investorscraft@gmail.com

Intrinsic ValueAurora Solar Technologies Inc. (ACU.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 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Aurora Solar Technologies Inc. operates as a specialized technology provider within the global solar energy manufacturing sector, focusing on production measurement and control systems. The company's core revenue model is built on the sale and ongoing support of proprietary hardware and software solutions designed to optimize the manufacturing of solar wafers, cells, and panels. Its product portfolio includes the DM sensor for high-speed production measurement, the Visualize platform for real-time process monitoring, and the Insight system for characterizing and controlling production variation. Aurora positions itself as a critical enabler for solar manufacturers seeking to improve yield, reduce costs, and enhance product quality through advanced process control. By addressing key challenges in cell fabrication, the company carves out a niche in the highly competitive and capital-intensive solar supply chain. Its comprehensive service offerings, from initial system configuration to post-installation optimization and training, create recurring revenue streams and deepen client relationships. This strategic focus on a specific segment of the energy technology market allows Aurora to target manufacturers globally who require sophisticated data-driven solutions to maintain a competitive edge.

Revenue Profitability And Efficiency

For the fiscal year, Aurora reported revenue of 6.3 million CAD, indicating its commercial activity within its niche market. However, the company is not yet profitable, posting a net loss of 3.2 million CAD. Operating cash flow was negative at 1.7 million CAD, reflecting the cash burn associated with its development stage and ongoing commercial expansion efforts. Capital expenditures of approximately 373,000 CAD suggest continued investment in its technology platform.

Earnings Power And Capital Efficiency

The company's current earnings power is negative, as evidenced by a diluted EPS of -0.0145 CAD. The negative operating cash flow and net income indicate that Aurora is still in an investment phase, prioritizing growth and market penetration over immediate profitability. The capital efficiency of its operations will be a key metric to monitor as it scales and seeks to move toward cash flow breakeven.

Balance Sheet And Financial Health

Aurora's balance sheet shows a cash position of 1.26 million CAD against total debt of 803,226 CAD. With a market capitalization of approximately 3.76 million CAD, the company maintains a modest debt level. The financial health is typical of a development-stage technology firm, with liquidity being a primary focus given the current cash outflow from operations.

Growth Trends And Dividend Policy

As a growth-oriented technology company in the expanding solar industry, Aurora does not pay a dividend, reinvesting all capital back into the business. The growth trajectory is focused on increasing adoption of its measurement and control systems by solar manufacturers worldwide. The company's future will depend on its ability to convert its technology portfolio into sustained revenue growth and ultimately, profitability.

Valuation And Market Expectations

The market capitalization of 3.76 million CAD values the company at a significant discount to its annual revenue, reflecting investor skepticism about its path to profitability. The high beta of 1.741 indicates substantial volatility and higher risk perception compared to the broader market. Market expectations are likely centered on the company's ability to secure larger contracts and demonstrate scalable growth.

Strategic Advantages And Outlook

Aurora's strategic advantage lies in its specialized, integrated suite of measurement and control solutions tailored for a specific high-growth industry. The outlook is intrinsically tied to global solar manufacturing capacity expansion and the industry's increasing focus on production efficiency. Success hinges on executing its commercial strategy, managing its cash runway effectively, and demonstrating that its technology delivers tangible return on investment for its manufacturing clients.

Sources

Company DescriptionFinancial Data Provided

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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