Financhill
Sell
38

STXS Quote, Financials, Valuation and Earnings

Last price:
$2.13
Seasonality move :
-4.56%
Day range:
$1.97 - $2.08
52-week range:
$1.54 - $2.72
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
6.49x
P/B ratio:
61.81x
Volume:
160.6K
Avg. volume:
264.8K
1-year change:
2.48%
Market cap:
$178M
Revenue:
$26.9M
EPS (TTM):
-$0.31
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $26.6M $35M $28.1M $26.8M $26.9M
Revenue Growth (YoY) -7.86% 31.51% -19.63% -4.89% 0.55%
 
Cost of Revenues $7.7M $11.8M $9.7M $11.9M $12.3M
Gross Profit $19M $23.2M $18.5M $14.9M $14.6M
Gross Profit Margin 71.22% 66.34% 65.62% 55.51% 54.22%
 
R&D Expenses $8.1M $10.2M $10.6M $10.3M $9.8M
Selling, General & Admin $17.5M $25.9M $26.7M $26.4M $29.6M
Other Inc / (Exp) -- $2.2M -- $30K --
Operating Expenses $25.7M $36.1M $37.2M $36.7M $39.3M
Operating Income -$6.7M -$12.9M -$18.8M -$21.8M -$24.7M
 
Net Interest Expenses -- $11K -- -- --
EBT. Incl. Unusual Items -$6.6M -$10.7M -$18.3M -$20.7M -$24M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6.6M -$10.7M -$18.3M -$20.7M -$24M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.6M -$10.7M -$18.3M -$20.7M -$24M
 
Basic EPS (Cont. Ops) -$0.11 -$0.16 -$0.26 -$0.27 -$0.30
Diluted EPS (Cont. Ops) -$0.11 -$0.16 -$0.26 -$0.27 -$0.30
Weighted Average Basic Share $72.7M $75.6M $76.1M $80.7M $85.2M
Weighted Average Diluted Share $72.7M $75.6M $76.1M $80.7M $85.2M
 
EBITDA -$6.6M -$12.8M -$18.3M -$21.2M -$23.8M
EBIT -$6.7M -$12.9M -$18.8M -$21.8M -$24.7M
 
Revenue (Reported) $26.6M $35M $28.1M $26.8M $26.9M
Operating Income (Reported) -$6.7M -$12.9M -$18.8M -$21.8M -$24.7M
Operating Income (Adjusted) -$6.7M -$12.9M -$18.8M -$21.8M -$24.7M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.6M $7M $6.5M $6.9M $7.5M
Revenue Growth (YoY) 49.8% -18.39% -6.95% 5.07% 8.61%
 
Cost of Revenues $2.6M $2.1M $2.7M $2.9M $3.4M
Gross Profit $6M $4.9M $3.9M $4M $4.1M
Gross Profit Margin 69.77% 69.97% 59.19% 57.65% 54.39%
 
R&D Expenses $2.4M $2.4M $2.7M $2.2M $2.4M
Selling, General & Admin $5.2M $6.6M $6.7M $6.5M $7.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.5M $9M $9.5M $8.7M $10M
Operating Income -$1.5M -$4.1M -$5.6M -$4.7M -$5.9M
 
Net Interest Expenses $4K -- -- -- --
EBT. Incl. Unusual Items -$1.5M -$4.1M -$5.3M -$4.5M -$5.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.5M -$4.1M -$5.3M -$4.5M -$5.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.5M -$4.1M -$5.3M -$4.5M -$5.8M
 
Basic EPS (Cont. Ops) -$0.02 -$0.06 -$0.07 -$0.06 -$0.07
Diluted EPS (Cont. Ops) -$0.02 -$0.06 -$0.07 -$0.06 -$0.07
Weighted Average Basic Share $75.2M $75.9M $76.5M $83.5M $87.8M
Weighted Average Diluted Share $75.2M $75.9M $76.5M $83.5M $87.8M
 
EBITDA -$1.5M -$4M -$5.5M -$4.6M -$5.6M
EBIT -$1.5M -$4.1M -$5.6M -$4.7M -$5.9M
 
Revenue (Reported) $8.6M $7M $6.5M $6.9M $7.5M
Operating Income (Reported) -$1.5M -$4.1M -$5.6M -$4.7M -$5.9M
Operating Income (Adjusted) -$1.5M -$4.1M -$5.6M -$4.7M -$5.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $29.5M $33.4M $27.7M $27.1M $27.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $9.3M $11.3M $10.2M $12.2M $12.8M
Gross Profit $20.2M $22.1M $17.4M $15M $14.7M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $8.4M $10.3M $10.9M $9.8M $9.9M
Selling, General & Admin $18M $27.3M $26.9M $26.1M $30.7M
Other Inc / (Exp) -- $2.2M -- $30K $2K
Operating Expenses $26.4M $37.6M $37.7M $35.9M $40.6M
Operating Income -$6.2M -$15.4M -$20.3M -$21M -$25.9M
 
Net Interest Expenses $17.6K $5K -- -- --
EBT. Incl. Unusual Items -$6.2M -$13.3M -$19.6M -$19.9M -$25.4M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$6.2M -$13.3M -$19.6M -$19.9M -$25.4M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$6.2M -$13.3M -$19.6M -$19.9M -$25.4M
 
Basic EPS (Cont. Ops) -$0.10 -$0.20 -$0.27 -$0.26 -$0.31
Diluted EPS (Cont. Ops) -$0.10 -$0.20 -$0.27 -$0.26 -$0.31
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$6.1M -$15.3M -$19.8M -$20.4M -$24.7M
EBIT -$6.2M -$15.4M -$20.3M -$21M -$25.9M
 
Revenue (Reported) $29.5M $33.4M $27.7M $27.1M $27.5M
Operating Income (Reported) -$6.2M -$15.4M -$20.3M -$21M -$25.9M
Operating Income (Adjusted) -$6.2M -$15.4M -$20.3M -$21M -$25.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Revenue $8.6M $7M $6.5M $6.9M $7.5M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6M $2.1M $2.7M $2.9M $3.4M
Gross Profit $6M $4.9M $3.9M $4M $4.1M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.4M $2.4M $2.7M $2.2M $2.4M
Selling, General & Admin $5.2M $6.6M $6.7M $6.5M $7.6M
Other Inc / (Exp) -- -- -- -- --
Operating Expenses $7.5M $9M $9.5M $8.7M $10M
Operating Income -$1.5M -$4.1M -$5.6M -$4.7M -$5.9M
 
Net Interest Expenses $4K -- -- -- --
EBT. Incl. Unusual Items -$1.5M -$4.1M -$5.3M -$4.5M -$5.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.5M -$4.1M -$5.3M -$4.5M -$5.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.5M -$4.1M -$5.3M -$4.5M -$5.8M
 
Basic EPS (Cont. Ops) -$0.02 -$0.06 -$0.07 -$0.06 -$0.07
Diluted EPS (Cont. Ops) -$0.02 -$0.06 -$0.07 -$0.06 -$0.07
Weighted Average Basic Share $75.2M $75.9M $76.5M $83.5M $87.8M
Weighted Average Diluted Share $75.2M $75.9M $76.5M $83.5M $87.8M
 
EBITDA -$1.5M -$4M -$5.5M -$4.6M -$5.6M
EBIT -$1.5M -$4.1M -$5.6M -$4.7M -$5.9M
 
Revenue (Reported) $8.6M $7M $6.5M $6.9M $7.5M
Operating Income (Reported) -$1.5M -$4.1M -$5.6M -$4.7M -$5.9M
Operating Income (Adjusted) -$1.5M -$4.1M -$5.6M -$4.7M -$5.9M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $43.9M $38.7M $8.6M $19.8M $12.2M
Short Term Investments -- -- $19.8M -- --
Accounts Receivable, Net $3.5M $5.4M $5.1M $3.8M $3.8M
Inventory $3.3M $4.4M $7.9M $8.4M $8.3M
Prepaid Expenses $1.6M $2.2M $1.3M $578K $787K
Other Current Assets $393.9K $117K $72K $98K $36K
Total Current Assets $52.7M $51.4M $43.2M $33.3M $26.4M
 
Property Plant And Equipment $2.4M $8.4M $9.2M $8.3M $9.1M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- $3.8M
Other Intangibles -- -- -- -- $7.4M
Other Long-Term Assets $308.5K $1.2M $952K $356K $107K
Total Assets $55.5M $61M $53.4M $41.9M $46.7M
 
Accounts Payable $1.6M $4.2M $3.3M $3.2M $5.7M
Accrued Expenses $2.9M $2.2M $2.3M $1.9M $1.9M
Current Portion Of Long-Term Debt $1.2M -- -- -- --
Current Portion Of Capital Lease Obligations $2.3M $268K $373K $428K $570K
Other Current Liabilities -- -- -- -- $5.6M
Total Current Liabilities $13.6M $13.3M $14.3M $13.2M $21.6M
 
Long-Term Debt $973.3K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $15.2M $21.6M $21.5M $20M $35.3M
 
Common Stock $5.7M $5.7M $5.7M $5.7M $5.4M
Other Common Equity Adj -- -- -- -- --
Common Equity $34.6M $33.8M $26.3M $16.3M $6.1M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $40.2M $39.4M $31.9M $21.9M $11.4M
 
Total Liabilities and Equity $55.5M $61M $53.4M $41.9M $46.7M
Cash and Short Terms $43.9M $38.7M $28.4M $19.8M $12.2M
Total Debt $2.2M -- -- -- --
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Cash and Equivalents $42.5M $35.1M $5.6M $17.6M $10.6M
Short Term Investments -- -- $20M -- --
Accounts Receivable, Net $7.3M $4.7M $4.9M $4M $4.3M
Inventory $3.5M $4.9M $8.5M $8.3M $9.8M
Prepaid Expenses -- $1.8M $1.2M -- --
Other Current Assets $1.9M $101K $91K $845K $1.1M
Total Current Assets $56.5M $47.1M $40.9M $31.2M $25.9M
 
Property Plant And Equipment $1.9M $8.9M $9M $8M $8.8M
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- $3.8M
Other Intangibles -- -- -- -- $7.1M
Other Long-Term Assets $93.3K $1.4M $796K $204K $98K
Total Assets $58.8M $57.4M $50.7M $39.5M $45.7M
 
Accounts Payable $2.3M $2.9M $3.5M $3.3M $6.5M
Accrued Expenses $2.6M $1.8M $1.7M $2.1M $1.9M
Current Portion Of Long-Term Debt $1.9M -- -- -- --
Current Portion Of Capital Lease Obligations $1.7M $297K $385K $443K $588K
Other Current Liabilities -- -- -- -- $6M
Total Current Liabilities $16.7M $11.5M $14.3M $12.9M $24.2M
 
Long-Term Debt $243.6K -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $18.5M $19.5M $21.4M $19.4M $37.5M
 
Common Stock $5.7M $5.7M $5.7M $5.5M $5.4M
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $40.3M $37.9M $29.3M $20M $8.2M
 
Total Liabilities and Equity $58.8M $57.4M $50.7M $39.5M $45.7M
Cash and Short Terms $42.5M $35.1M $25.7M $17.6M $10.6M
Total Debt $2.2M -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$6.6M -$10.7M -$18.3M -$20.7M -$24M
Depreciation & Amoritzation $126.2K $106K $429K $595K $969K
Stock-Based Compensation $3.2M $9.4M $10.6M $10.6M $10.3M
Change in Accounts Receivable $1.8M -$1.9M $316K $1.3M $691K
Change in Inventories -$1.4M -$1.1M -$2.9M -$550K $677K
Cash From Operations -$3.5M -$2.9M -$8.4M -$9.1M -$8.5M
 
Capital Expenditures $70.9K $1.4M $2.4M $366K $34K
Cash Acquisitions -- -- -- -- $108K
Cash From Investing -$70.9K -$1.4M -$22.1M $19.8M $74K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $2.2M -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $17.3M $547K $220K $81K $297K
 
Beginning Cash (CF) $30.2M $43.9M $40.1M $9.9M $20.6M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.8M -$3.8M -$30.3M $10.7M -$8.1M
Ending Cash (CF) $43.9M $40.1M $9.9M $20.6M $12.4M
 
Levered Free Cash Flow -$3.6M -$4.3M -$10.8M -$9.5M -$8.5M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.5M -$4.1M -$5.3M -$4.5M -$5.8M
Depreciation & Amoritzation $27K $100K $160K $140K $370K
Stock-Based Compensation $1.4M $2.5M $2.7M $2.6M $2.5M
Change in Accounts Receivable -$3.8M $713K $216K -$131K -$500K
Change in Inventories -$241K -$417K -$97K $174K -$1.5M
Cash From Operations -$305K -$2.2M -$2.8M -$2.3M -$1.8M
 
Capital Expenditures $34K $1.2M $349K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$34K -$1.2M -$349K -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $282K $54K $56K $30K $32K
 
Beginning Cash (CF) $43.9M $40.1M $9.9M $20.6M $12.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$57K -$3.3M -$3.1M -$2.3M -$1.7M
Ending Cash (CF) $43.9M $36.9M $6.8M $18.2M $10.7M
 
Levered Free Cash Flow -$339K -$3.3M -$3.2M -$2.3M -$1.8M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$6.2M -$13.3M -$19.6M -$19.9M -$25.4M
Depreciation & Amoritzation $123.1K $179K $489K $575K $1.2M
Stock-Based Compensation $3.8M $10.5M $10.7M $10.6M $10.2M
Change in Accounts Receivable -$2.7M $2.6M -$181K $921K $322K
Change in Inventories -$366.3K -$1.3M -$2.6M -$279K -$978K
Cash From Operations -$1.7M -$4.8M -$9M -$8.7M -$7.9M
 
Capital Expenditures $104.9K $2.5M $1.6M $17K $34K
Cash Acquisitions -- -- -- -- $108K
Cash From Investing -$104.9K -$2.5M -$21.3M $20.1M $74K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $17.6M $319K $222K $55K $299K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $15.9M -$7M -$30.1M $11.5M -$7.6M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$1.8M -$7.4M -$10.6M -$8.7M -$7.9M
Period Ending 2021-03-31 2022-03-31 2023-03-31 2024-03-31 2025-03-31
Net Income to Stockholders -$1.5M -$4.1M -$5.3M -$4.5M -$5.8M
Depreciation & Amoritzation $27K $100K $160K $140K $370K
Stock-Based Compensation $1.4M $2.5M $2.7M $2.6M $2.5M
Change in Accounts Receivable -$3.8M $713K $216K -$131K -$500K
Change in Inventories -$241K -$417K -$97K $174K -$1.5M
Cash From Operations -$305K -$2.2M -$2.8M -$2.3M -$1.8M
 
Capital Expenditures $34K $1.2M $349K -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$34K -$1.2M -$349K -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $282K $54K $56K $30K $32K
 
Beginning Cash (CF) $43.9M $40.1M $9.9M $20.6M $12.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$57K -$3.3M -$3.1M -$2.3M -$1.7M
Ending Cash (CF) $43.9M $36.9M $6.8M $18.2M $10.7M
 
Levered Free Cash Flow -$339K -$3.3M -$3.2M -$2.3M -$1.8M

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

GET BETTER TRADE IDEAS

Popular

Where Will Palo Alto Networks Stock Be in 5 Years?
Where Will Palo Alto Networks Stock Be in 5 Years?

You know those companies that just refuse to slow down…

UPS Stock Forecast: Is the 6.9% Dividend Too Good to Be True?
UPS Stock Forecast: Is the 6.9% Dividend Too Good to Be True?

Parcel delivery giant UPS (NYSE:UPS) has seen its fair share…

Where Will Coinbase Stock Be in 5 Years?
Where Will Coinbase Stock Be in 5 Years?

If you’ve been anywhere near the crypto world over the…

Stock Ideas

Buy
65
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 38x

Buy
65
Is NVDA Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 45x

Sell
33
Is AAPL Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 32x

Alerts

Buy
55
SBET alert for May 27

SharpLink Gaming [SBET] is up 454.46% over the past day.

Buy
57
RGC alert for May 27

Regencell Bioscience Holdings [RGC] is down 9.77% over the past day.

Buy
90
OKLO alert for May 27

Oklo [OKLO] is up 10.05% over the past day.

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

Show me the best stock