investorscraft@gmail.com

Intrinsic ValuePerimeter Medical Imaging AI, Inc. (PINK.V)

Previous Close$0.26
Intrinsic Value
Upside potential
Previous Close
$0.26

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

Perimeter Medical Imaging AI operates as a specialized medical technology company focused on developing advanced imaging tools for surgical and diagnostic applications. The company's core revenue model centers on commercializing its proprietary optical coherence tomography (OCT) imaging systems and complementary artificial intelligence software to hospitals and cancer surgery centers. Its product portfolio includes the S-series and B-series OCT devices, which provide real-time, cross-sectional visualization of microscopic tissue structures during clinical procedures, along with the ImgAssist AI technology that enhances image review efficiency. Operating within the highly competitive medical devices sector, Perimeter targets the specific niche of intraoperative margin assessment, particularly in oncology surgeries where precise tissue visualization can significantly impact patient outcomes. The company's market positioning leverages its technological differentiation in combining hardware imaging capabilities with AI-driven analytical software, aiming to reduce repeat surgeries by improving surgical accuracy. This dual approach addresses a critical need in surgical oncology by providing clinicians with immediate feedback on tissue margins, potentially transforming standard surgical protocols. Perimeter's business strategy involves both capital equipment sales and recurring revenue from consumable specimen containers, creating a diversified revenue stream within its specialized market segment.

Revenue Profitability And Efficiency

The company generated CAD $846,194 in revenue for the fiscal period, reflecting its early commercial stage in the medical device market. Operating cash flow was significantly negative at CAD $-14.7 million, while net income showed a substantial loss of CAD $-13.4 million, indicating heavy investment in research, development, and commercial deployment activities. Capital expenditures of CAD $-2.2 million demonstrate ongoing investment in manufacturing capabilities and technological infrastructure to support future growth.

Earnings Power And Capital Efficiency

Perimeter currently exhibits negative earnings power with a diluted EPS of CAD $-0.19, consistent with its development-phase status and substantial operating losses. The company's capital efficiency metrics reflect the typical profile of a growth-stage medical technology firm, prioritizing product development and market penetration over immediate profitability. Cash utilization remains elevated as the company advances its commercial strategy and technology platform.

Balance Sheet And Financial Health

The balance sheet shows CAD $6.2 million in cash and equivalents, providing a limited runway given the current cash burn rate. Total debt is minimal at CAD $137,484, indicating a relatively clean capital structure with low financial leverage. The company's financial health is characterized by adequate liquidity for near-term operations but will likely require additional funding to support longer-term commercial expansion and product development initiatives.

Growth Trends And Dividend Policy

As an emerging medical technology company, Perimeter does not pay dividends, instead reinvesting all available capital into growth initiatives. The company's growth trajectory is focused on commercial adoption of its OCT imaging systems and AI software platform within the surgical oncology market. Current trends reflect the challenges of scaling innovative medical technologies through regulatory pathways and hospital procurement processes.

Valuation And Market Expectations

With a market capitalization of approximately CAD $27.3 million, the market appears to be valuing Perimeter based on its technological potential rather than current financial performance. The beta of 1.476 indicates higher volatility than the broader market, typical for early-stage healthcare companies. Valuation metrics primarily reflect investor expectations for successful commercialization and market adoption of its specialized medical imaging technology.

Strategic Advantages And Outlook

Perimeter's strategic advantages include its proprietary OCT imaging technology combined with AI-assisted image analysis, creating a differentiated solution in the surgical margin assessment market. The company's outlook depends on successful clinical adoption, regulatory approvals, and demonstrating improved patient outcomes through its technology platform. Key challenges include scaling commercial operations, navigating healthcare reimbursement systems, and competing against established medical device manufacturers in the oncology imaging space.

Sources

Company financial statementsTSXV filingsCorporate disclosure documents

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