investorscraft@gmail.com

Intrinsic ValueARHT Media Inc. (ART.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 2023 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

ARHT Media Inc. operates as a specialized technology company in the interactive holographic communications sector, developing and distributing patented digital human hologram solutions globally. The company generates revenue through a multifaceted model combining technology rentals for live events, sales of permanent display systems, and comprehensive service offerings including content creation and project management. Its core products include the HoloPresence and HoloPod displays, along with the proprietary ARHT Engine software platform, which enable real-time, two-way holographic interactions for corporate, educational, and entertainment applications. ARHT Media competes in the emerging digital human and holographic technology market, positioning itself as an end-to-end solution provider rather than a pure hardware manufacturer. The company's market position leverages its proprietary capture and transmission technology to serve clients requiring high-impact visual communications for events, training, and remote presentations. This niche focus differentiates ARHT from broader communications technology providers while addressing growing demand for immersive remote interaction solutions in a post-pandemic business environment.

Revenue Profitability And Efficiency

ARHT Media generated CAD 4.92 million in revenue for FY2023 while reporting a significant net loss of CAD 11.26 million. The company's negative operating cash flow of CAD 6.31 million indicates substantial cash consumption from core operations. Capital expenditures remained minimal at CAD 26,929, suggesting limited investment in physical assets and a focus on leveraging existing technology infrastructure. The financial results reflect the early-stage nature of the holographic technology market and the company's ongoing investment in commercializing its proprietary platform.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD 0.0585 demonstrates current challenges in achieving profitability at its current revenue scale. Negative operating cash flow significantly exceeds capital investment requirements, indicating that operational expenses are the primary driver of cash consumption. The minimal capital expenditure relative to operating losses suggests a business model that is more service and technology-intensive rather than asset-heavy, though efficiency metrics remain challenged by the current revenue base.

Balance Sheet And Financial Health

ARHT Media maintains a constrained liquidity position with CAD 116,770 in cash against total debt of CAD 2.39 million. The minimal cash balance relative to operating cash burn raises concerns about near-term financial flexibility. The debt level, while moderate in absolute terms, represents a significant obligation given the company's current cash generation capabilities and market capitalization of approximately CAD 2.96 million.

Growth Trends And Dividend Policy

The company does not pay dividends, consistent with its growth-stage status and focus on reinvesting available capital into business development. Current financial trends indicate challenges in scaling revenue sufficiently to offset operational expenses, with the net loss exceeding annual revenue. Market adoption of holographic technology remains in early phases, creating both growth potential and execution risk for the company's expansion strategy.

Valuation And Market Expectations

With a market capitalization of approximately CAD 2.96 million, the company trades at a significant discount to its annual revenue, reflecting investor skepticism about near-term profitability prospects. The low beta of 0.368 suggests relatively low correlation with broader market movements, potentially indicating specialized investor base or limited trading liquidity. Valuation appears to incorporate substantial risk premiums for the company's cash burn rate and competitive positioning in an emerging technology category.

Strategic Advantages And Outlook

ARHT Media's primary strategic advantage lies in its patented holographic transmission technology and integrated solution approach. The outlook remains challenging given current financial metrics, though potential exists if broader adoption of holographic communications accelerates. Success will likely depend on securing larger enterprise contracts and demonstrating a viable path to cash flow positivity. The company's technology differentiation provides a foundation, but execution risk remains elevated given financial constraints and market development timeline.

Sources

Company financial statementsTSXV filings

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2024202520262027202820292030203120322033203420352036203720382039204020412042204320442045204620472048

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