Previous Close | $1.71 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
EDAP TMS S.A. operates in the medical technology sector, specializing in minimally invasive robotic and therapeutic ultrasound solutions. The company’s core revenue model is driven by the sale of its proprietary HIFU (High-Intensity Focused Ultrasound) devices, notably the Focal One robotic system for prostate ablation, along with recurring revenue from disposables, services, and software. EDAP serves urology clinics and hospitals globally, positioning itself as a leader in focal therapy for prostate cancer. The company competes in a niche but growing market, leveraging its technological differentiation and clinical efficacy to capture market share. Its strategic focus on expanding indications for HIFU and enhancing robotic precision strengthens its long-term positioning in the evolving landscape of non-invasive surgical alternatives. EDAP’s market presence is bolstered by partnerships with key healthcare providers and regulatory approvals in major regions, though it faces competition from established players in urological devices.
EDAP reported revenue of $64.1 million for FY 2024, reflecting its commercial traction in HIFU systems and related services. However, the company posted a net loss of $19.0 million, with diluted EPS of -$0.51, indicating ongoing investments in growth and R&D. Operating cash flow was negative at $13.6 million, while capital expenditures totaled $1.3 million, underscoring a balance between expansion and financial discipline.
The company’s negative earnings highlight its current reinvestment phase, with capital allocated toward scaling its HIFU platform and clinical validation. EDAP’s capital efficiency is tempered by its growth strategy, as it prioritizes market penetration over near-term profitability. The absence of dividend payouts aligns with its focus on reinvesting cash flows into innovation and commercial infrastructure.
EDAP maintains a solid liquidity position with $29.8 million in cash and equivalents, providing a runway for operations. Total debt stands at $13.9 million, suggesting manageable leverage. The balance sheet reflects a growth-stage company with sufficient resources to fund near-term initiatives but requires careful monitoring of cash burn and debt obligations.
EDAP’s growth is tied to adoption of its Focal One system and expansion into new therapeutic areas. The company does not currently pay dividends, redirecting capital toward R&D and commercialization. Its growth trajectory depends on clinical outcomes, regulatory approvals, and partnerships, with a focus on scaling recurring revenue streams.
The market likely values EDAP based on its technological potential and addressable market in focal therapy. Negative earnings and cash flow suggest investors are pricing in future growth rather than current profitability. The stock’s performance hinges on execution against commercial and clinical milestones.
EDAP’s differentiation lies in its robotic HIFU technology, which offers precision and reduced invasiveness for prostate treatments. The outlook depends on expanding clinical evidence, geographic reach, and reimbursement support. Risks include competition and adoption hurdles, but success in these areas could solidify its position as a leader in minimally invasive urological solutions.
Company filings (10-K), investor presentations
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 |