Data is not available at this time.
Surgical Innovations Group plc operates in the medical devices sector, specializing in minimally invasive surgery (MIS) and precision engineering. The company generates revenue through three segments: SI Brand, OEM, and Distribution. The SI Brand segment focuses on proprietary laparoscopic instruments, while the OEM segment provides white-label solutions for third-party medical device firms. The Distribution segment, via Elemental Healthcare Ltd, broadens market reach. Surgical Innovations holds a niche position in the UK and international markets, competing with larger players by emphasizing innovation and cost-effective, reusable surgical tools. Its YelloPort and LogiRange products cater to hospitals and surgical centers seeking efficiency in laparoscopic procedures. Despite being a smaller player, the company leverages OEM partnerships to expand its footprint, particularly in Europe and Asia-Pacific. Its dual focus on branded and third-party manufacturing allows flexibility in addressing diverse market demands.
In FY 2023, Surgical Innovations reported revenue of £12.0 million, reflecting its steady but constrained market presence. The company posted a net loss of £0.5 million, with diluted EPS at -0.05p, indicating ongoing profitability challenges. Operating cash flow was £0.4 million, supported by working capital management, while capital expenditures of £0.3 million suggest modest reinvestment in operations. The lack of dividend payments aligns with its focus on stabilizing financial performance.
The company’s negative net income and minimal operating cash flow highlight inefficiencies in converting revenue to earnings. With a market cap of £6.3 million, capital efficiency remains under pressure, as evidenced by the net loss. The absence of significant debt (total debt £1.7 million) provides some flexibility, but sustained losses could strain liquidity if not addressed through improved operational execution or strategic restructuring.
Surgical Innovations maintains a conservative balance sheet, with £1.2 million in cash and equivalents against £1.7 million in total debt. The modest debt level suggests manageable leverage, but the lack of profitability raises concerns about long-term solvency. The company’s ability to sustain operations hinges on improving cash flow generation, given its thin liquidity buffer and ongoing capital needs for R&D and distribution.
Revenue growth appears stagnant, with no clear upward trajectory in recent years. The company’s focus on OEM partnerships and distribution expansion has yet to translate into meaningful top-line growth. Dividend payments remain suspended, reflecting prioritization of financial stability over shareholder returns. Future growth may depend on penetrating emerging markets or securing larger OEM contracts, though execution risks persist.
Trading at a market cap of £6.3 million, the company is valued at a steep discount to peers, reflecting its weak earnings and limited scale. The low beta (0.22) suggests minimal correlation with broader market movements, typical for micro-cap healthcare stocks. Investors likely await signs of operational turnaround or strategic initiatives before assigning higher valuation multiples.
Surgical Innovations benefits from its specialized focus on reusable MIS devices, a cost-conscious segment in healthcare. However, competitive pressures and reliance on OEM partnerships pose risks. The outlook remains cautious, with success contingent on expanding its branded product adoption and improving margins. Near-term challenges include navigating supply chain costs and demonstrating sustainable profitability to attract investor confidence.
Company filings, London Stock Exchange 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 |