Data is not available at this time.
Intrasense SA operates in the healthcare information services sector, specializing in advanced medical imaging software solutions under the Myrian brand. The company’s core revenue model is built on licensing its proprietary software platforms—Myrian Imaging Layer, Myrian Studio, and Myrian Clinical Apps—to healthcare providers, research labs, and industrial clients. These solutions enable multimodal visualization, AI-driven biomarker development, and clinical post-processing for diagnostics across oncology, cardiology, and radiology. Intrasense competes in a niche but growing market, where demand for precision imaging and AI integration is rising. Its positioning hinges on technological differentiation, particularly in lesion tracking and organ-specific analysis tools, though it faces competition from larger medical imaging firms. The company’s focus on innovation and partnerships with research institutions underscores its strategy to capture long-term growth in digital healthcare.
Intrasense reported revenue of €2.25 million for the period, reflecting its niche market presence. However, profitability remains challenged, with a net loss of €5.66 million and negative operating cash flow of €3.73 million. Capital expenditures of €2.21 million indicate ongoing investments in R&D and product development, critical for maintaining technological edge but straining near-term financial performance.
The company’s diluted EPS of -€0.11 underscores its current lack of earnings power, driven by high R&D costs and limited revenue scale. Negative operating cash flow further highlights inefficiencies in converting sales into sustainable cash generation, though this may align with its growth-stage focus on innovation.
Intrasense holds €0.93 million in cash against €1.41 million in total debt, indicating tight liquidity. With a market cap of €14.27 million, the balance sheet reflects a high-risk profile typical of early-stage tech firms, reliant on future funding or revenue growth to stabilize operations.
Growth is likely tied to adoption of its AI-driven imaging solutions, though recent financials show no dividend payouts, consistent with reinvestment priorities. The lack of profitability trends suggests a long path to sustainable growth.
The negative beta (-0.172) implies low correlation with broader markets, possibly due to its specialized niche. The valuation appears speculative, pricing in potential technological breakthroughs rather than current fundamentals.
Intrasense’s strengths lie in its specialized software for complex medical imaging, a market with high barriers to entry. However, its outlook depends on securing broader clinical adoption and managing cash burn. Success hinges on leveraging AI partnerships and expanding its application suite.
Company description, financial data from public filings
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 |