Previous Close | $0.25 |
Intrinsic Value | $1.45 |
Upside potential | +480% |
Data is not available at this time.
Co-Diagnostics, Inc. operates in the molecular diagnostics industry, specializing in the development and commercialization of innovative PCR-based testing solutions. The company's core revenue model is driven by the sale of diagnostic tests, equipment, and related reagents, primarily targeting infectious diseases. Its flagship products include the CoPrimer™ technology, which enhances PCR test accuracy and efficiency, positioning the company as a niche player in a competitive diagnostics market. Co-Diagnostics serves healthcare providers, laboratories, and public health organizations globally, with a focus on cost-effective and scalable testing solutions. The company has also expanded into agricultural and veterinary diagnostics, diversifying its revenue streams. Despite its technological edge, Co-Diagnostics faces intense competition from larger diagnostic firms, requiring continuous innovation to maintain market relevance. The COVID-19 pandemic initially boosted demand for its tests, but post-pandemic normalization has pressured revenue growth, underscoring the need for sustained product diversification.
Co-Diagnostics reported revenue of $3.92 million for the period, reflecting a significant decline from pandemic-driven peaks. The company posted a net loss of $37.64 million, with diluted EPS of -$1.24, highlighting ongoing profitability challenges. Operating cash flow was negative at $29.16 million, while capital expenditures totaled $0.75 million, indicating constrained liquidity and limited reinvestment capacity. These metrics underscore the company's struggle to transition from COVID-19 reliance to sustainable growth.
The company's negative earnings and cash flow demonstrate weak earnings power, exacerbated by high operating costs relative to revenue. Capital efficiency remains suboptimal, with significant cash burn and minimal returns on invested capital. The lack of profitability suggests reliance on external funding to sustain operations, raising concerns about long-term viability without improved revenue diversification or cost discipline.
Co-Diagnostics holds $2.94 million in cash and equivalents against $2.15 million in total debt, indicating a tight liquidity position. The negative operating cash flow further strains financial health, necessitating potential capital raises or cost reductions. Shareholders' equity is likely under pressure given persistent losses, though the absence of substantial debt provides some flexibility. The balance sheet reflects a high-risk profile with limited near-term buffers.
Revenue trends have been volatile, with post-pandemic normalization leading to steep declines. The company has no dividend policy, redirecting all resources toward R&D and commercialization efforts. Growth hinges on successful product launches beyond COVID-19 tests, but execution risks remain elevated. Without clear near-term catalysts, the trajectory remains uncertain, dependent on market adoption of new diagnostic solutions.
The market appears skeptical of Co-Diagnostics' turnaround potential, with negative earnings and declining revenue weighing on valuation. Investor sentiment reflects concerns about the company's ability to pivot beyond pandemic-related demand. Trading multiples are likely depressed, pricing in high execution risk and limited visibility into future profitability. Market expectations remain low unless new product traction materializes.
Co-Diagnostics' proprietary CoPrimer™ technology offers a competitive edge in PCR testing accuracy, but commercialization challenges persist. The outlook is cautious, with success contingent on expanding its test menu and securing partnerships. Near-term headwinds include funding needs and competitive pressures, while long-term potential hinges on leveraging its IP portfolio. Strategic pivots toward non-COVID markets will be critical to reversing negative trends.
Company filings (10-K), Bloomberg
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 |