investorscraft@gmail.com

Intrinsic ValueBioasis Technologies Inc. (BTI.V)

Previous Close$0.01
Intrinsic Value
Upside potential
Previous Close
$0.01

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

Bioasis Technologies Inc. operates as a development-stage biopharmaceutical company focused on overcoming one of medicine's most significant challenges: delivering therapeutics across the blood-brain barrier. The company's core asset is its proprietary xB3 platform technology, which enables the transport of therapeutic agents into the central nervous system to treat neurological diseases and disorders. This innovative approach targets conditions with high unmet medical needs, including brain cancers, neurodegenerative diseases like Alzheimer's and Parkinson's, and metabolic disorders. Bioasis generates revenue primarily through strategic research collaborations and licensing agreements with established pharmaceutical partners, including Janssen Biotech and Neuramedy Co Ltd., rather than commercial product sales. The company's business model centers on advancing its platform through preclinical and clinical development while leveraging partnerships to validate its technology and create value. Operating in the highly competitive biotechnology sector, Bioasis occupies a specialized niche focused on CNS drug delivery, competing with other BBB-targeting technologies. Its market position is that of an early-stage innovator whose value proposition depends on successfully demonstrating the xB3 platform's efficacy and safety across multiple therapeutic areas through ongoing research collaborations and internal development programs.

Revenue Profitability And Efficiency

As a development-stage company, Bioasis reported minimal revenue of CAD 37,725 for FY2022, primarily from collaborative research agreements. The company operates at a significant net loss of CAD 2.96 million, reflecting substantial research and development expenditures necessary for advancing its platform technology. Operating cash flow was negative CAD 3.64 million, indicating the company's continued investment in its preclinical programs and technology validation efforts. With no commercial products and limited partnership revenue, the company's financial performance remains characteristic of early-stage biotech ventures focused on technology development rather than near-term profitability.

Earnings Power And Capital Efficiency

Bioasis demonstrates negative earnings power with diluted EPS of -CAD 0.041, consistent with its development-stage status. The company's capital efficiency metrics reflect the high burn rate typical of preclinical biotech companies, with substantial resources directed toward advancing its xB3 platform technology and research collaborations. With no capital expenditures reported, all operational spending is focused on R&D activities and general corporate overhead. The company's ability to create future earnings power depends entirely on successful technology validation and progression of its pipeline programs through clinical development stages.

Balance Sheet And Financial Health

The company maintained CAD 1.73 million in cash and equivalents against total debt of CAD 1.90 million as of February 2022. This limited cash position relative to its annual cash burn rate of approximately CAD 3.64 million indicates a constrained financial runway, typical of early-stage biotech companies. The balance sheet structure suggests the company will likely require additional financing through equity offerings, debt, or partnership milestones to continue funding its research activities and maintain operations beyond the near term.

Growth Trends And Dividend Policy

Bioasis exhibits growth patterns characteristic of preclinical biotech companies, with progress measured through technology advancement and partnership development rather than financial metrics. The company maintains multiple research collaborations that represent potential future value drivers through milestone payments and royalty streams. Consistent with its development-stage status and negative cash flow, Bioasis does not pay dividends, instead reinvesting all available resources into research and development activities to advance its platform technology and therapeutic programs.

Valuation And Market Expectations

With a market capitalization of approximately CAD 397,000, the market valuation reflects the high-risk nature of early-stage biotech ventures and the company's preclinical status. The beta of 0.508 suggests lower volatility relative to the broader market, potentially indicating limited trading activity. Market expectations appear to be heavily discounted for the significant technical and regulatory hurdles facing the company's blood-brain barrier platform technology, with valuation primarily reflecting the potential of its partnership agreements and intellectual property portfolio rather than near-term financial performance.

Strategic Advantages And Outlook

Bioasis's strategic advantage lies in its proprietary xB3 platform technology, which addresses the significant challenge of blood-brain barrier penetration for CNS therapeutics. The company's multiple research collaborations with established pharmaceutical companies provide validation and potential funding sources. The outlook remains highly speculative, dependent on successful preclinical and clinical validation of the xB3 platform, securing additional financing, and advancing partnership programs toward meaningful milestones. Success will require demonstrating compelling proof-of-concept data across its pipeline programs to attract further investment or partnership opportunities.

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