investorscraft@gmail.com

Intrinsic ValueFirefly Neuroscience, Inc. (AIFF)

Previous Close$0.87
Intrinsic Value
Upside potential
Previous Close
$0.87

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

Firefly Neuroscience, Inc. operates in the healthcare technology sector, specializing in neuroscience-driven diagnostic and therapeutic solutions. The company focuses on leveraging artificial intelligence and advanced data analytics to improve brain health outcomes, targeting conditions such as cognitive decline and neurological disorders. Its core revenue model likely revolves around proprietary software platforms, clinical services, and partnerships with healthcare providers, though detailed product segmentation is not disclosed. The neuroscience market is highly competitive, with increasing demand for precision medicine and digital health tools. Firefly aims to differentiate itself through AI-powered innovations, though its early-stage commercial traction and niche focus position it as a smaller player relative to established medical technology firms. The company’s success hinges on clinical validation, regulatory approvals, and scalability of its solutions in a rapidly evolving industry.

Revenue Profitability And Efficiency

Firefly Neuroscience reported minimal revenue of $108,000 for FY 2024, reflecting its pre-commercial or early commercialization phase. The company posted a significant net loss of $10.46 million, with diluted EPS of -$1.60, underscoring high operating costs relative to revenue generation. Operating cash flow was negative $6.16 million, while capital expenditures were modest at $148,000, indicating heavy investment in R&D and operational scaling rather than physical assets.

Earnings Power And Capital Efficiency

The company’s earnings power remains constrained by its developmental stage, with losses driven by upfront investments in technology and market penetration. Capital efficiency metrics are unfavorable due to negligible revenue against substantial operating expenses. The lack of positive cash flow suggests dependence on external funding to sustain operations, though the low debt level ($694,000) provides some financial flexibility.

Balance Sheet And Financial Health

Firefly’s balance sheet shows limited liquidity, with $1.81 million in cash and equivalents, which may cover only a fraction of its annual cash burn. Total debt is relatively low at $694,000, reducing near-term solvency risks. However, the company’s financial health is precarious given its negative equity position and reliance on future financing to bridge operational deficits.

Growth Trends And Dividend Policy

Growth trends are not yet established, with FY 2024 revenue being nominal. The company’s focus is likely on product development and commercialization rather than profitability. No dividends are paid, consistent with its loss-making status and reinvestment priorities. Future growth hinges on successful product launches, partnerships, and adoption in the neuroscience market.

Valuation And Market Expectations

Valuation metrics are challenging to assess due to minimal revenue and persistent losses. Market expectations likely center on long-term potential in AI-driven neuroscience, though the stock’s performance may reflect skepticism about near-term viability. The company’s $1.6 EPS loss and low cash reserves suggest high risk, with valuation tied to speculative growth prospects.

Strategic Advantages And Outlook

Firefly’s strategic advantages lie in its AI-powered neuroscience focus, which could disrupt traditional diagnostic and therapeutic methods if clinically validated. However, the outlook is uncertain, hinging on funding, regulatory milestones, and market adoption. Competition from larger medtech firms and unproven scalability pose significant challenges, requiring disciplined execution to achieve sustainable traction.

Sources

SEC filings (CIK: 0000803578)

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