Silk Road Medical (SILK) Financials

$27.49

$0.00 (0.00%)

As on 26-Sep-2024 09:30EDT

Market cap

$1,117 Mln

Revenue (TTM)

$191 Mln

P/E Ratio

--

P/B Ratio

7.2

Div. Yield

0 %

Annual
Quarterly

Income Statement ($ Mln)	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Operating Revenue	191.43	177.13	138.64	101.48	75.23	63.35
Cost of Revenue	49.24	50.05	37.88	25.45	21.29	15.93
Gross Profit	142.19	127.09	100.76	76.03	53.94	47.43
Operating Expenses	202.37	186.36	152.77	123.50	96.80	75.49
Operating Profit (EBIT)	-60.17	-59.27	-52.00	-47.47	-42.86	-28.07
Other Income	--	--	--	0.18	-0.10	--
Profit before Tax	-56.54	-55.74	-55.01	-49.81	-47.37	-52.42
Provision for Tax	2.65	0.04	3.01	0.58	3.02	3.66
Profit after Tax (Net Income)	-56.54	-55.74	-58.02	-50.39	-50.39	-56.07
Minority Interest	--	--	--	--	--	--
Consolidated Profit	--	--	-55.01	-49.81	-47.37	-52.42

Liabilities ($ Mln)	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Shareholder's Funds	154.68	151.15	163.88	79.24	107.50	71.89
Minority Interest	--	--	--	--	--	--
Non-Current Liabilities	83.55	83.88	81.32	51.30	52.26	48.58
Current Liabilities	31.57	30.28	24.49	26.09	19.56	16.93
Total Liabilities	301.38	265.31	269.69	156.63	179.31	137.40

Assets ($ Mln)	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Non-Current Assets	28.79	24.47	14.79	13.30	5.99	24.91
Current Assets	241.02	240.84	254.90	143.33	173.33	112.49
Total Assets	301.38	265.31	269.69	156.63	179.31	137.40
Total Debt*	84.47	84.63	76.44	48.69	49.38	45.65
Net Current Assets	209.45	210.55	230.41	117.24	153.77	95.56

Cashflow ($ Mln)	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Cash From Operating Activities	--	-32.01	-32.58	-38.94	-42.07	-29.61
Cash Flow from Investing Activities	--	--	-162.07	72.64	-9.39	-69.96
Cash from Financing Activities	--	3.89	139.70	6.98	81.75	113.76
Net Cash Inflow / Outflow	--	--	--	40.69	30.29	--

Financials Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Adjusted EPS ($)	-1.44	-1.43	-1.54	-1.44	-1.48	-1.80
Cash EPS ($)	--	-1.33	-1.46	-1.39	-1.44	-1.76
Adjusted Book Value ($)	--	3.87	4.36	2.27	3.16	2.31
Dividend per Share ($)	--	--	--	--	--	--
Cash Flow per Share ($)	--	-0.82	-0.87	-1.11	-1.23	-0.95
Free Cash Flow per Share ($)	--	-0.86	-1.00	-1.25	-1.26	-0.97

Profitability Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
ROCE (%)	--	-23.42	-31.51	-35.38	-36.72	-75.51
ROE (%)	-36.97	-35.39	-47.73	-53.96	-56.17	-191.17
ROA (%)	-19.20	-20.84	-27.22	-30.00	-31.82	-62.90
EBIT Margin (%)	-30.07	-33.46	-38.11	-48.50	-57.35	-43.73
Net Margin (%)	-29.53	-31.47	-41.85	-49.57	-67.06	-88.51
Cash Profit Margin (%)	0.00	--	--	--	--	--

Growth Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Revenue Growth (%)	17.53	0.28	0.37	0.35	0.19	0.83
EBIT Growth (%)	-18.11	-12.18	-7.36	-14.06	-55.74	16.73
Net Profit Growth (%)	-5.67	3.92	-15.14	0.00	10.14	-49.02
EPS Growth (%)	-1.39	0.07	-0.07	0.02	0.18	-0.38
Book Value Growth (%)	-2.68	--	--	--	--	--

Valuation Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Price / Earnings	--	-8.60	-34.26	-29.54	-42.59	-22.38
Price / Book Value	7.22	3.17	12.13	18.78	19.96	17.46
Dividend Yield (%)	--	--	--	--	--	--
EV/EBITDA	-12.84	-6.89	-37.26	-30.17	-49.04	-45.81
Close Price ($)	27.04	12.27	52.85	42.61	62.98	40.38
High Price ($)	33.13	58.04	56.73	67.49	75.80	51.50
Low Price ($)	6.08	6.08	27.21	38.28	20.84	27.83
Market Cap ($ Cr)	1,116.98	--	--	--	--	--

Solvency Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Debt to Equity	0.49	0.56	0.47	0.61	0.46	0.63
Short term debt to equity ratio	0.01	0.01	0.01	0.05	0.01	0.01
Current Ratio	7.63	7.95	10.41	5.49	8.86	6.64
Quick Ratio	6.69	6.97	9.62	4.81	8.35	6.03
Interest Coverage	-7.18	-8.63	-10.36	-19.54	-9.78	-5.59

Operating Efficiency Ratios	TTM	Dec-23	Dec-22	Dec-21	Dec-20	Dec-19	Dec-18	Dec-17	Dec-16	Dec-15	Dec-14
Debtors to sales (%)	13.71	13.31	12.99	11.66	12.06	13.58
Asset Turnover	0.65	0.66	0.65	0.60	0.48	0.71
Receivable days	--	42.87	39.31	37.62	42.90	37.82
Inventory Days	--	179.42	179.10	199.81	174.22	184.22
Payable days	--	29.92	23.64	35.72	38.56	36.12
Cash Conversion Cycle	--	192.37	194.77	201.70	178.55	185.92

*TTM (Trailing Twelve Months) data based on income statement of last 4 quarters and interim half yearly balance sheet.