investorscraft@gmail.com

Intrinsic ValueYnvisible Interactive Inc. (YNV.V)

Previous Close$0.14
Intrinsic Value
Upside potential
Previous Close
$0.14

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

Ynvisible Interactive Inc. operates as a specialized technology company focused on developing and commercializing electrochromic displays, a low-power alternative to traditional electronic screens. The company generates revenue through multiple streams including direct sales of its proprietary display products and DIY ink kits, contract research and development services for clients seeking custom display solutions, and technology licensing agreements. Operating within the competitive hardware and equipment sector, Ynvisible targets niche markets where ultra-low power consumption, thin form factors, and cost-effectiveness are critical advantages over conventional LCD or OLED technologies. The company's market positioning centers on providing sustainable display solutions for applications in smart packaging, IoT devices, and wearable technology where extended battery life is paramount. While competing against established display manufacturers, Ynvisible differentiates through its printed electronics expertise and flexible production capabilities that enable customization at various scales from prototyping to pilot production. Their headquarters in Vancouver serves as a hub for innovation while their commercial activities primarily focus on European markets where demand for energy-efficient display technologies is growing.

Revenue Profitability And Efficiency

Ynvisible generated CAD 0.93 million in revenue for FY2024 while reporting a net loss of CAD 5.01 million, reflecting the early commercial stage of its electrochromic display technology. The company's operating cash flow was negative CAD 4.26 million, indicating significant cash consumption in its development and commercialization efforts. Capital expenditures remained minimal at CAD 52,551, suggesting a capital-light business model focused on research and development rather than heavy manufacturing infrastructure.

Earnings Power And Capital Efficiency

The company's diluted EPS of -CAD 0.04 demonstrates current challenges in achieving profitability at its current revenue scale. Negative operating cash flow and substantial net losses indicate that Ynvisible remains in an investment phase, requiring continued funding to advance its technology commercialization. The minimal capital expenditure relative to operating losses suggests that most spending is directed toward personnel and research rather than fixed assets.

Balance Sheet And Financial Health

Ynvisible maintains a relatively strong liquidity position with CAD 3.35 million in cash and equivalents against minimal total debt of CAD 0.18 million. This cash balance provides runway for continued operations despite negative cash flows. The virtually debt-free balance sheet reduces financial risk, though the company's ability to sustain operations will depend on its cash reserves and potential future financing needs.

Growth Trends And Dividend Policy

With revenue below CAD 1 million, Ynvisible remains in the early growth phase of commercializing its electrochromic display technology. The company does not pay dividends, consistent with its status as a development-stage enterprise reinvesting all available resources into research, product development, and market expansion activities. Future growth will depend on successful scaling of commercial applications and adoption of its display solutions.

Valuation And Market Expectations

The market capitalization of approximately CAD 27 million reflects investor expectations for future technology adoption rather than current financial performance. The low beta of 0.258 suggests the stock exhibits lower volatility than the broader market, potentially indicating specialized investor interest in its niche display technology. Valuation metrics appear to be driven by long-term potential rather than near-term fundamentals.

Strategic Advantages And Outlook

Ynvisible's strategic advantage lies in its proprietary electrochromic technology that offers ultra-low power consumption for specific display applications. The outlook depends on successful commercialization partnerships and scaling production to achieve economies of scale. Key challenges include accelerating revenue growth to reach profitability and securing larger commercial contracts to validate the technology's market acceptance beyond niche applications.

Sources

Company Financial StatementsTSXV 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