Previous Close | $5.06 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Nano-X Imaging Ltd. operates in the medical imaging technology sector, focusing on innovative X-ray systems designed to democratize access to diagnostic imaging. The company's core revenue model revolves around its proprietary Nanox.ARC system, a digital X-ray solution that aims to reduce costs and improve accessibility in underserved markets. Nano-X also explores subscription-based and pay-per-scan models, targeting healthcare providers in emerging economies and rural areas where traditional imaging infrastructure is limited. The company positions itself as a disruptor in the global medical imaging market, competing against established players like GE Healthcare and Siemens Healthineers by emphasizing affordability and portability. Its technology leverages semiconductor-based cold cathodes, which could potentially lower maintenance costs compared to conventional X-ray tubes. However, the company faces challenges in scaling adoption and navigating regulatory approvals across different jurisdictions. Nano-X's market opportunity lies in addressing the estimated two-thirds of the global population lacking access to medical imaging, though execution risks remain significant given the capital-intensive nature of the industry and entrenched competition.
Nano-X reported $11.3 million in revenue for the period, reflecting early-stage commercialization efforts, while net losses stood at $53.5 million, underscoring the company's pre-profitability status. Operating cash flow was negative $36.6 million, consistent with heavy R&D and commercialization expenditures. Capital expenditures of $2.8 million suggest measured investment in production capacity as the company scales its technology deployment.
The diluted EPS of -$0.91 reflects significant ongoing investments in technology development and market penetration. With negative earnings and substantial operating cash outflows, the company's capital efficiency metrics remain challenged, typical of a development-stage medical technology firm. The business model's future earnings power hinges on successful commercialization and achieving scale economies in its imaging solutions.
Nano-X maintains $39.3 million in cash and equivalents against $7.4 million in total debt, providing a liquidity runway while the company works toward commercialization. The balance sheet shows characteristics of a growth-phase company, with financial health currently dependent on the ability to secure additional funding or generate meaningful revenue growth to offset ongoing operational losses.
As a pre-revenue growth company, Nano-X has no dividend policy and reinvests all available capital into business expansion. Growth trends will depend on regulatory approvals, technology adoption rates, and the company's ability to convert its pipeline into recurring revenue streams. The lack of meaningful revenue history makes trend analysis challenging at this early stage of commercialization.
Market expectations appear to price in significant future growth potential, given the company's early-stage financials. Valuation metrics remain disconnected from traditional fundamentals, reflecting investor bets on the disruptive potential of Nano-X's technology rather than current financial performance. The stock likely trades on future adoption scenarios and technology validation milestones rather than near-term financial metrics.
Nano-X's strategic advantage lies in its potentially disruptive imaging technology that could lower costs in diagnostic radiology. However, the outlook remains highly uncertain pending broader commercial adoption and regulatory clearances. Success depends on overcoming technical validation hurdles, building a customer base, and demonstrating that its solutions can scale effectively across diverse healthcare markets while competing against entrenched industry leaders.
Company filings, 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 |