investorscraft@gmail.com

Intrinsic ValueHelius Medical Technologies, Inc. (HSM.TO)

Previous Close$18.35
Intrinsic Value
Upside potential
Previous Close
$18.35

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2020 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Helius Medical Technologies, Inc. is a neurotechnology company specializing in non-invasive medical devices for neurological symptom management. Its flagship product, the Portable Neuromodulation Stimulator (PoNS), is approved in Canada for treating chronic balance deficits in mild-to-moderate traumatic brain injury patients. The device delivers targeted neurostimulation via the tongue to restore lost neural function, positioning Helius in the niche but growing neuromodulation market. The company operates in the competitive medical devices sector, where innovation and regulatory approvals are critical. Helius focuses on commercializing PoNS while exploring additional neurological applications, leveraging its proprietary technology to address unmet medical needs. Its market position is early-stage, with revenue primarily driven by limited commercial adoption and clinical validation efforts. The company faces challenges typical of small-cap biotech firms, including funding constraints and the need for broader regulatory approvals to expand its addressable market.

Revenue Profitability And Efficiency

In FY 2020, Helius reported revenue of CAD 661,000, reflecting minimal commercial traction for its PoNS device. The company posted a net loss of CAD 14.1 million, with diluted EPS of -CAD 11.8, underscoring its pre-revenue stage and high R&D and commercialization costs. Operating cash flow was negative at CAD 11.7 million, while capital expenditures were modest at CAD 70,000, indicating limited investment in physical assets.

Earnings Power And Capital Efficiency

Helius's earnings power remains constrained by its early-stage operations, with significant losses driven by clinical development and market-entry costs. The company’s capital efficiency is low, as evidenced by negative operating cash flow and minimal revenue relative to expenses. Its focus on PoNS commercialization suggests future earnings potential hinges on regulatory expansions and adoption in neurological rehabilitation markets.

Balance Sheet And Financial Health

Helius ended FY 2020 with CAD 3.3 million in cash and equivalents, providing limited runway given its cash burn rate. Total debt was negligible at CAD 91,000, reducing near-term solvency risks. However, the company’s financial health is fragile, relying on additional funding to sustain operations and advance its clinical and commercial objectives.

Growth Trends And Dividend Policy

Growth prospects depend on PoNS adoption and potential regulatory approvals in new markets. The company has no dividend policy, typical of development-stage biotech firms, as it reinvests all resources into R&D and commercialization efforts. Future revenue growth will likely correlate with expanded indications and geographic approvals for its neuromodulation technology.

Valuation And Market Expectations

With a market capitalization near zero, Helius is priced as a high-risk, speculative investment. The market appears skeptical of near-term profitability, reflecting challenges in scaling its niche medical device. Investor expectations are likely tied to clinical milestones and regulatory progress rather than current financial performance.

Strategic Advantages And Outlook

Helius’s strategic advantage lies in its proprietary PoNS technology, which addresses a specific neurological unmet need. The outlook remains uncertain, contingent on securing additional funding, achieving regulatory milestones, and demonstrating clinical efficacy. Success hinges on overcoming adoption barriers in a competitive medical device landscape while navigating the capital-intensive biotech environment.

Sources

Company filings, TSX disclosures

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2021202220232024202520262027202820292030203120322033203420352036203720382039204020412042204320442045

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