Data is not available at this time.
Rainmed Medical Limited is a specialized medical device company operating in the interventional cardiology market, focusing on non-invasive diagnostic solutions. Its core revenue model is built on the development and commercialization of its proprietary FlashAngio systems, which calculate fractional flow reserve (caFFR) and index of microvascular resistance (caIMR) directly from standard coronary angiograms. This technology aims to reduce the need for more invasive and costly pressure wire procedures, positioning the company within the high-growth cardiovascular diagnostics sector. Rainmed's market position is that of an innovator targeting a niche but critical segment, seeking to displace established invasive methods with its angiography-derived computational platforms. The company is also expanding its pipeline to include intelligent angiographic injection systems, robotic navigation for vascular interventions, and renal denervation systems, indicating a strategic move towards a broader portfolio of interventional tools. Based in Suzhou, China, it primarily serves the domestic market but operates in a globally competitive and technologically advanced industry where adoption hinges on clinical validation and cost-effectiveness compared to traditional techniques.
For FY 2024, the company reported revenue of HKD 39.8 million, indicating it is in an early commercial stage. However, it reported a significant net loss of HKD 113.5 million and negative operating cash flow of HKD 84.3 million, reflecting substantial ongoing investments in research, development, and market penetration before achieving scalable profitability.
The company's current earnings power is negative, with a diluted EPS of -HKD 0.10. Capital expenditure of HKD 44.2 million significantly exceeded operating cash flow, indicating heavy investment in the business. This high cash burn rate is typical for a pre-profitability medtech firm focused on product development and commercial scaling.
The balance sheet shows a cash position of HKD 54.6 million against total debt of HKD 25.6 million, providing a modest liquidity buffer. The significant cash burn from operations and investing activities highlights a need for careful capital management or future fundraising to sustain operations through its growth phase.
As a pre-revenue growth company in a capital-intensive sector, Rainmed is prioritizing investment over shareholder returns. It maintains a zero-dividend policy, consistent with its stage of development, as all available capital is being channeled into R&D and commercial expansion to drive future top-line growth.
With a market capitalization of approximately HKD 434 million, the market is valuing the company based on its intellectual property and future growth potential in the cardiovascular device space, rather than its current financial performance. The beta of 0.689 suggests the stock is perceived as less volatile than the broader market.
Rainmed's key strategic advantage lies in its proprietary, non-invasive angiography-derived technology, which could offer a compelling value proposition in cost-sensitive healthcare systems. The outlook is contingent on successful clinical adoption, regulatory approvals for its pipeline, and its ability to secure funding to reach cash flow breakeven amidst intense competition.
Company DescriptionFinancial Data Provided
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |