XNASLGMK
Market cap3mUSD
Dec 24, Last price
1.63USD
1D
-0.61%
1Q
859.39%
Jan 2017
-94.07%
IPO
-98.75%
Name
LogicMark Inc
Chart & Performance
Profile
LogicMark, Inc. offers personal emergency response systems (PERS), health communications devices, and Internet of Things (IoT) technology that creates a connected care platform in the United States. The company, through its subsidiary, LogicMark LLC, manufactures and distributes non-monitored and monitored personal emergency response systems sold through healthcare durable medical equipment and monitored security dealers/distributors, and the United States Department of Veterans Affairs. The company was formerly known as Nxt-ID, Inc. and changed its name to LogicMark, Inc. in March 2022. LogicMark, Inc. was founded in 2006 and is based in Louisville, Kentucky.
Valuation
Title USD in thousands, except ratios and share amounts | FY | 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 | 2014‑12 | |
Income | ||||||||||
Revenues | 9,930 -16.67% | 11,916 18.90% | 10,022 -12.42% | |||||||
Cost of revenue | 15,208 | 16,165 | 13,049 | |||||||
Unusual Expense (Income) | ||||||||||
NOPBT | (5,279) | (4,249) | (3,026) | |||||||
NOPBT Margin | ||||||||||
Operating Taxes | (310) | 138 | 204 | |||||||
Tax Rate | ||||||||||
NOPAT | (4,969) | (4,386) | (3,231) | |||||||
Net income | (14,551) 110.12% | (6,925) -40.85% | (11,708) 308.65% | |||||||
Dividends | (300) | (300) | (300) | |||||||
Dividend yield | 20.91% | 140.48% | 31.08% | |||||||
Proceeds from repurchase of equity | 5,211 | 26,670 | ||||||||
BB yield | -363.28% | -2,763.40% | ||||||||
Debt | ||||||||||
Debt current | 68 | 69 | 64 | |||||||
Long-term debt | 120 | 69 | 64 | |||||||
Deferred revenue | ||||||||||
Other long-term liabilities | 1 | 440 | 385 | |||||||
Net debt | (6,210) | (6,838) | (11,916) | |||||||
Cash flow | ||||||||||
Cash from operating activities | (4,315) | (3,609) | (5,914) | |||||||
CAPEX | (53) | (1,308) | ||||||||
Cash from investing activities | (1,373) | (1,308) | ||||||||
Cash from financing activities | 5,050 | (300) | 13,631 | |||||||
FCF | 2,684 | (10,991) | (4,261) | |||||||
Balance | ||||||||||
Cash | 6,398 | 6,977 | 12,044 | |||||||
Long term investments | ||||||||||
Excess cash | 5,902 | 6,381 | 11,543 | |||||||
Stockholders' equity | (98,034) | (83,282) | (76,329) | |||||||
Invested Capital | 113,067 | 106,465 | 105,120 | |||||||
ROIC | ||||||||||
ROCE | ||||||||||
EV | ||||||||||
Common stock shares outstanding | 1,353 | 479 | 315 | |||||||
Price | 1.06 137.61% | 0.45 -85.42% | 3.06 91.25% | |||||||
Market cap | 1,435 571.76% | 214 -77.87% | 965 270.18% | |||||||
EV | (2,649) | (4,297) | (8,623) | |||||||
EBITDA | (4,334) | (3,445) | (2,235) | |||||||
EV/EBITDA | 0.61 | 1.25 | 3.86 | |||||||
Interest | 119 | 1,424 | ||||||||
Interest/NOPBT |