EKSO: Ekso Bionics Holdings Inc Financial Statements

Balance sheet, income statement, and cash flow statements for Ekso Bionics Holdings Inc (EKSO).

OverviewDividends

$13.42M Market Cap.

As of 03/04/2025 5:00 PM ET (MRY) • Disclaimer

EKSO Market Cap. (MRY)


EKSO Shares Outstanding (MRY)


EKSO Assets (MRY)


Total Assets

$26.65M

Total Liabilities

$13.95M

Total Investments

$0

EKSO Income (MRY)


Revenue

$17.93M

Net Income

-$11.33M

Operating Expense

$19.97M

EKSO Cash Flow (MRY)


CF Operations

-$9.85M

CF Investing

-$37.00K

CF Financing

$7.77M

EKSO Balance Sheet (MRY)


Metric

2024

2023

2022

2021

Total Assets

$26,652,000 (-7.84%)

$28,918,000 (-29.30%)

$40,903,000 (-16.81%)

$49,166,000 (138.70%)

Assets Current

$18,843,000 (-6.75%)

$20,208,000 (-34.89%)

$31,037,000 (-35.06%)

$47,795,000 (159.47%)

Assets Non-Current

$7,809,000 (-10.34%)

$8,710,000 (-11.72%)

$9,866,000 (619.62%)

$1,371,000 (-37.02%)

Goodwill & Intangible Assets

$5,011,000 (-5.86%)

$5,323,000 (-5.75%)

$5,648,000 (0%)

$0 (0%)

Shareholders Equity

$12,707,000 (0.80%)

$12,606,000 (-50.45%)

$25,442,000 (-31.64%)

$37,219,000 (739.40%)

Property Plant & Equipment Net

$2,365,000 (-21.04%)

$2,995,000 (-24.88%)

$3,987,000 (230.32%)

$1,207,000 (-35.00%)

Cash & Equivalents

$6,493,000 (-24.83%)

$8,638,000 (-57.91%)

$20,525,000 (-49.20%)

$40,406,000 (214.15%)

Accumulated Other Comprehensive Income

$957,000 (513.46%)

$156,000 (-72.29%)

$563,000 (3411.76%)

-$17,000 (97.99%)

Deferred Revenue

$3,876,000 (-6.87%)

$4,162,000 (93.31%)

$2,153,000 (-20.11%)

$2,695,000 (-18.38%)

Total Investments

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Investments Current

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Investments Non-Current

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Inventory

$4,571,000 (-9.49%)

$5,050,000 (-2.64%)

$5,187,000 (131.36%)

$2,242,000 (13.35%)

Trade & Non-Trade Receivables

$7,238,000 (28.22%)

$5,645,000 (22.05%)

$4,625,000 (-0.79%)

$4,662,000 (44.60%)

Trade & Non-Trade Payables

$1,552,000 (-15.97%)

$1,847,000 (-41.38%)

$3,151,000 (1.42%)

$3,107,000 (107.00%)

Accumulated Retained Earnings (Deficit)

-$250,475,000 (-4.74%)

-$239,145,000 (-6.79%)

-$223,947,000 (-7.22%)

-$208,867,000 (-4.90%)

Tax Assets

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Tax Liabilities

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Total Debt

$5,983,000 (-16.53%)

$7,168,000 (-4.49%)

$7,505,000 (237.76%)

$2,222,000 (-42.38%)

Debt Current

$1,677,000 (3.97%)

$1,613,000 (-39.16%)

$2,651,000 (1057.64%)

$229,000 (-58.21%)

Debt Non-Current

$4,306,000 (-22.48%)

$5,555,000 (14.44%)

$4,854,000 (143.55%)

$1,993,000 (-39.75%)

Total Liabilities

$13,945,000 (-14.51%)

$16,312,000 (5.50%)

$15,461,000 (29.41%)

$11,947,000 (-26.08%)

Liabilities Current

$7,537,000 (-7.15%)

$8,117,000 (-11.78%)

$9,201,000 (34.22%)

$6,855,000 (37.82%)

Liabilities Non-Current

$6,408,000 (-21.81%)

$8,195,000 (30.91%)

$6,260,000 (22.94%)

$5,092,000 (-54.49%)

EKSO Income Statement (MRY)


Metric

2024

2023

2022

2021

Revenues

$17,925,000 (-1.94%)

$18,279,000 (41.57%)

$12,912,000 (14.81%)

$11,246,000 (26.62%)

Cost of Revenue

$8,414,000 (-8.54%)

$9,200,000 (37.35%)

$6,698,000 (48.94%)

$4,497,000 (17.97%)

Selling General & Administrative Expense

$16,097,000 (-16.01%)

$19,166,000 (5.63%)

$18,144,000 (0.64%)

$18,028,000 (16.66%)

Research & Development Expense

$3,874,000 (-22.91%)

$5,025,000 (38.58%)

$3,626,000 (42.25%)

$2,549,000 (3.03%)

Operating Expenses

$19,971,000 (-17.44%)

$24,191,000 (11.12%)

$21,770,000 (5.80%)

$20,577,000 (12.07%)

Interest Expense

$269,000 (-10.93%)

$302,000 (93.59%)

$156,000 (38.05%)

$113,000 (-18.71%)

Income Tax Expense

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Net Loss Income from Discontinued Operations

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Consolidated Income

-$11,330,000 (25.45%)

-$15,198,000 (-0.78%)

-$15,080,000 (-54.44%)

-$9,764,000 (38.30%)

Net Income to Non-Controlling Interests

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Net Income

-$11,330,000 (25.45%)

-$15,198,000 (-0.78%)

-$15,080,000 (-54.44%)

-$9,764,000 (38.30%)

Preferred Dividends Income Statement Impact

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Net Income Common Stock

-$11,330,000 (25.45%)

-$15,198,000 (-0.78%)

-$15,080,000 (-54.44%)

-$9,764,000 (38.30%)

Weighted Average Shares

$20,161,000 (45.39%)

$13,867,000 (6.98%)

$12,962,000 (6.31%)

$12,193,000 (70.20%)

Weighted Average Shares Diluted

$20,161,000 (45.39%)

$13,867,000 (6.98%)

$12,962,000 (5.65%)

$12,269,000 (71.26%)

Earning Before Interest & Taxes (EBIT)

-$11,061,000 (25.75%)

-$14,896,000 (0.19%)

-$14,924,000 (-54.64%)

-$9,651,000 (38.47%)

Gross Profit

$9,511,000 (4.76%)

$9,079,000 (46.11%)

$6,214,000 (-7.93%)

$6,749,000 (33.12%)

Operating Income

-$10,460,000 (30.78%)

-$15,112,000 (2.85%)

-$15,556,000 (-12.50%)

-$13,828,000 (-4.04%)

EKSO Cash Flow Statement (MRY)


Metric

2024

2023

2022

2021

Net Cash Flow from Investing

-$37,000 (76.43%)

-$157,000 (96.97%)

-$5,175,000 (-8671.19%)

-$59,000 (0%)

Net Cash Flow from Financing

$7,769,000 (2132.47%)

$348,000 (0%)

$0 (0%)

$38,712,000 (261.66%)

Net Cash Flow from Operations

-$9,846,000 (18.32%)

-$12,054,000 (17.93%)

-$14,688,000 (-31.66%)

-$11,156,000 (-27.42%)

Net Cash Flow / Change in Cash & Cash Equivalents

-$2,145,000 (81.96%)

-$11,887,000 (40.21%)

-$19,881,000 (-172.18%)

$27,544,000 (1284.12%)

Net Cash Flow - Business Acquisitions and Disposals

$0 (0%)

$0 (0%)

-$5,000,000 (0%)

$0 (0%)

Net Cash Flow - Investment Acquisitions and Disposals

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Capital Expenditure

-$37,000 (76.43%)

-$157,000 (10.29%)

-$175,000 (-196.61%)

-$59,000 (0%)

Issuance (Repayment) of Debt Securities

-$1,250,000 (-299.36%)

-$313,000 (0%)

$0 (0%)

$0 (0%)

Issuance (Purchase) of Equity Shares

$9,019,000 (1264.45%)

$661,000 (0%)

$0 (0%)

$38,712,000 (271.66%)

Payment of Dividends & Other Cash Distributions

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Effect of Exchange Rate Changes on Cash

-$31,000 (-29.17%)

-$24,000 (-33.33%)

-$18,000 (-138.30%)

$47,000 (14.63%)

Share Based Compensation

$1,373,000 (-26.10%)

$1,858,000 (-27.02%)

$2,546,000 (9.32%)

$2,329,000 (-3.36%)

Depreciation Amortization & Accretion

$1,608,000 (-5.30%)

$1,698,000 (91.43%)

$887,000 (-13.29%)

$1,023,000 (65.00%)

EKSO Financial Metrics (MRY)


Metric

2024

2023

2022

2021

Gross Margin

53.10% (6.84%)

49.70% (3.33%)

48.10% (-19.83%)

60.00% (5.08%)

Profit Margin

-63.20% (23.95%)

-83.10% (28.85%)

-116.80% (-34.56%)

-86.80% (51.29%)

EBITDA Margin

-52.70% (27.01%)

-72.20% (33.58%)

-108.70% (-41.72%)

-76.70% (54.78%)

Return on Average Equity (ROAE)

-84.40% (7.05%)

-90.80% (-79.45%)

-50.60% (-104.03%)

-24.80% (92.93%)

Return on Average Assets (ROAA)

-40.50% (12.53%)

-46.30% (-26.50%)

-36.60% (-95.72%)

-18.70% (75.36%)

Return on Sales (ROS)

-61.70% (24.29%)

-81.50% (29.50%)

-115.60% (-34.73%)

-85.80% (51.42%)

Return on Invested Capital (ROIC)

-76.80% (28.76%)

-107.80% (47.90%)

-206.90% (-0.10%)

-206.70% (21.94%)

Dividend Yield

0% (0%)

0% (0%)

0% (0%)

0% (0%)

Price to Earnings Ratio (P/E)

-1.09 (52.09%)

-2.27 (-121.54%)

-1.03 (69.02%)

-3.31 (-19.39%)

Price to Sales Ratio (P/S)

0.69 (-63.84%)

1.9 (58.74%)

1.2 (-58.41%)

2.87 (-41.89%)

Price to Book Ratio (P/B)

1.06 (-62.59%)

2.82 (359.02%)

0.61 (-31.82%)

0.9 (-92.15%)

Debt to Equity Ratio (D/E)

1.1 (-15.22%)

1.29 (112.83%)

0.61 (89.41%)

0.32 (-91.19%)

Earnings Per Share (EPS)

-0.56 (49.09%)

-1.1 (5.17%)

-1.16 (-45.00%)

-0.8 (63.80%)

Sales Per Share (SPS)

0.89 (-32.55%)

1.32 (32.33%)

1 (8.03%)

0.92 (-25.65%)

Free Cash Flow Per Share (FCFPS)

-0.49 (44.38%)

-0.88 (23.19%)

-1.15 (-24.67%)

-0.92 (24.71%)

Book Value Per Share (BVPS)

0.63 (-30.69%)

0.91 (-53.69%)

1.96 (-35.68%)

3.05 (393.05%)

Tangible Assets Book Value Per Share (TABVPS)

1.07 (-36.96%)

1.7 (-37.43%)

2.72 (-32.54%)

4.03 (40.24%)

Enterprise Value Over EBIT (EV/EBIT)

-1 (50.00%)

-2 (-300.00%)

1 (0.00%)

1 (133.33%)

Enterprise Value Over EBITDA (EV/EBITDA)

-1.21 (51.65%)

-2.51 (-447.78%)

0.72 (-17.11%)

0.87 (132.57%)

Asset Turnover

0.64 (15.08%)

0.56 (77.96%)

0.31 (45.58%)

0.21 (-49.53%)

Current Ratio

2.5 (0.40%)

2.49 (-26.18%)

3.37 (-51.62%)

6.97 (88.28%)

Dividends

$0 (0%)

$0 (0%)

$0 (0%)

$0 (0%)

Free Cash Flow (FCF)

-$9,883,000 (19.06%)

-$12,211,000 (17.84%)

-$14,863,000 (-32.53%)

-$11,215,000 (-28.10%)

Enterprise Value (EV)

$11,473,005 (-65.37%)

$33,134,045 (426.97%)

-$10,133,523 (-34.82%)

-$7,516,150 (-118.66%)

Earnings Before Tax (EBT)

-$11,330,000 (25.45%)

-$15,198,000 (-0.78%)

-$15,080,000 (-54.44%)

-$9,764,000 (38.30%)

Earnings Before Interest Taxes & Depreciation Amortization (EBITDA)

-$9,453,000 (28.38%)

-$13,198,000 (5.98%)

-$14,037,000 (-62.69%)

-$8,628,000 (42.73%)

Invested Capital

$13,594,000 (-2.96%)

$14,008,000 (7.47%)

$13,034,000 (215.82%)

$4,127,000 (-37.63%)

Working Capital

$11,306,000 (-6.49%)

$12,091,000 (-44.63%)

$21,836,000 (-46.66%)

$40,940,000 (204.48%)

Tangible Asset Value

$21,641,000 (-8.28%)

$23,595,000 (-33.07%)

$35,255,000 (-28.29%)

$49,166,000 (138.70%)

Market Capitalization

$13,419,005 (-62.29%)

$35,587,045 (127.55%)

$15,639,477 (-53.40%)

$33,558,850 (-34.17%)

Average Equity

$13,421,750 (-19.81%)

$16,738,250 (-43.86%)

$29,817,750 (-24.20%)

$39,338,000 (772.48%)

Average Assets

$27,950,500 (-14.78%)

$32,797,750 (-20.48%)

$41,244,000 (-21.21%)

$52,344,000 (151.12%)

Invested Capital Average

$14,404,000 (4.19%)

$13,824,500 (91.67%)

$7,212,500 (54.48%)

$4,668,750 (-21.18%)

Shares

21,998,369 (54.54%)

14,234,818 (8.31%)

13,142,418 (3.78%)

12,663,717 (52.28%)