investorscraft@gmail.com

Intrinsic ValueCrescita Therapeutics Inc. (CTX.TO)

Previous Close$0.50
Intrinsic Value
Upside potential
Previous Close
$0.50

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

Crescita Therapeutics Inc. operates as a specialized dermatology company with a diversified revenue model spanning commercial skincare, licensing, and contract manufacturing. The company leverages proprietary technologies like MMPE and DuraPeel to develop topical formulations, including cannabis-infused products and prescription treatments for conditions such as plaque psoriasis. Its commercial segment focuses on non-prescription skincare under brands like Laboratoire Dr Renaud, Pro-Derm, and Alyria, targeting aging, acne, and sensitivity concerns. Crescita holds strategic licensing agreements with partners like Sundial Growers and Taro Pharmaceuticals, enhancing its market reach in North America and internationally. The company’s niche positioning in dermatological solutions, combined with its R&D-driven approach, allows it to address both medical and cosmetic skincare needs. Despite operating in a competitive sector dominated by larger pharmaceutical firms, Crescita differentiates itself through its proprietary delivery systems and targeted product lines. Its manufacturing segment further supports revenue stability by providing third-party services, though growth remains tied to successful clinical advancements and commercialization of its pipeline.

Revenue Profitability And Efficiency

Crescita reported revenue of CAD 19.58 million for the period, reflecting its multi-segment operations. However, net income stood at a loss of CAD 2.75 million, with diluted EPS of -CAD 0.14, indicating ongoing profitability challenges. Operating cash flow was positive at CAD 2.73 million, suggesting core operations generate cash, though capital expenditures of CAD 1.19 million highlight continued investment in R&D and infrastructure.

Earnings Power And Capital Efficiency

The company’s negative net income underscores earnings pressure, likely due to R&D costs and commercialization expenses for its pipeline. Positive operating cash flow signals underlying operational efficiency, but reliance on licensing and manufacturing segments for stability may limit near-term earnings growth. Capital efficiency is moderated by its asset-light model, though clinical trial costs for products like CTX-101 could strain resources.

Balance Sheet And Financial Health

Crescita maintains a solid liquidity position with CAD 9.27 million in cash and equivalents, against total debt of CAD 834,000, indicating low leverage. The balance sheet appears stable, with sufficient liquidity to fund near-term operations. However, recurring losses may necessitate additional financing if revenue growth does not accelerate.

Growth Trends And Dividend Policy

Growth hinges on successful commercialization of its prescription pipeline and expansion of its skincare brands. The company does not pay dividends, reinvesting cash flow into R&D and market expansion. Licensing agreements provide royalty-based growth, but scalability depends on clinical success and partner execution.

Valuation And Market Expectations

With a market cap of CAD 10.26 million, the stock trades at a low revenue multiple, reflecting skepticism around profitability. The beta of 1.19 suggests higher volatility versus the market, typical for small-cap biotech firms. Investors likely await catalysts from pipeline progress or licensing deals to justify valuation.

Strategic Advantages And Outlook

Crescita’s proprietary technologies and dermatology focus offer differentiation, but execution risks remain. Near-term outlook depends on CTX-101’s Phase III results and skincare brand traction. Partnerships provide validation, but the company must balance R&D spending with commercialization to achieve sustainable profitability. The sector’s growth potential supports long-term opportunities, though competitive pressures persist.

Sources

Company filings, TSX disclosures

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