Data is not available at this time.
Mauna Kea Technologies SA operates in the medical device sector, specializing in real-time in vivo cellular imaging through its flagship product, Cellvizio. This platform serves gastroenterology, pulmonology, and urology, enabling physicians to monitor disease progression, assess reactions, and guide interventions. The company targets a niche but critical segment of diagnostic imaging, competing with larger players by offering high-resolution, real-time cellular visualization. Its market position is bolstered by applications in precision medicine, though its small scale limits broad commercial reach. The company’s revenue model relies on device sales and recurring service contracts, with a focus on expanding clinical adoption in Europe and select international markets. Despite technological differentiation, Mauna Kea faces challenges in scaling due to capital constraints and competition from established medtech firms. Its innovation-driven approach positions it as a disruptor, but profitability remains elusive amid high R&D and commercialization costs.
In FY 2024, Mauna Kea reported revenue of €7.7 million, reflecting its niche market focus. However, net losses deepened to €-10.4 million, driven by high operating expenses and limited economies of scale. Operating cash flow was negative at €-6.3 million, with modest capital expenditures of €-215k, indicating constrained investment capacity. The company’s inefficiencies stem from its early-stage commercialization efforts and reliance on a single product line.
The company’s diluted EPS of €-0.16 underscores its lack of earnings power, with losses persisting due to high fixed costs and low revenue scalability. Capital efficiency is weak, as evidenced by negative cash flows and a debt-heavy balance sheet. Mauna Kea’s ability to monetize its technology remains unproven, requiring significant further investment to achieve sustainable margins.
Mauna Kea’s financial health is precarious, with €1.9 million in cash against €31.9 million in total debt. The high leverage ratio and limited liquidity raise solvency concerns, necessitating near-term capital raises or restructuring. The absence of dividends aligns with its cash preservation priorities, but the balance sheet lacks flexibility to fund growth or weather prolonged downturns.
Revenue growth has been stagnant, with no dividend payouts as the company prioritizes survival over shareholder returns. Expansion depends on broader adoption of Cellvizio, but progress is hindered by funding gaps and competitive pressures. Without a clear path to profitability, growth initiatives remain speculative.
The market cap of €6.2 million reflects skepticism about Mauna Kea’s viability, with a beta of 1.071 indicating volatility tied to speculative sentiment. Investors likely price in high execution risk, given the company’s persistent losses and leveraged position. Valuation multiples are irrelevant due to negative earnings, leaving the stock as a high-risk bet on technological adoption.
Mauna Kea’s key advantage lies in Cellvizio’s unique imaging capabilities, but commercialization hurdles and financial instability cloud its outlook. Strategic partnerships or acquisitions could provide a lifeline, but standalone prospects are dim without drastic operational improvements. The company’s fate hinges on securing additional funding and expanding clinical utility in a crowded medtech landscape.
Company filings, market data
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 |