Financhill
Sell
30

ICU Quote, Financials, Valuation and Earnings

Last price:
$0.26
Seasonality move :
5.25%
Day range:
$0.24 - $0.28
52-week range:
$0.22 - $3.07
Dividend yield:
0%
P/E ratio:
--
P/S ratio:
3.80x
P/B ratio:
0.81x
Volume:
1.7M
Avg. volume:
2.7M
1-year change:
-87.75%
Market cap:
$9.2M
Revenue:
$135K
EPS (TTM):
-$1.49
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Revenue -- -- -- -- $135K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- --
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $4M $2.8M $2.5M $6M $9.1M
Selling, General & Admin $2.4M $1.7M $6.9M $8.2M $8.9M
Other Inc / (Exp) $6.5M $64K $50K -$10.9M -$6.8M
Operating Expenses $6.5M $4.4M $9.4M $14.2M $17.8M
Operating Income -$6.5M -$4.4M -$9.4M -$14.2M -$17.8M
 
Net Interest Expenses -- $212K $630K $1.1M $244K
EBT. Incl. Unusual Items -$3.3M -$4.6M -$12.2M -$26.2M -$24.8M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $9K -$1K $1K -- $3K
Net Income to Company -$3.3M -$4.6M -$12.2M -$26.2M -$24.8M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$3.3M -$4.6M -$12.2M -$26.2M -$24.8M
 
Basic EPS (Cont. Ops) -$6.45 -$8.81 -$37.11 -$30.26 -$6.63
Diluted EPS (Cont. Ops) -$6.45 -$8.81 -$37.11 -$30.26 -$6.63
Weighted Average Basic Share $508K $521.6K $328.4K $866.8K $3.7M
Weighted Average Diluted Share $508K $521.6K $328.4K $866.8K $3.7M
 
EBITDA $41K -$4.4M -$9.4M -$14.2M -$17.8M
EBIT $41K -$4.4M -$9.4M -$14.2M -$17.8M
 
Revenue (Reported) -- -- -- -- $135K
Operating Income (Reported) -$6.5M -$4.4M -$9.4M -$14.2M -$17.8M
Operating Income (Adjusted) $41K -$4.4M -$9.4M -$14.2M -$17.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $68K $183K
Revenue Growth (YoY) -- -- -- -- 169.12%
 
Cost of Revenues -- -- -- -- $14K
Gross Profit -- -- -- -- $169K
Gross Profit Margin -- -- -- -- 92.35%
 
R&D Expenses -- $727K $1.1M $2.3M $1.9M
Selling, General & Admin $411.4K $1M $1.9M $2.2M $1.9M
Other Inc / (Exp) -- $1K -$4.1M $192K --
Operating Expenses $411.4K $1.8M $2.9M $4.5M $3.7M
Operating Income -$411.4K -$1.8M -$2.9M -$4.5M -$3.6M
 
Net Interest Expenses -- $123K $224K $272K --
EBT. Incl. Unusual Items $236K -$1.9M -$7.2M -$4.5M -$3.5M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1K -- -- --
Net Income to Company $236K -$1.9M -$7.2M -$4.5M -$3.5M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items $236K -$1.9M -$7.2M -$4.5M -$3.5M
 
Basic EPS (Cont. Ops) $0.45 -$6.53 -$9.02 -$1.10 -$0.13
Diluted EPS (Cont. Ops) -- -$6.53 -$9.02 -$1.10 -$0.13
Weighted Average Basic Share $521.6K $289.6K $801.9K $4.1M $26.4M
Weighted Average Diluted Share $521.6K $289.6K $801.9K $4.1M $26.4M
 
EBITDA -$411.4K -$1.8M -$2.9M -$4.5M -$3.6M
EBIT -$411.4K -$1.8M -$2.9M -$4.5M -$3.6M
 
Revenue (Reported) -- -- -- $68K $183K
Operating Income (Reported) -$411.4K -$1.8M -$2.9M -$4.5M -$3.6M
Operating Income (Adjusted) -$411.4K -$1.8M -$2.9M -$4.5M -$3.6M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $68K $881K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- --
Gross Profit -- -- -- -- $480K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses -- $2.2M $5.6M $7.4M $8.1M
Selling, General & Admin $752.3K $2.6M $11.2M $8.6M $6.7M
Other Inc / (Exp) -- $670K -$5.1M -$13.2M --
Operating Expenses $752.3K $4.3M $16.8M $16M $14.4M
Operating Income -$752.3K -$4.3M -$16.8M -$16M -$13.9M
 
Net Interest Expenses -- $483K $1M $696K $318K
EBT. Incl. Unusual Items -$45.5K -$3.7M -$25.2M -$30.3M -$13.7M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense -- $1K $5K -$2K $3K
Net Income to Company -- -$8.4M -$25.2M -$29.9M -$13.7M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$45.5K -$3.7M -$25.2M -$30.3M -$13.7M
 
Basic EPS (Cont. Ops) -$0.09 -$12.90 -$43.25 -$12.04 -$1.49
Diluted EPS (Cont. Ops) -- -$12.90 -$43.25 -$12.04 -$1.49
Weighted Average Basic Share
Weighted Average Diluted Share
 
EBITDA -$752.3K -$4.3M -$16.8M -$16M -$13.9M
EBIT -$752.3K -$4.3M -$16.8M -$16M -$13.9M
 
Revenue (Reported) -- -- -- $68K $881K
Operating Income (Reported) -$752.3K -$4.3M -$16.8M -$16M -$13.9M
Operating Income (Adjusted) -$752.3K -$4.3M -$16.8M -$16M -$13.9M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Revenue -- -- -- $68K $814K
Revenue Growth (YoY) -- -- -- -- --
 
Cost of Revenues -- -- -- -- $41K
Gross Profit -- -- -- -- $480K
Gross Profit Margin -- -- -- -- --
 
R&D Expenses $1.3M $1.7M $4.8M $6.4M $5.3M
Selling, General & Admin $1.4M $2.2M $6.5M $6.8M $4.6M
Other Inc / (Exp) $91K $579K -$4.6M -$6.9M $16K
Operating Expenses $2.7M $3.9M $11.3M $13.1M $9.6M
Operating Income -$2.7M -$3.9M -$11.3M -$13.1M -$9.2M
 
Net Interest Expenses -- $483K $882K $497K $318K
EBT. Incl. Unusual Items -$1.9M -$3.8M -$16.8M -$20.4M -$9.2M
Earnings of Discontinued Ops. -- -- -- -- --
Income Tax Expense $1K $1K $5K $3K $3K
Net Income to Company -$1.9M -$3.8M -$16.8M -$20.4M -$9.2M
 
Minority Interest in Earnings -- -- -- -- --
Net Income to Common Excl Extra Items -$1.9M -$3.8M -$16.8M -$20.4M -$9.2M
 
Basic EPS (Cont. Ops) -$3.82 -$13.12 -$26.73 -$6.85 -$0.75
Diluted EPS (Cont. Ops) -$4.27 -$13.12 -$26.73 -$6.85 -$0.75
Weighted Average Basic Share $1.5M $868.8K $1.9M $9.9M $46.3M
Weighted Average Diluted Share $1.5M $868.8K $1.9M $9.9M $46.3M
 
EBITDA -$2.6M -$3.9M -$11.3M -$13.1M -$9.2M
EBIT -$2.6M -$3.9M -$11.3M -$13.1M -$9.2M
 
Revenue (Reported) -- -- -- $68K $814K
Operating Income (Reported) -$2.7M -$3.9M -$11.3M -$13.1M -$9.2M
Operating Income (Adjusted) -$2.6M -$3.9M -$11.3M -$13.1M -$9.2M
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Cash and Equivalents $2.8M $510K $47K $176K $1.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- -- $112K
Inventory $55K -- -- -- --
Prepaid Expenses $45K $33K $1.5M $2.1M $1.8M
Other Current Assets -- -- -- -- --
Total Current Assets $2.9M $601K $1.5M $2.3M $3.8M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments -- -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets $2K $2K $1.5M $1.2M $892K
Total Assets $2.9M $603K $3M $3.5M $4.7M
 
Accounts Payable $382K -- -- -- $3M
Accrued Expenses $678K $186K $2.2M $1.5M $3.2M
Current Portion Of Long-Term Debt $20K $2.4M $1.2M $4.7M $574K
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- $471K $10.8M $2.3M $33K
Total Current Liabilities $1.1M $3.1M $16.1M $13M $6.8M
 
Long-Term Debt $63K $299K $7.7M $4.3M --
Capital Leases -- -- -- -- --
Total Liabilities $74.5M $3.4M $23.8M $17.4M $6.8M
 
Common Stock -- $1K $1K $5K $2K
Other Common Equity Adj -- -- -- -- --
Common Equity -$71.6M -$2.8M -$20.8M -$13.9M -$2.2M
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity -$71.6M -$2.8M -$20.8M -$13.9M -$2.2M
 
Total Liabilities and Equity $2.9M $603K $3M $3.5M $4.7M
Cash and Short Terms $2.8M $510K $47K $176K $1.8M
Total Debt -- $299K $7.7M $4.3M --
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Cash and Equivalents $165.8K $107.2M $73K $2.1M $13.8M
Short Term Investments -- -- -- -- --
Accounts Receivable, Net -- -- -- $68K $221K
Inventory -- -- -- -- $83K
Prepaid Expenses $47.1K $132.9K $2.2M $1.5M $807K
Other Current Assets -- -- -- -- --
Total Current Assets $624.9K $107.3M $2.2M $3.6M $14.9M
 
Property Plant And Equipment -- -- -- -- --
Long-Term Investments $105.6M -- -- -- --
Goodwill -- -- -- -- --
Other Intangibles -- -- -- -- --
Other Long-Term Assets -- -- $2K $970K --
Total Assets $106.2M $107.3M $2.2M $4.6M $15.5M
 
Accounts Payable -- -- -- $3.7M $2M
Accrued Expenses -- -- $818K $1.1M --
Current Portion Of Long-Term Debt -- -- $4.4M -- --
Current Portion Of Capital Lease Obligations -- -- -- -- --
Other Current Liabilities -- -- $1.5M $110K --
Total Current Liabilities $277.3K $9.4M $12.4M $6.6M $4.1M
 
Long-Term Debt -- -- $5.7M -- --
Capital Leases -- -- -- -- --
Total Liabilities $11.3M $9.4M $18.2M $6.6M $4.1M
 
Common Stock $105.6M $106.8M $3K $1K $3K
Other Common Equity Adj -- -- -- -- --
Common Equity -- -- -- -- --
Total Preferred Equity -- -- -- -- --
Minority Interest, Total -- -- -- -- --
Total Equity $94.9M $98M -$15.9M -$2.1M $11.5M
 
Total Liabilities and Equity $106.2M $107.3M $2.2M $4.6M $15.5M
Cash and Short Terms $165.8K $107.2M $73K $2.1M $13.8M
Total Debt -- -- $5.7M -- --
Period Ending 2020-12-31 2021-12-31 2022-12-31 2023-12-31 2024-12-31
Net Income to Stockholders -$3.3M -$4.6M -$12.2M -$26.2M -$24.8M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $14K $1.3M $1.9M $887K
Change in Accounts Receivable -- -- $4K $12K -$112K
Change in Inventories $137K $55K -- -- --
Cash From Operations -$5.6M -$5.1M -$7.8M -$10.3M -$16M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued $167K $2.8M $3.6M $8.8M $1.7M
Long-Term Debt Repaid -$300K -$20K -$78K -$5.3M -$6.1M
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$1.2M -$500K --
Cash From Financing $4.9M $2.8M $7.3M $10.4M $17.7M
 
Beginning Cash (CF) $3.5M $510K $47K $176K $1.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$680K -$2.3M -$463K $129K $1.6M
Ending Cash (CF) $2.8M -$1.8M -$416K $305K $3.5M
 
Levered Free Cash Flow -$5.6M -$5.1M -$7.8M -$10.3M -$16M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders $236K -$1.9M -$7.2M -$4.5M -$3.5M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $357K $484K $200K $290K
Change in Accounts Receivable -- -- -- -$68K -$4K
Change in Inventories -- -- -- -- -$6K
Cash From Operations -$53.3K -$914K -$1.3M -$5M -$3.8M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.4K -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued -- $350K $1.5M -- --
Long-Term Debt Repaid -- -- -$223K -$3.2M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -$116.1K $350K $1.4M $5.9M $11.3M
 
Beginning Cash (CF) $165.8K $116.8K $73K $2.1M $13.8M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$173.9K -$564K $60K $903K $7.5M
Ending Cash (CF) -$8K -$447.2K $133K $3M $21.2M
 
Levered Free Cash Flow -$53.3K -$914K -$1.3M -$5M -$3.8M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -- -$8.4M -$25.2M -$29.9M -$13.7M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation -- $709K $2.1M $1.1M $766K
Change in Accounts Receivable -- -- $16K -$68K -$153K
Change in Inventories -- -- -- -- --
Cash From Operations -- -$7.2M -$11.1M -$15.8M -$14.2M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -- $105.6M -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid
Long-Term Debt Issued -- $2.5M $8.1M $3.2M --
Long-Term Debt Repaid -- -$19K -$3.5M -$7.8M --
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -- -- --
Cash From Financing -- -$101.2M $11.1M $17.8M $25.9M
 
Beginning Cash (CF) -- -- -- -- --
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -- -$2.9M $24K $2M $11.7M
Ending Cash (CF) -- -- -- -- --
 
Levered Free Cash Flow -- -$7.2M -$11.1M -$15.8M -$14.2M
Period Ending 2021-09-30 2022-09-30 2023-09-30 2024-09-30 2025-09-30
Net Income to Stockholders -$1.9M -$3.8M -$16.8M -$20.4M -$9.2M
Depreciation & Amoritzation -- -- -- -- --
Stock-Based Compensation $6K $706K $1.5M $675K $554K
Change in Accounts Receivable -- -- $12K -$68K -$109K
Change in Inventories $55K -- -- -- -$83K
Cash From Operations -$2.7M -$2.5M -$5.8M -$11.3M -$9.5M
 
Capital Expenditures -- -- -- -- --
Cash Acquisitions -- -- -- -- --
Cash From Investing -$4.4K -- -- -- --
 
Dividends Paid (Ex Special Dividend) -- -- -- -- --
Special Dividend Paid -- -- -- -- --
Long-Term Debt Issued $500K $2M $6.6M $979K --
Long-Term Debt Repaid -$20K -- -$3.4M -$6M -$222K
Repurchase of Common Stock -- -- -- -- --
Other Financing Activities -- -- -$500K -- --
Cash From Financing $363.9K $2M $5.8M $13.2M $21.4M
 
Beginning Cash (CF) $4.1M $283.9K $811K $8.3M $25.4M
Foreign Exchange Rate Adjustment -- -- -- -- --
Additions / Reductions -$2.4M -$461K $26K $1.9M $11.9M
Ending Cash (CF) $1.7M -$177.1K $837K $10.2M $37.3M
 
Levered Free Cash Flow -$2.7M -$2.5M -$5.8M -$11.3M -$9.5M

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

GET BETTER TRADE IDEAS

Popular

Is DocuSign Stock Undervalued?
Is DocuSign Stock Undervalued?

Digital signature software business DocuSign (NASDAQ:DOCU) has been struggling over…

Is SentinelOne Stock Undervalued?
Is SentinelOne Stock Undervalued?

Cybersecurity major SentinelOne (NYSE:S) has struggled over several years, delivering…

Is Broadcom Stock on Sale?
Is Broadcom Stock on Sale?

Chip and software maker Broadcom (NASDAQ:AVGO) has been among the…

Stock Ideas

Buy
59
Is NVDA Stock a Buy?

Market Cap: $4.6T
P/E Ratio: 65x

Buy
55
Is AAPL Stock a Buy?

Market Cap: $4T
P/E Ratio: 37x

Buy
61
Is GOOG Stock a Buy?

Market Cap: $3.8T
P/E Ratio: 39x

Alerts

Buy
72
GLTO alert for Dec 27

Galecto, Inc. [GLTO] is up 16.92% over the past day.

Sell
20
SMX alert for Dec 27

SMX (Security Matters) Plc [SMX] is down 15.76% over the past day.

Sell
11
CDNAF alert for Dec 27

Canadian Tire Corp. Ltd. [CDNAF] is down 10% over the past day.

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

Show me the best stock