Skip to main content
$3.38 -0.11 (-3.15%) At close · Jul 29
Market Cap
$164.40M
Shares
47.11M

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
$138.9M +1.1%
FY2025 Revenue FY2016–FY2025
Net Income
-$107.15M -178.1%
FY2025 Net Income FY2016–FY2025
Gross Margin
46.77% -13.7pp
FY2025 Gross Margin FY2016–FY2025
Operating Margin
-90.38% -52.1pp
FY2025 Operating Margin FY2016–FY2025
Diluted EPS
-$2.51 -151%
FY2025 Diluted EPS FY2019–FY2025
Operating Cash Flow
-$77.24M -119.6%
FY2025 Operating Cash Flow FY2016–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 FY2019 FY2018 FY2017 FY2016
$169M – $174M $144.98M $138.9M $137.42M $122.37M $105.52M $110.56M $86.38M $56.73M $37.63M $22.87M $17.59M
$6.19M $8.57M $14.66M $15.84M $5.13M -$403K -$273K $627K $46K -$951K -$1.3M
$79.29M $73.94M $54.32M $48.14M $60.16M $45.78M $38.2M $29.9M $19.68M $12.89M $9.84M
$65.69M $64.96M $83.1M $74.22M $45.36M $64.77M $48.18M $26.84M $17.95M $9.99M $7.75M
46.77% 60.47% 60.66% 42.99% 58.59% 55.78% 47.3% 47.69% 43.66% 44.06%
$33.21M $35.92M $31.08M $26.06M $26.81M $28.38M $20.17M $16.19M $15.81M $16.3M $16.99M
$136.61M $138.01M $101.62M $89.11M $91.85M $92.91M $59.59M $52.25M $33.69M $19.69M $12.47M
$10.3M $7.6M $1.6M $1.6M $1.8M $2M $2.1M $1.4M $600K $0 $0
$15.84M $6.46M $6.28M $5.41M $4.88M $4.31M $3.01M $1.35M $482K $444K
$8M $3.8M
$206.23M $190.5M $135.72M $120.22M $149.63M $121.29M $79.77M $68.44M $49.5M $35.99M $29.46M
-$140.54M -$125.54M -$52.62M -$45.99M -$104.26M -$56.52M -$31.58M -$41.6M -$31.55M -$26.01M -$21.71M
-90.38% -38.29% -37.58% -98.81% -51.12% -36.57% -73.32% -83.84% -113.69% -123.46%
-$109.7M -$46.15M -$39.72M -$98.86M -$51.64M -$27.27M -$38.59M -$30.2M -$25.52M -$21.27M
$21.52M $157K -$136K $2.52M -$277K $1.34M -$49K -$10K -$7000 -$63K -$164K
-$106.4M -$112.27M -$38.1M -$27.64M -$99.41M -$55.58M -$31.91M -$40.98M -$31.51M -$27.02M -$23.17M
-$2.22M -$5.12M $434K $719K $164K -$36K -$376K -$187K $25K $0
-$104.19M -$107.15M -$38.53M -$28.35M -$99.57M -$55.55M -$31.53M -$40.8M -$31.54M -$27.02M -$23.17M
-77.14% -28.04% -23.17% -94.36% -50.24% -36.5% -71.91% -83.8% -118.12% -131.78%
-$40.8M -$31.54M -$31.19M -$27.62M
-$103.38M -$104.79M -$39.94M -$27.49M -$102.55M -$57.54M -$28.94M -$40.95M -$31.54M -$27.02M
USD/shares -$2.51 -$1.00 -$0.75 -$2.69 -$1.54 -$1.07 -$1.63
USD/shares -$2.51 -$1.00 -$0.75 -$2.69 -$1.54 -$1.07 -$1.63
shares 42.64M 38.37M 37.59M 36.99M 36M 29.59M 25.09M 21.99M 3.76M 2.14M
shares 42.64M 38.37M 37.59M 36.99M 36M 29.59M 25.09M 21.99M 3.76M 2.14M
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
Peer median 1.51×
EV/EBIT
Peer median 19.76×
P/E (TTM)
Peer median 31.89×

Peer medians compare against the 83 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 Segment (USD)

Component FY2025 FY2024 FY2023 FY2022
Reportable Segment $138,654,000 $135,436,000 $121,139,000 $104,952,000

By Geography (USD)

Component FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019
North America $168,657,000 $169,495,000 $181,593,000 $187,442,000 $130,244,000 $95,419,000 $66,581,000
EMEA $73,432,000 $69,832,000 $69,056,000 $64,131,000 $59,556,000 $38,902,000 $35,035,000
Asia Pacific $33,718,000 $27,093,000 $30,338,000 $26,672,000 $20,230,000 $13,780,000 $11,668,000

By Product & Service (USD)

Component FY2025 FY2024 FY2023 FY2022 FY2021 FY2020 FY2019 FY2018
Product $92,941,000 $79,740,000 $79,670,000 $69,808,000 $81,062,000 $44,017,000 $23,365,000
Consumable and Other Products $75,081,000 $69,260,000 $63,965,000 $44,804,000 $55,089,000 $27,411,000 $25,605,000
Simoa Product Revenue $71,034,000 $79,740,000 $79,670,000
Service and Other Revenue $44,212,000 $51,244,000 $40,089,000 $34,495,000
Simoa Service and Other Revenue $32,388,000 $51,244,000 $40,089,000
Research Services $25,981,000 $37,998,000 $27,828,000 $23,653,000 $14,825,000 $17,973,000 $10,005,000
Spatial Product Revenue $21,907,000 $0 $0
Instrument Products $17,860,000 $10,480,000 $15,705,000 $25,004,000 $25,973,000 $16,606,000
Spatial Service and Other Revenue $11,824,000 $0 $0
Service Type Warranties $11,142,000 $10,607,000 $9,879,000 $8,840,000 $6,628,000 $4,921,000 $4,633,000
Other Services $7,089,000 $2,639,000 $2,382,000 $2,002,000 $2,176,000 $1,235,000
License And Service $1,501,000 $4,452,000 $1,380,000 $649,000 $648,000 $11,809,000 $184,000 $2,150,000
Grant $243,000 $1,985,000 $1,229,000 $570,000 $5,217,000 $6,422,000
Service $34,495,000
Service Other $40,089,000 $34,495,000 $23,629,000 $24,129,000 $16,059,000 $12,117,000
Key facts CIK 1503274 CUSIP 74766Q101 13F (30d) 25 filings 25 filers Visit website Investor relations