investorscraft@gmail.com

Intrinsic ValueAptose Biosciences Inc. (APS.TO)

Previous Close$2.27
Intrinsic Value
Upside potential
Previous Close
$2.27

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2024 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Aptose Biosciences Inc. is a clinical-stage biotechnology company focused on developing personalized therapies for hematologic malignancies, particularly acute myeloid leukemia (AML) and other blood cancers. The company’s pipeline includes APTO-253, HM43239, and luxeptinib, all targeting relapsed or refractory cancers through novel mechanisms. Operating in the highly competitive oncology sector, Aptose differentiates itself by pursuing precision medicine approaches, though it faces significant development risks typical of early-stage biotech firms. Its collaborations with CrystalGenomics and OHM Oncology provide strategic support but do not yet generate revenue. The company’s market position hinges on clinical trial success, with no commercialized products to date. Given the unmet medical needs in AML and other hematologic cancers, Aptose’s potential lies in its ability to advance its candidates through regulatory milestones, though it remains dependent on external funding for R&D.

Revenue Profitability And Efficiency

Aptose Biosciences reported no revenue in the latest fiscal period, reflecting its pre-commercial stage. The company posted a net loss of CAD 25.4 million, with an EPS of -CAD 0.0364, underscoring its heavy investment in clinical development. Operating cash flow was negative at CAD 35.98 million, while capital expenditures were minimal (CAD 5,000), indicating that expenses are primarily tied to R&D rather than infrastructure.

Earnings Power And Capital Efficiency

As a clinical-stage biotech, Aptose lacks earnings power, with its financials dominated by R&D burn. The company’s capital efficiency is constrained by its reliance on equity financing and partnerships to fund trials. With no near-term revenue prospects, its ability to sustain operations depends on successful fundraising or milestone payments from collaborators.

Balance Sheet And Financial Health

Aptose’s balance sheet shows CAD 6.15 million in cash and equivalents against CAD 621,000 in total debt, suggesting limited liquidity. Given its negative operating cash flow, the company may require additional financing within the next 12 months to continue operations. The absence of significant debt mitigates solvency risks, but shareholder dilution remains a concern.

Growth Trends And Dividend Policy

Growth hinges on clinical progress, with key catalysts including Phase 1/2 data readouts for HM43239 and luxeptinib. Aptose does not pay dividends, consistent with its focus on reinvesting all resources into R&D. The company’s trajectory will depend on trial outcomes and its ability to secure non-dilutive funding or partnerships.

Valuation And Market Expectations

With a market cap of CAD 6.02 million, Aptose trades as a high-risk, high-reward biotech play. Investors appear cautious, given its lack of revenue and dependence on clinical success. The beta of 1.093 suggests moderate volatility relative to the broader market, reflecting sector-specific risks.

Strategic Advantages And Outlook

Aptose’s strategic advantages include its niche focus on hematologic cancers and partnerships that bolster its pipeline. However, the outlook remains speculative, contingent on clinical milestones and funding. Near-term challenges include trial execution and cash runway management, while long-term success depends on regulatory approvals and commercialization potential.

Sources

Company filings, market data

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2025202620272028202920302031203220332034203520362037203820392040204120422043204420452046204720482049

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