NYSE: MYO - Myomo, Inc.

Yield per half year: +18.52%
Dividend yield: 0.00%
Sector: Healthcare

Reporting Myomo, Inc.

Capitalization

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Капитализация, млрд $			0.0017	0.0012	0.0017	0.0208	0.0687	0.022	0.0411			0.0309	89.09
Выручка, млрд $		0.0011	0.0016	0.0024	0.0038	0.0076	0.0139	0.0156	0.0192	0.0326	0.0326	0.0178	33.81
Чистая прибыль, млрд $	-0.0045	-0.0036	-0.0121	-0.0101	-0.0106	-0.012	-0.0104	-0.0107	-0.0081		-0.0081	-0.0104	-5.24
EV, млрд $				0.0123	0.0031	0.0103	0.0251	-0.0017	0.1232		0.1232	0.0320	108.86
EBIT, млрд $	-0.0035	-0.0033	-0.0014	-0.0105	-0.0108	-0.0105	-0.0103	-0.0107	-0.0082		-0.0082	-0.0101	-5.36
EBITDA, млрд $	-0.0035	-0.0033	-0.0013	-0.0105	-0.0109	-0.0104	-0.0099	-0.0101	-0.0077		-0.0077	-0.0098	-6.71
Баланс стоимость, млрд $		-0.0175	0.0124	0.0064	0.0018	0.0116	0.0154	0.0064	0.009	0.0247	0.0247	0.0134	16.32
FCF, млрд $		-0.0032	-0.0062	-0.0097	-0.0104	-0.0091	-0.0099	-0.0103	-0.0063	-0.0033	-0.0033	-0.0078	-18.36
Операционный денежный поток, млрд $		-0.0032	-0.0062	-0.0096	-0.0103	-0.009	-0.0095	-0.0102	-0.0062	-0.0033	-0.0033	-0.0076	-18.18
Операционная прибыль, млрд $	-0.0035	-0.0033	-0.0065	-0.0105	-0.0108	-0.0105	-0.0103	-0.0107	-0.0082		-0.0082	-0.0101	-5.36
Операционные расходы, млрд $	0.004	0.0041	0.0076	0.0122	0.0137	0.0155	0.0206	0.0209	0.0214		0.0214	0.0184	9.33
CAPEX, млрд $	0.0000	0	0.0001	0.000127	0.0001	0.0000	0.000326	0.000112	0.000146		0.000146	0.0002	2.83

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Капитализация, млрд $	0.0566	0.0624	0.0461	0.0181	0.0125	0.0073	0.0142	0.0155	0.0299	0.0936					0.0321	66.57
Выручка, млрд $					0.004	0.004	0.0034	0.006	0.0051	0.0048	0.0038	0.0075	0.0092	0.0121	0.0075	20.31
Чистая прибыль, млрд $					-0.0028	-0.0022	-0.0026	-0.001	-0.002	-0.0025	-0.0038	-0.0011	-0.000966	-0.00026	-0.0017	-36.41
EV, млрд $					0.0054	-0.0016	0.0062	0.0084	0.0393	0.1482	0.1196	0.1119	0.1458	0.2234	0.1498	8.55
EBIT, млрд $			-0.0027	-0.0029	-0.0028	-0.0024	-0.0027	-0.0011	-0.0022	-0.0024	-0.0039	-0.0011			-0.0021	0.00
EBITDA, млрд $					-0.0027	-0.0022	-0.0025	-0.000943	-0.002	-0.0023	-0.0038	-0.001	-0.000958	-0.000245	-0.0017	-36.10
Баланс стоимость, млрд $					0.0078	0.0064	0.0096	0.0088	0.011	0.009	0.0109	0.0097	0.0093	0.0247	0.0127	22.37
FCF, млрд $				-0.0027	-0.0028	-0.0025	-0.0019	-0.0003	-0.0018	-0.0024	-0.0033	-0.002	-0.0013		-0.0022	-6.30
Операционный денежный поток, млрд $				-0.0026	-0.0028	-0.0025	-0.0018	-0.000286	-0.0017	-0.0024	-0.0032	-0.0019	-0.0015		-0.0021	-2.47
Операционная прибыль, млрд $					-0.0028	-0.0022	-0.0027	-0.0011	-0.002	-0.0024	-0.0039	-0.0011	-0.000958	-0.000245	-0.0017	-36.64
Операционные расходы, млрд $					0.0055	0.0049	0.005	0.0054	0.0055	0.0055	0.0062	0.0064	0.0079	0.0089	0.0070	10.10
CAPEX, млрд $				0.0001	0	0	0.0000	0.0000	0.0001	0.0000	0.0001	0.000119	0.000179		0.0001	12.35

Cash flow Cash flow quarterly Assets

Balance sheet

IFRS

Reporting Annual Quarterly

	2014	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	LTM	5 year average	CAGR 5
Наличность, млрд $			0.000797	0.013	0.0065	0.0045	0.0122	0.0155	0.0053	0.0069	0.0244	0.0244	0.0129	14.87
Short Term Investments $										0.002	0.000493	0.000493	0.0012	-50.35
Long term investments $									0.000132				0.0001	0.00
Total Receivables $			0.000115	0.000297	0.000382	0.000424	0.000925	0.002	0.0019	0.0024	0.0038	0.0038	0.0022	32.66
Total Current Assets $			0.0011	0.0138	0.0079	0.0061	0.0144	0.0192	0.0092	0.0137	0.0328	0.0328	0.0179	17.90
Чистые активы, млрд $	0	0.0000	0.0000	0.0001	0.000188	0.000155	0.0001	0.000908	0.000703				0.0004	30.18
Активы, млрд $			0.0017	0.014	0.0083	0.0066	0.0147	0.0201	0.0102	0.0146	0.0422	0.0422	0.0204	23.48
Short Term Debt $			0.0021	0.0000	0.0013	0.0018	0.0000	0.000333	0.000458	0.002	0.000748	0.000748	0.0011	-16.11
Long Term Debt $	0.0013	0.0015	0.0034			0.000889							0.0018	-9.06
Задолженность, млрд $			0.0192	0.0015	0.0019	0.0048	0.0031	0.0047	0.0038	0.0056	0.0175	0.0175	0.0069	41.36
Чистый долг, млрд $			0.0047	-0.013	-0.0065	-0.0018	-0.0121	-0.0148	-0.0048	-0.0063	-0.0163	-0.0163	-0.0109	6.14
Долг, млрд $	0.0014	0.002	0.0055			0.0027	0.000173	0.000735	0.000554	0.000601	0.0081	0.0081	0.0020	115.82
Interest income $		0.000196	0.000342	0.0054	0.000212	0.0001	0.000352	0.0000	0.0000	0.000343			0.0013	-42.38
Расходы на обслуживание долга $				0.000359	0.000359	0.000114	0.000475	0.0000	0.0001				0.0003	-22.56
Чист. проц. доходы, млрд $			-0.000342	-0.0055	0.000212	0.0001	0.000352	0.0000	0.0000	0.000343		0.000343	-0.0009	-157.41
Амортизация, млрд $		0	0	0.0000	0.0001	-0.0001	0.000109	0.000336	0.000543	0.000518		0.000518	0.0003	-238.95
Себестоимость, млрд $			0.000282	0.000505	0.000728	0.000918	0.0026	0.0035	0.0053	0.0061	0.0094	0.0094	0.0054	29.31
Товарно материальные запасы $			0.0001	0.000201	0.000256	0.00044	0.000707	0.000808	0.0014	0.0018	0.0032	0.0032	0.0016	35.25

	2015Q1	2016Q1	2017Q1	2017Q2	2017Q3	2019Q4	2020Q2	2021Q1	2021Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	5 quarters average	CAGR 5
Наличность, млрд $														0.0074	0.0053	0.0093	0.006	0.0069	0.0069	0.0054	0.0058	0.0066	0.0244	0.0098	28.74
Short Term Investments $	0.0048	0.0021															0.003	0.0042	0.002	0.0055	0.0031		0.000493	0.0031	-34.85
Long term investments $												0.000199	0.000166	0.000149	0.000132	0.000115	0.000103	0.0000						0.0001	-9.10
Total Receivables $														0.0016	0.0019	0.0015	0.0016	0.0025	0.0024	0.0017	0.0025	0.0037	0.0038	0.0028	9.63
Total Current Assets $														0.0111	0.0092	0.0129	0.0126	0.016	0.0137	0.0157	0.0151	0.0147	0.0328	0.0184	19.08
Чистые активы, млрд $									0.0011	0.000998	0.000908	0.0011	0.000979	0.000845	0.000703	0.000598	0.000453	0.000888						0.0007	1.00
Активы, млрд $														0.0122	0.0102	0.0137	0.0133	0.0171	0.0146	0.0165	0.0162	0.0163	0.0422	0.0212	23.65
Short Term Debt $														0.000441	0.000354	0.000275	0.000182	0.000456	0.00053	0.000422	0.000633	0.000205	0.000748	0.0005	7.13
Long Term Debt $			0.004	0.0015	0.0013	0.000889	0.0001																	0.0016	-52.18
Задолженность, млрд $														0.0043	0.0038	0.0041	0.0045	0.006	0.0056	0.0056	0.0065	0.007	0.0175	0.0084	25.59
Чистый долг, млрд $														-0.0068	-0.0048	-0.0088	-0.0057	-0.0062	-0.0063	-0.0049	-0.0055	-0.0064	-0.0163	-0.0079	20.94
Долг, млрд $														0.000662	0.000554	0.000445	0.000321	0.000709	0.000601	0.000486	0.000364	0.000235	0.0081	0.0020	68.24
Interest income $										0	0	0	0.0000	0.0000	0.0000	0.0001	0.000103	0.000112	0.000108					0.0001	1.94
Расходы на обслуживание долга $								0	0	0	0	0	0	0	0.0000	0.0001			0.0001					0.0001	0.00
Чист. проц. доходы, млрд $												0	0.0000	0.0000	0.0000	0.0001	0.000103	0.000112	0.000108	0.000135	0.000107			0.0001	0.76
Амортизация, млрд $												0.000122	0.000135	0.000157	0.000145	0.000168	0.00016	0.000127	0.0001	0.0001	0.000101			0.0001	-8.79
Себестоимость, млрд $														0.0013	0.0014	0.0011	0.0017	0.0016	0.0017	0.0015	0.0022	0.0023	0.0035	0.0022	15.54
Товарно материальные запасы $														0.0015	0.0014	0.0016	0.0013	0.0015	0.0018	0.0024	0.0026	0.0034	0.0032	0.0027	12.20

Share

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	5 year average	CAGR 5
EPS			-14.64	-24.57	-19.2	-3.62	-1.78	-1.52	-0.2762			-0.2762	-5.2792	-57.19
Цена акции ао			6.66	2.84	0.9287	4.49	10.49	0.511	5.01	6.44	5.08	5.08	5.51	-13.50
Число акций ао, млн	0.0333	0.2137	0.252	0.4097	0.5538	3.33	5.83	7.05	29.5			29.5	9.25	121.46
FCF/акцию	-100.97	-15	-24.68	-23.75	-18.77	-2.73	-1.69	-1.47	-0.2142			-0.2142	-4.9748	-59.12

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	5 quarters average	CAGR 5
EPS					-0.4006	-0.2949	-0.1093	-0.0362	-0.0575	-0.0699	-0.1044	-0.03	-0.0255	-0.0067		-0.0473	-37.44
Цена акции ао		9.53	6.69	2.62	1.77	0.9951	0.5848	0.5554	0.8491	2.66					5.08	1.95	54.09
Число акций ао, млн	5.68	6.55	6.89	6.92	7.06	7.35	24.2	27.99	35.27	35.18						26.00	36.77
FCF/акцию				-0.3901	-0.397	-0.3358	-0.0769	-0.0107	-0.0502	-0.0679	-0.0899	-0.0545	-0.0346			-0.0594	-7.17

	5 quarters average	CAGR 5

Efficiency

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
ROE, %	334.95	20.63	-97.2	-106.71	-257.7	-179.81	-76.9	-98.5	-106.17			-90.64	4.12	-143.8160	-16.25
ROA, %	-297.06	-218.12	-86.57	-90.48	-142.89	-112.99	-59.6	-70.87	-65.86			-55.88	7.43	-90.4420	-14.35
ROIC, %					-176.96								17.25	-176.9600	0.00
ROS, %			-776.04	-422.11	-277.01	-158.75	-74.86	-68.92	-42.34	-42.34	-25.03	-25.03	10.62	-50.6980	-19.68
ROCE, %		18.68	-10.91	-163.84	-397.58	-88.7	-64.94	-162.68	-90.41		-33.31	-33.31	86.89	-88.0080	-17.79
Ebit margin, %					-281.29	-149.61	-74.1	-68.61	-42.78		-25.29	-25.29		-72.0780	-29.92
Рентаб EBITDA, %		-296.14	-86.36	-429.4	-283.88	-137.06	-71.68	-65.12	-40.09		-23.7	-23.7	20.73	-67.5300	-29.60
Чистая рентаб, %	-649.9	-327.84	-776.04	-411.96	-277.01	-158.75	-74.86	-68.92	-42.34			-42.34	12.34	-124.3760	-31.32
Operation Margin, %			-420.06	-430.77	-281.29	-138.5	-74.1	-68.61	-42.78	-42.78	-25.29	-25.29	15.43	-50.7120	-19.35
Доходность FCF, %			-370.84	-826.22	-629.19	-43.58	-14.37	-46.92	-15.38					-149.8880	-52.40

	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q2	Industry average	5 quarters average	CAGR 5
ROE, %					-23.05	-20.68	-29.56	-11.5	-23.71	-26.49	-39.24	-11.17	-9.73	-2.23		4.12	-17.7720	-39.04
ROA, %					-21.18	-19.42	-22.13	-7.63	-13.37	-15.55	-24.66	-6.86	-5.95	-0.8883		7.43	-10.7817	-43.59
ROS, %						-53.63	-76.72	-17.02	-39.95	-51.72	-102.16	-14.91	-10.5	-2.16	-25.03	10.62	-30.9520	-24.52
ROCE, %				-21.56	-23.56	-24.6	-30.45	-12.51	-23.52	-24.42	-38.59	-10.86			-33.31	86.89	-26.1400	7.21
Ebit margin, %									-42.36	-50.23	-103.58	-14.83			-25.29		-47.2580	-9.80
Рентаб EBITDA, %						-55.16	-72.63	-15.83	-39.85	-48.55	-101.23	-13.48	-10.4	-2.03	-23.7	20.73	-30.1680	-25.20
Чистая рентаб, %					-71.31	-53.63	-76.72	-17.02	-39.95	-51.72	-102.16	-14.91	-10.5	-2.16		12.34	-36.2900	-47.01
Operation Margin, %						-55.16	-77.49	-18.51	-39.85	-51.16	-103.58	-14.83	-10.4	-2.03	-25.29	15.43	-31.2260	-24.57
Доходность FCF, %	-4	-2.97	-5.15	-14.9	-22.46	-33.74	-13.16	-1.93	-5.91	-2.55							-11.4580	-40.34

Coefficients

IFRS

Reporting Annual Quarterly

	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024	2025	LTM	Industry average	5 year average	CAGR 5
P/E			-0.1387	-0.1142	-0.1554	-1.73	-6.62	-2.06	-5.04				39.66	-3.1211	100.54
P/BV			0.1348	2.93	2.69	1.94	2.59	0.4879	14.41			14.41	13.46	4.42	39.89
P/S			1.08	7.69	1.28	2.96	2.88	0.1995	6.73			6.73	4.30	2.81	39.37
P/FCF			-0.2697	-0.121	-0.1589	-2.29	-6.96	-2.13	0	0	0	0	65.09	-2.3320	77.47
E/P			-7.21	-8.76	-6.44	-0.5779	-0.151	-0.4862	-0.1984	0	0	0	0.17	-1.5707	-50.14
EV/EBIT					-0.2873	-0.9116	-2.45	0.1583	-14.97	-14.97	-14.97	-14.97		-9.4403	43.62
EV/EBITDA				-1.17	-0.2847	-0.995	-2.53	0.1668	-15.98			-15.98	22.19	-3.9246	123.79
EV/S					-0.0419	1.36	1.81	-0.1086	6.4	6.4	3.79	3.79	4.46	3.66	15.93
EV/FCF					0.0155	-1.14	-2.54	0.1633	-19.5	-19.5	-37.46	-37.46	85.76	-15.7673	71.30
Debt/EBITDA	-0.5808	-1.67			-0.2435	-0.0167	-0.074	-0.0547	-0.078	-0.078	-1.05	-1.05	3.48	-0.2669	69.98
Netdebt/Ebitda			9.63	0.6232	0.1664	1.16	1.49	0.4731	0.8128	0.8128	2.11	2.11	2.72	1.14	7.21
Debt/Ratio	1.36	3.29			0.402	0.0118	0.0366	0.0545	0.0412	0.1919	0.1919	0.1919	0.30	0.1032	39.29
Debt/Equity	-1.53	-0.3112			1.45	0.015	0.0477	0.0871	0.0669	0.328	0.7093	0.7093	5.34	0.2478	71.58
Debt/Net Income	-0.4572	-1.51			-0.2495	-0.0144	-0.0709	-0.0517	-0.0738	-0.0738	-0.9949	-0.9949	7.89	-0.2530	69.60
PEG											0	0
Бета									62.68	8.94	2.92	2.92	0.41	24.85	-64.02
Индекс Альтмана			-1.28	-5.48	-6.87	-1.27	2.4	-0.72	0	-1.93	-0.3772	-0.3772	3.82	-0.3794	-21.56

	2017Q3	2019Q4	2020Q2	2021Q3	2021Q4	2022Q1	2022Q2	2022Q3	2022Q4	2023Q1	2023Q2	2023Q3	2023Q4	2024Q1	2024Q2	2024Q3	2024Q4	2025Q1	2025Q2	Industry average	5 quarters average	CAGR 5
P/E				-27.5	-22.82	-16.37	-6.23	-4.41	-3.37	-5.35	-15.33	-14.76	-38.07							39.66	-15.3760	62.40
P/BV								1.56	0.5085	1.56	1.6	4.13	17.18	11.43	12.12	16.38	9.7			13.46	13.36	-10.80
P/S								0.7598	0.1996	0.3473	0.3429	1.23	6.92	5.7	5.39	5.89	7.19			4.30	6.22	0.77
P/FCF				-24.98	-33.67	-19.43	-6.71	-4.45	-2.96	-7.6	-51.74	-16.93	-39.22							65.09	-23.6900	67.67
E/P				-0.0364	-0.0438	-0.0611	-0.1605	-0.2266	-0.2964	-0.1869	-0.0652	-0.0678	-0.0263							0.17	-0.1285	-38.40
EV/EBIT												-18.26	-62.02	-30.77	-100.31				-14.97		-45.2660	-3.90
EV/EBITDA								-0.5127	0.1524	-0.6114	-8.9	-5.1	-19.05	-13.18	-12.23	-18.04	-37.13			22.19	-19.9260	14.28
EV/S		-0.5704	2.07								1.41	7.74	31.15	31.87	14.87	15.83	18.51		3.79	4.46	16.97	-34.68
EV/FCF	0.7291	0.3264	-0.4855								-27.94	-22.21	-62.07	-36.2	-54.96	-110.87			-37.46	85.76	-60.3120	-9.61
Debt/EBITDA		-1.02	-0.3809								-0.3408	-0.3504	-0.2604	-0.1279	-0.359	-0.245	-33.04		-1.05	3.48	-6.9644	52.36
Netdebt/Ebitda									2.15	3.52	6.03	3.06	2.72	1.3	5.41	6.67	66.31		2.11	2.72	16.36	10.17
Debt/Ratio		0.402	0.0838								0.0242	0.0416	0.0412	0.0294	0.0225	0.0144	0.1919		0.1919	0.30	0.0900	45.53
Debt/Equity		1.45	0.1069								0.0364	0.0643	0.0669	0.0446	0.0376	0.0252	0.328		0.7093	5.34	0.2289	73.90
Debt/Net Income		-0.9607	-0.327								-0.317	-0.3496	-0.2444	-0.1267	-0.3245	-0.2428	-31.17		-0.9949	7.89	-6.5718	51.01
Бета																		0.7486	2.92	0.41	1.83	97.50
Индекс Альтмана					3.27	2.54	0.7883	0.4355	0.1507	0.5755	1.46	1.76						-0.3772	-0.3772	3.82	0.6082	-191.90

Dividends

IFRS

Reporting Annual

	2018	2019	2020	LTM	Industry average	5 year average	CAGR 5
Див.выплата, млрд	0.0027	0	0			0.0027	0.00
Дивиденд				0
Див доход, ао, %				0	1.88
Дивиденды / прибыль, %		-25.47	-0.0154		67.91	-12.7427	-97.54

	Industry average	5 quarters average	CAGR 5

	Industry average	5 quarters average	CAGR 5

Pay for your subscription

More functionality and data for company and portfolio analysis is available by subscription

Subscribe

Other

IFRS

Reporting Annual

	2023	2024	CAGR 5
Персонал, чел	100	101	0.50

	CAGR 5

	CAGR 5