Download PDF

1. Company Snapshot

1.a. Company Description

Creative Realities, Inc., together with its subsidiaries, provides digital marketing technology and solutions to retail companies, individual retail brands, enterprises, and organizations in the United States and internationally.Its technology and solutions include digital merchandising systems and omni-channel customer engagement systems; interactive digital shopping assistants; advisors and kiosks; and other interactive marketing technologies, such as mobile, social media, point-of-sale transactions, beaconing, and Web-based media that enables its customers to engage with their consumers.The company also provides system hardware; professional and implementation services; software design and development; and software licensing, deployment, and maintenance and support services, as well as media management and distribution software platforms and networks; device and product management; and customized software service layers, systems, experiences, workflows, and integrated solutions.


The company sells its solutions to the automotive, apparel and accessories, banking, baby/children, beauty, CPG, department stores, digital out-of-home, electronics, fashion, fitness, foodservice/quick service restaurant, financial services, gaming, luxury, mass merchants, mobile operators, and pharmacy retail industries.Creative Realities, Inc.is headquartered in Louisville, Kentucky.

Show Full description

1.b. Last Insights on CREX

Creative Realities' recent performance was negatively impacted by a Q4 loss of $0.27 per share, exceeding the Zacks Consensus Estimate of a loss of $0.11. This earnings miss was a significant departure from the $0.21 per share earnings reported in the same quarter last year. The company's financial results for the quarter and full year ended December 31, 2024, were also marred by escalating costs and a decline in revenue growth.

1.c. Company Highlights

2. CREX Delivers Mixed Results Amidst Strategic Expansion

Creative Realities, Inc.'s (CREX) Q3 2025 earnings report revealed a revenue decline to $10.5 million from $14.4 million in the prior year period, accompanied by a gross profit decrease to $4.8 million from $6.6 million in 2024. The adjusted EBITDA also witnessed a downturn, falling to $800,000 from $2.3 million last year. The earnings per share (EPS) came in at -$0.32, missing estimates of -$0.08. The company's financial performance was impacted by the challenging market conditions, as noted by the management during the earnings call.

Publication Date: Dec -02

📋 Highlights
  • Revenue Decline:: Q3 2025 revenue fell to $10.5M (-27% YoY) with gross profit dropping to $4.8M (-27% YoY).
  • CDM Acquisition:: $50M purchase of CDM (2024 revenue: $56M CAD) to drive 25% YoY growth and diversify into Canada.
  • Synergy Potential:: $10M annualized synergies expected by 2026, with 2026 revenue targeting >$100M and EBITDA margins >20%.
  • Debt Load:: $22.2M gross debt post-acquisition, funded via $36M loan and $30M convertible preferred equity.

Acquisition and Synergies

The acquisition of Cineplex Digital Media (CDM) for $50 million US, completed on November 7, 2025, is expected to more than double the size of CREX and significantly increase its operations outside the US. The deal is anticipated to provide synergies of at least $10 million across North America on an annualized basis by 2026. The combined entity is expected to deliver total company revenue exceeding $100 million in 2026, with an adjusted EBITDA margin in the high teens. The management is confident that the acquisition will bring credibility and expertise to US customers, allowing for quicker traction.

Growth Opportunities and Pipeline

CREX has a strong pipeline of opportunities, including a large QSR chain with over 1,000 locations across more than 25 states. The company is also expecting to leverage CDM's position in Canada to expand its presence in US malls, with discussions underway with mall ownership properties like Westfield and Simon. Additionally, the company has a robust opportunity in the lottery business, with an RFP from a US state received and more expected. The management is optimistic about the growth prospects, with a growth rate of 30-40% expected in the stadium vertical in 2026.

Valuation and Metrics

Analyzing the valuation metrics, CREX's P/S Ratio stands at 0.62, indicating a relatively low revenue multiple. However, the EV/EBITDA ratio is -80.46, suggesting that the company's enterprise value is not justified by its current EBITDA. The ROE and ROIC are also negative, at -4.36% and -3.0%, respectively. With analysts estimating revenue growth at 83.7% for next year, the current valuation may be justified if the company is able to execute its growth plans.

Capital Structure and Funding

The company financed the CDM acquisition through a combination of debt and preferred equity, including a three-year $36 million senior term loan and $30 million of convertible preferred equity. As of September 30, 2025, CREX had cash on hand of approximately $300,000 and gross debt of $22.2 million. The management is comfortable with its growth potential and capital, with $17-17.5 million available. The combined ARR of the companies is expected to exceed $40 million US, with high-margin revenue going into 2026.

3. NewsRoom

Card image cap

Creative Realities Announces Addition of Tamra Koshewa as CFO

Nov -25

Card image cap

Creative Realities, Inc. (CREX) Q3 2025 Earnings Call Transcript

Nov -12

Card image cap

Creative Realities, Inc. (CREX) Reports Q3 Loss, Lags Revenue Estimates

Nov -12

Card image cap

Creative Realities Reports Fiscal 2025 Third Quarter Results

Nov -12

Card image cap

Creative Realities Announces Addition of Dan McAllister as CRO

Nov -11

Card image cap

Creative Realities to Participate in Upcoming Craig-Hallum Conference

Nov -05

Card image cap

Creative Realities, Inc. Announces Third Quarter 2025 Earnings Release Date and Conference Call Information

Oct -31

Card image cap

Creative Realities, Inc. (CREX) M&A Call Transcript

Oct -16

4. Business Breakdown

4.a. Revenues by Country

4.b. Revenues by Segment

5. Expected revenues mid-term growth (10.84%)

6. Segments

Hardware

Expected Growth: 9.9%

Creative Realities' 9.9% growth in Hardware is driven by increasing demand for digital signage and interactive kiosks, expansion into new markets, and strategic partnerships. The company's focus on innovative display technologies, such as LED and OLED, also contributes to its growth. Additionally, the rising need for immersive customer experiences in retail and entertainment industries fuels the demand for Creative Realities' hardware solutions.

Managed Services

Expected Growth: 12.03%

Creative Realities' Managed Services segment growth of 12.03% is driven by increasing demand for digital signage and experiential solutions, expansion into new markets, and strategic partnerships. Additionally, the company's focus on providing comprehensive services, including installation, maintenance, and content management, has led to higher customer retention and upselling opportunities, contributing to the segment's growth.

Installation Services

Expected Growth: 11.47%

Creative Realities' Installation Services growth is driven by increasing demand for digital signage and experiential displays, expansion into new markets, and strategic partnerships. The company's expertise in designing and installing complex display systems, combined with its ability to provide comprehensive services, has enabled it to capitalize on the growing need for immersive brand experiences.

Other Services

Expected Growth: 9.98%

Creative Realities' 9.98% growth in Other Services is driven by increasing demand for digital signage and experiential marketing solutions, expansion into new markets, and strategic partnerships. The company's focus on innovative technologies, such as augmented reality and artificial intelligence, also contributes to its growth.

7. Detailed Products

Digital Signage

Creative Realities' digital signage solutions provide engaging and interactive experiences for customers, employees, and visitors across various industries.

Kiosks and Interactive Displays

Self-service kiosks and interactive displays designed to provide customers with easy access to information, products, and services.

Digital Menu Boards

Digital menu boards designed to display menu items, prices, and nutritional information in a clear and visually appealing way.

Wayfinding and Directory Solutions

Interactive wayfinding and directory solutions that provide visitors with easy navigation and information about a location.

Content Management and Distribution

A cloud-based content management system that enables users to create, schedule, and distribute content across multiple screens and locations.

Analytics and Insights

Data analytics and insights solutions that provide businesses with valuable insights into customer behavior and engagement.

8. Creative Realities, Inc.'s Porter Forces

Forces Ranking

Threat Of Substitutes

The threat of substitutes for Creative Realities, Inc. is medium due to the availability of alternative digital signage solutions.

Bargaining Power Of Customers

The bargaining power of customers is low due to the specialized nature of Creative Realities' products and services.

Bargaining Power Of Suppliers

The bargaining power of suppliers is medium due to the availability of multiple suppliers for the company's hardware and software components.

Threat Of New Entrants

The threat of new entrants is high due to the relatively low barriers to entry in the digital signage industry.

Intensity Of Rivalry

The intensity of rivalry is high due to the competitive nature of the digital signage industry and the presence of several established players.

9. SWOT Analysis

10. Capital Structure

10.a. Balance Sheet

10.b. Weighted Average Cost of capital

Value
Debt Weight 32.72%
Debt Cost 19.86%
Equity Weight 67.28%
Equity Cost 19.86%
WACC 19.86%
Leverage 48.64%

11. Quality Control: Creative Realities, Inc. passed 3 out of 9 key points

12.a Historical Valuation

12.b Price/Earnings Ratio

12.c Margin Valuation

12.d Peers Valuation

Peers Group Analysis

Stock-Card
Domo

A-Score: 5.1/10

Value: 9.2

Growth: 4.9

Quality: 5.1

Yield: 0.0

Momentum: 9.5

Volatility: 2.0

1-Year Total Return ->

Stock-Card
NetSol Technologies

A-Score: 4.9/10

Value: 7.7

Growth: 4.2

Quality: 5.7

Yield: 0.0

Momentum: 9.0

Volatility: 3.0

1-Year Total Return ->

Stock-Card
MoneyLion

A-Score: 4.8/10

Value: 4.0

Growth: 6.2

Quality: 6.3

Yield: 0.0

Momentum: 9.0

Volatility: 3.3

1-Year Total Return ->

Stock-Card
Amplitude

A-Score: 4.2/10

Value: 4.8

Growth: 5.4

Quality: 4.5

Yield: 0.0

Momentum: 6.5

Volatility: 3.7

1-Year Total Return ->

Stock-Card
Weave Communications

A-Score: 3.1/10

Value: 5.5

Growth: 5.9

Quality: 4.0

Yield: 0.0

Momentum: 0.5

Volatility: 3.0

1-Year Total Return ->

Stock-Card
Creative Realities

A-Score: 3.0/10

Value: 9.0

Growth: 2.8

Quality: 4.8

Yield: 0.0

Momentum: 0.5

Volatility: 1.0

1-Year Total Return ->

Peers Metrics

12.e Scoring Insights

12.f DCF BETA

Parameters

Short Term Growth

Short term Time

Long-Term Growth

WACC

Target Price

2.9$

Current Price

2.9$

Potential

-0.00%

Expected Cash-Flows