Previous Close | $3.38 |
Intrinsic Value | $0.00 |
Upside potential | -100% |
Data is not available at this time.
Ekso Bionics Holdings, Inc. operates in the medical technology sector, specializing in the development and commercialization of exoskeleton solutions for rehabilitation and mobility assistance. The company’s core revenue model is driven by sales of its robotic exoskeletons, which are used in clinical settings to aid patients with neurological conditions, spinal cord injuries, and stroke recovery. Ekso Bionics also serves industrial markets with wearable robotics designed to enhance human strength and endurance in physically demanding jobs. The company competes in a niche but growing market, positioning itself as a pioneer in bionic technology with a focus on innovation and therapeutic outcomes. Its products are differentiated by advanced robotics, software integration, and clinical efficacy, which appeal to healthcare providers and industrial clients seeking cutting-edge assistive solutions. Despite its technological leadership, Ekso faces challenges in scaling adoption due to high product costs and reimbursement hurdles in healthcare systems.
Ekso Bionics reported revenue of $17.9 million for the period, reflecting its niche market presence. The company posted a net loss of $11.3 million, with diluted EPS of -$0.56, indicating ongoing challenges in achieving profitability. Operating cash flow was negative at $9.8 million, underscoring the need for further capital efficiency improvements to sustain operations and fund growth initiatives.
The company’s negative earnings and cash flow highlight its current reliance on external funding to support R&D and commercialization efforts. With no capital expenditures reported, Ekso appears to be prioritizing operational liquidity, but its ability to generate sustainable earnings remains constrained by market penetration and adoption rates for its high-cost products.
Ekso Bionics holds $6.5 million in cash and equivalents against $6.0 million in total debt, suggesting a tight liquidity position. The modest cash reserves relative to operating burn rates may necessitate additional financing to maintain solvency, particularly as the company continues to invest in product development and market expansion.
Growth is contingent on broader adoption of exoskeleton technology in healthcare and industrial applications. The company does not pay dividends, reinvesting all available resources into growth and innovation. Future trends will depend on regulatory approvals, reimbursement policies, and the ability to reduce production costs to address a wider market.
The market likely values Ekso based on its long-term potential in the bionics space rather than current financial performance. Investors may be betting on the company’s ability to capitalize on the growing demand for assistive technologies, though near-term risks include cash burn and competitive pressures.
Ekso’s strategic advantages lie in its proprietary technology and first-mover status in medical exoskeletons. The outlook hinges on scaling commercial operations, securing partnerships, and navigating reimbursement challenges. Success will depend on executing its growth strategy while managing financial constraints in a capital-intensive industry.
10-K filings, company financial statements
show cash flow forecast
Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
Revenue growth rate, % | NaN | |||||||||||||||||||||||||
Revenue, $ | NaN | |||||||||||||||||||||||||
Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
Total operating expenses, $m | NaN | |||||||||||||||||||||||||
Operating income, $m | NaN | |||||||||||||||||||||||||
EBITDA, $m | NaN | |||||||||||||||||||||||||
Interest expense (income), $m | NaN | |||||||||||||||||||||||||
Earnings before tax, $m | NaN | |||||||||||||||||||||||||
Tax expense, $m | NaN | |||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
Total assets, $m | NaN | |||||||||||||||||||||||||
Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
Average production assets, $m | NaN | |||||||||||||||||||||||||
Working capital, $m | NaN | |||||||||||||||||||||||||
Total debt, $m | NaN | |||||||||||||||||||||||||
Total liabilities, $m | NaN | |||||||||||||||||||||||||
Total equity, $m | NaN | |||||||||||||||||||||||||
Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
Net income, $m | NaN | |||||||||||||||||||||||||
Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
Funds from operations, $m | NaN | |||||||||||||||||||||||||
Change in working capital, $m | NaN | |||||||||||||||||||||||||
Cash from operations, $m | NaN | |||||||||||||||||||||||||
Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
New CAPEX, $m | NaN | |||||||||||||||||||||||||
Total CAPEX, $m | NaN | |||||||||||||||||||||||||
Free cash flow, $m | NaN | |||||||||||||||||||||||||
Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
Discount rate, % | NaN | |||||||||||||||||||||||||
PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
Current shareholders' claim on cash, % | NaN |