the rest of the checks are ignored.
  2. Is current dividend yield above the bottom 25% of dividend payers? (1 check)
  3. Is current dividend yield above the top 25% of dividend payers? (1 check)
  4. Have they paid a dividend for 10 years, and during this period has the dividend been volatile (drop of more than 25%)? (1 check)
  5. If they have paid a dividend for 10 years has it increased in this time? (1 check)
  6. How sustainable is the dividend, can nDivision afford to pay it from its earnings today and in 3 years (Payout ratio less than 90%)? (2 checks)
  7. nDivision has a total score of 0/6, see the detailed checks below.


Full details on the Dividends part of the Simply Wall St company analysis model.

NDVN Management

 What is the CEO of nDivision's salary, the management and board of directors tenure and is there insider trading?

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
Alan Hixon
CEO Bio

Mr. Alan Hixon serves as the Chief Executive Officer at Go2Green Landscaping, Inc. Mr. Hixon is responsible for strategy, key partnerships, finance, sales and marketing. He serves as Chief Executive Officer of nDivision Inc. and served as its Chief Financial Officer since April 27, 2018 until January 10, 2019.

CEO Compensation
  • Insufficient data for Alan to compare compensation growth.
  • Insufficient data for Alan to establish whether their remuneration is reasonable compared to companies of similar size in United States of America.
Management Team

Alan Hixon

TITLE
Chief Executive Officer

Andrew Norstrud

TITLE
Chief Financial Officer
AGE
46
TENURE
0.2 yrs
Board of Directors

Khaled Saffouri

TITLE
Member of Executive Advisory Board

Scott White

TITLE
Member of Executive Advisory Board
Who owns this company?
Recent Insider Trading
  • No 3 month insider trading information.
Recent Insider Transactions
Announced Type Name Entity Role Start End Shares Max Price ($) Value ($)
X
Management checks
We assess nDivision's management by checking for:
  1. Is the CEO's compensation unreasonable compared to market cap? (1 check)
  2. Has the CEO's compensation increased more than 20% whilst the EPS is down more then 20%? (1 check)
  3. Is the average tenure of the management team less than 2 years? (1 check)
  4. Is the average tenure of the board of directors team less than 3 years? (1 check)
  5. nDivision has a total score of 0/6, this is not included on the snowflake, see the detailed checks below.


Note: We use the top 6 management executives and board members in our calculations.

Note 2: Insider trading include any internal stakeholders and these transactions .

Full details on the Management part of the Simply Wall St company analysis model.

NDVN News

Simply Wall St News

NDVN Company Info

Description

nDivision, Inc. offers digital technology transformation and cloud consulting services. The company provides architecture solution development, technology and enterprise solution procurement, and project management services. Its clientele include HFHC Clinics, e4health, Bemis, SAM, ServiceKing, and Texans. nDivision, Inc. was founded in 2011 and is based in Dallas, Texas.

Details
Name: nDivision Inc.
NDVN
Exchange: OTCPK
Founded: 2011
$23,337,269
40,236,671
Website: http://www.ndivision.com
Address: nDivision Inc.
4925 Greenville Avenue,
Suite 200,
Dallas,
Texas, 75206,
United States
Listings
Exchange Symbol Ticker Symbol Security Exchange Country Currency Listed on
OTCPK NDVN Common Stock Pink Sheets LLC US USD 15. Feb 2018
Number of employees
Current staff
Staff numbers
0
nDivision employees.
Industry
IT Consulting and Other Services
Software
Company Analysis and Financial Data Status
Area Date (UTC time)
Company Analysis updated: 2019/03/21 01:12
End of day share price update: 2019/03/20 00:00
Last earnings filing: 2018/11/14
Last earnings reported: 2018/09/30
Last annual earnings reported: 2017/12/31


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.