Company logo

ECOR - electroCore, Inc.

NASDAQ -> Healthcare -> Medical Devices
Rockaway, United States
Type: Equity

ECOR price evolution
ECOR
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Current assets
Cash $10.58 $13.71 $8.69 $12.16
Short term investments
Net receivables $0.72 $0.59 $0.24 $0.21
Inventory $2.77 $3.31 $3.72 $3.93
Total current assets $14.29 $17.84 $11.4 $15.37
Long term investments
Property, plant & equipment $0.71 $0.7 $0.65 $0.58
Goodwill & intangible assets
Total noncurrent assets $1.81 $2.27 $2.82 $2.93
Total investments
Total assets $16.1 $20.11 $14.22 $18.3
Current liabilities
Accounts payable $2.16 $3.03 $2.28 $2
Deferred revenue
Short long term debt $0.09 $0.09 $0.08 $0.08
Total current liabilities $8.12 $8.51 $6.58 $5.85
Long term debt $0.54 $0.56 $0.58 $0.6
Total noncurrent liabilities $0.54 $0.56 $0.58 $0.6
Total debt $0.63 $0.65 $0.66 $0.68
Total liabilities $8.66 $9.07 $7.16 $6.45
Shareholders' equity
Retained earnings -$165.2 -$161.17 -$157.14 -$152.24
Other shareholder equity -$0.06 -$0.1 -$0.08 -$0.01
Total shareholder equity $7.44 $11.04 $7.06 $11.85
(in millions $) 31 Dec 2023 31 Jan 2023 31 Dec 2021 31 Dec 2020
Current assets
Cash $10.58 $17.96 $34.69 $4.24
Short term investments $18.39
Net receivables $0.72 $0.4 $0.44 $0.27
Inventory $2.77 $1.98 $5.3 $5.74
Total current assets $14.29 $21.17 $37.54 $25.06
Long term investments
Property, plant & equipment $0.71 $0.61 $0.76 $0.76
Goodwill & intangible assets
Total noncurrent assets $1.81 $3.58 $5.29 $6.45
Total investments $18.39
Total assets $16.1 $24.76 $42.83 $31.52
Current liabilities
Accounts payable $2.16 $2.13 $1.54 $2.08
Deferred revenue
Short long term debt $0.09 $0.07 $0.06 $1.01
Total current liabilities $8.12 $7.04 $5.49 $5.89
Long term debt $0.54 $0.63 $0.7 $1.98
Total noncurrent liabilities $0.54 $0.63 $0.7 $1.98
Total debt $0.63 $0.7 $0.76 $2.99
Total liabilities $8.66 $7.67 $6.18 $7.87
Shareholders' equity
Retained earnings -$165.2 -$146.37 -$124.21 -$106.99
Other shareholder equity -$0.06 -$0.07 $0.01 -$0.25
Total shareholder equity $7.44 $17.09 $36.65 $23.01
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Revenue
Total revenue $5.19 $4.51 $3.55 $2.78
Cost of revenue $1.1 $0.66 $0.58 $0.46
Gross Profit $4.09 $3.85 $2.97 $2.32
Operating activities
Research & development $1.11 $1.25 $1.16 $1.81
Selling, general & administrative $6.94 $6.72 $6.8 $6.71
Total operating expenses $8.05 $7.97 $7.95 $8.52
Operating income -$3.96 -$4.13 -$4.99 -$6.2
Income from continuing operations
EBIT -$4.01 -$4.03 -$4.9 -$6.08
Income tax expense $0.03 -$0.21
Interest expense
Net income
Net income -$4.03 -$4.03 -$4.9 -$5.87
Income (for common shares) -$4.03 -$4.03 -$4.9 -$5.87
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Revenue
Total revenue $16.03 $8.59 $5.45 $3.5
Cost of revenue $2.8 $1.62 $1.39 $1.74
Gross Profit $13.23 $6.98 $4.07 $1.76
Operating activities
Research & development $5.32 $5.52 $2.54 $4.2
Selling, general & administrative $27.17 $24.33 $21.57 $21.84
Total operating expenses $32.49 $29.85 $24.11 $26.51
Operating income -$19.27 -$22.87 -$20.04 -$24.75
Income from continuing operations
EBIT -$19.02 -$22.59 -$18.07 -$24.68
Income tax expense -$0.19 -$0.43 -$0.85 -$1.17
Interest expense
Net income
Net income -$18.83 -$22.16 -$17.22 -$23.51
Income (for common shares) -$18.83 -$22.16 -$17.22 -$23.51
(in millions $) 31 Dec 2023 30 Sep 2023 30 Jun 2023 31 Mar 2023
Net income -$4.03 -$4.03 -$4.9 -$5.87
Operating activities
Depreciation $0.29 $0.29 $0.32 $0.12
Business acquisitions & disposals
Stock-based compensation $0.4 $0.54 $0.18 $0.57
Total cash flows from operations -$3.12 -$2.37 -$3.31 -$5.86
Investing activities
Capital expenditures -$0.04 -$0.07 -$0.09
Investments
Total cash flows from investing -$0.04 -$0.07 -$0.09
Financing activities
Dividends paid
Sale and purchase of stock $8.14
Net borrowings
Total cash flows from financing $7.49
Effect of exchange rate $0.04 -$0.02 -$0.06 $0.06
Change in cash and equivalents -$3.13 $5.02 -$3.47 -$5.8
(in millions $) 31 Dec 2023 31 Dec 2022 31 Dec 2021 31 Dec 2020
Net income -$18.83 -$22.16 -$17.22 -$23.51
Operating activities
Depreciation $1.02 $0.6 $0.44 $0.77
Business acquisitions & disposals
Stock-based compensation $1.7 $2.68 $3.3 $3.27
Total cash flows from operations -$14.67 -$16.64 -$13.63 -$20.1
Investing activities
Capital expenditures -$0.21
Investments $18.22 -$7.96
Total cash flows from investing -$0.21 $18.22 -$7.96
Financing activities
Dividends paid
Sale and purchase of stock $8.14 $25.68 $17.49
Net borrowings $1.46
Total cash flows from financing $7.49 $25.68 $18.95
Effect of exchange rate $0.01 -$0.08 $0.18 -$0.21
Change in cash and equivalents -$7.38 -$16.73 $30.45 -$9.32
Fundamentals
Market cap $33.49M
Enterprise value $23.54M
Shares outstanding 6.00M
Revenue $16.03M
EBITDA -$18.00M
EBIT -$19.02M
Net Income -$18.83M
Revenue Q/Q 102.77%
Revenue Y/Y 86.57%
P/E ratio -1.78
EV/Sales 1.47
EV/EBITDA -1.31
EV/EBIT -1.24
P/S ratio 2.09
P/B ratio 4.46
Book/Share 1.25
Cash/Share 1.76
EPS -$3.14
ROA -109.61%
ROE -201.47%
Debt/Equity 1.16
Net debt/EBITDA 0.11
Current ratio 1.76
Quick ratio 1.42