Financhill
Buy
57

STXS Quote, Financials, Valuation and Earnings

Last price:
$2.14
Seasonality move :
10.03%
Day range:
$2.09 - $2.20
52-week range:
$1.54 - $2.72
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
6.84x
P/B ratio:
30.55x
Volume:
244.6K
Avg. volume:
359.3K
1-year change:
--
Market cap:
$185.7M
Revenue:
$26.9M
EPS (TTM):
-$0.30
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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $6.8M $8.2M $7.3M $4.6M $6.3M
Revenue Growth (YoY) -0.99% 20.75% -11.41% -37.47% 38.88%
 
Cost of Revenues $1.6M $2.3M $3M $1.8M $3.1M
Gross Profit $5.2M $6M $4.3M $2.7M $3.2M
Gross Profit Margin 76.52% 72.2% 59.02% 59.98% 50.73%
 
R&D Expenses $2.1M $2.6M $2.4M $2.2M $2.8M
Selling, General & Admin $4.3M $6.7M $6.4M $5.8M $8.1M
Other Inc / (Exp) -- -- -- $3K -$2K
Operating Expenses $6.4M $9.3M $8.8M $8M $10.8M
Operating Income -$1.2M -$3.3M -$4.5M -$5.3M -$7.6M
 
Net Interest Expenses $4.2K $6K -- -- --
EBT. Incl. Unusual Items -$1.2M -$3.4M -$4.2M -$5M -$7.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$1.2M -$3.4M -$4.2M -$5M -$7.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.2M -$3.4M -$4.2M -$5M -$7.5M
 
Basic EPS (Cont. Ops) -$0.02 -$0.05 -$0.06 -$0.06 -$0.09
Diluted EPS (Cont. Ops) -$0.02 -$0.05 -$0.06 -$0.06 -$0.09
Weighted Average Basic Share $75M $75.8M $76.3M $82.7M $86.8M
Weighted Average Diluted Share $75M $75.8M $76.3M $82.7M $86.8M
 
EBITDA -$1.1M -$3.3M -$4.3M -$5.2M -$7.3M
EBIT -$1.2M -$3.3M -$4.5M -$5.3M -$7.6M
 
Revenue (Reported) $6.8M $8.2M $7.3M $4.6M $6.3M
Operating Income (Reported) -$1.2M -$3.3M -$4.5M -$5.3M -$7.6M
Operating Income (Adjusted) -$1.2M -$3.3M -$4.5M -$5.3M -$7.6M
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) -- -- -- -- --
 
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 -- -- -- -- --
 
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 $2K
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 -- $12K -- -- --
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
Weighted Average Diluted Share
 
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 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $35M $28.1M $26.8M $26.9M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $11.8M $9.7M $11.9M $12.3M --
Gross Profit $23.2M $18.5M $14.9M $14.6M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $10.2M $10.6M $10.3M $9.8M --
Selling, General & Admin $25.9M $26.7M $26.4M $29.6M --
Other Inc / (Exp) $2.2M -- $30K -- --
Operating Expenses $36.1M $37.2M $36.7M $39.3M --
Operating Income -$12.9M -$18.8M -$21.8M -$24.7M --
 
Net Interest Expenses $13K -- -- -- --
EBT. Incl. Unusual Items -$10.7M -$18.3M -$20.7M -$24M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- -- -- -- --
Net Income to Company -$10.7M -$18.3M -$20.7M -$24M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.7M -$18.3M -$20.7M -$24M --
 
Basic EPS (Cont. Ops) -$0.16 -$0.26 -$0.27 -$0.30 --
Diluted EPS (Cont. Ops) -$0.16 -$0.26 -$0.27 -$0.30 --
Weighted Average Basic Share $302.2M $304.2M $322.7M $340.7M --
Weighted Average Diluted Share $302.2M $304.2M $322.7M $340.7M --
 
EBITDA -$12.8M -$18.3M -$21.2M -$23.8M --
EBIT -$12.9M -$18.8M -$21.8M -$24.7M --
 
Revenue (Reported) $35M $28.1M $26.8M $26.9M --
Operating Income (Reported) -$12.9M -$18.8M -$21.8M -$24.7M --
Operating Income (Adjusted) -$12.9M -$18.8M -$21.8M -$24.7M --
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 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 -- -- -- -- --
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 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 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.2M -$3.4M -$4.2M -$5M -$7.5M
Depreciation & Amoritzation $39.7K $26K $131K $138K $363K
Stock-Based Compensation $755.9K $2.6M $2.7M $2.6M $2.6M
Change in Accounts Receivable $1.9M -$333K -$13K $1.4M $4.1M
Change in Inventories -$449.4K -$579K $374K -$1.6M $58K
Cash From Operations $308K -$1.2M -$2.6M -$2.4M $1.3M
 
Capital Expenditures -- $1.2M $369K -- $2K
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -$1.2M -$20.1M -- -$2K
 
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 $35.7K $11K $61K $26K $159K
 
Beginning Cash (CF) $43.6M $42.5M $32.4M $23M $11M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $343.7K -$2.4M -$22.6M -$2.4M $1.4M
Ending Cash (CF) $43.9M $40.1M $9.9M $20.6M $12.4M
 
Levered Free Cash Flow $308K -$2.4M -$2.9M -$2.4M $1.3M
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 -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing $17.3M $547K $220K $81K $297K
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $13.8M -$3.8M -$30.3M $10.7M -$8.1M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$3.6M -$4.3M -$10.8M -$9.5M -$8.5M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$10.7M -$18.3M -$20.7M -$24M --
Depreciation & Amoritzation $106K $429K $595K $969K --
Stock-Based Compensation $9.4M $10.6M $10.6M $10.3M --
Change in Accounts Receivable -$1.9M $316K $1.3M $691K --
Change in Inventories -$1.1M -$2.9M -$550K $677K --
Cash From Operations -$2.9M -$8.4M -$9.1M -$8.5M --
 
Capital Expenditures $1.4M $2.4M $366K $34K --
Cash Acquisitions -- -- -- $108K --
Cash From Investing -$1.4M -$22.1M $19.8M $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 $547K $220K $81K $297K --
 
Beginning Cash (CF) $174.3M $144.5M $63.5M $65M --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$3.8M -$30.3M $10.7M -$8.1M --
Ending Cash (CF) $170.5M $114.3M $74.2M $56.9M --
 
Levered Free Cash Flow -$4.3M -$10.8M -$9.5M -$8.5M --

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

GET BETTER TRADE IDEAS

Popular

What Is a Millionaire-Maker Stock?
What Is a Millionaire-Maker Stock?

From time to time, investors will run across the term…

5 Investors to Follow Other Than Warren Buffett
5 Investors to Follow Other Than Warren Buffett

There is no doubt that Warren Buffett is one of…

Is BYD a Threat To Tesla Shareholders?
Is BYD a Threat To Tesla Shareholders?

BYD (OTC:BYDDY) has rocketed to the top of China’s booming…

Stock Ideas

Buy
70
Is MSFT Stock a Buy?

Market Cap: $3.3T
P/E Ratio: 37x

Sell
39
Is AAPL Stock a Buy?

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

Buy
63
Is NVDA Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 40x

Alerts

Buy
99
DAVE alert for May 9

Dave [DAVE] is up 9.31% over the past day.

Buy
52
QDEL alert for May 9

QuidelOrtho [QDEL] is down 0.22% over the past day.

Buy
61
TPC alert for May 9

Tutor Perini [TPC] is up 9.61% over the past day.

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

Show me the best stock