investorscraft@gmail.com

Intrinsic ValueIQ-AI Limited (IQAI.L)

Previous Close£0.83
Intrinsic Value
Upside potential
Previous Close
£0.83

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

IQ-AI Limited operates in the healthcare information services sector, specializing in advanced medical imaging software solutions. The company’s core revenue model is built on licensing its proprietary software tools, including IB Clinic, IB Neuro, and IB StoneChecker, which enhance diagnostic accuracy and workflow efficiency for radiologists and clinicians. These products integrate seamlessly with existing medical imaging systems, offering post-processing capabilities such as perfusion mapping, diffusion analysis, and kidney stone assessment. IQ-AI serves a niche but growing market, positioning itself as a technology enabler in precision medicine and radiology. Its software addresses critical needs in neurology, oncology, and urology, leveraging AI and advanced algorithms to improve clinical decision-making. While the company competes with larger medical imaging firms, its focus on specialized, modular solutions allows it to carve out a distinct market presence. The healthcare IT sector’s rapid digitization and increasing demand for AI-driven diagnostics provide a favorable backdrop, though IQ-AI’s small scale and reliance on software adoption pose execution risks.

Revenue Profitability And Efficiency

IQ-AI reported revenue of £750,105 for the period, reflecting its reliance on software licensing and consulting services. However, the company remains unprofitable, with a net loss of £327,103 and negative diluted EPS of £0.0015. Operating cash flow was negative (£136,159), exacerbated by capital expenditures of £308,982, likely tied to product development. The lack of profitability underscores the challenges of scaling in a competitive healthcare IT landscape.

Earnings Power And Capital Efficiency

The company’s earnings power is constrained by its current revenue scale and high operating costs, as evidenced by its negative net income and cash flow. Capital efficiency appears weak, with significant expenditures outpacing cash generation. IQ-AI’s ability to monetize its software suite will be critical to improving returns, but its modest cash position (£53,500) limits near-term flexibility.

Balance Sheet And Financial Health

IQ-AI’s balance sheet shows minimal debt, with total debt reported as £0, suggesting a low-risk capital structure. However, its financial health is strained by limited cash reserves (£53,500) and persistent cash burn. The absence of dividends aligns with its growth-focused strategy, but the company may require additional funding to sustain operations and R&D initiatives.

Growth Trends And Dividend Policy

Growth is driven by adoption of its AI-powered imaging tools, though the company’s revenue base remains small. IQ-AI does not pay dividends, reinvesting all resources into product development and market expansion. The healthcare IT sector’s growth potential is substantial, but IQ-AI’s ability to capture market share will depend on clinical validation and sales execution.

Valuation And Market Expectations

With a market cap of £2.04 million and a beta of 2.599, IQ-AI is a high-risk, high-volatility micro-cap stock. The market appears skeptical of its path to profitability, given its negative earnings and cash flow. Valuation multiples are not meaningful due to losses, leaving the stock speculative until revenue scales meaningfully.

Strategic Advantages And Outlook

IQ-AI’s strategic advantage lies in its specialized, AI-driven imaging software, which addresses unmet needs in radiology. The outlook hinges on broader healthcare AI adoption and partnerships with imaging vendors. However, execution risks, including competition and funding needs, temper optimism. Success will require clinical traction and disciplined cost management.

Sources

Company filings, London Stock Exchange data

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