Discounted Cash Flow Rating
Buy
Return on Equity Rating
Strong Sell
Debt to Equity Rating
Buy
Price to Earnings Rating
Strong Sell
Analyst Rating
Sell
Wall Street Data Solutions Rating
Neutral
B
Myomo Inc. (MYO)
Orthopedic, Prosthetic & Surgical Appliances & Supplies
Myomo Inc is a wearable medical robotics company that develops, designs, and produces myoelectric orthotics for people with neuromuscular disorders. The MyoPro myoelectric upper limb orthosis product is registered with the Food and Drug Administration as a Class II medical device. The Company provides the device to patients and bills their insurance companies directly, sometimes utilizing the clinical services of orthotics and prosthetics providers for which a fee is paid. The Company sells the product to orthotics and prosthetics providers around the world and the Veterans Health Administration (VA).
137 PORTLAND STREET, 4TH FLOOR
BOSTON, MA
Current Price
---.--
% Change Today
0.00%
Change Amt. Today
0.00
Active Status
Active
Listing Date
06/12/2017
Market Cap
113,044,492
Shares Outstanding
26,520,000
Weighted SO
26,516,203
Total Employees
N/A
Upcoming Earnings
08/14/2024
Beta
1.5540
Last Div
0.0000
Range
0.509-5.64
Chg
-0.0100
Avg Vol
460106
Mkt Cap
113044492
Exch
AMEX
Country
US
Phone
617 996 9058
DCF Diff
2.5366
DCF
3.8766
Div Yield
0.0000
P/S
5.3548
EV Multiple
-11.7024
P/FV
14.4412
Div Yield %
0.0000
P/E
-14.7949
PEG
-0.1814
Payout
0.0000
Current Ratio
2.3420
Quick Ratio
1.9397
Cash Ratio
0.9042
DSO
43.6796
DIO
137.7388
Op Cycle
181.4183
DPO
72.5458
CCC
108.8726
Gross Margin
0.6735
Op Margin
-0.4482
Pretax Margin
-0.4326
Net Margin
-0.4475
Eff Tax Rate
-0.0343
ROA
-0.5835
ROE
-0.9309
ROCE
-0.9729
NI/EBT
1.0343
EBT/EBIT
0.9653
EBIT/Rev
-0.4482
Debt Ratio
0.0225
D/E
0.0376
LT Debt/Cap
0.0049
Total Debt/Cap
0.0362
Int Coverage
-182.3740
CF/Debt
-25.3671
Equity Multi
1.6730
Rec Turnover
8.3563
Pay Turnover
5.0313
Inv Turnover
2.6499
FA Turnover
25.4718
Asset Turnover
1.3039
OCF/Share
-0.2471
FCF/Share
-0.2541
Cash/Share
0.2404
OCF/Sales
-0.4373
FCF/OCF
1.0287
CF Coverage
-25.3671
ST Coverage
-29.1599
CapEx Coverage
-34.8470
Div&CapEx Cov
-34.8470
P/BV
14.4412
P/B
14.4412
P/S
5.3548
P/E
-14.7949
P/FCF
-11.9032
P/OCF
-15.1384
P/CF
-15.1384
PEG
-0.1814
P/S
5.3548
EV Multiple
-11.7024
P/FV
14.4412
DPS
0.0000
Latest Headlines (EST)
Revenue Product Segmentation
2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | |
---|---|---|---|---|---|---|---|
Revenue | XXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ 4.76M | ▼ 3.75M |
Cost Of Revenue | XXXXXX | ▲ XXXXXX | ▲ XXXXXXX | ▼ XXXXXX | ▲ XXXXXXX | ▲ 1.65M | ▼ 1.46M |
Gross Profit | XXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ 3.10M | ▼ 2.30M |
Gross Profit Ratio | X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | ▼ X.XXXXXXXXXX | ▲ X.XXXXXXXXXX | ▼ X.XXXXXXXXXX | ▲ 0.65 | ▼ 0.61 |
Research And Development Expenses | XXXXXX | ▲ XXXXXX | ▼ XXXXXX | ▲ XXXXXX | ▼ XXXXXX | ▲ 878.01K | ▲ 956.22K |
General And Administrative Expenses | XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ 3.80M | ▼ 2.87M |
Selling And Marketing Expenses | XXXXXX | ▲ XXXXXX | ▲ XXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▼ 855.70K | ▲ 2.36M |
Selling General And Administrative Expenses | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ 4.66M | ▲ 5.23M |
Other Expenses | X | X | X | X | ▲ XXXXX | ▼ 5.31K | ▼ 0.00 |
Operating Expenses | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ 5.54M | ▲ 6.19M |
Cost And Expenses | XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ 7.19M | ▲ 7.64M |
Interest Income | X | X | X | X | ▲ XXXXX | ▲ 113.53K | ▲ 135.29K |
Interest Expense | -XXXXXX | ▲ X | ▲ XXXX | ▲ XXXX | ▲ XXXXX | ▲ 51.88K | ▼ 0.00 |
Depreciation And Amortization | XXXXX | ▲ XXXXX | ▲ XXXXX | ▲ XXXXXX | ▲ XXXXXX | ▼ 80.21K | ▲ 88.34K |
Ebitda | -XXXXXXX | ▲ -XXXXXXX | ▲ -XXXXXXX | ▼ -XXXXXXX | ▲ -XXXXXXX | ▼ -2.35M | ▼ -3.80M |
Ebitda Ratio | -X.XXXXXXXXXX | ▲ -X.XXXXXXXXXX | ▲ -X.XXXXXXXXXX | ▼ -X.XXXXXXXXXX | ▲ -X.XXXXXXXXXX | ▲ -0.49 | ▼ -1.01 |
Operating Income | -XXXXXXX | ▲ -XXXXXXX | ▲ -XXXXXXX | ▼ -XXXXXXX | ▲ -XXXXXXX | ▼ -2.43M | ▼ -3.89M |
Operating Income Ratio | -X.XXXXXXXXX | ▲ -X.XXXXXXXXX | ▲ -X.XXXXXXXXX | ▼ -X.XXXXXXXXX | ▲ -X.XXXXXXXXX | ▲ -0.51 | ▼ -1.04 |
Total Other Income Expenses Net | XXXX | ▲ XXXXX | ▼ -XXXXX | ▲ -XXXX | ▲ XXXXX | ▲ 43.87K | ▲ 135.30K |
Income Before Tax | -XXXXXXX | ▼ -XXXXXXX | ▲ -XXXXXXX | ▼ -XXXXXXX | ▲ -XXXXXXX | ▼ -2.39M | ▼ -3.75M |
Income Before Tax Ratio | -X.XXXXXXXXXX | ▲ -X.XXXXXXXXXX | ▲ -X.XXXXXXXXXX | ▼ -X.XXXXXXXXXX | ▲ -X.XXXXXXXXXX | ▲ -0.50 | ▼ -1.00 |
Income Tax Expense | -XXXXX | ▲ XXXXXX | ▼ -XXXX | ▲ XXXXX | ▼ -XXXXX | ▲ 70.80K | ▲ 82.16K |
Net Income | -XXXXXXX | ▼ -XXXXXXX | ▲ -XXXXXXX | ▼ -XXXXXXX | ▲ -XXXXXXX | ▼ -2.46M | ▼ -3.84M |
Net Income Ratio | -X.XXXXXXXXXX | ▲ -X.XXXXXXXXXX | ▲ -X.XXXXXXXXXX | ▼ -X.XXXXXXXXXX | ▲ -X.XXXXXXXXXX | ▲ -0.52 | ▼ -1.02 |
Eps | -X.XX | ▲ -X.XX | ▲ -X.XX | ▼ -X.XX | ▲ -X.XX | ▲ -0.07 | ▼ -0.10 |
Eps Diluted | -X.XX | ▲ -X.XX | ▲ -X.XX | ▼ -X.XX | ▲ -X.XX | ▲ -0.07 | ▼ -0.10 |
Weighted Average Shs Out | XXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ 35.18M | ▲ 36.75M |
Weighted Average Shs Out Dil | XXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ 35.18M | ▲ 36.75M |
Link | View | View | View | View | View | View | View |
Final Link | View | View | View | View | View | View | View |
2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | |
---|---|---|---|---|---|---|---|
Cash And Cash Equivalents | XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXX | ▲ 6.87M | ▼ 5.43M |
Short Term Investments | X | X | X | X | X | ▲ 1.99M | ▲ 5.52M |
Cash And Short Term Investments | XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXX | ▲ 8.87M | ▲ 10.96M |
Net Receivables | XXXXXX | ▲ XXXXXX | ▲ XXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ 2.38M | ▼ 1.68M |
Inventory | XXXXXX | ▲ XXXXXX | ▲ XXXXXX | ▲ XXXXXX | ▲ XXXXXXX | ▲ 1.80M | ▲ 2.39M |
Other Current Assets | XXXXXX | ▲ XXXXXX | ▼ XXXXXX | ▲ XXXXXX | ▼ XXXXXX | ▲ 598.85K | ▲ 676.79K |
Total Current Assets | XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXX | ▲ 13.65M | ▲ 15.71M |
Property Plant Equipment Net | XXXXXX | ▼ XXXXXX | ▲ XXXXXX | ▲ XXXXXX | ▼ XXXXXX | ▲ 839.35K | ▼ 810.81K |
Goodwill | X | X | X | X | X | 0.00 | 0.00 |
Intangible Assets | X | X | X | X | X | 0.00 | 0.00 |
Goodwill And Intangible Assets | X | X | X | X | X | 0.00 | 0.00 |
Long Term Investments | X | X | X | X | ▲ XXXXXX | ▼ 0.00 | 0.00 |
Tax Assets | X | X | X | X | X | 0.00 | 0.00 |
Other Non Current Assets | XXXXXX | ▲ XXXXXX | ▼ X | X | ▲ XXXXXX | ▼ 91.24K | ▼ 4.95K |
Total Non Current Assets | XXXXXX | ▲ XXXXXX | ▼ XXXXXX | ▲ XXXXXX | ▲ XXXXXX | ▼ 930.59K | ▼ 815.77K |
Other Assets | X | X | X | X | X | 0.00 | ▲ 1.00 |
Total Assets | XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ 14.58M | ▲ 16.52M |
Account Payables | XXXXXX | ▲ XXXXXX | ▼ XXXXXX | ▲ XXXXXX | ▲ XXXXXXX | ▼ 1.07M | ▼ 828.87K |
Short Term Debt | XXXXXXX | ▲ XXXXXXX | ▼ XXXXX | ▲ XXXXXX | ▲ XXXXXX | ▲ 486.14K | ▼ 421.51K |
Tax Payables | X | X | X | ▲ XXXXXX | ▼ XXXXX | ▲ 96.46K | ▲ 171.28K |
Deferred Revenue | XXXXXX | ▼ XXXX | ▼ XXXX | ▲ XXXXXX | ▼ XXXXX | ▼ 8.51K | ▲ 1.50M |
Other Current Liabilities | XXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▲ XXXXXXX | ▼ XXXXX | ▲ 3.91M | ▼ 2.81M |
Total Current Liabilities | XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ 5.48M | ▲ 5.56M |
Long Term Debt | X | ▲ XXXXXX | ▼ XXXXXX | ▲ XXXXXX | ▼ XXXXXX | ▼ 115.16K | ▼ 64.60K |
Deferred Revenue Non Current | X | ▲ XXXX | XXXX | ▼ XXXX | ▼ XXX | ▼ 0.00 | 0.00 |
Deferred Tax Liabilities Non Current | X | ▼ -XXXX | ▲ X | ▼ -XXXX | ▲ -XXX | ▲ 0.00 | 0.00 |
Other Non Current Liabilities | XXXXXX | ▼ X | ▲ XXXXXX | ▼ X | ▲ XXX | ▼ -1.00 | ▲ 0.00 |
Total Non Current Liabilities | XXXXXX | ▲ XXXXXX | ▼ XXXXXX | ▲ XXXXXX | ▼ XXXXXX | ▼ 115.16K | ▼ 64.60K |
Other Liabilities | -XXXXXX | ▲ X | X | X | X | ▲ 1.00 | ▼ 0.00 |
Capital Lease Obligations | X | X | ▲ XXXXXX | ▲ XXXXXX | ▼ XXXXXX | ▼ 115.16K | ▼ 64.60K |
Total Liabilities | XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▲ 5.59M | ▲ 5.62M |
Preferred Stock | X | X | X | X | X | 0.00 | 0.00 |
Common Stock | XXXX | ▼ XX | ▲ XXX | ▲ XXX | ▲ XXX | ▲ 2.72K | ▲ 2.88K |
Retained Earnings | -XXXXXXXX | ▼ -XXXXXXXX | ▼ -XXXXXXXX | ▼ -XXXXXXXX | ▼ -XXXXXXXX | ▼ -96.93M | ▼ -100.77M |
Accumulated Other Comprehensive Income Loss | -XXXXXX | ▼ -XXXXXX | ▲ -XXXXX | ▼ -XXXXX | ▲ XXXXX | ▲ 83.67K | ▲ 147.51K |
Other Total Stockholders Equity | XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▲ 105.83M | ▲ 111.52M |
Total Stockholders Equity | XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXX | ▲ 8.99M | ▲ 10.90M |
Total Equity | XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXX | ▲ 8.99M | ▲ 10.90M |
Total Liabilities And Stockholders Equity | XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ 14.58M | ▲ 16.52M |
Minority Interest | X | X | X | X | X | 0.00 | 0.00 |
Total Liabilities And Total Equity | XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▲ 14.58M | ▲ 16.52M |
Total Investments | X | X | X | X | ▲ XXXXXX | ▲ 1.99M | ▲ 5.52M |
Total Debt | X | ▲ XXXXXXX | ▼ XXXXXX | ▲ XXXXXX | ▼ XXXXXX | ▲ 601.30K | ▼ 486.11K |
Net Debt | -XXXXXXX | ▲ -XXXXXXX | ▼ -XXXXXXXX | ▼ -XXXXXXXX | ▲ -XXXXXXX | ▼ -6.27M | ▲ -4.95M |
Link | View | View | View | View | View | View | View |
Final Link | View | View | View | View | View | View | View |
2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2024 | |
---|---|---|---|---|---|---|---|
Net Income | -XXXXXXX | ▼ -XXXXXXX | ▲ -XXXXXXX | ▼ -XXXXXXX | ▲ -XXXXXXX | ▼ -2.46M | ▼ -3.84M |
Depreciation And Amortization | XXXXX | ▲ XXXXX | ▲ XXXXX | ▲ XXXXXX | ▲ XXXXXX | ▼ 80.21K | ▲ 88.34K |
Deferred Income Tax | X | ▼ -XXXXXX | ▲ -XXXX | ▲ X | X | ▼ -1.01M | ▲ 0.00 |
Stock Based Compensation | XXXXXX | ▼ XXXXXX | ▲ XXXXXX | ▲ XXXXXX | ▲ XXXXXX | ▲ 334.09K | ▼ 320.29K |
Change In Working Capital | -XXXXX | ▼ -XXXXXX | ▲ XXXXXX | ▲ XXXXXX | ▼ -XXXXXX | ▲ -295.05K | ▲ 166.56K |
Accounts Receivables | -XXXXX | ▼ -XXXXXX | ▼ -XXXXXX | ▲ XXXXXX | ▼ -XXXXXX | ▲ 130.00K | ▲ 718.68K |
Inventory | XXXXX | ▲ XXXXX | ▼ XXXXX | ▼ -XXXXXX | ▲ XXXXXX | ▼ -294.68K | ▼ -597.09K |
Accounts Payables | XXXXX | ▲ XXXXXX | ▼ -XXXXXX | ▲ -XXXXXX | ▲ -XXXXXX | ▲ -351.85K | ▲ 87.04K |
Other Working Capital | -XXXXX | ▼ -XXXXXX | ▲ XXXXXXX | ▼ XXXXXXX | ▼ -XXXXXX | ▲ 221.48K | ▼ -42.07K |
Other Non Cash Items | XXXXX | ▲ XXXXXX | ▼ -XXXXX | ▼ -XXXXX | ▲ XXXXX | ▲ 996.15K | ▼ 303.22K |
Net Cash Provided By Operating Activities | -XXXXXXX | ▼ -XXXXXXX | ▲ -XXXXXXX | ▼ -XXXXXXX | ▼ -XXXXXXX | ▲ -2.36M | ▼ -3.25M |
Investments In Property Plant And Equipment | -XXXX | ▼ -XXXXX | ▼ -XXXXX | ▼ -XXXXX | ▲ -XXXX | ▼ -31.67K | ▼ -59.81K |
Acquisitions Net | X | X | X | X | ▲ XXXXXX | ▼ -2.33M | ▲ 0.00 |
Purchases Of Investments | X | X | X | X | X | ▼ -673.88K | ▼ -5.48M |
Sales Maturities Of Investments | X | X | X | X | X | ▲ 3.00M | ▼ 2.00M |
Other Investing Activities | -XXXXXX | ▲ -XXXXX | ▲ -XXXXX | ▼ -XXXXXX | ▲ -XXXXXX | ▲ 2.33M | ▼ -3.54M |
Net Cash Used For Investing Activities | -XXXX | ▼ -XXXXX | ▼ -XXXXX | ▼ -XXXXX | ▲ -XXXX | ▲ 2.29M | ▼ -3.54M |
Debt Repayment | X | X | ▼ -XXXXXXX | ▲ X | X | 0.00 | 0.00 |
Common Stock Issued | X | ▼ -XXXXXXX | ▼ -XXXXXXXX | ▲ X | ▲ XXXXXX | ▼ -9.72M | ▲ 5.36M |
Common Stock Repurchased | -XXXX | ▲ -X | ▲ -X | ▲ X | X | ▲ 31.00 | ▼ 0.00 |
Dividends Paid | X | X | X | X | X | 0.00 | 0.00 |
Other Financing Activities | -XXXXX | ▲ XXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXX | ▼ XXXXXX | ▼ 31.00 | ▲ 5.36M |
Net Cash Used Provided By Financing Activities | -XXXXX | ▲ XXXXXXX | ▼ XXXXX | ▲ XXXXXXX | ▼ XXXXXX | ▼ 31.00 | ▲ 5.36M |
Effect Of Forex Changes On Cash | X | X | ▼ -XXX | ▼ -XXXX | ▲ XXXXX | ▲ 20.82K | ▼ -10.36K |
Net Change In Cash | -XXXXXXX | ▲ XXXXXX | ▼ -XXXXXXX | ▲ XXXXXXX | ▼ -XXXXXXX | ▲ -40.44K | ▼ -1.44M |
Cash At End Of Period | XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXX | ▲ 6.87M | ▼ 5.43M |
Cash At Beginning Of Period | XXXXXXX | ▼ XXXXXXX | ▲ XXXXXXXX | ▼ XXXXXXXX | ▼ XXXXXXX | ▼ 6.91M | ▼ 6.87M |
Operating Cash Flow | -XXXXXXX | ▼ -XXXXXXX | ▲ -XXXXXXX | ▼ -XXXXXXX | ▼ -XXXXXXX | ▲ -2.36M | ▼ -3.25M |
Capital Expenditure | -XXXX | ▼ -XXXXX | ▼ -XXXXX | ▼ -XXXXX | ▲ -XXXX | ▼ -31.67K | ▼ -59.81K |
Free Cash Flow | -XXXXXXX | ▼ -XXXXXXX | ▲ -XXXXXXX | ▼ -XXXXXXX | ▼ -XXXXXXX | ▲ -2.39M | ▼ -3.31M |
Link | View | View | View | View | View | View | View |
Final Link | View | View | View | View | View | View | View |
Upgrade To Get Access
Lorem ipsum dolor sit amet, consectetur adipisicing elit. Dicta eveniet ex illo maxime minima numquam quibusdam reprehenderit temporibus vel, voluptatum? Delectus eos eveniet id iusto necessitatibus, neque porro unde voluptatibus. Aut blanditiis commodi, iste iure laborum pariatur temporibus. Atque distinctio dolore, doloremque eaque eius harum inventore laudantium quibusdam recusandae voluptatibus.