XTSEEDT
Market cap106mUSD
Jan 08, Last price
0.54CAD
1D
-5.26%
1Q
-5.26%
Jan 2017
96.36%
Name
Spectral Medical Inc
Chart & Performance
Profile
Spectral Medical Inc., together with its subsidiaries, focuses on the development and commercialization of products for the treatment of septic shock and renal disease in North America. The company markets Endotoxin Activity Assay, a rapid in vitro diagnostic test for the detection of components of gram negative bacterial cell wall; and Polymyxin B Hemoperfusion, a therapeutic hemoperfusion device that removes endotoxin from the bloodstream. It also develops and manufactures monoclonal and polyclonal antibodies, recombinant cardiac proteins, and calibrators for use in the research and development, as well as products that are manufactured by other diagnostic companies; and develops platform for renal replacement therapy. The company was formerly known as Spectral Diagnostics Inc. and changed its name to Spectral Medical Inc. in December 2014. Spectral Medical Inc. was incorporated in 1991 and is headquartered in Toronto, Canada.
Valuation
Title CAD 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 | 1,598 -4.14% | 1,667 -18.76% | |||||||
Cost of revenue | 7,546 | 11,792 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (5,948) | (10,125) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | 1,706 | ||||||||
Tax Rate | |||||||||
NOPAT | (5,948) | (11,831) | |||||||
Net income | (15,662) 38.61% | (11,299) 29.58% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | 4,025 | ||||||||
BB yield | -4.03% | ||||||||
Debt | |||||||||
Debt current | 385 | 96 | |||||||
Long-term debt | 8,797 | 7,065 | |||||||
Deferred revenue | 3,342 | 4,011 | |||||||
Other long-term liabilities | (6,129) | ||||||||
Net debt | 6,230 | (2,251) | |||||||
Cash flow | |||||||||
Cash from operating activities | (10,721) | (9,928) | |||||||
CAPEX | (185) | (33) | |||||||
Cash from investing activities | (185) | (33) | |||||||
Cash from financing activities | 5,444 | 9,485 | |||||||
FCF | (408) | (11,468) | |||||||
Balance | |||||||||
Cash | 2,952 | 8,414 | |||||||
Long term investments | 998 | ||||||||
Excess cash | 2,872 | 9,329 | |||||||
Stockholders' equity | (25,465) | (11,296) | |||||||
Invested Capital | 20,819 | 13,300 | |||||||
ROIC | |||||||||
ROCE | 128.02% | ||||||||
EV | |||||||||
Common stock shares outstanding | 278,563 | 269,843 | |||||||
Price | 0.43 14.86% | 0.37 68.18% | |||||||
Market cap | 118,389 18.58% | 99,842 79.76% | |||||||
EV | 124,619 | 97,591 | |||||||
EBITDA | (5,730) | (9,853) | |||||||
EV/EBITDA | |||||||||
Interest | 1,334 | 104 | |||||||
Interest/NOPBT |