Financhill
Sell
50

MYO Quote, Financials, Valuation and Earnings

Last price:
$5.18
Seasonality move :
-27.9%
Day range:
$5.06 - $5.28
52-week range:
$2.51 - $7.17
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
6.02x
P/B ratio:
7.22x
Volume:
388K
Avg. volume:
526.7K
1-year change:
50.87%
Market cap:
$178.4M
Revenue:
$32.6M
EPS (TTM):
-$0.17
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.6M $13.9M $15.6M $19.2M $32.6M
Revenue Growth (YoY) 97.6% 82.72% 12.26% 23.7% 69.18%
 
Cost of Revenues $2.6M $3.5M $5.3M $6.1M $9.4M
Gross Profit $5M $10.3M $10.3M $13.2M $23.2M
Gross Profit Margin 65.71% 74.42% 65.91% 68.51% 71.23%
 
R&D Expenses $1.7M $2.6M $2.5M $2.6M $4.8M
Selling, General & Admin $13.8M $18M $18.4M $18.8M $24.6M
Other Inc / (Exp) -$586.5K -$17K -$67.6K -$170.3K --
Operating Expenses $15.5M $20.6M $20.9M $21.4M $29.4M
Operating Income -$10.5M -$10.3M -$10.7M -$8.2M -$6.2M
 
Net Interest Expenses $474.7K -- -- -- --
EBT. Incl. Unusual Items -$11.6M -$10.3M -$10.7M -$8M -$5.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $88.9K $69.9K $156K $365.6K
Net Income to Company -$11.6M -$10.4M -$10.7M -$8.1M -$6.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.6M -$10.4M -$10.7M -$8.1M -$6.2M
 
Basic EPS (Cont. Ops) -$3.67 -$1.89 -$1.52 -$0.28 -$0.16
Diluted EPS (Cont. Ops) -$3.67 -$1.89 -$1.52 -$0.28 -$0.16
Weighted Average Basic Share $3.3M $5.8M $7.1M $29.5M $37.8M
Weighted Average Diluted Share $3.3M $5.8M $7.1M $29.5M $37.8M
 
EBITDA -$11M -$9.9M -$10.1M -$7.7M -$5.4M
EBIT -$11.1M -$10.3M -$10.7M -$8.2M -$6.2M
 
Revenue (Reported) $7.6M $13.9M $15.6M $19.2M $32.6M
Operating Income (Reported) -$10.5M -$10.3M -$10.7M -$8.2M -$6.2M
Operating Income (Adjusted) -$11.1M -$10.3M -$10.7M -$8.2M -$6.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $3.8M $4M $4M $4.8M $12.1M
Revenue Growth (YoY) 149.23% 6.38% 0.25% 17.69% 153.73%
 
Cost of Revenues $1M $909.2K $1.4M $1.7M $3.5M
Gross Profit $2.8M $3.1M $2.6M $3.1M $8.6M
Gross Profit Margin 73.42% 77.45% 65.02% 65.28% 71.39%
 
R&D Expenses $418.8K $787.6K $499.7K $878K $1.6M
Selling, General & Admin $4.1M $5M $4.4M $4.7M $7.3M
Other Inc / (Exp) -$12.8K -$6.8K -$2.1K -$64.4K --
Operating Expenses $4.5M $5.8M $4.9M $5.5M $8.9M
Operating Income -$1.7M -$2.7M -$2.2M -$2.4M -$245.3K
 
Net Interest Expenses $1.9K -- -- -- --
EBT. Incl. Unusual Items -$1.7M -$2.7M -$2.2M -$2.4M -$175.3K
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -$2.9K $22.3K -$23.3K $70.8K $84.8K
Net Income to Company -$1.7M -$2.7M -$2.2M -$2.5M -$260.1K
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.7M -$2.7M -$2.2M -$2.5M -$260.1K
 
Basic EPS (Cont. Ops) -$0.37 -$0.52 -$0.29 -$0.07 -$0.01
Diluted EPS (Cont. Ops) -$0.37 -$0.52 -$0.29 -$0.07 -$0.01
Weighted Average Basic Share $4.6M $6.7M $7.6M $35.4M $39M
Weighted Average Diluted Share $4.6M $6.7M $7.6M $35.4M $39M
 
EBITDA -$1.7M -$2.6M -$2.1M -$2.4M $220.7K
EBIT -$1.7M -$2.7M -$2.2M -$2.4M -$245.3K
 
Revenue (Reported) $3.8M $4M $4M $4.8M $12.1M
Operating Income (Reported) -$1.7M -$2.7M -$2.2M -$2.4M -$245.3K
Operating Income (Adjusted) -$1.7M -$2.7M -$2.2M -$2.4M -$245.3K
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue $7.6M $13.9M $15.6M $19.2M $32.6M
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $2.6M $3.5M $5.3M $6.1M $9.4M
Gross Profit $5M $10.3M $10.2M $13.2M $23.2M
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.7M $2.6M $2.5M $2.6M $4.8M
Selling, General & Admin $13.8M $18M $18.4M $18.8M $24.6M
Other Inc / (Exp) -$586.5K -$16.9K -$57.3K -$170.3K --
Operating Expenses $15.5M $20.6M $20.9M $21.4M $29.4M
Operating Income -$10.5M -$10.3M -$10.7M -$8.2M -$6.2M
 
Net Interest Expenses $474.7K -- -- -- --
EBT. Incl. Unusual Items -$11.6M -$10.3M -$10.7M -$8M -$5.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $88.9K $69.9K $156K $365.6K
Net Income to Company -$11.6M -$10.4M -$10.7M -$8.1M -$6.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$11.6M -$10.4M -$10.7M -$8.1M -$6.2M
 
Basic EPS (Cont. Ops) -$4.70 -$1.91 -$1.52 -$0.28 -$0.17
Diluted EPS (Cont. Ops) -$4.70 -$1.91 -$1.52 -$0.28 -$0.17
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$11M -$9.9M -$10.1M -$7.7M -$5.4M
EBIT -$11.1M -$10.3M -$10.7M -$8.2M -$6.2M
 
Revenue (Reported) $7.6M $13.9M $15.6M $19.2M $32.6M
Operating Income (Reported) -$10.5M -$10.3M -$10.7M -$8.2M -$6.2M
Operating Income (Adjusted) -$11.1M -$10.3M -$10.7M -$8.2M -$6.2M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Revenue $13.9M $15.6M $19.2M $32.6M --
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues $3.5M $5.3M $6.1M $9.4M --
Gross Profit $10.3M $10.2M $13.2M $23.2M --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $2.6M $2.5M $2.6M $4.8M --
Selling, General & Admin $18M $18.4M $18.8M $24.6M --
Other Inc / (Exp) -$17K -$57.3K -$170.3K -- --
Operating Expenses $20.6M $20.9M $21.4M $29.4M --
Operating Income -$10.3M -$10.7M -$8.2M -$6.2M --
 
Net Interest Expenses -- -- -- -- --
EBT. Incl. Unusual Items -$10.3M -$10.7M -$8M -$5.8M --
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $88.9K $69.9K $156K $365.6K --
Net Income to Company -$10.4M -$10.7M -$8.1M -$6.2M --
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$10.4M -$10.7M -$8.1M -$6.2M --
 
Basic EPS (Cont. Ops) -$1.91 -$1.52 -$0.28 -$0.17 --
Diluted EPS (Cont. Ops) -$1.91 -$1.52 -$0.28 -$0.17 --
Weighted Average Basic Share $23.2M $28.4M $122.8M $151M --
Weighted Average Diluted Share $23.2M $28.4M $122.8M $151M --
 
EBITDA -$9.9M -$10.1M -$7.7M -$5.4M --
EBIT -$10.3M -$10.7M -$8.2M -$6.2M --
 
Revenue (Reported) $13.9M $15.6M $19.2M $32.6M --
Operating Income (Reported) -$10.3M -$10.7M -$8.2M -$6.2M --
Operating Income (Adjusted) -$10.3M -$10.7M -$8.2M -$6.2M --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $12.2M $15.5M $5.3M $6.9M $24.4M
Short Term Investments -- -- -- $2M $493K
Accounts Receivable, Net $924.9K $2M $1.9M $2.4M $3.8M
Inventory $707.1K $808.3K $1.4M $1.8M $3.2M
Prepaid Expenses $572.7K -- -- -- --
Other Current Assets -- $799.2K $573.5K $598.9K $933.4K
Total Current Assets $14.4M $19.1M $9.2M $13.7M $32.8M
 
Property Plant And Equipment $263.8K $908.2K $703K $839.4K $8.9M
Long-Term Investments -- -- $132.5K -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $95.3K $111K $91.2K $539.4K
Total Assets $14.7M $20.1M $10.2M $14.6M $42.2M
 
Accounts Payable $180.5K $723.4K $569.7K $1.1M $1.2M
Accrued Expenses $586.9K $516.2K $662.6K $502K $518.1K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $18.3K $333.4K $353.7K $486.1K $748K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.9M $4.3M $3.6M $5.5M $10.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.1M $4.7M $3.8M $5.6M $17.5M
 
Common Stock $460 $690 $780 $2.7K $3.4K
Other Common Equity Adj -$12.7K -$60.7K $43.2K $83.7K -$14.4K
Common Equity $11.6M $15.4M $6.4M $9M $24.7M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.6M $15.4M $6.4M $9M $24.7M
 
Total Liabilities and Equity $14.7M $20.1M $10.2M $14.6M $42.2M
Cash and Short Terms $12.2M $15.5M $5.3M $8.9M $24.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $12.2M $15.5M $5.3M $6.9M $24.4M
Short Term Investments -- -- -- $2M $493K
Accounts Receivable, Net $924.9K $2M $1.9M $2.4M $3.8M
Inventory $707.1K $808.3K $1.4M $1.8M $3.2M
Prepaid Expenses $572.7K -- -- -- --
Other Current Assets -- $799.2K $573.5K $598.9K $933.4K
Total Current Assets $14.4M $19.1M $9.2M $13.7M $32.8M
 
Property Plant And Equipment $263.8K $908.2K $703K $839.4K $8.9M
Long-Term Investments -- -- $132.5K -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- $95.3K $111K $91.2K $539.4K
Total Assets $14.7M $20.1M $10.2M $14.6M $42.2M
 
Accounts Payable $180.5K $723.4K $569.7K $1.1M $1.2M
Accrued Expenses $586.9K $516.2K $662.6K $502K $518.1K
Current Portion Of Long-Term Debt -- -- -- -- --
Current Portion Of Capital Lease Obligations $18.3K $333.4K $353.7K $486.1K $748K
Other Current Liabilities -- -- -- -- --
Total Current Liabilities $2.9M $4.3M $3.6M $5.5M $10.2M
 
Long-Term Debt -- -- -- -- --
Capital Leases -- -- -- -- --
Total Liabilities $3.1M $4.7M $3.8M $5.6M $17.5M
 
Common Stock $460 $690 $780 $2.7K $3.4K
Other Common Equity Adj -$12.7K -$60.7K $43.2K $83.7K -$14.4K
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $11.6M $15.4M $6.4M $9M $24.7M
 
Total Liabilities and Equity $14.7M $20.1M $10.2M $14.6M $42.2M
Cash and Short Terms $12.2M $15.5M $5.3M $8.9M $24.9M
Total Debt -- -- -- -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$11.6M -$10.4M -$10.7M -$8.1M -$6.2M
Depreciation & Amoritzation $108.7K $336K $542.6K $517.7K $777K
Stock-Based Compensation $614.3K $1.1M $1.2M $1.1M $874.4K
Change in Accounts Receivable -$522.9K -$1M $47.5K -$495.6K -$1.6M
Change in Inventories -$271.6K -$118.2K -$607.4K -$384.8K -$1.4M
Cash From Operations -$9M -$9.5M -$10.2M -$6.2M -$3.3M
 
Capital Expenditures $45.8K $326.5K $111.8K $145.8K $1.4M
Cash Acquisitions -- -- -$199K -- --
Cash From Investing -$45.8K -$326.5K -$310.8K -$2M $260K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $24K -- -- -$8.1K -$199.5K
Cash From Financing $16.8M $13.2M $376.9K $9.7M $20.9M
 
Beginning Cash (CF) $4.5M $12.2M $15.5M $5.3M $6.9M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.7M $3.3M -$10.2M $1.5M $17.9M
Ending Cash (CF) $12.2M $15.5M $5.3M $6.9M $24.7M
 
Levered Free Cash Flow -$9.1M -$9.9M -$10.3M -$6.3M -$4.7M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$1.7M -$2.7M -$2.2M -$2.5M -$260.1K
Depreciation & Amoritzation $28.9K $114.2K $145.3K $80.2K $466K
Stock-Based Compensation $203.1K $265.4K $273.4K $334.1K $321.9K
Change in Accounts Receivable -$608.9K $235.7K -$315.3K $130K -$443.3K
Change in Inventories $52.7K -$171K $145.3K -$294.7K $178.2K
Cash From Operations -$1.2M -$1.8M -$2.5M -$2.4M $3.4M
 
Capital Expenditures $15.5K $23.9K $3.4K $31.7K $860.2K
Cash Acquisitions -- -- -- -- --
Cash From Investing -$15.5K -$23.9K -$3.4K $2.3M -$1.4M
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $18.9K -- -- $30 --
Cash From Financing $18.9K $4.8M $376.9K $30 $15.8M
 
Beginning Cash (CF) $13.4M $12.6M $7.4M $6.9M $7M
Foreign Exchange Rate Adjustment -$710 -$9.5K $16.7K $20.8K -$32.9K
Additions / Reductions -$1.2M $2.9M -$2.1M -$61.3K $17.8M
Ending Cash (CF) $12.2M $15.5M $5.3M $6.9M $24.7M
 
Levered Free Cash Flow -$1.2M -$1.9M -$2.5M -$2.4M $2.5M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$11.6M -$10.4M -$10.7M -$8.1M -$6.2M
Depreciation & Amoritzation $108.7K $336K $542.6K $517.7K $777K
Stock-Based Compensation $614.3K $1.1M $1.2M $1.1M $874.4K
Change in Accounts Receivable -$522.9K -$1M $47.4K -$495.6K -$1.6M
Change in Inventories -$271.5K -$118.2K -$607.4K -$384.8K -$1.4M
Cash From Operations -$9M -$9.5M -$10.2M -$6.2M -$3.3M
 
Capital Expenditures $45.8K $326.5K $111.8K $145.8K $1.4M
Cash Acquisitions -- -- -$199K -- --
Cash From Investing -$45.8K -$326.5K -$310.8K -$2M $260K
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -$2M -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities $24K -- -- -- --
Cash From Financing $16.8M $13.2M $376.9K $9.7M $20.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions $7.7M $3.3M -$10.2M $1.5M $17.9M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -$9.1M -$9.9M -$10.3M -$6.3M -$4.7M
Period Ending 2021-12-31 2022-12-31 2023-12-31 2024-12-31 2025-12-31
Net Income to Stockholders -$10.4M -$10.7M -$8.1M -$6.2M --
Depreciation & Amoritzation $336K $542.6K $517.7K $777K --
Stock-Based Compensation $1.1M $1.2M $1.1M $874.5K --
Change in Accounts Receivable -$1M $47.5K -$495.6K -$1.6M --
Change in Inventories -$118.2K -$607.4K -$384.8K -$1.4M --
Cash From Operations -$9.5M -$10.2M -$6.2M -$3.3M --
 
Capital Expenditures $326.5K $111.8K $145.9K $1.4M --
Cash Acquisitions -- -$199K -- -- --
Cash From Investing -$326.5K -$310.8K -$2M $260K --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- -- -- -- --
Long-Term Debt Repaid -- -- -- -- --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$8.1K -$199.5K --
Cash From Financing $13.2M $376.9K $9.7M $20.9M --
 
Beginning Cash (CF) $56M $46.1M $27.5M $25.1M --
Foreign Exchange Rate Adjustment -$10.4K -$10.9K $14.2K -$26.4K --
Additions / Reductions $3.3M -$10.2M $1.5M $17.9M --
Ending Cash (CF) $59.3M $35.9M $29.1M $43M --
 
Levered Free Cash Flow -$9.9M -$10.3M -$6.3M -$4.7M --

SEE THE 1% OF STOCKS YOU NEED TO OWN FOR MASSIVE RETURNS

GET BETTER TRADE IDEAS

Popular

Is Reddit a Buy on the Dip?
Is Reddit a Buy on the Dip?

Reddit (NYSE:RDDT) share price has been on the proverbial ropes…

Qualcomm Stock: 5G Leader at a Bargain Price?
Qualcomm Stock: 5G Leader at a Bargain Price?

Chip giant QUALCOMM Incorporated (NASDAQ:QCOM) was the ultimate chip company…

What Is Buffett Buying and Selling Now?
What Is Buffett Buying and Selling Now?

In Q4 of last year, Warren Buffett made a few…

Stock Ideas

Buy
52
Is AAPL Stock a Buy?

Market Cap: $3.2T
P/E Ratio: 35x

Buy
56
Is NVDA Stock a Buy?

Market Cap: $3T
P/E Ratio: 41x

Buy
51
Is MSFT Stock a Buy?

Market Cap: $2.9T
P/E Ratio: 33x

Alerts

Buy
59
GRRR alert for Mar 15

Gorilla Technology Group [GRRR] is up 29.72% over the past day.

Sell
49
SMTC alert for Mar 15

Semtech [SMTC] is up 21.28% over the past day.

Buy
62
PLPC alert for Mar 15

Preformed Line Products [PLPC] is up 17.38% over the past day.

THE #1 STOCK ANALYSIS TOOL
TO MAKE SMARTER BUY AND SELL DECISIONS

Show me the best stock