XNASCODX
Market cap25mUSD
Jan 17, Last price
0.80USD
1D
2.53%
1Q
-37.89%
IPO
-85.80%
Name
Co-Diagnostics Inc
Chart & Performance
Profile
Co-Diagnostics, Inc., a molecular diagnostics company, develops, manufactures, and sells reagents used for diagnostic tests that function through the detection and/or analysis of nucleic acid molecules in the United States and internationally. It offers polymerase chain reaction (PCR) diagnostic tests for COVID-19, tuberculosis, hepatitis B and C, human papilloma virus, malaria, chikungunya, dengue, and the zika virus; three multiplexed tests to test mosquitos for the identification of diseases carried by the mosquitos; and molecular tools for detection of infectious diseases, liquid biopsy for cancer screening, and agricultural applications. The company also provides tests that identify genetic traits in plant and animal genomes; and portable PCR device designed to bring PCR to patients in point-of-care and at-home settings. In addition, it intends to sell diagnostic equipment from other manufacturers as self-contained lab systems. The company was incorporated in 2013 and is headquartered in Salt Lake City, Utah.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 6,812 -80.09% | 34,218 -65.04% | |||||||
Cost of revenue | 48,288 | 44,527 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (41,476) | (10,309) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | (2,778) | (4,609) | |||||||
Tax Rate | |||||||||
NOPAT | (38,698) | (5,700) | |||||||
Net income | (35,333) 148.15% | (14,238) -138.84% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (1,364) | (13,731) | |||||||
BB yield | 3.49% | 17.31% | |||||||
Debt | |||||||||
Debt current | 1,677 | 297 | |||||||
Long-term debt | 5,143 | 399 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 1,407 | 2,224 | |||||||
Net debt | (52,502) | (81,240) | |||||||
Cash flow | |||||||||
Cash from operating activities | (22,082) | 6,569 | |||||||
CAPEX | (1,365) | (1,428) | |||||||
Cash from investing activities | 15,389 | (58,168) | |||||||
Cash from financing activities | (1,364) | (14,034) | |||||||
FCF | (34,075) | 4,159 | |||||||
Balance | |||||||||
Cash | 58,548 | 81,263 | |||||||
Long term investments | 773 | 673 | |||||||
Excess cash | 58,981 | 80,225 | |||||||
Stockholders' equity | 4,781 | 40,259 | |||||||
Invested Capital | 86,469 | 75,652 | |||||||
ROIC | |||||||||
ROCE | |||||||||
EV | |||||||||
Common stock shares outstanding | 29,347 | 31,479 | |||||||
Price | 1.33 -47.22% | 2.52 -71.78% | |||||||
Market cap | 39,031 -50.80% | 79,327 -70.29% | |||||||
EV | (13,471) | (1,913) | |||||||
EBITDA | (40,245) | (9,026) | |||||||
EV/EBITDA | 0.33 | 0.21 | |||||||
Interest | 14,883 | ||||||||
Interest/NOPBT |