investorscraft@gmail.com

Intrinsic ValueAppili Therapeutics Inc. (APLI.TO)

Previous Close$0.03
Intrinsic Value
Upside potential
Previous Close
$0.03

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

Appili Therapeutics Inc. is a biopharmaceutical company specializing in the development of novel anti-infective therapies to address unmet medical needs in infectious diseases. The company’s portfolio includes Favipiravir for pandemic influenza and COVID-19, ATI-2307 for cryptococcal meningitis and invasive candidiasis, and ATI-1503, a gram-negative antibiotic candidate. Additionally, Appili is advancing ATI-1501 (a taste-masked antibiotic), ATI-1801 (a topical treatment for leishmaniasis), and ATI-1701 (a vaccine for tularemia). Operating in the highly competitive biotechnology sector, Appili focuses on niche infectious disease markets with limited treatment options, leveraging strategic partnerships, such as its alliance with AiPharma Global Holdings for Favipiravir development. Despite its early-stage pipeline, the company targets high-impact diseases with significant global health burdens, positioning itself as a specialized player in infectious disease therapeutics. Its asset-light model emphasizes licensing and collaboration to mitigate R&D risks while advancing clinical candidates.

Revenue Profitability And Efficiency

Appili reported revenue of CAD 827,407 for FY 2024, likely driven by collaboration agreements or milestone payments. However, the company remains unprofitable, with a net loss of CAD 3.78 million and negative diluted EPS of CAD 0.0312. Operating cash flow was negative CAD 2.46 million, reflecting ongoing R&D investments. Capital expenditures were minimal at CAD 29,717, indicating a lean operational approach focused on clinical development rather than infrastructure.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its pre-revenue stage, with losses driven by clinical trial expenses and pipeline advancement. Negative operating cash flow underscores reliance on external funding. Capital efficiency is challenged by high R&D burn rates, though strategic partnerships may help offset costs. The lack of commercialized products limits near-term profitability, emphasizing the need for successful clinical outcomes or licensing deals.

Balance Sheet And Financial Health

Appili’s balance sheet shows limited liquidity, with CAD 94,493 in cash and equivalents against total debt of CAD 8.18 million, indicating significant leverage. The high debt-to-equity ratio raises solvency concerns, necessitating additional financing or partnership revenue to sustain operations. The company’s financial health is precarious, typical of clinical-stage biotech firms reliant on milestone-driven funding.

Growth Trends And Dividend Policy

Growth hinges on clinical progress, with key candidates like ATI-2307 and ATI-1503 in development. Revenue growth is uncertain pending pipeline success or partnerships. Appili does not pay dividends, reinvesting all resources into R&D. Shareholder returns depend entirely on pipeline milestones or acquisition potential, given the company’s micro-cap status and speculative profile.

Valuation And Market Expectations

With a market cap of CAD 1.82 million, Appili trades at a steep discount, reflecting its high-risk profile and lack of near-term profitability. The negative beta (-0.248) suggests low correlation to broader markets, typical of speculative biotech stocks. Investors likely price in binary outcomes for its clinical programs, with limited visibility on commercialization timelines.

Strategic Advantages And Outlook

Appili’s focus on niche infectious diseases provides differentiation, but its outlook depends on clinical success and funding. Strategic alliances, like the AiPharma partnership, mitigate some risk. However, the company faces stiff competition and regulatory hurdles. Near-term survival hinges on securing additional capital or advancing pipeline assets to attract licensing or acquisition interest.

Sources

Company filings, TSX disclosures

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