Financhill
Sell
26

EKSO Quote, Financials, Valuation and Earnings

Last price:
$0.40
Seasonality move :
-12.66%
Day range:
$0.39 - $0.65
52-week range:
$0.34 - $1.53
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
0.51x
P/B ratio:
0.92x
Volume:
99.1M
Avg. volume:
3.5M
1-year change:
-70.59%
Market cap:
$11.6M
Revenue:
$17.9M
EPS (TTM):
-$0.49
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $8.9M $11.2M $12.9M $18.3M $17.9M
Revenue Growth (YoY) -36.18% 26.62% 14.81% 41.57% -1.94%
 
Cost of Revenues $3.8M $4.5M $6.7M $9.2M $8.4M
Gross Profit $5.1M $6.7M $6.2M $9.1M $9.5M
Gross Profit Margin 57.08% 60.01% 48.13% 49.67% 53.06%
 
R&D Expenses $2.5M $2.5M $3.6M $5M $3.9M
Selling, General & Admin $15.5M $18M $18.1M $19.2M $16.1M
Other Inc / (Exp) -$2.8M $4.2M $632K $216K -$601K
Operating Expenses $17.9M $20.6M $21.8M $24.2M $20M
Operating Income -$12.9M -$13.8M -$15.6M -$15.1M -$10.5M
 
Net Interest Expenses $139K $113K $156K $302K $269K
EBT. Incl. Unusual Items -$15.8M -$9.8M -$15.1M -$15.2M -$11.3M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$15.8M -$9.8M -$15.1M -$15.2M -$11.3M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$15.8M -$9.8M -$15.1M -$15.2M -$11.3M
 
Basic EPS (Cont. Ops) -$2.21 -$0.80 -$1.16 -$1.10 -$0.56
Diluted EPS (Cont. Ops) -$2.21 -$0.88 -$1.16 -$1.10 -$0.56
Weighted Average Basic Share $7.2M $12.2M $13M $13.9M $20.2M
Weighted Average Diluted Share $7.2M $12.3M $13M $13.9M $20.2M
 
EBITDA -$15.1M -$8.6M -$14M -$13.2M -$9.5M
EBIT -$15.7M -$9.7M -$14.9M -$14.9M -$11.1M
 
Revenue (Reported) $8.9M $11.2M $12.9M $18.3M $17.9M
Operating Income (Reported) -$12.9M -$13.8M -$15.6M -$15.1M -$10.5M
Operating Income (Adjusted) -$15.7M -$9.7M -$14.9M -$14.9M -$11.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.9M $2.6M $4.1M $3.8M $3.4M
Revenue Growth (YoY) 30.11% 34.4% 60.58% -8.88% -10.14%
 
Cost of Revenues $675K $1.4M $2.1M $1.8M $1.6M
Gross Profit $1.2M $1.2M $2M $2M $1.8M
Gross Profit Margin 64.66% 47.1% 48.52% 51.94% 53.51%
 
R&D Expenses $603K $921K $1.2M $1.1M $988K
Selling, General & Admin $3.8M $4.5M $5.3M $4.1M $4.3M
Other Inc / (Exp) -$505K -$356K $171K -$116K $621K
Operating Expenses $4.4M $5.4M $6.4M $5.2M $5.2M
Operating Income -$3.1M -$4.2M -$4.4M -$3.3M -$3.4M
 
Net Interest Expenses $26K $27K $112K $57K $72K
EBT. Incl. Unusual Items -$3.7M -$4.6M -$4.4M -$3.4M -$2.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.7M -$4.6M -$4.4M -$3.4M -$2.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.7M -$4.6M -$4.4M -$3.4M -$2.9M
 
Basic EPS (Cont. Ops) -$0.34 -$0.36 -$0.33 -$0.20 -$0.12
Diluted EPS (Cont. Ops) -$0.34 -$0.36 -$0.33 -$0.20 -$0.12
Weighted Average Basic Share $10.8M $12.7M $13.3M $17.4M $25.4M
Weighted Average Diluted Share $10.8M $12.7M $13.3M $17.4M $25.4M
 
EBITDA -$3.5M -$4.4M -$3.9M -$3M -$2.4M
EBIT -$3.6M -$4.6M -$4.3M -$3.4M -$2.8M
 
Revenue (Reported) $1.9M $2.6M $4.1M $3.8M $3.4M
Operating Income (Reported) -$3.1M -$4.2M -$4.4M -$3.3M -$3.4M
Operating Income (Adjusted) -$3.6M -$4.6M -$4.3M -$3.4M -$2.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $9.3M $11.9M $14.5M $17.9M $17.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.7M $5.2M $7.5M $8.9M $8.2M
Gross Profit $5.7M $6.7M $7M $9M $9.4M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.4M $2.9M $3.9M $5M $3.7M
Selling, General & Admin $14.5M $18.8M $18.9M $17.9M $16.3M
Other Inc / (Exp) -$5.6M $4.3M $1.2M -$70K $136K
Operating Expenses $16.9M $21.6M $22.8M $23M $20M
Operating Income -$11.2M -$14.9M -$15.8M -$13.9M -$10.6M
 
Net Interest Expenses $113K $114K $241K $248K $284K
EBT. Incl. Unusual Items -$17M -$10.7M -$14.8M -$14.2M -$10.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$17M -$10.7M -$14.8M -$14.2M -$10.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$17M -$10.7M -$14.8M -$14.2M -$10.8M
 
Basic EPS (Cont. Ops) -$2.38 -$0.84 -$1.13 -$0.97 -$0.49
Diluted EPS (Cont. Ops) -$2.69 -$0.87 -$1.13 -$0.97 -$0.49
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$16.3M -$9.5M -$13.5M -$12.3M -$8.9M
EBIT -$16.8M -$10.6M -$14.6M -$14M -$10.5M
 
Revenue (Reported) $9.3M $11.9M $14.5M $17.9M $17.5M
Operating Income (Reported) -$11.2M -$14.9M -$15.8M -$13.9M -$10.6M
Operating Income (Adjusted) -$16.8M -$10.6M -$14.6M -$14M -$10.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $1.9M $2.6M $4.1M $3.8M $3.4M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $675K $1.4M $2.1M $1.8M $1.6M
Gross Profit $1.2M $1.2M $2M $2M $1.8M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $603K $921K $1.2M $1.1M $988K
Selling, General & Admin $3.8M $4.5M $5.3M $4.1M $4.3M
Other Inc / (Exp) -$505K -$356K $171K -$116K $621K
Operating Expenses $4.4M $5.4M $6.4M $5.2M $5.2M
Operating Income -$3.1M -$4.2M -$4.4M -$3.3M -$3.4M
 
Net Interest Expenses $26K $27K $112K $57K $72K
EBT. Incl. Unusual Items -$3.7M -$4.6M -$4.4M -$3.4M -$2.9M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$3.7M -$4.6M -$4.4M -$3.4M -$2.9M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.7M -$4.6M -$4.4M -$3.4M -$2.9M
 
Basic EPS (Cont. Ops) -$0.34 -$0.36 -$0.33 -$0.20 -$0.12
Diluted EPS (Cont. Ops) -$0.34 -$0.36 -$0.33 -$0.20 -$0.12
Weighted Average Basic Share $10.8M $12.7M $13.3M $17.4M $25.4M
Weighted Average Diluted Share $10.8M $12.7M $13.3M $17.4M $25.4M
 
EBITDA -$3.5M -$4.4M -$3.9M -$3M -$2.4M
EBIT -$3.6M -$4.6M -$4.3M -$3.4M -$2.8M
 
Revenue (Reported) $1.9M $2.6M $4.1M $3.8M $3.4M
Operating Income (Reported) -$3.1M -$4.2M -$4.4M -$3.3M -$3.4M
Operating Income (Adjusted) -$3.6M -$4.6M -$4.3M -$3.4M -$2.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $12.9M $40.4M $20.5M $8.6M $6.5M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $3.2M $4.7M $4.6M $5.6M $7.2M
Inventory $2M $2.2M $5.2M $5.1M $4.6M
Prepaid Expenses -- -- -- -- --
Other Current Assets $356K $485K $700K $875K $541K
Total Current Assets $18.4M $47.8M $31M $20.2M $18.8M
 
Property Plant And Equipment $1.9M $1.2M $4M $3M $2.4M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $431K $431K $431K
Other Intangibles -- -- $5.2M $4.9M $4.6M
Other Long-Term Assets $320K $164K $231K $392K $433K
Total Assets $20.6M $49.2M $40.9M $28.9M $26.7M
 
Accounts Payable $1.5M $3.1M $3.2M $1.8M $1.6M
Accrued Expenses $1.4M $2.3M $2.3M $2.7M $2.4M
Current Portion Of Long-Term Debt -- -- $2.3M $1.3M $1.3M
Current Portion Of Capital Lease Obligations $548K $229K $341K $363K $427K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $5M $6.9M $9.2M $8.1M $7.5M
 
Long-Term Debt $3.1M $2M $3.8M $4.8M $3.9M
Capital Leases -- -- -- -- --
Total Liabilities $16.2M $11.9M $15.5M $16.3M $13.9M
 
Common Stock $8K $13K $13K $15K $22K
Other Common Equity Adj -$847K -$17K $563K $156K $957K
Common Equity $4.4M $37.2M $25.4M $12.6M $12.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $4.4M $37.2M $25.4M $12.6M $12.7M
 
Total Liabilities and Equity $20.6M $49.2M $40.9M $28.9M $26.7M
Cash and Short Terms $12.9M $40.4M $20.5M $8.6M $6.5M
Total Debt $3.1M $2M $6.1M $6.1M $5.1M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $49.5M $36.2M $16.3M $8.8M $8.1M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net $2.3M $3.3M $4.8M $5.8M $6.5M
Inventory $2.2M $2.8M $5.7M $5.1M $5M
Prepaid Expenses -- -- -- -- --
Other Current Assets $636K $829K $831K $838K $595K
Total Current Assets $54.6M $43.1M $27.6M $20.5M $20.1M
 
Property Plant And Equipment $1.7M $978K $3.7M $2.8M $2.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- $431K $431K $431K
Other Intangibles -- -- $5.1M $4.8M $4.3M
Other Long-Term Assets $235K $141K $258K $440K $357K
Total Assets $56.5M $44.2M $37.1M $29M $27.3M
 
Accounts Payable $1.7M $2.9M $3M $1.9M $2M
Accrued Expenses $1.5M $1.8M $2.2M $1.8M $3M
Current Portion Of Long-Term Debt $814K -- $2.6M $1.3M $1.3M
Current Portion Of Capital Lease Obligations $547K $97K $349K $372K $425K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $6M $6M $9.5M $7.3M $8.6M
 
Long-Term Debt $2.3M $2M $3.5M $4.6M $3.6M
Capital Leases -- -- -- -- --
Total Liabilities $15.5M $10.8M $15.8M $14.9M $14.6M
 
Common Stock $13K $13K $13K $18K $28K
Other Common Equity Adj -$382K $195K $369K $447K $424K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $41M $33.5M $21.3M $14.1M $12.7M
 
Total Liabilities and Equity $56.5M $44.2M $37.1M $29M $27.3M
Cash and Short Terms $49.5M $36.2M $16.3M $8.8M $8.1M
Total Debt $3.1M $2M $6.2M $5.8M $4.8M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$15.8M -$9.8M -$15.1M -$15.2M -$11.3M
Depreciation & Amoritzation $620K $1M $887K $1.7M $1.6M
Stock-Based Compensation $2.6M $2.5M $2.7M $2.2M $1.6M
Change in Accounts Receivable $1.8M -$1.6M -$67K -$1.2M -$2M
Change in Inventories $379K -$752K -$1.4M $232K $257K
Cash From Operations -$8.8M -$11.2M -$14.7M -$12.1M -$9.8M
 
Capital Expenditures -- $59K $194K $157K $37K
Cash Acquisitions -- -- -$5M -- --
Cash From Investing -- -$59K -$5.2M -$157K -$37K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $3.1M -- -- -- --
Long-Term Debt Repaid -$2.8M -- -- -$313K -$1.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $10.7M $38.7M -- $348K $7.8M
 
Beginning Cash (CF) $10.9M $12.9M $40.4M $20.5M $8.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $1.9M $27.5M -$19.9M -$11.9M -$2.1M
Ending Cash (CF) $12.9M $40.4M $20.5M $8.6M $6.5M
 
Levered Free Cash Flow -$8.8M -$11.2M -$14.9M -$12.2M -$9.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.7M -$4.6M -$4.4M -$3.4M -$2.9M
Depreciation & Amoritzation $126K $231K $414K $406K $378K
Stock-Based Compensation $408K $563K $517K $405K $225K
Change in Accounts Receivable $917K $1.3M -$202K -$214K $900K
Change in Inventories -$228K -$562K -$375K -$80K -$379K
Cash From Operations -$2M -$4.2M -$4.2M -$3.5M -$2M
 
Capital Expenditures -- -- $42K $8K $10K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$42K -$8K -$10K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$313K -$313K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $38.7M -- -- $3.7M $3.5M
 
Beginning Cash (CF) $12.9M $40.4M $20.5M $8.6M $6.5M
Foreign Exchange Rate Adjustment -$35K -$24K $8K -$22K $7K
Additions / Reductions $36.7M -$4.2M -$4.3M $183K $1.6M
Ending Cash (CF) $49.5M $36.2M $16.3M $8.8M $8.1M
 
Levered Free Cash Flow -$2M -$4.2M -$4.3M -$3.5M -$2M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$17M -$10.7M -$14.8M -$14.2M -$10.8M
Depreciation & Amoritzation $582K $1.1M $1.1M $1.7M $1.6M
Stock-Based Compensation $2.3M $2.7M $2.7M $2.1M $1.5M
Change in Accounts Receivable $121K -$1.2M -$1.6M -$1.2M -$853K
Change in Inventories $183K -$1.1M -$1.2M $527K -$42K
Cash From Operations -$9M -$13.4M -$14.7M -$11.3M -$8.3M
 
Capital Expenditures -- $59K $236K $123K $39K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$5.2M -$123K -$39K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$626K -$1.3M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $50M -- -- $4M $7.6M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $41M -$13.4M -$19.9M -$7.4M -$743K
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$9M -$13.4M -$14.9M -$11.4M -$8.4M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$3.7M -$4.6M -$4.4M -$3.4M -$2.9M
Depreciation & Amoritzation $126K $231K $414K $406K $378K
Stock-Based Compensation $408K $563K $517K $405K $225K
Change in Accounts Receivable $917K $1.3M -$202K -$214K $900K
Change in Inventories -$228K -$562K -$375K -$80K -$379K
Cash From Operations -$2M -$4.2M -$4.2M -$3.5M -$2M
 
Capital Expenditures -- -- $42K $8K $10K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -$42K -$8K -$10K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -$313K -$313K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $38.7M -- -- $3.7M $3.5M
 
Beginning Cash (CF) $12.9M $40.4M $20.5M $8.6M $6.5M
Foreign Exchange Rate Adjustment -$35K -$24K $8K -$22K $7K
Additions / Reductions $36.7M -$4.2M -$4.3M $183K $1.6M
Ending Cash (CF) $49.5M $36.2M $16.3M $8.8M $8.1M
 
Levered Free Cash Flow -$2M -$4.2M -$4.3M -$3.5M -$2M

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Will Uber Stock 5X?
Will Uber Stock 5X?

Uber (NYSE:UBER) has generated extremely strong returns for its investors…

How High Will Bloom Energy Stock Go?
How High Will Bloom Energy Stock Go?

Bloom Energy (NYSE:BE) has seen its shares surge by more…

Is Acuity a Good Stock to Buy Now?
Is Acuity a Good Stock to Buy Now?

Acuity Brands (NYSE:AYI) is an industrial company specializing in lighting.…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.4T
P/E Ratio: 38x

Buy
71
Is NVDA Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 46x

Sell
46
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Alerts

Buy
59
RGC alert for May 16

Regencell Bioscience Holdings [RGC] is up 16.91% over the past day.

Buy
89
BOOT alert for May 16

Boot Barn Holdings [BOOT] is up 16.55% over the past day.

Sell
43
FI alert for May 16

Fiserv [FI] is down 16.2% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock