investorscraft@gmail.com

Intrinsic ValueATI Airtest Technologies Inc. (AAT.V)

Previous Close$0.02
Intrinsic Value
Upside potential
Previous Close
$0.02

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2022 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ATI Airtest Technologies Inc. operates as a specialized industrial machinery company focused on manufacturing and distributing sophisticated air quality testing equipment and building ventilation control systems. The company serves commercial, industrial, and residential building markets across Canada and the United States with a comprehensive portfolio of environmental monitoring solutions. Its core revenue model combines equipment sales with related calibration services and custom control system configurations, positioning the firm as a niche provider in the broader HVAC and building automation sector. ATI Airtest's product ecosystem includes wireless transmitters, carbon dioxide monitoring devices, parking garage ventilation controllers, and industrial humidity measurement tools that help optimize energy efficiency and indoor air quality. The company competes in a highly specialized segment of the industrial instrumentation market, targeting building owners and facility managers seeking to reduce operational costs through precise ventilation control. While relatively small in scale, ATI Airtest maintains a focused market position by addressing specific regulatory requirements and energy conservation mandates affecting commercial building operations. The company's technical expertise in sensor technology and custom control systems provides differentiation in a competitive landscape dominated by larger HVAC equipment manufacturers.

Revenue Profitability And Efficiency

For FY2022, ATI Airtest generated CAD 2.39 million in revenue while reporting a net loss of CAD 0.42 million, reflecting ongoing operational challenges. The company's negative operating cash flow of CAD 1.34 million indicates significant cash consumption from core business activities. With minimal capital expenditures, the business appears to be operating with constrained resources while attempting to stabilize its financial performance in a competitive industrial equipment market.

Earnings Power And Capital Efficiency

The company demonstrated negative earnings power with diluted EPS of -CAD 0.0046, indicating limited ability to generate shareholder returns from current operations. The substantial negative operating cash flow relative to revenue suggests inefficient capital deployment and potential working capital management issues. ATI Airtest's capital efficiency metrics reflect the challenges faced by small-cap industrial technology companies in scaling operations profitably.

Balance Sheet And Financial Health

ATI Airtest maintains a constrained financial position with only CAD 16,309 in cash against total debt of CAD 1.81 million, creating significant liquidity pressure. The high debt burden relative to the company's market capitalization of approximately CAD 0.97 million indicates substantial financial leverage and potential solvency concerns. This balance sheet structure suggests limited financial flexibility for strategic investments or weathering market downturns.

Growth Trends And Dividend Policy

The company maintains a non-dividend policy, consistent with its developmental stage and current lack of profitability. With 90.97 million shares outstanding, the capital structure reflects multiple financing rounds typical of venture-stage industrial technology firms. Historical performance trends suggest the company faces challenges in achieving sustainable growth and transitioning to profitability in its specialized market segment.

Valuation And Market Expectations

Trading on the TSXV with a market capitalization of approximately CAD 0.97 million, the market appears to assign minimal valuation to ATI Airtest's business operations. The negative beta of -0.795 suggests atypical price movement relative to broader market indices, potentially reflecting the stock's limited liquidity and specialized nature. Current valuation metrics imply low market expectations for near-term performance improvement or strategic outcomes.

Strategic Advantages And Outlook

ATI Airtest's specialized expertise in air quality monitoring and ventilation control represents its primary competitive advantage in a niche industrial segment. The company's outlook appears challenged by its constrained financial position and ongoing operational losses. Success likely depends on securing additional financing, achieving operational scale, or pursuing strategic alternatives that leverage its proprietary sensor technology and industry relationships in the evolving building efficiency market.

Sources

Company financial statementsTSXV filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2023202420252026202720282029203020312032203320342035203620372038203920402041204220432044204520462047

INCOME STATEMENT

Revenue growth rate, %NaN
Revenue, $NaN
Variable operating expenses, $mNaN
Fixed operating expenses, $mNaN
Total operating expenses, $mNaN
Operating income, $mNaN
EBITDA, $mNaN
Interest expense (income), $mNaN
Earnings before tax, $mNaN
Tax expense, $mNaN
Net income, $mNaN

BALANCE SHEET

Cash and short-term investments, $mNaN
Total assets, $mNaN
Adjusted assets (=assets-cash), $mNaN
Average production assets, $mNaN
Working capital, $mNaN
Total debt, $mNaN
Total liabilities, $mNaN
Total equity, $mNaN
Debt-to-equity ratioNaN
Adjusted equity ratioNaN

CASH FLOW

Net income, $mNaN
Depreciation, amort., depletion, $mNaN
Funds from operations, $mNaN
Change in working capital, $mNaN
Cash from operations, $mNaN
Maintenance CAPEX, $mNaN
New CAPEX, $mNaN
Total CAPEX, $mNaN
Free cash flow, $mNaN
Issuance/(repurchase) of shares, $mNaN
Retained Cash Flow, $mNaN
Pot'l extraordinary dividend, $mNaN
Cash available for distribution, $mNaN
Discount rate, %NaN
PV of cash for distribution, $mNaN
Current shareholders' claim on cash, %NaN
HomeMenuAccount