Financial Snapshot

Revenue
$24.78M
TTM
Gross Margin
42.36%
TTM
Net Earnings
-$54.21M
TTM
Current Assets
Q3 2024
Current Liabilities
Q3 2024
Current Ratio
94.05%
Q3 2024
Total Assets
Q3 2024
Total Liabilities
Q3 2024
Book Value
-$40.24M
Q3 2024
Cash
Q3 2024
P/E
-3.029
Nov 29, 2024 EST
Free Cash Flow
-$20.02M
TTM

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 2023 2022 2021 2020 2019 2018
Revenue $24.75M $49.19M $47.39M $42.68M $42.90M $39.04M
YoY Change -49.69% 3.79% 11.03% -0.51% 9.89%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 2023 2022 2021 2020 2019 2018
Revenue $24.75M $49.19M $47.39M $42.68M $42.90M $39.04M
Cost Of Revenue $13.69M $29.97M $28.37M $22.12M $23.13M $23.09M
Gross Profit $11.05M $19.22M $19.02M $20.56M $19.77M $15.95M
Gross Profit Margin 44.67% 39.08% 40.14% 48.17% 46.08% 40.86%

Selling, General & Admin Expense

Loading...

Research & Development

Loading...

Depreciation, Depletion & Amortization

Loading...

SGA Expense to Gross Profit Ratio

Loading...

R&D To Gross Profit Ratio

Loading...

DDA To Gross Profit Ratio

Loading...

Operating Expenses Total

Loading...

Operating Profits/Loss

Loading...

Operational Expenses

Concept 2023 2022 2021 2020 2019 2018
Selling, General & Admin $27.19M $36.82M $32.79M $28.21M $25.78M $21.69M
YoY Change -26.16% 12.3% 16.24% 9.41% 18.86%
% of Gross Profit 246.01% 191.56% 172.37% 137.18% 130.4% 135.99%
Research & Development $4.399M $8.940M $9.266M $5.954M $2.400M $2.480M
YoY Change -50.79% -3.52% 55.63% 148.08% -3.23%
% of Gross Profit 39.8% 46.51% 48.71% 28.96% 12.14% 15.55%
Depreciation & Amortization $3.748M $3.733M $3.730M $3.864M $3.860M $3.820M
YoY Change 0.4% 0.08% -3.47% 0.1% 1.05%
% of Gross Profit 33.91% 19.42% 19.61% 18.79% 19.52% 23.95%
Operating Expenses $41.58M $50.96M $42.05M $34.16M $28.18M $24.17M
YoY Change -18.41% 21.18% 23.11% 21.22% 16.59%
Operating Profit -$30.53M -$31.74M -$23.03M -$13.60M -$8.410M -$8.220M
YoY Change -3.82% 37.81% 69.37% 61.7% 2.31%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 2023 2022 2021 2020 2019 2018
Interest Expense $5.796M $5.282M $5.324M $5.633M -$5.380M -$5.520M
YoY Change 9.73% -0.79% -5.49% -204.7% -2.54%
% of Operating Profit
Other Income/Expense, Net -$4.899M $4.159M $3.579M -$2.567M $1.880M $700.0K
YoY Change -217.79% 16.21% -239.42% -236.54% 168.57%

Income/Loss

Pretax Income

Loading...

Income Tax

Loading...

Net Profits/Loss

Loading...

Pretax Income YoY Change

Loading...

Income Tax Rate

Loading...

Net Profits/Loss YoY Change

Loading...

Basic EPS

Loading...

Net Income To Revenue Ratio

Loading...

Pretax & Net Income

Concept 2023 2022 2021 2020 2019 2018
Pretax Income -$41.22M -$32.86M -$24.78M -$21.80M -$11.91M -$11.54M
YoY Change 25.43% 32.64% 13.66% 83.03% 3.21%
Income Tax $28.00K $34.00K $55.00K $26.00K $30.00K $30.00K
% Of Pretax Income
Net Earnings -$37.70M -$32.90M -$24.83M -$21.83M -$11.94M -$11.57M
YoY Change 14.59% 32.49% 13.78% 82.79% 3.2%
Net Earnings / Revenue -152.35% -66.89% -52.4% -51.13% -27.83% -29.64%
Basic Earnings Per Share -$2.07 -$2.38 -$2.38 -$8.88
Diluted Earnings Per Share -$2.07 -$2.38 -$2.38 -$8.88 -$1.167M -$1.131M

Assets & Liabilities

Cash & Short-Term Investments

Loading...

Cash & Equivalents

Loading...

Cash To Operating Expenses Ratio

Loading...

Inventory

Loading...

Receivables

Loading...

Total Short-Term Assets

Loading...

Property, Plant And Equipment

Loading...

Long-Term Investments

Loading...

Total Long-Term Assets

Loading...

Total Assets

Loading...

Net Income To Total Assets Percentage

Loading...

Accounts Payable

Loading...

Short-Term Debt

Loading...

Long Term Debt Due

Loading...

Total Short-Term Liabilities

Loading...

Long-Term Debt

Loading...

Other Long-Term Liabilities

Loading...

Total Long-Term Liabilities

Loading...

Total Liabilities

Loading...

Short-Term To Long-Term Debt Ratio

Loading...

Short-Term Assets To Debt Ratio

Loading...

Long-Term Debt To Net Income Ratio

Loading...

Assets & Liabilities

Concept 2023 2022 2021 2020 2019 2018
Cash & Short-Term Investments $19.28M $16.99M $30.39M $39.15M $2.480M $2.370M
YoY Change 13.46% -44.1% -22.37% 1478.63% 4.64%
Cash & Equivalents
Short-Term Investments
Other Short-Term Assets $2.165M $3.015M $1.485M $3.270M $1.550M $1.110M
YoY Change -28.19% 103.03% -54.59% 110.97% 39.64%
Inventory $3.853M $10.05M $9.554M $10.12M $7.190M $7.460M
Prepaid Expenses
Receivables $3.263M $6.830M $5.996M $7.170M $7.230M $7.200M
Other Receivables $2.696M $13.81M $0.00 $0.00 $0.00 $0.00
Total Short-Term Assets $31.25M $50.70M $47.43M $59.71M $18.45M $18.14M
YoY Change -38.36% 6.9% -20.57% 223.63% 1.71%
Property, Plant & Equipment $172.0K $1.403M $1.200M $1.160M $990.0K $870.0K
YoY Change -87.74% 16.92% 3.45% 17.17% 13.79%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $332.0K $1.670M $76.00K $80.00K $80.00K $80.00K
YoY Change -80.12% 2097.37% -5.0% 0.0% 0.0%
Total Long-Term Assets $12.18M $18.14M $19.74M $23.10M $26.32M $29.60M
YoY Change -32.89% -8.1% -14.54% -12.23% -11.08%
Total Assets $43.43M $68.84M $67.17M $82.81M $44.77M $47.74M
YoY Change
Accounts Payable $2.285M $2.328M $1.582M $2.050M $2.490M $1.590M
YoY Change -1.85% 47.16% -22.83% -17.67% 56.6%
Accrued Expenses $9.760M $10.79M $6.375M $6.320M $3.980M $4.640M
YoY Change -9.5% 69.18% 0.87% 58.79% -14.22%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $4.763M $6.510M $0.00 $0.00
YoY Change -100.0% -26.84%
Long-Term Debt Due $3.321M $0.00 $8.059M $6.310M $5.920M $3.000M
YoY Change -100.0% 27.72% 6.59% 97.33%
Total Short-Term Liabilities $43.04M $42.62M $26.00M $26.78M $18.27M $13.35M
YoY Change 0.99% 63.9% -2.91% 46.58% 36.85%
Long-Term Debt $20.36M $24.26M $10.41M $17.81M $19.86M $16.71M
YoY Change -16.09% 133.05% -41.55% -10.32% 18.85%
Other Long-Term Liabilities $18.64M $6.999M $17.24M $17.39M $17.30M $19.69M
YoY Change 166.25% -59.4% -0.87% 0.52% -12.14%
Total Long-Term Liabilities $38.99M $31.26M $27.65M $35.20M $37.16M $36.40M
YoY Change 24.74% 13.06% -21.45% -5.27% 2.09%
Total Liabilities $82.03M $73.87M $53.65M $61.98M $55.43M $49.74M
YoY Change 11.04% 37.7% -13.44% 11.82% 11.44%

Ownership

Basic Shares Outstanding

Loading...

Diluted Shares Outstanding

Loading...

Preferred Stock

Loading...

Treasury Stock Shares

Loading...

Stock Issuance & Repurchase

Loading...

Ownership Data

Concept 2023 2022 2021 2020 2019 2018
Basic Shares Outstanding 18.16M 13.83M 10.44M 2.853M
Diluted Shares Outstanding 18.16M 13.83M 10.44M 2.853M
Preferred Stock
Treasury Stock Shares

Return On Shareholders' Equity

Loading...

Book Value

Loading...

Free Cash Flow

Loading...

Free Cash Flow YoY

Loading...

Free Cash Flow Margin

Loading...

Dividends

Dividends

Loading...

Stock Price

Loading...
Market Cap: $164.17 Million

About ELUTIA INC.

Elutia, Inc. operates as a biotechnology company. The company is headquartered in Silver Spring, Maryland and currently employs 54 full-time employees. The company went IPO on 2020-10-08. Its portfolio of products spans the Device Protection, Women’s Health and Cardiovascular markets. These products are primarily sold to healthcare providers or commercial partners. In Device Protection, it sells CanGaroo, a biological envelope, that is indicated for use with implantable electronic devices, including cardiac and neurostimulator devices. In Women’s Health, it has developed both patented and proprietary technologies, culminating in the creation of SimpliDerm, a biological matrix designed to leverage the inherent science of natural healing processes. In Cardiovascular, it sells its specialized porcine small intestine submucosa, which is also the tissue used to make CanGaroo, for use as an intracardiac and vascular patch, as well as for pericardial reconstruction. In addition, its TYKE product is designed for use in the neonatal patient population.

Industry: Biological Products, (No Diagnostic Substances) Peers: Adverum Biotechnologies, Inc. BIOXYTRAN, INC Candel Therapeutics, Inc. CytomX Therapeutics, Inc. GALECTIN THERAPEUTICS INC IMMUNIC, INC. Oncocyte Corp vTv Therapeutics Inc.