LFWD
Lifeward Ltd.
Company overview
- Market capitalization
- $19.60M
- Employees
- 81
- Latest publication
- 2026-09-29
About Lifeward Ltd.
Lifeward Ltd., a medical device company, designs, develops, and commercializes technologies that enable mobility and wellness in rehabilitation and daily life for individuals with physical and neurological conditions in the United States, Europe, Germany, the Asia-Pacific, and internationally. It offers ReWalk personal exoskeleton and rehabilitation exoskeleton devices for individuals with spinal cord injury; ReStore Exo-Suit, a soft exo-suit intended for use in the rehabilitation of individuals with lower limb disability due to stroke; AlterG Anti-Gravity System for use in physical and neurological rehabilitation and athletic training; MyoCycle devices; and ReBoot, a personal soft exo-suit for home and community use by individuals' post-stroke. The company markets and sells its products directly to institutions and individuals, as well as through third-party distributors. The company was formerly known as ReWalk Robotics Ltd. and changed its name to Lifeward Ltd. in September 2024. Lifeward Ltd. was incorporated in 2001 and is based in Yokneam Illit, Israel.
Financial statements
Income Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 6,623,000USD | 3,923,000USD | 5,081,000USD | 6,195,000USD | 5,724,000USD | 5,034,000USD | 7,545,000USD | 6,128,000USD |
| Cost Of Revenue | 3,914,000USD | 2,581,000USD | 3,993,000USD | 3,488,000USD | 3,213,000USD | 2,912,000USD | 5,701,000USD | 3,908,000USD |
| Gross Profit | 2,709,000USD | 1,342,000USD | 1,088,000USD | 2,707,000USD | 2,511,000USD | 2,122,000USD | 1,844,000USD | 2,220,000USD |
| Research Development | 1,754,000USD | 5,845,000USD | 843,000USD | 721,000USD | 767,000USD | 918,000USD | 1,131,000USD | 998,000USD |
| Selling General Administrative | 1,576,000USD | 2,565,000USD | 2,278,000USD | 1,958,000USD | 1,739,000USD | 2,220,000USD | 1,771,000USD | 240,000USD |
| Selling And Marketing Expenses | 3,531,000USD | 3,271,000USD | 3,085,000USD | 3,168,000USD | 3,785,000USD | 3,837,000USD | 4,376,000USD | 4,156,000USD |
| General And Administrative Expenses | 1,576,000USD | — | — | — | — | — | — | — |
| Total Operating Expenses | 6,861,000USD | 11,681,000USD | 6,206,000USD | 5,847,000USD | 9,074,000USD | 6,975,000USD | 11,371,000USD | 5,394,000USD |
| Operating Income | -4,152,000USD | -10,339,000USD | -5,118,000USD | -3,140,000USD | -6,563,000USD | -4,853,000USD | -9,527,000USD | -3,174,000USD |
| Total Other Income Expense Net | -7,357,000USD | -448,000USD | -303,000USD | -23,000USD | -6,562,000USD | 30,000USD | -5,748,000USD | -3,084,000USD |
| Interest Expense | 7,074,000USD | 448,000USD | 303,000USD | 29,000USD | 39,000USD | 31,000USD | 31,000USD | 26,000USD |
| Income Before Tax | -11,509,000USD | -10,787,000USD | -5,421,000USD | -3,163,000USD | -13,125,000USD | -4,823,000USD | -15,275,000USD | -6,258,000USD |
| Income Tax Expense | 10,000USD | 6,000USD | -73,000USD | 7,000USD | -6,563,000USD | 11,000USD | 3,000USD | -3,174,000USD |
| Net Income | -11,519,000USD | -10,793,000USD | -5,348,000USD | -3,170,000USD | -6,562,000USD | -4,834,000USD | -15,278,000USD | -3,084,000USD |
| Ebitda | — | -10,339,000USD | -5,046,000USD | -3,051,000USD | -3,692,000USD | -4,702,000USD | -4,468,000USD | -2,208,000USD |
| Net Interest Income | — | — | -463,000USD | -25,000USD | 26,000USD | 25,000USD | 21,000USD | 81,000USD |
| Tax Provision | — | — | -73,000USD | 7,000USD | 0USD | 11,000USD | 3,000USD | 29,000USD |
| Net Income From Continuing Ops | — | — | -5,348,000USD | -3,170,000USD | -6,562,000USD | -4,834,000USD | -15,278,000USD | -3,084,000USD |
| Ebit | — | — | -5,118,000USD | -3,134,000USD | -3,780,000USD | -4,792,000USD | -5,434,000USD | -3,174,000USD |
| Depreciation And Amortization | — | — | 72,000USD | 83,000USD | 88,000USD | 90,000USD | 966,000USD | 966,000USD |
| Reconciled Depreciation | — | — | 72,000USD | 83,000USD | 88,000USD | 90,000USD | 966,000USD | 966,000USD |
| Interest Income | — | — | — | 4,000USD | 65,000USD | 56,000USD | 52,000USD | 107,000USD |
| Unclassified Operating Expenses | — | — | — | — | 2,783,000USD | — | 4,093,000USD | — |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 22,034,000USD | 25,663,000USD | 13,854,000USD | 5,511,000USD | 5,966,000USD | 4,393,000USD | 4,873,000USD | 6,545,000USD |
| Cost Of Revenue | 13,606,000USD | 17,447,000USD | 9,401,000USD | 3,606,000USD | 3,063,000USD | 2,204,000USD | 2,147,000USD | 3,720,000USD |
| Gross Profit | 8,428,000USD | 8,216,000USD | 4,453,000USD | 1,905,000USD | 2,903,000USD | 2,189,000USD | 2,726,000USD | 2,825,000USD |
| Research Development | 3,249,000USD | 4,625,000USD | 4,148,000USD | 4,031,000USD | 2,939,000USD | 3,459,000USD | 5,348,000USD | 7,349,000USD |
| Selling General Administrative | 8,195,000USD | 5,195,000USD | 9,995,000USD | 7,134,000USD | 5,626,000USD | 4,980,000USD | 5,259,000USD | 6,793,000USD |
| Selling And Marketing Expenses | 13,875,000USD | 17,949,000USD | 13,922,000USD | 9,842,000USD | 6,993,000USD | 5,754,000USD | 6,167,000USD | 7,897,000USD |
| Total Operating Expenses | 25,319,000USD | 27,769,000USD | 28,065,000USD | 21,007,000USD | 15,558,000USD | 14,193,000USD | 16,774,000USD | 22,039,000USD |
| Operating Income | -16,891,000USD | -19,553,000USD | -23,612,000USD | -19,102,000USD | -12,655,000USD | -12,004,000USD | -14,048,000USD | -19,214,000USD |
| Interest Expense | 295,000USD | 128,000USD | 20,000USD | 22,000USD | 25,000USD | 930,000USD | 1,530,000USD | 2,424,000USD |
| Net Interest Income | -437,000USD | 515,000USD | 1,334,000USD | -22,000USD | -25,000USD | -930,000USD | — | — |
| Income Before Tax | -19,969,000USD | -28,899,000USD | -22,145,000USD | -19,102,000USD | -12,642,000USD | -12,925,000USD | -15,544,000USD | -21,680,000USD |
| Income Tax Expense | -55,000USD | 43,000USD | -12,000USD | 467,000USD | 94,000USD | 51,000USD | 7,000USD | -5,000USD |
| Tax Provision | -55,000USD | 43,000USD | -12,000USD | 467,000USD | 94,000USD | 51,000USD | — | — |
| Net Income | -19,914,000USD | -28,942,000USD | -22,133,000USD | -19,569,000USD | -12,736,000USD | -12,976,000USD | -15,551,000USD | -21,675,000USD |
| Net Income From Continuing Ops | -19,914,000USD | -28,942,000USD | -22,133,000USD | -19,569,000USD | -12,736,000USD | -12,976,000USD | — | — |
| Ebit | -16,891,000USD | -28,771,000USD | -23,612,000USD | -19,102,000USD | -12,655,000USD | -12,018,000USD | -14,045,000USD | -19,256,000USD |
| Ebitda | -16,558,000USD | -24,930,000USD | -21,765,000USD | -18,900,000USD | -12,389,000USD | -11,733,000USD | -13,724,000USD | -18,793,000USD |
| Depreciation And Amortization | 333,000USD | 3,841,000USD | 1,847,000USD | 202,000USD | 266,000USD | 285,000USD | 321,000USD | 463,000USD |
| Reconciled Depreciation | 333,000USD | 3,841,000USD | 1,847,000USD | 202,000USD | 266,000USD | 285,000USD | — | — |
| Total Other Income Expense Net | -3,078,000USD | -9,346,000USD | 1,467,000USD | 22,000USD | 13,000USD | -921,000USD | -1,496,000USD | -2,466,000USD |
| Interest Income | — | 643,000USD | 1,354,000USD | 0USD | 0USD | — | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 35,000,000USD | 33,419,000USD | 22,900,000USD | 23,168,000USD | 26,777,000USD | 28,809,000USD | 30,487,000USD | 45,770,000USD |
| Cash And Equivalents | 9,448,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 25,947,000USD | 25,557,000USD | 15,807,000USD | 17,346,000USD | 20,710,000USD | 19,818,000USD | 21,294,000USD | 25,614,000USD |
| Other Current Assets | 1,979,000USD | 2,220,000USD | 1,768,000USD | 1,919,000USD | 2,085,000USD | 2,123,000USD | 1,624,000USD | 1,818,000USD |
| Other Non Current Assets | 488,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 22,784,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 11,159,000USD | 10,635,000USD | 12,039,000USD | 9,053,000USD | 10,360,000USD | 9,071,000USD | 10,225,000USD | 9,657,000USD |
| Other Current Liabilities | 1,758,000USD | — | — | — | — | — | — | — |
| Other Non Current Liabilities | 54,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 12,216,000USD | 6,291,000USD | 8,408,000USD | 12,755,000USD | 15,110,000USD | 18,456,000USD | 18,849,000USD | 33,893,000USD |
| Total Equity Including Noncontrolling Interest | 12,216,000USD | — | — | — | — | — | — | — |
| Deferred Revenue | 932,000USD | — | — | — | — | — | — | — |
| Net Receivables | 7,861,000USD | 5,664,000USD | 6,138,000USD | 6,126,000USD | 5,864,000USD | 5,165,000USD | 6,004,000USD | 5,843,000USD |
| Inventory | 6,151,000USD | 6,251,000USD | 5,732,000USD | 7,111,000USD | 7,622,000USD | 6,802,000USD | 6,723,000USD | 7,300,000USD |
| Property Plant Equipment Net | 3,000,000USD | 2,062,000USD | 2,129,000USD | 862,000USD | 1,084,000USD | 1,234,000USD | 1,415,000USD | 2,162,000USD |
| Goodwill | 4,755,000USD | — | — | — | — | — | — | — |
| Accounts Payable | 6,135,000USD | 6,376,000USD | 5,590,000USD | 5,251,000USD | 6,113,000USD | 4,466,000USD | 5,022,000USD | 4,992,000USD |
| Short Term Debt | 743,000USD | 425,000USD | 425,000USD | 149,000USD | 296,000USD | 571,000USD | 858,000USD | 936,000USD |
| Common Stock | 0USD | 6,215,000USD | 9,418,000USD | 8,652,000USD | 8,025,000USD | 5,461,000USD | 4,590,000USD | 4,589,000USD |
| Retained Earnings | -307,051,000USD | -295,532,000USD | -284,739,000USD | -279,391,000USD | -276,221,000USD | -269,659,000USD | -264,825,000USD | -249,547,000USD |
| Total Liab | — | 27,128,000USD | 14,492,000USD | 10,413,000USD | 11,667,000USD | 10,353,000USD | 11,638,000USD | 11,877,000USD |
| Other Current Liab | — | 3,834,000USD | 6,024,000USD | 2,489,000USD | 2,785,000USD | 2,707,000USD | 3,097,000USD | 2,371,000USD |
| Good Will | — | 4,755,000USD | 4,755,000USD | 4,755,000USD | 4,755,000USD | 7,538,000USD | 7,538,000USD | 7,538,000USD |
| Cash | — | 11,422,000USD | 2,169,000USD | 2,190,000USD | 5,139,000USD | 5,728,000USD | 6,943,000USD | 10,653,000USD |
| Cash And Short Term Investments | — | 11,422,000USD | 2,169,000USD | 2,190,000USD | 5,139,000USD | 5,728,000USD | 6,943,000USD | 10,653,000USD |
| Net Debt | — | -2,608,000USD | -585,000USD | -1,953,000USD | -4,764,000USD | -5,109,000USD | -6,063,000USD | -9,672,000USD |
| Short Long Term Debt Total | — | 8,814,000USD | 1,584,000USD | 237,000USD | 375,000USD | 619,000USD | 880,000USD | 981,000USD |
| Common Stock Shares Outstanding | — | 1,610,969shares | 1,487,519shares | 1,334,583shares | 935,411shares | 873,496shares | 733,672shares | 729,448shares |
| Non Current Assets Total | — | 7,862,000USD | 7,093,000USD | 5,821,999USD | 6,067,000USD | 8,991,000USD | 9,192,999USD | 20,156,000USD |
| Non Current Liabilities Total | — | 16,493,000USD | 2,453,000USD | 1,359,999USD | 1,307,000USD | 1,282,000USD | 1,413,000USD | 2,220,000USD |
| Non Currrent Assets Other | — | 1,045,000USD | -201,000USD | 204,999USD | 228,000USD | -141,000USD | -122,000USD | 75,000USD |
| Unclassified Non Current Liabilities | — | 16,493,000USD | 2,392,000USD | 1,296,999USD | 1,256,000USD | 1,221,000USD | 1,346,000USD | 1,346,000USD |
| Unclassified Equity | — | 295,608,000USD | 274,311,000USD | 274,842,000USD | 275,281,000USD | 277,193,000USD | 274,494,000USD | 274,262,000USD |
| Capital Stock | — | — | 9,418,000USD | 8,652,000USD | 8,025,000USD | 5,461,000USD | 4,590,000USD | 4,589,000USD |
| Short Long Term Debt | — | — | 2,803,000USD | — | — | — | — | — |
| Property Plant Equipment Gross | — | — | 9,440,000USD | 862,000USD | 1,084,000USD | 1,234,000USD | 8,449,000USD | 2,162,000USD |
| Non Current Liabilities Other | — | — | 61,000USD | 63,000USD | 51,000USD | 61,000USD | 67,000USD | 874,000USD |
| Net Working Capital | — | — | 3,768,000USD | 8,293,000USD | 10,350,000USD | 10,747,000USD | 11,069,000USD | 15,957,000USD |
| Unclassified Current Liabilities | — | — | -2,803,000USD | — | — | — | — | — |
| Current Deferred Revenue | — | — | — | 1,164,000USD | 1,166,000USD | 1,327,000USD | 1,248,000USD | 1,358,000USD |
| Intangible Assets | — | — | — | — | — | — | — | 10,020,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-09-30 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-09-30 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 22,900,000USD | 30,487,000USD | 63,192,000USD | 74,236,000USD | 94,750,000USD | 28,067,000USD | 24,372,000USD | 14,962,000USD |
| Other Current Assets | 1,768,000USD | 1,624,000USD | 1,000,000USD | 649,000USD | 610,000USD | 120,000USD | 657,000USD | 693,000USD |
| Total Liab | 14,492,000USD | 11,638,000USD | 16,682,000USD | 6,071,000USD | 5,367,000USD | 6,293,000USD | 13,592,000USD | 13,017,000USD |
| Total Stockholder Equity | 8,408,000USD | 18,849,000USD | 46,510,000USD | 68,165,000USD | 89,383,000USD | 21,774,000USD | 10,780,000USD | 1,945,000USD |
| Other Current Liab | 6,024,000USD | 3,097,000USD | 3,926,000USD | 1,967,000USD | 1,697,000USD | 1,299,000USD | 1,072,000USD | 1,095,000USD |
| Common Stock | 6,215,000USD | 4,590,000USD | 4,487,000USD | 4,489,000USD | 4,661,000USD | 1,827,000USD | 504,000USD | 193,000USD |
| Capital Stock | 9,418,000USD | 4,590,000USD | — | 4,489,000USD | 4,661,000USD | — | — | — |
| Retained Earnings | -284,739,000USD | -264,825,000USD | -235,883,000USD | -213,750,000USD | -194,181,000USD | -181,445,000USD | -168,469,000USD | -152,918,000USD |
| Good Will | 4,755,000USD | 7,538,000USD | 7,538,000USD | 0USD | — | — | — | — |
| Cash | 2,169,000USD | 6,943,000USD | 28,083,000USD | 67,896,000USD | 88,337,000USD | 20,350,000USD | 16,253,000USD | 9,546,000USD |
| Cash And Short Term Investments | 2,169,000USD | 6,943,000USD | 28,083,000USD | 67,896,000USD | 88,337,000USD | 20,350,000USD | 16,253,000USD | 9,546,000USD |
| Total Current Assets | 15,807,000USD | 21,294,000USD | 39,222,000USD | 72,510,000USD | 92,521,000USD | 25,248,000USD | 21,073,000USD | 13,237,000USD |
| Total Current Liabilities | 12,039,000USD | 10,225,000USD | 11,795,000USD | 4,782,000USD | 4,038,000USD | 4,668,000USD | 10,168,000USD | 5,382,000USD |
| Net Debt | -585,000USD | -6,063,000USD | -26,180,000USD | -66,999,000USD | -87,278,000USD | -18,767,000USD | -7,336,000USD | -859,000USD |
| Short Term Debt | 425,000USD | 858,000USD | 1,296,000USD | 564,000USD | 641,000USD | 660,000USD | 6,075,000USD | 1,722,000USD |
| Short Long Term Debt | 2,803,000USD | — | — | — | — | — | 5,438,000USD | — |
| Short Long Term Debt Total | 1,584,000USD | 880,000USD | 1,903,000USD | 897,000USD | 1,059,000USD | 1,583,000USD | 8,917,000USD | 8,687,000USD |
| Net Receivables | 6,138,000USD | 6,004,000USD | 3,120,000USD | 1,036,000USD | 585,000USD | 684,000USD | 794,000USD | 758,000USD |
| Inventory | 5,732,000USD | 6,723,000USD | 5,653,000USD | 2,929,000USD | 2,989,000USD | 3,542,000USD | 3,369,000USD | 2,611,000USD |
| Accounts Payable | 5,590,000USD | 5,022,000USD | 5,069,000USD | 1,950,000USD | 1,384,000USD | 2,268,000USD | 2,698,000USD | 2,328,000USD |
| Property Plant Equipment Net | 2,129,000USD | 1,415,000USD | 3,123,000USD | 1,032,000USD | 1,165,000USD | 1,786,000USD | 2,238,000USD | 626,000USD |
| Property Plant Equipment Gross | 9,440,000USD | 8,449,000USD | — | 4,657,000USD | 4,588,000USD | — | — | — |
| Common Stock Shares Outstanding | 11,605,210shares | 723,983shares | — | 742,308shares | 570,434shares | — | 68,583shares | 17,523shares |
| Non Current Assets Total | 7,093,000USD | 9,192,999USD | 23,970,000USD | 1,726,000USD | 2,229,000USD | 2,819,000USD | 3,298,999USD | 1,725,000USD |
| Non Current Liabilities Total | 2,453,000USD | 1,413,000USD | 4,887,000USD | 1,289,000USD | 1,329,000USD | 1,625,000USD | 3,424,000USD | 7,635,000USD |
| Non Current Liabilities Other | 61,000USD | 67,000USD | — | 66,000USD | 45,000USD | — | — | — |
| Non Currrent Assets Other | -201,000USD | -122,000USD | 784,000USD | 35,000USD | 351,000USD | 329,000USD | 321,999USD | 298,000USD |
| Net Working Capital | 3,768,000USD | 11,069,000USD | — | 67,728,000USD | 88,483,000USD | — | — | — |
| Unclassified Current Liabilities | -2,803,000USD | — | — | — | — | — | -5,438,000USD | — |
| Unclassified Non Current Liabilities | 2,392,000USD | 1,346,000USD | 4,887,000USD | 1,223,000USD | 1,284,000USD | 1,625,000USD | 1,897,000USD | 7,635,000USD |
| Unclassified Equity | 277,514,000USD | 274,494,000USD | 277,906,000USD | 272,937,000USD | 274,242,000USD | 201,392,000USD | 178,745,000USD | 154,670,000USD |
| Other Assets | — | 1USD | — | — | — | — | 1USD | 1USD |
| Current Deferred Revenue | — | 1,248,000USD | 1,504,000USD | 301,000USD | 316,000USD | 441,000USD | 323,000USD | 237,000USD |
| Intangible Assets | — | — | 12,525,000USD | — | — | — | — | — |
| Unclassified Current Assets | — | — | 1,366,000USD | — | — | — | — | — |
| Long Term Debt | — | — | — | — | — | — | 1,527,000USD | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow YTD
| Metric | Q2 20262026-06-30 · USD |
|---|---|
| Depreciation | 220,000USD |
| Stock Based Compensation | 439,000USD |
| Change To Account Receivables | -1,723,000USD |
| Change To Inventory | -497,000USD |
| Change To Liabilities | 702,000USD |
| Change In Working Capital | -1,806,000USD |
| Operating Cash Flow | -9,680,000USD |
| Capital Expenditures | -8,000USD |
| Other Investing Activities | -6,500,000USD |
| Unclassified Investing Cash Flow | 12,980,000USD |
| Investing Cash Flow | 6,472,000USD |
| Financing Cash Flow | 10,505,000USD |
| Effect Of Forex Changes On Cash | 12,000USD |
| Change In Cash | 7,309,000USD |
| End Cash Flow | 9,888,000USD |
| Source | DisclosureDeterministicFinal |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -10,793,000USD | -16,230,000USD | -3,170,000USD | -6,562,000USD | -4,834,000USD | -15,278,000USD | -3,084,000USD | -4,304,000USD |
| Other Non Cash Items | 5,708,000USD | 10,469,000USD | -33,000USD | 2,112,000USD | -7,000USD | 9,549,000USD | -1,992,000USD | -484,000USD |
| Change To Account Receivables | 474,000USD | -12,000USD | -262,000USD | -699,000USD | 839,000USD | -161,000USD | -574,000USD | -1,778,000USD |
| Change To Inventory | -624,000USD | 1,361,000USD | 473,000USD | -852,000USD | -86,000USD | 1,603,000USD | -1,034,000USD | -1,215,000USD |
| Change In Working Capital | 1,410,000USD | 1,316,000USD | -896,000USD | 244,000USD | -962,000USD | 560,000USD | -639,000USD | -2,158,000USD |
| Total Cash From Operating Activities | -3,675,000USD | -3,555,000USD | -3,842,000USD | -3,936,000USD | -5,493,000USD | -3,969,000USD | -4,459,000USD | -5,617,000USD |
| Capital Expenditures | 0USD | -10,000USD | 0USD | 0USD | -5,000USD | -81,000USD | -81,000USD | 0USD |
| Free Cash Flow | -3,675,000USD | -3,565,000USD | -3,842,000USD | -3,936,000USD | -5,498,000USD | -3,969,000USD | -4,459,000USD | -5,617,000USD |
| Total Cashflows From Investing Activities | 6,500,000USD | -11,000USD | — | — | -5,000USD | -81,000USD | 18,149,000USD | — |
| Total Cash From Financing Activities | 6,422,000USD | 3,778,000USD | 646,000USD | 3,308,000USD | 4,471,000USD | 0USD | -5,707,000USD | 0USD |
| Change In Cash | 9,250,000USD | 219,000USD | -3,163,000USD | -565,000USD | -1,020,000USD | -3,906,000USD | -4,473,000USD | -5,617,000USD |
| Begin Period Cash Flow | 2,579,000USD | 2,360,000USD | 5,353,000USD | 6,088,000USD | 7,108,000USD | 11,014,000USD | 15,487,000USD | 20,744,000USD |
| End Period Cash Flow | 11,829,000USD | 2,579,000USD | 2,190,000USD | 5,523,000USD | 6,088,000USD | 7,108,000USD | 11,014,000USD | 15,131,000USD |
| Other Cashflows From Investing Activities | 6,500,000USD | -1,000USD | — | — | — | 81,000USD | 18,068,000USD | — |
| Other Cashflows From Financing Activities | 6,422,000USD | 1,563,000USD | 646,000USD | — | 4,471,000USD | — | -5,707,000USD | — |
| Depreciation | — | 268,000USD | 83,000USD | 88,000USD | 90,000USD | 966,000USD | 966,000USD | 953,000USD |
| Stock Based Compensation | — | 622,000USD | 174,000USD | 182,000USD | 220,000USD | 234,000USD | 290,000USD | 376,000USD |
| Issuance Of Capital Stock | — | 778,000USD | 646,000USD | 3,308,000USD | 4,471,000USD | — | 0USD | 0USD |
| Unclassified Financing Cash Flow | — | 1,437,000USD | — | — | -4,471,000USD | — | — | — |
| Investments | — | — | 0USD | 0USD | -5,000USD | 0USD | 0USD | 0USD |
| Sale Purchase Of Stock | — | — | — | — | — | 0USD | 6,000USD | 0USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -16,230,000USD | -28,942,000USD | -22,133,000USD | -19,569,000USD | -12,736,000USD | -12,976,000USD | -15,551,000USD | -21,675,000USD |
| Depreciation | 333,000USD | 3,841,000USD | 1,847,000USD | 202,000USD | 266,000USD | 285,000USD | 321,000USD | 463,000USD |
| Stock Based Compensation | 743,000USD | 1,281,000USD | 1,328,000USD | 993,000USD | 833,000USD | 749,000USD | 1,108,000USD | — |
| Other Non Cash Items | -1,374,000USD | 7,076,000USD | -326,000USD | 79,000USD | 1,718,000USD | -392,000USD | 2,637,000USD | 2,299,000USD |
| Change To Account Receivables | -134,000USD | -2,884,000USD | -311,000USD | -408,000USD | 99,000USD | 110,000USD | -36,000USD | 322,000USD |
| Change To Inventory | 896,000USD | -920,000USD | -277,000USD | -117,000USD | 432,000USD | -469,000USD | -1,221,000USD | 1,403,000USD |
| Change In Working Capital | -298,000USD | -4,974,000USD | -1,338,000USD | 88,000USD | 197,000USD | -211,000USD | -636,000USD | 2,955,000USD |
| Total Cash From Operating Activities | -16,826,000USD | -21,718,000USD | -20,667,000USD | -17,891,000USD | -11,469,000USD | -12,589,000USD | -14,815,000USD | -14,774,000USD |
| Capital Expenditures | -16,000USD | 0USD | -81,000USD | -25,000USD | -47,000USD | -73,000USD | -22,000USD | -13,000USD |
| Free Cash Flow | -16,826,000USD | -21,718,000USD | -20,748,000USD | -17,916,000USD | -11,516,000USD | -12,662,000USD | -14,837,000USD | -14,787,000USD |
| Total Cashflows From Investing Activities | -16,000USD | — | -18,149,000USD | -25,000USD | -47,000USD | -73,000USD | -22,000USD | -13,000USD |
| Net Borrowings | 1,437,000USD | 0USD | 0USD | 0USD | 0USD | — | — | — |
| Total Cash From Financing Activities | 12,203,000USD | 0USD | -992,000USD | -2,500,000USD | 79,512,000USD | 16,724,000USD | 21,482,000USD | 9,711,000USD |
| Sale Purchase Of Stock | 0USD | 0USD | -992,000USD | -2,500,000USD | 0USD | — | — | — |
| Issuance Of Capital Stock | 9,203,000USD | 0USD | 0USD | 0USD | 64,452,000USD | 19,074,000USD | — | — |
| Change In Cash | -4,529,000USD | -21,684,000USD | -39,763,000USD | -20,495,000USD | 67,996,000USD | 4,062,000USD | 6,645,000USD | -5,021,000USD |
| Begin Period Cash Flow | 7,108,000USD | 28,792,000USD | 68,555,000USD | 89,050,000USD | 21,054,000USD | 16,992,000USD | 10,347,000USD | 14,567,000USD |
| End Period Cash Flow | 2,579,000USD | 7,108,000USD | 28,792,000USD | 68,555,000USD | 89,050,000USD | 21,054,000USD | 16,992,000USD | 9,546,000USD |
| Other Cashflows From Financing Activities | 1,563,000USD | — | -18,149,000USD | -25,000USD | 15,060,000USD | 4,223,000USD | 11,395,000USD | — |
| Unclassified Financing Cash Flow | 9,203,000USD | — | 18,149,000USD | — | 64,452,000USD | -6,573,000USD | 10,087,000USD | — |
| Investments | — | 0USD | -18,149,000USD | -25,000USD | -47,000USD | -73,000USD | — | — |
| Unclassified Operating Cash Flow | — | — | — | — | -1,747,000USD | — | -2,694,000USD | 1,184,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
| Period | Dimension | Business / region | Revenue | Currency | Source |
|---|---|---|---|---|---|
| Q1 2026Quarterly · 2026-03-31 | Geography | Asia Pacific | 52,000 | USD | 0001178913-26-002862 |
| Q1 2026Quarterly · 2026-03-31 | Geography | Europe | 697,000 | USD | 0001178913-26-002862 |
| Q1 2026Quarterly · 2026-03-31 | Geography | Germany | 704,000 | USD | 0001178913-26-002862 |
| Q1 2026Quarterly · 2026-03-31 | Geography | Rest of World | 109,000 | USD | 0001178913-26-002862 |
| Q1 2026Quarterly · 2026-03-31 | Geography | United States | 2,361,000 | USD | 0001178913-26-002862 |
| Q1 2026Quarterly · 2026-03-31 | Product | Other | 409,000 | USD | 0001178913-26-002862 |
| Q1 2026Quarterly · 2026-03-31 | Product | Product | 2,967,000 | USD | 0001178913-26-002862 |
| Q1 2026Quarterly · 2026-03-31 | Product | Service And Warranty | 547,000 | USD | 0001178913-26-002862 |
| FY 2025Yearly · 2025-12-31 | Geography | Asia Pacific | 460,000 | USD | 0001178913-26-001208 |
| FY 2025Yearly · 2025-12-31 | Geography | Europe | 2,907,000 | USD | 0001178913-26-001208 |
| FY 2025Yearly · 2025-12-31 | Geography | Germany | 4,014,000 | USD | 0001178913-26-001208 |
| FY 2025Yearly · 2025-12-31 | Geography | Rest of World | 1,416,000 | USD | 0001178913-26-001208 |
| FY 2025Yearly · 2025-12-31 | Geography | United States | 13,237,000 | USD | 0001178913-26-001208 |
| FY 2025Yearly · 2025-12-31 | Product | Lease Of Products | 1,781,000 | USD | 0001178913-26-001208 |
| FY 2025Yearly · 2025-12-31 | Product | Product | 17,165,000 | USD | 0001178913-26-001208 |
| FY 2025Yearly · 2025-12-31 | Product | Service And Warranty | 3,088,000 | USD | 0001178913-26-001208 |
| Q3 2025Quarterly · 2025-09-30 | Geography | Asia Pacific | 103,000 | USD | 0001178913-25-003854 |
| Q3 2025Quarterly · 2025-09-30 | Geography | Europe | 627,000 | USD | 0001178913-25-003854 |
| Q3 2025Quarterly · 2025-09-30 | Geography | Germany | 1,192,000 | USD | 0001178913-25-003854 |
| Q3 2025Quarterly · 2025-09-30 | Geography | Rest of World | 229,000 | USD | 0001178913-25-003854 |
| Q3 2025Quarterly · 2025-09-30 | Geography | United States | 4,044,000 | USD | 0001178913-25-003854 |
| Q3 2025Quarterly · 2025-09-30 | Product | Other | 474,000 | USD | 0001178913-25-003854 |
| Q3 2025Quarterly · 2025-09-30 | Product | Product | 4,989,000 | USD | 0001178913-25-003854 |
| Q3 2025Quarterly · 2025-09-30 | Product | Service And Warranty | 732,000 | USD | 0001178913-25-003854 |
| Q2 2025Quarterly · 2025-06-30 | Geography | Asia Pacific | 124,000 | USD | 0001178913-25-002907 |
| Q2 2025Quarterly · 2025-06-30 | Geography | Europe | 2,103,000 | USD | 0001178913-25-002907 |
| Q2 2025Quarterly · 2025-06-30 | Geography | Rest of World | 435,000 | USD | 0001178913-25-002907 |
| Q2 2025Quarterly · 2025-06-30 | Geography | United States | 3,062,000 | USD | 0001178913-25-002907 |
| Q2 2025Quarterly · 2025-06-30 | Product | Other | 428,000 | USD | 0001178913-25-002907 |
| Q2 2025Quarterly · 2025-06-30 | Product | Product | 4,561,000 | USD | 0001178913-25-002907 |
| Q2 2025Quarterly · 2025-06-30 | Product | Service And Warranty | 735,000 | USD | 0001178913-25-002907 |
| Q1 2025Quarterly · 2025-03-31 | Geography | Asia Pacific | 42,000 | USD | 0001178913-26-002862 |
| Q1 2025Quarterly · 2025-03-31 | Geography | Europe | 555,000 | USD | 0001178913-26-002862 |
| Q1 2025Quarterly · 2025-03-31 | Geography | Germany | 780,000 | USD | 0001178913-26-002862 |
| Q1 2025Quarterly · 2025-03-31 | Geography | Rest of World | 448,000 | USD | 0001178913-26-002862 |
| Q1 2025Quarterly · 2025-03-31 | Geography | United States | 3,209,000 | USD | 0001178913-26-002862 |
| Q1 2025Quarterly · 2025-03-31 | Product | Other | 460,000 | USD | 0001178913-26-002862 |
| Q1 2025Quarterly · 2025-03-31 | Product | Product | 3,726,000 | USD | 0001178913-26-002862 |
| Q1 2025Quarterly · 2025-03-31 | Product | Service And Warranty | 848,000 | USD | 0001178913-26-002862 |
| Q4 2024Quarterly · 2024-12-31 | Geography | Asia Pacific | 281,000 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Geography | Europe | 3,650,000 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Geography | Rest of World | 243,000 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Geography | United States | 3,371,000 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Product | Other | 0 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Product | Product | 6,253,000 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Product | Service And Warranty | 1,511,000 | USD | Legacy provider |
| FY 2024Yearly · 2024-12-31 | Geography | Asia Pacific | 825,000 | USD | 0001178913-26-001208 |
| FY 2024Yearly · 2024-12-31 | Geography | Europe | 5,124,000 | USD | 0001178913-26-001208 |
| FY 2024Yearly · 2024-12-31 | Geography | Germany | 4,422,000 | USD | 0001178913-26-001208 |
| FY 2024Yearly · 2024-12-31 | Geography | Rest of World | 867,000 | USD | 0001178913-26-001208 |
| FY 2024Yearly · 2024-12-31 | Geography | United States | 14,425,000 | USD | 0001178913-26-001208 |
| FY 2024Yearly · 2024-12-31 | Product | Lease Of Products | 2,557,000 | USD | 0001178913-26-001208 |
| FY 2024Yearly · 2024-12-31 | Product | Product | 19,920,000 | USD | 0001178913-26-001208 |
| FY 2024Yearly · 2024-12-31 | Product | Service And Warranty | 3,186,000 | USD | 0001178913-26-001208 |
| Q3 2024Quarterly · 2024-09-30 | Geography | Asia Pacific | 150,000 | USD | 0001178913-25-003854 |
| Q3 2024Quarterly · 2024-09-30 | Geography | Europe | 775,000 | USD | 0001178913-25-003854 |
| Q3 2024Quarterly · 2024-09-30 | Geography | Germany | 1,644,000 | USD | 0001178913-25-003854 |
| Q3 2024Quarterly · 2024-09-30 | Geography | Rest of World | 101,000 | USD | 0001178913-25-003854 |
| Q3 2024Quarterly · 2024-09-30 | Geography | United States | 3,458,000 | USD | 0001178913-25-003854 |
| Q3 2024Quarterly · 2024-09-30 | Product | Other | 1,008,000 | USD | 0001178913-25-003854 |
| Q3 2024Quarterly · 2024-09-30 | Product | Product | 4,800,000 | USD | 0001178913-25-003854 |
| Q3 2024Quarterly · 2024-09-30 | Product | Service And Warranty | 320,000 | USD | 0001178913-25-003854 |
| Q2 2024Quarterly · 2024-06-30 | Geography | Asia Pacific | 214,000 | USD | 0001178913-25-002907 |
| Q2 2024Quarterly · 2024-06-30 | Geography | Europe | 2,308,000 | USD | 0001178913-25-002907 |
| Q2 2024Quarterly · 2024-06-30 | Geography | Rest of World | 336,000 | USD | 0001178913-25-002907 |
| Q2 2024Quarterly · 2024-06-30 | Geography | United States | 3,849,000 | USD | 0001178913-25-002907 |
| Q2 2024Quarterly · 2024-06-30 | Product | Other | 882,000 | USD | 0001178913-25-002907 |
| Q2 2024Quarterly · 2024-06-30 | Product | Product | 5,128,000 | USD | 0001178913-25-002907 |
| Q2 2024Quarterly · 2024-06-30 | Product | Service And Warranty | 697,000 | USD | 0001178913-25-002907 |
| Q1 2024Quarterly · 2024-03-31 | Geography | Asia Pacific | 180,000 | USD | 0001178913-25-001813 |
| Q1 2024Quarterly · 2024-03-31 | Geography | Europe | 1,169,000 | USD | 0001178913-25-001813 |
| Q1 2024Quarterly · 2024-03-31 | Geography | Rest of World | 187,000 | USD | 0001178913-25-001813 |
| Q1 2024Quarterly · 2024-03-31 | Geography | United States | 3,747,000 | USD | 0001178913-25-001813 |
| Q1 2024Quarterly · 2024-03-31 | Product | Other | 886,000 | USD | 0001178913-25-001813 |
| Q1 2024Quarterly · 2024-03-31 | Product | Product | 3,739,000 | USD | 0001178913-25-001813 |
| Q1 2024Quarterly · 2024-03-31 | Product | Service And Warranty | 658,000 | USD | 0001178913-25-001813 |
| FY 2023Yearly · 2023-12-31 | Geography | Asia Pacific | 387,000 | USD | 0001178913-26-001208 |
| FY 2023Yearly · 2023-12-31 | Geography | Europe | 2,340,000 | USD | 0001178913-26-001208 |
| FY 2023Yearly · 2023-12-31 | Geography | Germany | 2,704,000 | USD | 0001178913-26-001208 |
| FY 2023Yearly · 2023-12-31 | Geography | Rest of World | 787,000 | USD | 0001178913-26-001208 |
| FY 2023Yearly · 2023-12-31 | Geography | United States | 7,636,000 | USD | 0001178913-26-001208 |
| FY 2023Yearly · 2023-12-31 | Product | Lease Of Products | 1,033,000 | USD | 0001178913-26-001208 |
| FY 2023Yearly · 2023-12-31 | Product | Product | 10,681,000 | USD | 0001178913-26-001208 |
| FY 2023Yearly · 2023-12-31 | Product | Service And Warranty | 2,140,000 | USD | 0001178913-26-001208 |
| FY 2022Yearly · 2022-12-31 | Geography | Africa | 4,000 | USD | 0001178913-23-000722 |
| FY 2022Yearly · 2022-12-31 | Geography | Asia Pacific | 115,000 | USD | 0001178913-23-000722 |
| FY 2022Yearly · 2022-12-31 | Geography | Europe | 3,057,000 | USD | 0001178913-23-000722 |
| FY 2022Yearly · 2022-12-31 | Geography | IL | 32,000 | USD | 0001178913-23-000722 |
| FY 2022Yearly · 2022-12-31 | Geography | United States | 2,303,000 | USD | 0001178913-23-000722 |
| FY 2022Yearly · 2022-12-31 | Product | Other | 859,000 | USD | 0001178913-25-000736 |
| FY 2022Yearly · 2022-12-31 | Product | Product | 4,175,000 | USD | 0001178913-25-000736 |
| FY 2022Yearly · 2022-12-31 | Product | Service And Warranty | 477,000 | USD | 0001178913-25-000736 |
| FY 2021Yearly · 2021-12-31 | Geography | Asia Pacific | 60,000 | USD | 0001178913-24-000730 |
| FY 2021Yearly · 2021-12-31 | Geography | Europe | 3,381,000 | USD | 0001178913-24-000730 |
| FY 2021Yearly · 2021-12-31 | Geography | Rest of World | 6,000 | USD | 0001178913-24-000730 |
| FY 2021Yearly · 2021-12-31 | Geography | United States | 2,519,000 | USD | 0001178913-24-000730 |
| FY 2021Yearly · 2021-12-31 | Product | Other | 533,000 | USD | 0001178913-24-000730 |
| FY 2021Yearly · 2021-12-31 | Product | Product | 4,916,000 | USD | 0001178913-24-000730 |
| FY 2021Yearly · 2021-12-31 | Product | Service And Warranty | 517,000 | USD | 0001178913-24-000730 |
| FY 2020Yearly · 2020-12-31 | Geography | Africa | 2,000 | USD | 0001178913-23-000722 |
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.