investorscraft@gmail.com

Intrinsic ValueIntelligent Bio Solutions Inc. (INBS)

Previous Close$8.69
Intrinsic Value
Upside potential
Previous Close
$8.69

VALUATION INPUT DATA

This valuation is based on fiscal year data as of 2025 and quarterly data as of .

Data is not available at this time.

Stock Valuation Context

Business Model And Market Position

Intelligent Bio Solutions Inc. operates in the biotechnology and medical diagnostics sector, specializing in innovative solutions for drug testing and health monitoring. The company leverages proprietary biosensor technology to deliver non-invasive, real-time diagnostic tools, primarily targeting workplace drug testing and healthcare markets. Its core revenue model is driven by product sales and licensing agreements, positioning it as a niche player in the rapidly growing point-of-care diagnostics industry. The competitive landscape includes established diagnostic firms, but INBS differentiates itself through its focus on rapid, user-friendly testing solutions. With increasing regulatory scrutiny on workplace safety and drug use, the company aims to capitalize on demand for efficient, scalable testing systems. However, its market penetration remains limited compared to larger incumbents, requiring strategic partnerships or technological advancements to expand its footprint.

Revenue Profitability And Efficiency

For FY 2024, INBS reported revenue of $3.1 million, reflecting its early-stage commercialization efforts. The company posted a net loss of $10.2 million, with an EPS of -$6.38, underscoring significant operating expenses relative to revenue generation. Operating cash flow was negative at $9.6 million, while capital expenditures were modest at $221,426, indicating a focus on sustaining operations rather than aggressive expansion.

Earnings Power And Capital Efficiency

The company’s negative earnings and high cash burn rate highlight challenges in achieving profitability. With diluted EPS deeply negative, INBS relies on external financing to fund operations. Capital efficiency metrics are weak, as revenue fails to cover operating costs, though its low capital expenditures suggest a lean asset-light model that could improve with scale.

Balance Sheet And Financial Health

INBS maintains $6.3 million in cash and equivalents, providing a limited runway given its cash burn. Total debt stands at $871,440, indicating manageable leverage. However, the lack of profitability and reliance on equity financing may pressure liquidity if revenue growth does not accelerate.

Growth Trends And Dividend Policy

Revenue growth trends are unclear due to the company’s early-stage status. No dividends are paid, as INBS reinvests available capital into R&D and commercialization. Future growth hinges on adoption of its diagnostic solutions and potential regulatory tailwinds in drug testing markets.

Valuation And Market Expectations

Market expectations appear muted, given the company’s small revenue base and persistent losses. Valuation metrics are challenging to assess due to negative earnings, leaving investor sentiment largely speculative and tied to pipeline progress or partnership announcements.

Strategic Advantages And Outlook

INBS’s biosensor technology offers a differentiated approach to drug testing, but commercialization risks remain high. The outlook depends on securing broader adoption, managing cash burn, and navigating competitive pressures. Success will require scaling operations while demonstrating clinical and cost advantages over traditional methods.

Sources

Company filings (10-K), CIK 0001725430

show cash flow forecast

FINANCIAL STATEMENTS FORECAST and PRESENT VALUE CALCULATION

Fiscal year2026202720282029203020312032203320342035203620372038203920402041204220432044204520462047204820492050

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