Skip to main content
$5.26 +0.02 (+0.38%)
Market Cap
$152.26M
Shares
29.00M

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
$105.71M +35.4%
FY2025 Revenue FY2020–FY2025
Net Income
-$39.68M -216.5%
FY2025 Net Income FY2020–FY2025
Gross Margin
50.64% +0.3pp
FY2025 Gross Margin FY2020–FY2025
Operating Margin
-7.81% +18.1pp
FY2025 Operating Margin FY2020–FY2025
Diluted EPS
-$1.57 +65.3%
FY2024 Diluted EPS FY2020–FY2024
Operating Cash Flow
-$10.79M +3.7%
FY2025 Operating Cash Flow FY2020–FY2025

Chart any reported metric, KPI or segment over time — the full statement history lives here

Line Item FY2026 (G) TTM FY2025 FY2024 FY2023 FY2022 FY2021 FY2020
$118M – $122M $107.06M $105.71M $78.06M $54.01M $69.2M $75.84M $75.4M
$52.61M $52.18M $38.75M $31.42M $45.89M $40.78M $39.53M
$54.45M $53.53M $39.31M $22.59M $23.31M $35.06M $35.88M
50.64% 50.36% 41.82% 33.69% 46.23% 47.58%
$15.13M $14.08M $9.8M $10.35M $27.9M $21.43M $10.47M
$18.94M $18.47M $15.76M $13.53M $38.49M $37.08M $19.26M
$31.46M $29.25M $33.97M $27.34M $41.55M $32.34M $13.14M
$465K $407K $147K $77K
$521K $452K $842K $1.42M $1.13M $873K
$1.45M
$65.53M $61.79M $59.53M $51.22M $107.93M $90.85M $42.87M
-$11.08M -$8.26M -$20.22M -$28.63M -$84.62M -$55.79M -$6.99M
-7.81% -25.9% -53.01% -122.28% -73.56% -9.27%
-$7.74M -$19.77M -$27.79M -$83.2M -$54.66M -$6.12M
$1.63M $3.19M $1.1M $1.77M $1.38M
$53.25K
-$34.93M -$31.39M $7.74M -$4.26M $5.31M -$15.88M -$3.51M
-$46.02M -$39.65M -$12.48M -$32.89M -$79.31M -$71.67M -$10.5M
$23K $28K $54K $10K $29K $31K $20K
-$46.04M -$39.68M -$12.54M -$32.9M -$79.34M -$71.7M -$10.52M
-37.54% -16.06% -60.92% -114.64% -94.54% -13.95%
-$47.75M -$41.86M -$17.22M -$37.49M -$79.34M
USD/shares -$2.31 -$1.57 -$4.53 -$9.98 -$15.82 -$6.72
USD/shares -$1.57 -$4.53 -$9.98 -$15.82 -$6.72
shares 18.09M 10.95M 8.28M 7.95M 4.52M 1.57M
shares 18.09M 10.95M 8.28M 7.95M 4.52M 1.57M
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 peers, and each ratio recomputed as of past filing dates.

Valuation

EV/Revenue
1.27×
Peer median 1.42×
EV/EBIT
Peer median 19.06×
P/E (TTM)
Peer median 28.78×

Peer medians compare against the 84 similar-size Medical Devices companies (of 146 listed).

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 $86,521,000 $62,933,000 $46,364,000 $57,969,000 $65,442,000 $71,128,000
Non Us $13,275,000 $9,940,000 $4,329,000 $11,233,000 $10,400,000 $4,275,000
United Kingdom $5,912,000 $5,183,000 $3,317,000
Key facts CIK 1816708 CUSIP 69120X206 13F (30d) 6 filings 6 filers Visit website Investor relations