CIMG Inc. (NASDAQ: IMG)

Sector: Consumer Defensive Industry: Packaged Foods CIK: 0001527613
Market Cap 941,797.80
P/B 0.02
P/E -0.19
P/S 0.09
ROIC (Qtr) -24.96
Div Yield % 0.00
Rev 1y % (Qtr) 3,442.17
Total Debt (Qtr) 2.30 Mn
Debt/Equity (Qtr) 0.05
Add ratio to table...

About

NuZee, Inc., a specialty coffee and technologies company, operates in the single-serve coffee market with its ticker symbol being NUZE. The company's primary business activities include co-packing, private label coffee development, and the sale of its own branded products. NuZee operates two manufacturing facilities in Vista, California, and Seoul, Korea, and has partnered with other manufacturers to roast and package its products. NuZee's competitive advantages include its significant production and operational experience in single-serve coffee...

Read more

Investment thesis

Bull case

  • Operating cash flow of (17.59M) provides exceptional 2457.60x coverage of minority interest expenses (7159), showing strong core operations.
  • Robust free cash flow of (17.58M) exceeds capital expenditure of (10736) by 1637.78x, indicating strong organic growth funding capability.
  • Strong tangible asset base of 74.17M provides 32.27x coverage of total debt 2.30M, indicating robust asset backing and low credit risk.
  • Tangible assets of 74.17M provide exceptional 702.05x coverage of deferred revenue 105653, showing strong service capability backing.
  • Operating cash flow of (17.59M) fully covers other non-current liabilities (105653) by 166.53x, showing strong long-term stability.

Bear case

  • Operating cash flow of (17.59M) barely covers its investment activities of 22365, with a coverage ratio of -786.68, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • With cash reserves of 137287 against inventory of 11.89M, the 0.01 cash-to-inventory ratio suggests potential liquidity risks if inventory turnover slows, particularly concerning given current supply chain volatilities.
  • Operating cash flow of (17.59M) provides insufficient coverage of deferred revenue obligations of 105653, which is -166.53x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of (17.59M) shows concerning coverage of stock compensation expenses of 641879, with a -27.41 ratio indicating potential earnings quality issues.
  • Operating cash flow of (17.59M) provides minimal -5684.65x coverage of tax expenses of 3095, suggesting potential tax planning inefficiencies or unsustainable tax positions.

Geographical Breakdown of Revenue (2025)

Consolidation Items Breakdown of Revenue (2025)

Peer comparison

Companies in the Packaged Foods
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 KHC Kraft Heinz Co 28.20 Bn -4.82 1.13 21.22 Bn
2 GIS General Mills Inc 26.99 Bn 20.72 1.54 13.73 Bn
3 JBS Jbs N.V. 17.81 Bn 10.08 0.23 23.92 Bn
4 MKC Mccormick & Co Inc 16.10 Bn 44.21 3.77 4.00 Bn
5 HRL Hormel Foods Corp /De/ 12.37 Bn 18.03 1.34 2.86 Bn
6 SJM J M SMUCKER Co 11.08 Bn 19.60 1.97 7.91 Bn
7 PPC Pilgrims Pride Corp 10.32 Bn 9.54 0.56 3.29 Bn
8 MICC Magnum Ice Cream Co N.V. 9.71 Bn 28.17 1.04 4.02 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 0.02 1.47
EV to Cash from Ops. EV/CFO -0.08 29.75
EV to Debt EV to Debt 0.60 27.85
EV to EBIT EV/EBIT -0.28 86.88
EV to EBITDA EV/EBITDA -0.19 -156.20
EV to Free Cash Flow [EV/FCF] EV/FCF -0.08 -5.67
EV to Market Cap EV to Market Cap 1.47 1.15
EV to Revenue EV/Rev 0.13 7.32
Price to Book Value [P/B] P/B 0.02 8.48
Price to Earnings [P/E] P/E -0.19 14.45
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 4.58
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 3.76
Dividend per Basic Share Div per Share (Qtr) 0.00 0.65
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 22.76
Interest Coverage Int. cover (Qtr) 0.00 6.64
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 103.36 -118.07
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -70.43 43.48
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 0.66
EBIAT Growth (1y) % EBIAT 1y % (Qtr) 45.53 -48.16
EBITDA Growth (1y) % EBITDA 1y % (Qtr) 33.96 -152.35
EBIT Growth (1y) % EBIT 1y % (Qtr) 45.56 -50.79
EBT Growth (1y) % EBT 1y % (Qtr) 45.61 -54.94
EPS Growth (1y) % EPS 1y % (Qtr) 96.65 -28.10
FCF Growth (1y) % FCF 1y % (Qtr) -70.87 7.02
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) 291.19 439.70
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.14 1.01
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.12
Cash Ratio Cash Ratio (Qtr) 0.00 0.86
Current Ratio Curr Ratio (Qtr) 0.62 2.60
Debt to Equity Ratio Debt/Equity (Qtr) 0.05 2.21
Interest Cover Ratio Int Coverage (Qtr) 0.00 6.64
Times Interest Earned Times Interest Earned (Qtr) 0.00 6.64
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -45.50 -919.13
EBIT Margin % EBIT Margin % (Qtr) -47.39 -1,474.87
EBT Margin % EBT Margin % (Qtr) -47.39 -1,537.76
Gross Margin % Gross Margin % (Qtr) 1.20 26.98
Net Profit Margin % Net Margin % (Qtr) -47.40 -1,538.60