LFWD · Lifeward Ltd.
$7.03
-0.20 (-2.77%)
At close · Jul 23
Market Cap
$19.84M
Shares
2.81M
Income-statement, balance-sheet and cash-flow figures extracted from the company's SEC filings — 10-K annual and 10-Q quarterly reports — and standardised for comparison across periods.
Revenue
$22.03M
-14.1%
FY2025
Net Income
-$19.91M
+31.2%
FY2025
Gross Margin
38.25%
+6.2pp
FY2025
Operating Margin
-89.29%
+25.1pp
FY2025
Diluted EPS
-$17.16
+57.1%
FY2025
Operating Cash Flow
-$16.83M
+22.5%
FY2025
Chart any reported metric, KPI or segment over time — the full statement history lives here
Search above to add metrics — fundamentals, product and segment revenue, company KPIs, valuation.
| Line Item | TTM | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 | FY2017 | FY2016 | FY2015 | FY2014 | FY2013 | FY2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| $20.92M | $22.03MG | $25.66M | $13.85M | $5.51M | $5.97M | $4.39M | $4.87M | $6.55M | $7.75M | $5.87M | $3.75M | $3.95M | $1.59M | $972K | |
| — | -$312K | $643K | $1.35M | $0 | $0 | — | — | — | — | — | — | — | — | — | |
| $13.28M | $13.61M | $17.45M | $9.4M | $3.61M | $3.06M | $2.2M | $2.15M | $3.72M | $4.65M | $5.13M | $3.53M | $4.11M | $2.02M | $983K | |
| $7.65M | $8.43M | $8.22M | $4.45M | $1.91M | $2.9M | $2.19M | $2.73M | $2.83M | $3.1M | $736K | $214K | -$621K | -$429K | -$11K | |
| — | 38.25% | 32.01% | 32.14% | 34.57% | 48.66% | 49.83% | 55.94% | 43.16% | 40% | 12.54% | 5.71% | -15.72% | -27.02% | -1.13% | |
| $8.18M | $3.25M | $4.63M | $4.15M | $4.03M | $2.94M | $3.46M | $5.35M | $7.35M | $6.04M | $9.03M | $5.94M | $8.56M | $2.46M | $1.76M | |
| $13.31M | $13.88M | $17.95M | $13.92M | $9.84M | $6.99M | $5.75M | $6.17M | $7.9M | $11.36M | $13.96M | $13.06M | $7.39M | $4.09M | $2.33M | |
| $8.54M | $8.2M | $5.2M | $10M | $7.13M | $5.63M | $4.98M | $5.26M | $6.79M | $7.69M | $8.19M | $6.4M | $3.35M | $1.76M | $1.66M | |
| — | $0 | $3.35M | $1.61M | $0 | $0 | — | — | — | — | — | — | — | — | — | |
| — | — | — | — | — | — | — | — | — | $642K | $696K | $438K | $111K | $92K | $61K | |
| $32.81M | $28.1M | $37.56M | $28.07M | $21.01M | $15.56M | $14.19M | $16.77M | $22.04M | $25.09M | $31.18M | $25.39M | $19.3M | $8.32M | $5.75M | |
| -$25.16M | -$19.67M | -$29.35M | -$23.61M | -$19.1M | -$12.66M | -$12M | -$14.05M | -$19.21M | -$21.99M | -$30.44M | -$25.17M | -$19.93M | -$8.75M | -$5.76M | |
| — | -89.29% | -114.36% | -170.43% | -346.62% | -212.12% | -273.25% | -288.28% | -293.57% | -283.66% | -518.67% | -672.02% | -504.3% | -550.69% | -592.49% | |
| — | — | — | — | — | — | — | — | — | -$21.35M | -$29.75M | -$24.74M | -$19.81M | -$8.65M | -$5.7M | |
| -$25.93M | -$19.97M | -$28.9M | -$22.15M | -$19.1M | -$12.64M | -$12.93M | -$15.54M | -$21.68M | -$24.6M | -$32.5M | -$25.36M | -$21.62M | -$12.16M | -$6.64M | |
| -$60K | -$55K | $43K | -$12K | $467K | $94K | $51K | $7000 | -$5000 | $119K | $3000 | $53K | $45K | $22K | $21K | |
| -$25.87M | -$19.91M | -$28.94M | -$22.13M | -$19.57M | -$12.74M | -$12.98M | -$15.55M | -$21.68M | -$24.72M | -$32.5M | -$25.42M | -$21.67M | -$12.18M | -$6.66M | |
| — | -90.38% | -112.78% | -159.76% | -355.09% | -213.48% | -295.38% | -319.13% | -331.17% | -318.81% | -553.81% | -678.46% | -548.42% | -766.81% | -684.98% | |
| — | — | — | — | -$19.57M | -$12.74M | -$12.98M | -$15.55M | -$21.68M | -$24.72M | -$32.5M | -$25.42M | -$23.9M | -$13.84M | -$7.66M | |
| USD/shares | — | -$17.16 | -$39.96 | -$31.13 | -$26.40 | -$22.68 | -$68.88 | — | — | — | — | — | — | — | — |
| USD/shares | — | -$17.16 | -$39.96 | -$31.13 | -$26.40 | -$22.68 | -$68.88 | — | — | — | — | — | — | — | — |
| shares | — | 1.16M | 724.27K | 710.94K | 742.6K | 570.66K | 187.68K | 68.61K | 17.53K | 9625.6786 | 156.88K | 144.23K | 44.84K | 2210.5714 | 2210.5714 |
| shares | — | 1.16M | 724.27K | 710.94K | 742.6K | 570.66K | 187.68K | 68.61K | 17.53K | 9625.6786 | 156.88K | 144.23K | 44.84K | 2210.5714 | 2210.5714 |
Italic rows are computed from reported lines — open a row's info icon for its formula. Values reflect the latest filing (restatements included); per-share figures on today's split basis. Click a value for its source filing.
TTM: trailing twelve months through the latest reported quarter — flows sum the last four quarters, balances take the latest. 3Y/5Y/10Y columns are trailing CAGR from the newest fiscal year; blank where an endpoint is missing or negative. (G): the company's own guidance — a (G) column is a guided period not yet reported; a G marker shows how the reported figure landed against the guided range. Non-GAAP-basis guidance (*) is shown as stated and never judged against GAAP actuals.
Price & Valuation
Multiples computed on the strict TTM/EV methodology — today's snapshot against the industry, and each ratio recomputed as of past filing dates.
Valuation
EV/Revenue
—
Medical Devices median 2.14×
EV/EBIT
—
Medical Devices median 21.03×
P/E (TTM)
—
Medical Devices median 27.62×
Valuation over time computed as of each quarter's filing date
Revenue Breakdown
Annual revenue as the company disaggregates it in its own XBRL filings. Years a component wasn't reported show a dash.
Share mode is each component's slice of the reported components that year — issuers rarely tag every revenue dollar, so slices need not sum to total revenue.
By Geography (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 |
|---|---|---|---|---|---|---|
| United States | $13,237,000 | $14,425,000 | $7,636,000 | $2,303,000 | $2,519,000 | $1,746,000 |
| Germany | $4,014,000 | $4,422,000 | $2,704,000 | — | — | — |
| Europe | $2,907,000 | $5,124,000 | $2,340,000 | $3,057,000 | $3,381,000 | $2,631,000 |
| Rest of World | $1,416,000 | $867,000 | $787,000 | $36,000 | $6,000 | — |
| Asia Pacific | $460,000 | $825,000 | $387,000 | $115,000 | $60,000 | $8,000 |
| Africa | — | — | — | — | — | $2,000 |
| Latin America | — | — | — | — | — | $6,000 |
By Product & Service (USD)
| Component | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 |
|---|---|---|---|---|---|
| Product | $17,165,000 | $19,920,000 | $10,681,000 | $4,175,000 | $4,916,000 |
| Service and Warranty | $3,088,000 | $3,186,000 | $2,140,000 | $477,000 | $517,000 |
| Lease of Products | $1,781,000 | $2,557,000 | $1,033,000 | — | — |