investorscraft@gmail.com

Intrinsic ValueTherma Bright Inc. (THRM.V)

Previous Close$0.07
Intrinsic Value
Upside potential
Previous Close
$0.07

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

Therma Bright Inc. operates as a medical device developer focused on consumer healthcare solutions across multiple therapeutic areas. The company's diversified portfolio includes rapid COVID-19 testing products through its AcuVid antigen and antibody screening tests, pain management devices like the Benepod hot and cold contrast therapy system, and specialized treatments such as the InterceptCS cold sore prevention technology. Their product range extends to circulation improvement with the Venowave medical compression pump and cosmeceutical applications with the TherOZap thermal therapy insect device. Operating in the highly competitive medical devices sector, Therma Bright targets both consumer markets and medical professionals with non-pharmaceutical treatment alternatives. The company's strategic positioning leverages thermal technology applications across distinct healthcare segments, attempting to establish niche market presence through patented device systems. This multi-product approach aims to mitigate single-market dependency while facing significant challenges in scaling commercial operations and achieving regulatory approvals necessary for sustainable market penetration against established medical device competitors.

Revenue Profitability And Efficiency

Therma Bright generated minimal revenue of CAD 26,070 during the fiscal year, indicating early-stage commercial development with limited market traction. The company reported a substantial net loss of CAD 2.45 million, reflecting significant research and development expenditures alongside operational costs exceeding current revenue generation. Operating cash flow remained negative at CAD 1.01 million, demonstrating ongoing cash consumption without meaningful revenue offset, while capital expenditures were negligible, suggesting limited investment in productive assets.

Earnings Power And Capital Efficiency

The company exhibits negative earnings power with a diluted EPS of -CAD 0.00096, reflecting the challenges of transitioning from development to commercialization. Capital efficiency remains constrained by the early-stage nature of operations, with minimal revenue generation relative to the substantial operating losses. The absence of capital expenditures indicates a focus on preserving cash rather than expanding productive capacity, though this may limit future growth potential without strategic investment in manufacturing or distribution capabilities.

Balance Sheet And Financial Health

Therma Bright maintains a precarious financial position with minimal cash reserves of CAD 1,096 against total debt of CAD 65,392. The substantial cash deficit relative to outstanding obligations raises significant liquidity concerns, particularly given the consistent negative cash flow from operations. The company's capital structure appears strained, with limited resources to fund ongoing operations or service existing debt without additional financing, indicating dependency on external capital sources for survival.

Growth Trends And Dividend Policy

Current operational metrics show limited growth traction, with revenue levels insufficient to support sustainable operations. The company maintains a non-dividend policy, consistent with its development-stage status and negative earnings, prioritizing resource allocation toward research and commercialization efforts rather than shareholder returns. Historical performance suggests challenges in scaling from product development to meaningful revenue generation, with growth trajectories remaining uncertain given current financial constraints.

Valuation And Market Expectations

With a market capitalization of approximately CAD 6.25 million, market valuation appears to incorporate speculative potential rather than current financial performance. The beta of 0.62 suggests moderate volatility relative to the broader market, potentially reflecting investor perception of the company's development-stage risk profile. Valuation metrics based on earnings or revenue multiples are not meaningful given the negative profitability and minimal sales figures, indicating market pricing based on future potential rather than present fundamentals.

Strategic Advantages And Outlook

Therma Bright's strategic position hinges on its diversified medical device portfolio and patented thermal technology applications across multiple healthcare segments. However, the outlook remains challenging due to severe financial constraints, limited commercial traction, and the competitive medical device landscape. Success depends on securing additional funding, achieving regulatory milestones, and successfully commercializing one or more products to generate sustainable revenue streams, though current operational metrics suggest significant execution risks remain.

Sources

Company description and financial data providedTSXV filings

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