investorscraft@gmail.com

Intrinsic ValueSintx Technologies, Inc. (SINT)

Previous Close$3.21
Intrinsic Value
Upside potential
Previous Close
$3.21

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

Sintx Technologies, Inc. operates in the advanced materials sector, specializing in the development and commercialization of silicon nitride-based ceramics for medical, industrial, and defense applications. The company’s core revenue model hinges on licensing its proprietary technology, selling silicon nitride components, and collaborating with OEMs for specialized applications. Sintx’s products are particularly notable in orthopedic implants, where silicon nitride’s biocompatibility and durability offer a competitive edge. The company targets niche markets with high barriers to entry, leveraging its expertise in material science to secure partnerships and intellectual property advantages. Despite its innovative offerings, Sintx operates in a capital-intensive industry with long development cycles, requiring sustained R&D investment to maintain its technological lead. Its market position is that of a specialized innovator rather than a mass-market producer, focusing on high-value applications where performance justifies premium pricing.

Revenue Profitability And Efficiency

In FY 2024, Sintx reported revenue of $2.89 million, reflecting its niche market focus and limited commercial scale. The company posted a net loss of $11.02 million, with diluted EPS of -$148,016.47, underscoring ongoing challenges in achieving profitability. Operating cash flow was -$8.64 million, while capital expenditures totaled -$690,000, indicating continued investment in growth despite financial strain. These metrics highlight inefficiencies in scaling operations and monetizing its technology.

Earnings Power And Capital Efficiency

Sintx’s negative earnings and high R&D costs suggest limited near-term earnings power. The company’s capital efficiency is constrained by its reliance on external funding to sustain operations, as evidenced by its negative operating cash flow. With no dividend payments, all retained capital is directed toward growth initiatives, though the path to positive returns remains uncertain given current financial performance.

Balance Sheet And Financial Health

Sintx’s balance sheet shows $3.60 million in cash and equivalents against $4.03 million in total debt, indicating tight liquidity. The modest cash position relative to operating losses raises concerns about financial sustainability without additional funding. Shareholders’ equity is likely under pressure due to persistent losses, though the absence of significant long-term liabilities provides some flexibility.

Growth Trends And Dividend Policy

Growth trends are muted, with revenue remaining low relative to operating costs. The company’s focus on R&D and partnerships may yield long-term opportunities, but near-term growth is uncertain. Sintx does not pay dividends, reflecting its reinvestment priorities and lack of profitability. Investor returns are contingent on successful commercialization of its technology, which remains unproven at scale.

Valuation And Market Expectations

Market expectations for Sintx are tempered by its financial struggles and niche focus. The company’s valuation likely reflects its speculative potential rather than current fundamentals, with investors betting on future breakthroughs in silicon nitride applications. Limited revenue visibility and high cash burn rate contribute to elevated risk perceptions.

Strategic Advantages And Outlook

Sintx’s strategic advantages lie in its proprietary silicon nitride technology and specialized market positioning. However, the outlook is cautious due to financial constraints and the long development cycles inherent to its industry. Success hinges on securing additional funding, expanding commercial partnerships, and achieving technological milestones. Without near-term revenue acceleration, the company faces significant operational challenges.

Sources

10-K filing, company 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