Nt4.zacks.com



| Logiq Inc |(LGIQ-OTC) |

|Current Price (03/20/23) |$0.44 |

|Valuation | |

OUTLOOK

|Analyst must write |

SUMMARY DATA

|52-Week High |$1.00 |

|52-Week Low |$0.22 |

|One-Year Return (%) |-56.22 |

|Beta |0.80 |

|Average Daily Volume (sh) |79,588 |

| | |

|Shares Outstanding (mil) |47 |

|Market Capitalization ($mil) |$21 |

|Short Interest Ratio (days) |N/A |

|Institutional Ownership (%) |17 |

|Insider Ownership (%) |5 |

| | |

|Annual Cash Dividend |$0.00 |

|Dividend Yield (%) |0.00 |

| | |

|5-Yr. Historical Growth Rates | |

| Sales (%) |15.7 |

| Earnings Per Share (%) |N/A |

| Dividend (%) |N/A |

| | |

|P/E using TTM EPS |N/A |

|P/E using 2023 Estimate |-0.7 |

|P/E using 2024 Estimate |-1.8 |

| | |

|Zacks Rank |N/A |

| | |

|Risk Level |High, |

|Type of Stock |Small-Value |

|Industry |N/A |

KEY POINTS

➢ Analyst must write

OVERVIEW

Analyst must write

INDUSTRY OUTLOOK

INDUSTRY OUTLOOK - NEUTRAL

Our outlook for the non-food - retail/wholesale industry is neutral. This industry is contingent on consumer disposable income, which is critically tied to the employment outlook. There is some debate about the extent to which debt has funded consumer spending over the last few years. Though debt reduction through home refinancings is likely to slow, consumers will continue to have some additional disposable income from lower payments. Consumer debt is high by many measures, though including mortgages may be somewhat misleading, as U.S. home ownership is at an historic high.

Retailers, in general, should benefit from an improving economy and consumer confidence, along with job growth and lower unemployment. Some retail segments will perform better than others. Merchandising has been and will continue to be very important, as consumers are selective in terms of product and price.

Building traffic is a central theme for all retailers. Target, Wal-Mart, and Dollar General are trying to attract customers by offering both groceries and other items in one place. Radio Shack and Circuit City have focused on reformatting their stores to be more visually appealing. Home Depot is improving its customers' shopping experience by providing better service and cleaner stores.

Inventory management is the other focus for retailers. Expectations are high for new systems (at chains as diverse as Nordstrom, Home Depot, and Dollar General) to provide management with faster and better information regarding what is selling. This impacts markdowns, distribution, re-orders, and new inventory purchases. As the economy improves, earnings for these companies will benefit.

Overall, we believe retailers will perform in-line with the S&P 500.

INDUSTRY POSITION

Analyst must write

RECENT NEWS

Analyst must write

VALUATION

Analyst must write

RISKS

➢ Analyst must write.

INSIDER TRADING AND OWNERSHIP

Analyst must write.

PROJECTED INCOME STATEMENT & BALANCE SHEET

Historical Stock Price

[pic]

DISCLOSURES

The following disclosures relate to relationships between Zacks Small-Cap Research (“Zacks SCR”), a division of Zacks Investment Research (“ZIR”), and the issuers covered by the Zacks SCR Analysts in the Small-Cap Universe.

ANALYST DISCLOSURES

I, Lisa Thompson, hereby certify that the view expressed in this research report accurately reflect my personal views about the subject securities and issuers. I also certify that no part of my compensation was, is, or will be, directly or indirectly, related to the recommendations or views expressed in this research report. I believe the information used for the creation of this report has been obtained from sources I considered to be reliable, but I can neither guarantee nor represent the completeness or accuracy of the information herewith. Such information and the opinions expressed are subject to change without notice.

INVESTMENT BANKING AND FEES FOR SERVICES

Zacks SCR does not provide investment banking services nor has it received compensation for investment banking services from the issuers of the securities covered in this report or article.

Zacks SCR has received compensation from the issuer directly, from an investment manager, or from an investor relations consulting firm engaged by the issuer for providing non-investment banking services to this issuer and expects to receive additional compensation for such non-investment banking services provided to this issuer. The non-investment banking services provided to the issuer includes the preparation of this report, investor relations services, investment software, financial database analysis, organization of non-deal road shows, and attendance fees for conferences sponsored or co-sponsored by Zacks SCR. The fees for these services vary on a per-client basis and are subject to the number and types of services contracted. Fees typically range between ten thousand and fifty thousand dollars per annum. Details of fees paid by this issuer are available upon request.

POLICY DISCLOSURES

This report provides an objective valuation of the issuer today and expected valuations of the issuer at various future dates based on applying standard investment valuation methodologies to the revenue and EPS forecasts made by the SCR Analyst of the issuer’s business.

SCR Analysts are restricted from holding or trading securities in the issuers that they cover. ZIR and Zacks SCR do not make a market in any security followed by SCR nor do they act as dealers in these securities. Each Zacks SCR Analyst has full discretion over the valuation of the issuer included in this report based on his or her own due diligence. SCR Analysts are paid based on the number of companies they cover.

SCR Analyst compensation is not, was not, nor will be, directly or indirectly, related to the specific valuations or views expressed in any report or article.

ADDITIONAL INFORMATION

Additional information is available upon request. Zacks SCR reports and articles are based on data obtained from sources that it believes to be reliable, but are not guaranteed to be accurate nor do they purport to be complete. Because of individual financial or investment objectives and/or financial circumstances, this report or article should not be construed as advice designed to meet the particular investment needs of any investor. Investing involves risk. Any opinions expressed by Zacks SCR Analysts are subject to change without notice. Reports or articles or tweets are not to be construed as an offer or solicitation of an offer to buy or sell the securities herein mentioned.

CANADIAN COVERAGE

This research report is a product of Zacks SCR and prepared by a research analyst who is employed by or is a consultant to Zacks SCR. The research analyst preparing the research report is resident outside of Canada, and is not an associated person of any Canadian registered adviser and/or dealer. Therefore, the analyst is not subject to supervision by a Canadian registered adviser and/or dealer, and is not required to satisfy the regulatory licensing requirements of any Canadian provincial securities regulators, the Investment Industry Regulatory Organization of Canada and is not required to otherwise comply with Canadian rules or regulations.

-----------------------

Month Day, Year

Zacks Small-Cap Research Lisa Thompson

312-265-xxxx

email@

scr. 10 S. Riverside Plaza, Chicago, IL 60606

Sponsored – Impartial - Comprehensive

Sponsored – Impartial - Comprehensive

LGIQ: Zacks Company Report

Text…

ZACKS ESTIMATES

Revenue

(in millions of $)

| |Q1 |Q2 |Q3 |Q4 |Year |

| |(Mar) |(Jun) |(Sep) |(Dec) |(Dec) |

|2021 |8 A |8 A |8 A |13 A |37 A |

|2022 |8 A |5 A |4 A |6 E |37 E |

|2023 |12 E | | | |29 E |

|2024 | | | | |34 E |

Price/Sales Ratio (Industry = 2.5x)

| |Q1 |Q2 |Q3 |Q4 |Year |

| |(Mar) |(Jun) |(Sep) |(Dec) |(Dec) |

|2021 |-$0.25 A |-$0.27 A |-$0.25 A |-$0.19 A |-$0.95 A |

|2022 |-$0.15 A |-$0.20 A |-$0.22 A |-$0.09 E |-$0.95 E |

|2023 |-$0.03 E | | | |-$0.60 E |

|2024 | | | | |-$0.24 E |

|Zacks Projected EPS Growth Rate - Next 5 Years % |N/A |

|N/A |N/A |

| Top 5 Public Companies in the industry |

| | | | |

|Ticker |Company |Market Share |Zacks |

|  |  | |Rec |

|AMZN | Inc |52.6052 |Hold |

|JD | Inc-Adr |10.95696 |Hold |

|EBAY |Ebay Inc |10.58275 |Hold |

|BABA |Alibaba Group |5.00289 |Hold |

|PCLN | |4.99046 |Hold |

Industry Comparables

| |Pr Chg |P/E CurrFY |EPS Gr |Price/ |Price/ |Price/ |

| |YTD | |5Yr Est |Book |Sales |CF |

|LOGIQ INC |-46.3 | | |1.1 |0.7 | |

| | | | | | | |

|Industry Mean |-5.8 |33.0 |23.0 |6.0 |1.6 |28.6 |

|Industry Median |-4.7 |21.4 |18.1 |2.1 |1.1 |13.2 |

|S&P 500 |2.9 |18.8 | |14.0 |5.0 |18.5 |

| | | | | | | |

|OLB GROUP INC |19.2 | | |0.4 |0.5 | |

|FUTURE FINTECH |-36.0 | | |0.2 |0.5 | |

|KIDPIK CORP |-14.0 | | |0.5 |0.3 | |

|NEXTPLAT CORP |31.0 | | |0.9 |1.4 | |

| | | | | | | |

| Logiq Inc |  |

|Income Statement and Balance Sheet |  |

|(Dollars in millions, except EPS data) |  |

|  | | | | | | | | |

| |12/18 |N/A |12/20 |12/21 |12/22E |12/23E |

|Sales | |23 |35 |38 |37 |37 |29 |

|  |Cost of Goods Sold |19 |28 |32 |26 |26 |21 |

|  |SG&A |3 |6 |12 |20 |20 |16 |

|  |Other operating expenses |5 |7 |8 |11 |11 |9 |

|  |Interest and other |0 |0 |0 |0 |0 |0 |

|Zacks Adjusted Income before NRI |-4 |-7 |-15 |-20 |-45 |-28 |

|Net Income |-4 |-7 |-15 |-20 |-45 |-28 |

|Diluted EPS before NRI |-1.82 |-0.11 |-1.14 |-0.95 |-0.95 |-0.60 |

|Reported EPS |-1.82 |-0.11 |-1.14 |-0.95 |-0.95 |-0.60 |

|  | | | | | | |

|Cash & Marketable Securities |1 |3 |3 |2 |2 |2 |

|Current Assets |5 |11 |13 |14 |14 |14 |

|Current Liabilities |0 |0 |6 |5 |5 |5 |

|Long Term Debt |0 |1 |1 |0 |0 |0 |

|Shareholder's Equity |5 |10 |24 |30 |-15 |-44 |

-----------------------

[pic]

Zacks Investment Research Page 2 scr.

© Copyright 2023, Zacks Investment Research. All Rights Reserved.

................
................

In order to avoid copyright disputes, this page is only a partial summary.

Google Online Preview   Download