OSEBX1,423.56+0.84%
EQNR284.60+4.20%
DNB198.35-1.15%
MOWI172.80+0.45%
Brent$71.24-0.32%
EUR/USD1.0824-0.14%
DXY104.18+0.08%
INDICATIVE · SAMPLE DATA
INTEGB60

Integrum AB

Medical Equipment, Supplies & DistributionVerified

Integrum AB has a current ratio of 4.54, indicating strong short-term liquidity, and a debt-to-equity ratio of 0.03, suggesting a conservative capital structure with minimal leverage. The company's total equity of 177,660,910 SEK supports its total assets of 203,062,960 SEK, while its total liabilities of 25,402,050 SEK are relatively low. However, the company has a negative net cash position after subtracting total debt, which is a key liquidity flag. The company's profitability metrics are concerning, with a return on equity of -17.35% and a return on assets of -15.18%. These figures indicate that Integrum AB is not generating returns for its shareholders or effectively utilizing its assets. The operating income of -42,126,080 SEK and net income of -30,816,930 SEK further underscore the company's financial challenges. The gross profit of 75,381,990 SEK is a positive sign, but it is insufficient to offset the company's operating expenses. Integrum AB's revenue is concentrated in a single business segment focused on bone-anchored prostheses. The company does not disclose geographic revenue breakdowns, but its operations are primarily based in Sweden. This lack of geographic diversification could expose the company to regional economic or regulatory risks. The company's growth trajectory is mixed. Analysts estimate a revenue increase to 110,900,000 SEK in the next fiscal year, representing a growth of approximately 21.7% from the current year's revenue of 91,100,000 SEK. However, the company's operating cash flow of -38,320,150 SEK and free cash flow of -36,158,690 SEK indicate ongoing cash flow challenges. The capital expenditure of -11,887,460 SEK suggests the company is investing in its operations, but the negative cash flows may limit its ability to sustain these investments. The risk assessment for Integrum AB highlights medium liquidity risk and low dilution risk. The company's negative net cash position is a key liquidity concern, and while the dilution risk is low, the company's financial performance may necessitate future equity raises. The risk assessment does not indicate any significant regulatory or geopolitical risks, but the company's reliance on a single product line and geographic concentration could pose operational risks. Recent financial filings and analyst estimates indicate that Integrum AB is facing financial challenges. The company's mean price target of 32.58 SEK is consistent across all estimates, but the mean EPS estimate of -1.97 SEK suggests continued losses. The company's last actual EPS of -1.43 SEK and revenue of 91,100,000 SEK indicate that the company is not meeting analyst expectations. The company's financial performance and cash flow issues are likely to be key topics in upcoming investor communications.

30-day price · INTEGB(missing data)
No daily-bar history available from current data sources. Alternate source pending.
Profile
CompanyIntegrum AB
TickerINTEGB.ST
SectorHealthcare
BusinessHealthcare Services & Equipment
Industry groupHealthcare Services & Equipment
IndustryMedical Equipment, Supplies & Distribution
AI analysis

Business. Integrum AB is a Sweden-based company in the healthcare sector that provides systems for bone-anchored prostheses for individuals with amputations, including the OPRA Implant System, neural prosthetics, phantom limb pain treatment, and prosthetic components.

Classification. Integrum AB is classified under the Healthcare sector, specifically in the Medical Equipment, Supplies & Distribution industry, with a classification confidence of 0.92.

Integrum AB has a current ratio of 4.54, indicating strong short-term liquidity, and a debt-to-equity ratio of 0.03, suggesting a conservative capital structure with minimal leverage. The company's total equity of 177,660,910 SEK supports its total assets of 203,062,960 SEK, while its total liabilities of 25,402,050 SEK are relatively low. However, the company has a negative net cash position after subtracting total debt, which is a key liquidity flag. The company's profitability metrics are concerning, with a return on equity of -17.35% and a return on assets of -15.18%. These figures indicate that Integrum AB is not generating returns for its shareholders or effectively utilizing its assets. The operating income of -42,126,080 SEK and net income of -30,816,930 SEK further underscore the company's financial challenges. The gross profit of 75,381,990 SEK is a positive sign, but it is insufficient to offset the company's operating expenses. Integrum AB's revenue is concentrated in a single business segment focused on bone-anchored prostheses. The company does not disclose geographic revenue breakdowns, but its operations are primarily based in Sweden. This lack of geographic diversification could expose the company to regional economic or regulatory risks. The company's growth trajectory is mixed. Analysts estimate a revenue increase to 110,900,000 SEK in the next fiscal year, representing a growth of approximately 21.7% from the current year's revenue of 91,100,000 SEK. However, the company's operating cash flow of -38,320,150 SEK and free cash flow of -36,158,690 SEK indicate ongoing cash flow challenges. The capital expenditure of -11,887,460 SEK suggests the company is investing in its operations, but the negative cash flows may limit its ability to sustain these investments. The risk assessment for Integrum AB highlights medium liquidity risk and low dilution risk. The company's negative net cash position is a key liquidity concern, and while the dilution risk is low, the company's financial performance may necessitate future equity raises. The risk assessment does not indicate any significant regulatory or geopolitical risks, but the company's reliance on a single product line and geographic concentration could pose operational risks. Recent financial filings and analyst estimates indicate that Integrum AB is facing financial challenges. The company's mean price target of 32.58 SEK is consistent across all estimates, but the mean EPS estimate of -1.97 SEK suggests continued losses. The company's last actual EPS of -1.43 SEK and revenue of 91,100,000 SEK indicate that the company is not meeting analyst expectations. The company's financial performance and cash flow issues are likely to be key topics in upcoming investor communications.
Key takeaways
  • Integrum AB has a strong current ratio of 4.54 but faces liquidity challenges due to a negative net cash position.
  • The company's profitability metrics, including a return on equity of -17.35%, indicate significant financial distress.
  • Analysts expect a revenue increase to 110,900,000 SEK in the next fiscal year, but the company's operating and free cash flows remain negative.
  • The company's business is concentrated in a single product line and geographic region, which could expose it to operational risks.
  • The risk assessment highlights medium liquidity risk and low dilution risk, but the company's financial performance may necessitate future equity raises.
  • --
  • ## RATIONALES
  • ```json
Financial snapshot
PeriodHA-latest
CurrencySEK
Revenue$91.1M
Gross profit$75.4M
Operating income-$42.1M
Net income-$30.8M
R&D
SG&A
D&A
SBC
Operating cash flow-$38.3M
CapEx-$11.9M
Free cash flow-$36.2M
Total assets$203.1M
Total liabilities$25.4M
Total equity$177.7M
Cash & equivalents
Long-term debt$4.8M
Annual history (last 5)
PeriodRevenueOp IncomeNet IncomeFCF
FY0
FY-1
FY-2
FY-3
FY-4
PeriodGross %Op %Net %FCF %
FY0
FY-1
FY-2
FY-3
FY-4
PeriodAssetsEquityCashDebt
FY0
FY-1
FY-2
FY-3
FY-4
PeriodOCFCapExFCFSBC
FY0
FY-1
FY-2
FY-3
FY-4
Quarterly history (last 4)
PeriodRevenueOp IncomeNet IncomeFCF
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodGross %Op %Net %FCF %
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodAssetsEquityCashDebt
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
PeriodOCFCapExFCFSBC
FQ0
FQ-1
FQ-2
FQ-3
FQ-4
FQ-5
FQ-6
FQ-7
Valuation
Market price
Market cap
Enterprise value
P/E
Reported non-GAAP P/E
EV/Revenue
EV/Op income
EV/OCF
P/B
P/Tangible book
Tangible book$177.7M
Net cash-$4.8M
Current ratio4.5
Debt/Equity0.0
ROA-15.2%
ROE-17.3%
Cash conversion1.2%
CapEx/Revenue-13.1%
SBC/Revenue
Asset intensity
Dilution ratio0.0%
Risk assessment
Dilution riskLow
Liquidity riskMedium
  • Net cash is negative after subtracting total debt.
Industry benchmarks
Activity: Healthcare Services & Equipment · cohort 5 companies
MetricINTEGBActivity
Op margin-46.2%13.3% medp25 5.9% · p75 13.5%bottom quartile
Net margin-33.8%8.6% medp25 2.7% · p75 12.7%bottom quartile
Gross margin82.7%64.0% medp25 60.1% · p75 65.6%top quartile
R&D / revenue6.9% medp25 6.7% · p75 7.1%
CapEx / revenue-13.1%3.0% medp25 2.7% · p75 4.5%bottom quartile
Debt / equity3.0%69.3% medp25 63.4% · p75 74.5%bottom quartile
Observations
IR observations
Mean price target32.58 SEK
Median price target32.58 SEK
High price target32.58 SEK
Low price target32.58 SEK
Mean EPS estimate-1.97 SEK
Last actual EPS-1.43 SEK
Mean revenue estimate110,900,000 SEK
Last actual revenue91,100,000 SEK
Mean EBIT estimate-36,900,000 SEK
Source data
Underlying data the analysis-pipeline pulls and audits. Fetch timestamps + content hashes show when each source was last refreshed.
Company fundamentalsperiod FQ-7 · history via verified-market-data
no public URL
2026-05-10 12:57 UTC#03ba8475
Source: analysis-pipeline (hybrid)Generated: 2026-05-10 12:59 UTCJob: b5421710