XNASWLDS
Market cap4mUSD
Dec 24, Last price
1.85USD
1D
-6.10%
1Q
611.46%
IPO
-37.29%
Name
Wearable Devices Ltd
Chart & Performance
P/E
—
P/S
57.14
EPS
—
Div Yield, %
0.00%
Shrs. gr., 5y
—
Rev. gr., 5y
%
Revenues
82k
+82.22%
Net income
-8m
L+20.29%
CFO
-8m
L+47.60%
Profile
Wearable Devices Ltd. engages in developing a non-invasive neural input interface for controlling digital devices using subtle finger movements. The company offers Mudra Inspire development kits that enables users to control digital devices through finger movements and hand gestures. These digital devices include consumer electronics, smart watches, smartphones, augmented reality glasses, virtual reality headsets, televisions, personal computers and laptop computers, drones, robots, etc. It serves consumer electronics companies, industrial companies, information technology and software solutions providers, software development studios, and academia and research universities, as well as consumers from B2C market. The company was incorporated in 2014 and is based in Yokneam Illit, Israel.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY |
|---|---|---|---|---|---|
| 2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | |
| Income | |||||
Revenues | 82 82.22% | 45 -68.31% | 142 149.12% | ||
Cost of revenue | 8,268 | 5,607 | 2,720 | ||
Unusual Expense (Income) | |||||
NOPBT | (8,186) | (5,562) | (2,578) | ||
NOPBT Margin | |||||
Operating Taxes | (205) | (226) | |||
Tax Rate | |||||
NOPAT | (8,186) | (5,356) | (2,352) | ||
Net income | (7,814) 20.29% | (6,496) 148.51% | (2,614) 107.79% | ||
Dividends | |||||
Dividend yield | |||||
Proceeds from repurchase of equity | 1,670 | 14,779 | 2,926 | ||
BB yield | -29.96% | -225.02% | |||
| Debt | |||||
Debt current | 297 | 68 | |||
Long-term debt | 853 | 188 | |||
Deferred revenue | |||||
Other long-term liabilities | |||||
Net debt | (3,759) | (10,117) | (1,274) | ||
| Cash flow | |||||
Cash from operating activities | (8,434) | (5,714) | (2,103) | ||
CAPEX | (194) | (48) | (36) | ||
Cash from investing activities | (4,248) | (66) | (36) | ||
Cash from financing activities | 3,119 | 14,879 | 2,938 | ||
FCF | (9,130) | (5,561) | (2,377) | ||
| Balance | |||||
Cash | 4,855 | 10,373 | 1,274 | ||
Long term investments | 54 | ||||
Excess cash | 4,905 | 10,371 | 1,267 | ||
Stockholders' equity | (21,166) | (13,366) | (6,882) | ||
Invested Capital | 27,267 | 23,508 | 7,689 | ||
ROIC | |||||
ROCE | |||||
| EV | |||||
Common stock shares outstanding | 16,201 | 15,050 | 11,137 | ||
Price | 0.34 -21.18% | 0.44 | |||
Market cap | 5,573 -15.14% | 6,568 | |||
EV | 1,814 | (3,549) | |||
EBITDA | (8,118) | (5,539) | (2,566) | ||
EV/EBITDA | 0.64 | ||||
Interest | 38 | ||||
Interest/NOPBT | |||||