investorscraft@gmail.com

Intrinsic ValueInspira Technologies Oxy B.H.N. Ltd. (IINN)

Previous Close$0.75
Intrinsic Value
Upside potential
Previous Close
$0.75

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

Inspira Technologies Oxy B.H.N. Ltd. operates in the medical technology sector, focusing on innovative respiratory care solutions. The company is developing the INSPIRA ART system, a minimally invasive extracorporeal blood oxygenation technology designed to reduce the need for mechanical ventilation. This positions IINN in the high-growth critical care and acute respiratory failure markets, where demand for advanced, less invasive treatments is rising due to aging populations and increasing respiratory diseases. The company’s revenue model is currently pre-revenue, relying on R&D and future commercialization of its proprietary technology. Its market positioning hinges on the potential to disrupt traditional ventilation methods, offering a novel approach that could improve patient outcomes and reduce hospital costs. Competitors include established players in respiratory care, but IINN’s differentiated technology could carve a niche in specialized medical applications.

Revenue Profitability And Efficiency

Inspira Technologies reported no revenue for the period, reflecting its pre-commercialization stage. The company posted a net loss of $11.1 million, driven by significant R&D expenditures and operational costs. Operating cash flow was negative at $9.4 million, underscoring the capital-intensive nature of its development phase. Capital expenditures were modest at $164,000, indicating limited investment in physical assets as the company prioritizes technology development.

Earnings Power And Capital Efficiency

The company’s diluted EPS of -$0.0006 highlights its current lack of earnings power, typical for early-stage biotech firms. With no revenue streams, capital efficiency metrics are not yet applicable. The focus remains on advancing its INSPIRA ART system through clinical trials and regulatory milestones, which will be critical to future monetization and scalability.

Balance Sheet And Financial Health

Inspira Technologies holds $5.1 million in cash and equivalents, providing limited runway for ongoing operations. Total debt stands at $655,000, suggesting a relatively clean balance sheet with low leverage. However, the negative operating cash flow and lack of revenue raise concerns about liquidity, likely necessitating additional financing to sustain R&D and commercialization efforts.

Growth Trends And Dividend Policy

Growth prospects hinge on successful product development and regulatory approvals for the INSPIRA ART system. The company does not pay dividends, consistent with its focus on reinvesting all available resources into R&D and market entry strategies. Future growth will depend on clinical validation, partnerships, and eventual commercialization in targeted medical markets.

Valuation And Market Expectations

Given its pre-revenue status, traditional valuation metrics are not meaningful. Market expectations are speculative, tied to the potential of its technology to address unmet needs in respiratory care. Investors are likely pricing in long-term upside contingent on successful trials and regulatory milestones, with high risk given the early-stage nature of the business.

Strategic Advantages And Outlook

Inspira’s key strategic advantage lies in its innovative INSPIRA ART system, which could differentiate it in the respiratory care market. The outlook remains uncertain, dependent on clinical progress and funding. Near-term challenges include securing additional capital and achieving regulatory milestones, while long-term success hinges on commercialization and adoption by healthcare providers.

Sources

Company filings, CIK 0001837493

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