IceCure Medical Ltd. (NASDAQ: ICCM)

Sector: Healthcare Industry: Medical Devices CIK: 0001584371
Market Cap 33.52 Mn
P/B 3.60
P/E -2.19
P/S 11.27
ROIC (Qtr) -207.38
Div Yield % 0.00
Rev 1y % (Qtr) 28.40
Total Debt (Qtr) 288,000.00
Debt/Equity (Qtr) 0.03
Add ratio to table...

About

IceCure Medical Ltd., a company that trades under the symbol ICCM, is a commercial stage medical device company operating in the healthcare industry. The company specializes in the development and marketing of cryoablation systems for the treatment of benign and malignant tumors. This minimally invasive alternative to surgical intervention offers a less traumatic and more affordable treatment option for patients. IceCure Medical's main business activities revolve around the development and marketing of its cryoablation technology. This technology...

Read more

Investment thesis

Bull case

  • Healthy cash reserves of 4.97M provide 18.83x coverage of short-term debt 264000, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of (13.75M) provides exceptional 121.68x coverage of interest expenses (113000), showing strong debt service capability.
  • Strong tangible asset base of 15.08M provides 52.35x coverage of total debt 288000, indicating robust asset backing and low credit risk.
  • Free cash flow of (13.79M) provides exceptional 122x coverage of interest expense (113000), showing strong debt service ability.
  • Cash reserves of 4.97M provide robust 0.86x coverage of current liabilities 5.75M, indicating strong short-term solvency.

Bear case

  • Investment activities of (5.04M) provide weak support for R&D spending of 6.83M, which is -0.74x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • The company's operating cash flow of (13.75M) shows concerning coverage of stock compensation expenses of 1.32M, with a -10.41 ratio indicating potential earnings quality issues.
  • Free cash flow of (13.79M) provides weak coverage of capital expenditures of 36000, with a -382.94 ratio suggesting additional external financing needs for growth initiatives.
  • Operating earnings of (15.40M) show weak coverage of depreciation charges of 306000, with a -50.34 ratio indicating high capital intensity and potential reinvestment needs.
  • High financing cash flow of 13.21M relative to working capital of 7.91M, which is 1.67x suggests concerning dependence on external funding for operational needs.

Peer comparison

Companies in the Medical Devices
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 ABT Abbott Laboratories 173.80 Bn 32.73 5.47 12.94 Bn
2 SYK Stryker Corp 141.15 Bn 43.48 5.62 15.86 Bn
3 MDT Medtronic plc 123.47 Bn 25.92 3.55 29.10 Bn
4 BSX Boston Scientific Corp 112.80 Bn 38.92 5.62 11.44 Bn
5 EW Edwards Lifesciences Corp 45.66 Bn 33.38 7.76 0.70 Bn
6 DXCM Dexcom Inc 27.52 Bn 32.91 5.90 1.34 Bn
7 STE STERIS plc 24.13 Bn 34.08 4.14 2.05 Bn
8 PODD Insulet Corp 17.33 Bn 70.38 6.87 1.01 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 2.02 2.13
EV to Cash from Ops. EV/CFO -2.22 2.75
EV to Debt EV to Debt 105.93 17.25
EV to EBIT EV/EBIT -1.98 2.89
EV to EBITDA EV/EBITDA -2.02 4.53
EV to Free Cash Flow [EV/FCF] EV/FCF -2.21 29.36
EV to Market Cap EV to Market Cap 0.91 25.09
EV to Revenue EV/Rev 10.25 32.80
Price to Book Value [P/B] P/B 3.60 4.73
Price to Earnings [P/E] P/E -2.19 -2.04
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 40.22
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 1.59
Dividend per Basic Share Div per Share (Qtr) 0.00 0.10
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 -0.37
Interest Coverage Int. cover (Qtr) 136.31 196.93
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) 75.51 -152.08
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) -53.42 8,476.58
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -0.44
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -5.60 -792.16
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -5.92 3.79
EBIT Growth (1y) % EBIT 1y % (Qtr) -5.60 -301.80
EBT Growth (1y) % EBT 1y % (Qtr) -10.52 -121.44
EPS Growth (1y) % EPS 1y % (Qtr) 7.14 -87.51
FCF Growth (1y) % FCF 1y % (Qtr) -27.42 10.43
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -34.93 38.21
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.20 0.55
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.02
Cash Ratio Cash Ratio (Qtr) 0.86 1.80
Current Ratio Curr Ratio (Qtr) 2.38 4.18
Debt to Equity Ratio Debt/Equity (Qtr) 0.03 1.20
Interest Cover Ratio Int Coverage (Qtr) 136.31 196.93
Times Interest Earned Times Interest Earned (Qtr) 136.31 196.93
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -507.50 -2,396.63
EBIT Margin % EBIT Margin % (Qtr) -517.75 -2,478.60
EBT Margin % EBT Margin % (Qtr) -513.95 -2,690.42
Gross Margin % Gross Margin % (Qtr) 35.10 30.80
Net Profit Margin % Net Margin % (Qtr) -513.90 -2,821.53