investorscraft@gmail.com

Intrinsic ValueDIAGNOS Inc. (ADK.V)

Previous Close$0.30
Intrinsic Value
Upside potential
Previous Close
$0.30

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

DIAGNOS Inc. operates as a specialized healthcare technology company focused on artificial intelligence-driven diagnostic solutions, primarily serving the ophthalmology sector. The company's core offering is its Computer Assisted Retina Analysis (CARA) platform, a web-based software tool that enables healthcare professionals to detect diabetic retinopathy through advanced retinal imaging analysis. This positions DIAGNOS within the growing digital health market, specifically targeting the prevention of diabetes-related vision complications through early detection services. The company generates revenue through software-as-a-service subscriptions and consulting services in data analysis and AI implementation for healthcare providers. DIAGNOS maintains an international presence across North America, Europe, Latin America, and the Middle East, competing in the niche but rapidly expanding market of AI-powered diagnostic tools. Their market position is characterized by specialized expertise in retinal analysis algorithms, though they operate in a competitive landscape against larger medical technology firms and emerging AI healthcare startups. The company's strategy leverages the increasing global prevalence of diabetes and the corresponding need for efficient, scalable screening solutions within healthcare systems seeking to improve preventive care outcomes while managing costs.

Revenue Profitability And Efficiency

DIAGNOS reported minimal revenue of CAD 103,797 during the period, indicating very limited commercial traction for its services. The company operated at a significant net loss of CAD 4.3 million, reflecting substantial operating expenses relative to its revenue base. Operating cash flow was negative CAD 3.6 million, demonstrating ongoing cash consumption from core operations without meaningful revenue generation to offset development and administrative costs. Capital expenditures were minimal at CAD 13,723, suggesting limited investment in physical assets beyond its software platform development.

Earnings Power And Capital Efficiency

The company's earnings power remains constrained, with diluted earnings per share of negative CAD 0.0486 reflecting the substantial net loss relative to its share count. Operating cash flow significantly negative at CAD 3.6 million indicates the business model has not yet reached sustainable operating levels. The minimal capital expenditure suggests the company is primarily focused on software development rather than physical infrastructure, though the negative cash flow highlights ongoing funding requirements to support operations and technology development.

Balance Sheet And Financial Health

DIAGNOS maintains a weak financial position with cash and equivalents of only CAD 88,722 against total debt of CAD 3.1 million, creating significant liquidity concerns. The substantial debt burden relative to minimal cash reserves indicates potential financial stress, with the company likely dependent on additional financing to continue operations. The negative working capital position, inferred from the cash shortage relative to obligations, suggests urgent need for capital infusion or revenue acceleration to maintain solvency.

Growth Trends And Dividend Policy

Current financial metrics show no evidence of meaningful revenue growth, with the CAD 103,797 figure representing minimal commercial activity. The company maintains no dividend policy, consistent with its development-stage status and negative earnings. The financial trajectory indicates the company remains in an early commercialization phase, requiring substantial additional investment before achieving sustainable growth or profitability milestones that might support future shareholder returns.

Valuation And Market Expectations

The market capitalization of approximately CAD 27 million appears disconnected from current financial fundamentals, potentially reflecting investor expectations for future technology adoption or strategic value. The negative beta of -0.621 suggests unusual price behavior relative to the broader market, possibly indicating speculative trading patterns. Valuation metrics based on earnings or revenue are not meaningful given the company's current financial performance, leaving market price primarily driven by long-term potential rather than current operations.

Strategic Advantages And Outlook

DIAGNOS's primary strategic advantage lies in its specialized AI technology for retinal analysis, addressing a growing global need for diabetic retinopathy screening. However, the outlook remains challenging given the minimal revenue generation and substantial cash burn rate. Success depends on achieving significant commercial adoption of its CARA platform, securing additional funding, and demonstrating scalable revenue growth in the competitive digital health market. The company must transition from technology development to sustainable commercialization to justify its current market valuation.

Sources

Company financial reportingTSXV filings

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