Nano-X Imaging Ltd. (NASDAQ: NNOX)

Sector: Healthcare Industry: Medical Devices CIK: 0001795251
Market Cap 145.60 Mn
P/B 0.93
P/E -2.61
P/S 11.84
ROIC (Qtr) -34.15
Div Yield % 0.00
Rev 1y % (Qtr) 13.72
Total Debt (Qtr) 7.88 Mn
Debt/Equity (Qtr) 0.05
Add ratio to table...

About

Nanox Imaging Ltd., a company listed on the NASDAQ Global Market under the symbol "NNOX", is a medical imaging technology company that is transforming the healthcare industry with its groundbreaking products and services. The company's mission is to make diagnostic medicine more accessible and affordable worldwide by developing a comprehensive imaging solution that includes a novel digital X-ray source, a multi-source 3D digital tomosynthesis system, and a cloud-based software platform. Nanox Imaging's main business activities revolve around the...

Read more

Investment thesis

Bull case

  • Healthy cash reserves of 45.19M provide 10.90x coverage of short-term debt 4.14M, demonstrating strong liquidity position and minimal refinancing risk.
  • Operating cash flow of (40.91M) provides exceptional 21.61x coverage of interest expenses (1.89M), showing strong debt service capability.
  • Strong tangible asset base of 114.05M provides 14.48x coverage of total debt 7.88M, indicating robust asset backing and low credit risk.
  • Tangible assets of 114.05M provide exceptional 417.77x coverage of deferred revenue 273000, showing strong service capability backing.
  • Free cash flow of (45.27M) provides exceptional 23.91x coverage of interest expense (1.89M), showing strong debt service ability.

Bear case

  • Operating cash flow of (40.91M) barely covers its investment activities of 4.23M, with a coverage ratio of -9.66, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of 4.23M provide weak support for R&D spending of 19.80M, which is 0.21x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • Operating cash flow of (40.91M) provides insufficient coverage of deferred revenue obligations of 273000, which is -149.86x, raising concerns about future service delivery capabilities.
  • The company's operating cash flow of (40.91M) shows concerning coverage of stock compensation expenses of 4.79M, with a -8.54 ratio indicating potential earnings quality issues.
  • Free cash flow of (45.27M) provides weak coverage of capital expenditures of 4.36M, with a -10.39 ratio suggesting additional external financing needs for growth initiatives.

Segments Breakdown of Revenue (2024)

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 0.59 2.13
EV to Cash from Ops. EV/CFO -2.53 2.75
EV to Debt EV to Debt 13.15 17.25
EV to EBIT EV/EBIT -1.79 2.89
EV to EBITDA EV/EBITDA -2.25 4.53
EV to Free Cash Flow [EV/FCF] EV/FCF -2.29 29.36
EV to Market Cap EV to Market Cap 0.71 25.09
EV to Revenue EV/Rev 8.43 32.80
Price to Book Value [P/B] P/B 0.93 4.73
Price to Earnings [P/E] P/E -2.61 -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) 30.53 196.93
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -92.91 -152.08
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 18.17 8,476.58
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 -0.44
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -10.55 -792.16
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -13.42 3.79
EBIT Growth (1y) % EBIT 1y % (Qtr) -10.17 -301.80
EBT Growth (1y) % EBT 1y % (Qtr) -11.69 -121.44
EPS Growth (1y) % EPS 1y % (Qtr) -3.53 -87.51
FCF Growth (1y) % FCF 1y % (Qtr) -10.85 10.43
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -27.83 38.21
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.07 0.55
Cash Payout Ratio Cash Payout Ratio 0.00 0.02
Cash Ratio Cash Ratio (Qtr) 3.65 1.80
Current Ratio Curr Ratio (Qtr) 4.14 4.18
Debt to Equity Ratio Debt/Equity (Qtr) 0.05 1.20
Interest Cover Ratio Int Coverage (Qtr) 30.53 196.93
Times Interest Earned Times Interest Earned (Qtr) 30.53 196.93
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) -374.00 -2,396.63
EBIT Margin % EBIT Margin % (Qtr) -469.77 -2,478.60
EBT Margin % EBT Margin % (Qtr) -454.38 -2,690.42
Gross Margin % Gross Margin % (Qtr) -98.00 30.80
Net Profit Margin % Net Margin % (Qtr) -452.80 -2,821.53