XNASMRAM
Market cap138mUSD
Jan 17, Last price
6.32USD
1D
-3.37%
1Q
0.64%
Jan 2017
-24.00%
IPO
-21.25%
Name
Everspin Technologies Inc
Chart & Performance
Profile
Everspin Technologies, Inc. manufactures and sells magnetoresistive random access memory (MRAM) products in the United States, Hong Kong, Japan, China, Canada, and internationally. It offers Toggle MRAM, spin-transfer torque MRAM, and tunnel magneto resistance sensor products, as well as foundry services for embedded MRAM. The company provides its products for applications, including data center, industrial, medical, automotive/transportation, and aerospace markets. It serves original equipment manufacturers and original design manufacturers through a direct sales channel and a network of representatives and distributors. Everspin Technologies, Inc. was incorporated in 2008 and is headquartered in Chandler, Arizona.
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 | 63,765 6.30% | 59,985 8.77% | |||||||
Cost of revenue | 57,880 | 53,758 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | 5,885 | 6,227 | |||||||
NOPBT Margin | 9.23% | 10.38% | |||||||
Operating Taxes | (16) | 14 | |||||||
Tax Rate | 0.22% | ||||||||
NOPAT | 5,901 | 6,213 | |||||||
Net income | 9,052 47.69% | 6,129 41.12% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 889 | ||||||||
BB yield | -0.77% | ||||||||
Debt | |||||||||
Debt current | 2,380 | 3,716 | |||||||
Long-term debt | 9,970 | 12,282 | |||||||
Deferred revenue | |||||||||
Other long-term liabilities | 214 | 214 | |||||||
Net debt | (24,596) | (10,797) | |||||||
Cash flow | |||||||||
Cash from operating activities | 13,128 | 9,493 | |||||||
CAPEX | (1,404) | (2,788) | |||||||
Cash from investing activities | (1,385) | (2,586) | |||||||
Cash from financing activities | (1,592) | (1,521) | |||||||
FCF | 3,056 | (4,040) | |||||||
Balance | |||||||||
Cash | 36,946 | 26,795 | |||||||
Long term investments | |||||||||
Excess cash | 33,758 | 23,796 | |||||||
Stockholders' equity | (137,648) | (146,700) | |||||||
Invested Capital | 198,754 | 194,660 | |||||||
ROIC | 3.00% | 3.27% | |||||||
ROCE | 9.63% | 12.98% | |||||||
EV | |||||||||
Common stock shares outstanding | 21,367 | 20,776 | |||||||
Price | 9.04 62.59% | 5.56 -50.80% | |||||||
Market cap | 193,160 67.22% | 115,514 -48.82% | |||||||
EV | 168,564 | 104,717 | |||||||
EBITDA | 7,090 | 7,209 | |||||||
EV/EBITDA | 23.77 | 14.53 | |||||||
Interest | 63 | 274 | |||||||
Interest/NOPBT | 1.07% | 4.40% |