Financial Snapshot

Revenue
$3.336M
TTM
Gross Margin
31.73%
TTM
Net Earnings
-$13.69M
TTM
Current Assets
$13.33M
Q2 2024
Current Liabilities
$4.480M
Q2 2024
Current Ratio
297.48%
Q2 2024
Total Assets
$15.36M
Q2 2024
Total Liabilities
$4.749M
Q2 2024
Book Value
$10.61M
Q2 2024
Cash
$10.46M
Q2 2024
P/E
-2.135
Nov 14, 2024 EST
Free Cash Flow
-$11.37M
TTM

Revenues

Revenues

Loading...

Revenue YoY Change

Loading...

Revenues

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013
Revenue $3.229M $3.085M $4.138M $3.854M $1.684M $1.185M $703.0K $706.0K $2.978M $4.161M $1.240M
YoY Change 4.67% -25.45% 7.38% 128.82% 42.18% 68.49% -0.42% -76.29% -28.43% 235.56%

Expenses

Cost Of Revenues

Loading...

Gross Profit

Loading...

Gross Profit Margin

Loading...

Gross Profit

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013
Revenue $3.229M $3.085M $4.138M $3.854M $1.684M $1.185M $703.0K $706.0K $2.978M $4.161M $1.240M
Cost Of Revenue $1.929M $1.640M $1.943M $1.346M $1.099M $688.7K $524.6K $456.0K $1.898M $2.695M $1.580M
Gross Profit $1.300M $1.445M $2.195M $2.508M $585.7K $495.9K $178.4K $250.0K $1.080M $1.466M -$350.0K
Gross Profit Margin 40.26% 46.84% 53.04% 65.08% 34.77% 41.86% 25.38% 35.41% 36.27% 35.23% -28.23%

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 2017 2016 2015 2014 2013
Selling, General & Admin $8.603M $735.0K $6.042M $2.757M $2.375M $1.854M $1.368M $1.875M $11.03M $13.50M $9.770M
YoY Change 1070.48% -87.84% 119.15% 16.07% 28.09% 35.54% -27.02% -83.0% -18.29% 38.13%
% of Gross Profit 661.77% 50.87% 275.26% 109.92% 405.56% 373.96% 766.94% 749.88% 1021.02% 920.53%
Research & Development $8.273M $9.123M $5.877M $3.715M $2.804M $2.130M $1.517M $1.866M $3.792M $3.841M $2.850M
YoY Change -9.32% 55.23% 58.19% 32.48% 31.69% 40.41% -18.73% -50.79% -1.28% 34.77%
% of Gross Profit 636.38% 631.35% 267.74% 148.13% 478.86% 429.47% 850.16% 746.48% 351.11% 262.01%
Depreciation & Amortization $323.0K $248.0K $127.0K $251.2K $157.9K $34.04K $34.04K $61.03K $246.0K $440.0K $480.0K
YoY Change 30.24% 95.28% -49.44% 59.11% 363.79% 0.0% -44.23% -75.19% -44.09% -8.33%
% of Gross Profit 24.85% 17.16% 5.79% 10.01% 26.95% 6.86% 19.08% 24.41% 22.78% 30.01%
Operating Expenses $16.88M $9.858M $11.92M $6.623M $5.268M $3.999M $2.896M $3.753M $14.86M $17.41M $12.72M
YoY Change 71.19% -17.29% 79.95% 25.72% 31.73% 38.1% -22.83% -74.74% -14.69% 36.9%
Operating Profit -$15.58M -$16.74M -$9.724M -$4.115M -$4.683M -$3.503M -$2.718M -$3.503M -$13.78M -$15.95M -$13.07M
YoY Change -6.95% 72.14% 136.29% -12.12% 33.66% 28.91% -22.42% -74.57% -13.62% 22.02%

Interest Expenses

Loading...

Interest Expenses To Operating Income %

Loading...

Other Expense/Income

Loading...

Interest & Other Expense/Income

Concept 2023 2022 2021 2020 2019 2018 2017 2016 2015 2014 2013
Interest Expense $924.0K -$239.0K -$171.0K -$310.1K -$167.8K -$402.0K -$215.1K $4.401K $34.00K $84.00K -$1.520M
YoY Change -486.61% 39.77% -44.86% 84.79% -58.25% 86.9% -4986.98% -87.06% -59.52% -105.53%
% of Operating Profit
Other Income/Expense, Net $924.0K -$239.0K -$171.0K $412.0K -$192.5K -$904.0K -$2.492M -$1.340M
YoY Change -486.61% 39.77% -141.5% -78.71% -63.72% 85.97%

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 2017 2016 2015 2014 2013
Pretax Income -$14.65M -$16.98M -$9.895M -$4.425M -$4.851M -$3.905M -$2.933M -$3.691M -$14.65M -$18.36M -$15.93M
YoY Change -13.7% 71.58% 123.6% -8.77% 24.2% 33.17% -20.54% -74.8% -20.21% 15.23%
Income Tax
% Of Pretax Income
Net Earnings -$14.65M -$16.98M -$9.895M -$4.425M -$4.851M -$3.905M -$2.933M -$3.691M -$14.65M -$18.36M -$15.93M
YoY Change -13.7% 71.58% 123.6% -8.77% 24.2% 33.17% -20.54% -74.8% -20.21% 15.23%
Net Earnings / Revenue -453.76% -550.34% -239.13% -114.83% -288.0% -329.7% -417.15% -522.82% -491.81% -441.14% -1284.68%
Basic Earnings Per Share $0.32 $0.46 $0.35 $0.22
Diluted Earnings Per Share -$0.32 $0.46 -$346.6K -$258.4K -$356.1K -$334.2K -$230.7K -$290.3K -$144.0K -$180.5K -$156.6K

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 2017 2016 2015 2014 2013
Cash & Short-Term Investments $11.06M $23.66M $25.62M $7.708M $5.870M $4.634M $1.486M $3.179M $17.63M $10.14M $19.85M
YoY Change -53.24% -7.66% 232.38% 31.31% 26.68% 211.81% -53.25% -81.97% 73.89% -48.91%
Cash & Equivalents $11.06M $23.66M $25.62M $7.708M $5.870M $4.634M $1.486M $3.179M $17.63M $10.14M $19.85M
Short-Term Investments
Other Short-Term Assets $630.0K $1.536M $2.290M $260.0K
YoY Change -58.98% -32.93% 780.77%
Inventory $2.275M $2.857M $1.955M $1.078M $728.9K $721.8K $306.3K $360.6K $1.258M $1.136M $1.260M
Prepaid Expenses
Receivables $103.0K $78.00K $456.0K $88.91K $17.02K $198.9K $23.47K $16.43K $100.0K $506.0K $340.0K
Other Receivables $114.0K $0.00 $0.00 $257.0K $394.4K $139.4K $77.17K $85.09K $231.0K $275.0K $220.0K
Total Short-Term Assets $14.18M $28.13M $30.32M $9.132M $7.011M $5.694M $1.893M $3.641M $19.22M $12.06M $21.68M
YoY Change -49.58% -7.23% 232.04% 30.26% 23.12% 200.77% -48.01% -81.06% 59.42% -44.38%
Property, Plant & Equipment $2.192M $2.024M $1.626M $586.5K $383.5K $81.57K $44.60K $69.83K $358.0K $663.0K $1.440M
YoY Change 8.3% 24.48% 177.22% 52.95% 370.15% 82.89% -36.13% -80.49% -46.0% -53.96%
Goodwill
YoY Change
Intangibles
YoY Change
Long-Term Investments
YoY Change
Other Assets $34.00K $34.00K $333.0K $34.62K $40.79K $30.52K $31.69K $28.17K $141.0K $152.0K $90.00K
YoY Change 0.0% -89.79% 861.79% -15.11% 33.65% -3.7% 12.5% -80.02% -7.24% 68.89%
Total Long-Term Assets $2.226M $2.058M $1.959M $621.2K $424.3K $112.1K $76.29K $98.00K $499.0K $815.0K $1.550M
YoY Change 8.16% 5.05% 215.37% 46.4% 278.53% 46.92% -22.15% -80.36% -38.77% -47.42%
Total Assets $16.41M $30.19M $32.28M $9.753M $7.435M $5.806M $1.969M $3.739M $19.72M $12.87M $23.23M
YoY Change
Accounts Payable $502.0K $714.0K $881.0K $608.3K $432.5K $500.6K $155.5K $140.8K $344.0K $500.0K $350.0K
YoY Change -29.69% -18.96% 44.84% 40.64% -13.6% 221.89% 10.42% -59.06% -31.2% 42.86%
Accrued Expenses $2.505M $2.375M $1.783M $991.8K $670.2K $458.3K $294.6K $240.0K $1.295M $1.298M $1.000M
YoY Change 5.47% 33.2% 79.78% 47.99% 46.22% 55.58% 22.74% -81.47% -0.23% 29.8%
Deferred Revenue
YoY Change
Short-Term Debt $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $954.8K $0.00 $0.00 $0.00 $0.00
YoY Change -100.0%
Long-Term Debt Due $201.6K $136.7K
YoY Change 47.43%
Total Short-Term Liabilities $3.871M $4.336M $4.020M $3.688M $3.685M $1.289M $1.598M $628.8K $2.536M $3.021M $1.860M
YoY Change -10.72% 7.86% 8.99% 0.09% 185.82% -19.32% 154.13% -75.21% -16.05% 62.42%
Long-Term Debt $0.00 $0.00 $0.00 $82.45K $112.4K $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
YoY Change -100.0% -26.63%
Other Long-Term Liabilities $376.0K $430.0K $1.303M $1.658M $969.2K $796.3K $633.5K $736.8K $2.156M $2.680M $4.730M
YoY Change -12.56% -67.0% -21.43% 71.12% 21.7% 25.71% -14.02% -65.83% -19.55% -43.34%
Total Long-Term Liabilities $376.0K $430.0K $1.303M $1.741M $1.082M $796.3K $633.5K $736.8K $2.156M $2.680M $4.730M
YoY Change -12.56% -67.0% -25.15% 60.96% 35.81% 25.71% -14.02% -65.83% -19.55% -43.34%
Total Liabilities $4.247M $4.766M $5.323M $5.429M $4.767M $2.086M $2.231M $1.366M $4.692M $5.701M $6.590M
YoY Change -10.89% -10.46% -1.95% 13.9% 128.55% -6.54% 63.41% -70.9% -17.7% -13.49%

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 2017 2016 2015 2014 2013
Basic Shares Outstanding 45.64M shares 37.02M shares 28.55M shares 17.13M shares
Diluted Shares Outstanding 45.64M shares 37.02M shares 28.55M shares 17.13M shares
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: $29.215 Million

About Icecure Medical Ltd

IceCure Medical Ltd. is a commercial stage medical device company. The firm operates as commercial stage medical device company focusing on the research, development and marketing of cryoablation systems, disposables and technologies based on liquid nitrogen, or LN2, for treating tumors. Cryoablation technology is a minimally invasive alternative to surgical intervention, for tumors, including those found in breast, lungs, kidneys, bones and other indications. Company's lead product is ProSense system, a single probe system, but in addition the Company developed an additional multi probe system that is expected to have the ability to freeze several tumors simultaneously or larger tumors, named MultiSense system, which has not yet been commercialized.

Industry: Surgical & Medical Instruments & Apparatus Peers: Alpha Tau Medical Ltd Nano-X Imaging Ltd