Income statement, balance sheet and cash flow statement for the last 7 fiscal years, taken from the XBRL data Maris Tech Ltd. files with the SEC in its annual reports.
In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.
Income statement
FY2019
FY2021
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
0.89
0.99
2.08
2.5
4.03
6.08
1.34
Cost of revenue
0.5
0.5
1.11
1.72
2.1
2.56
1.7
Gross profit
0.39
0.49
0.97
0.78
1.93
3.52
-0.36
Research and development
0.75
0.78
0.71
1.02
1.05
0.93
1.29
Selling, general and administrative
0.08
0.07
0.6
2.84
Selling and marketing
0.02
0.02
0.24
0.6
0.87
0.92
1.16
General and administrative
0.6
2.84
2.93
3.01
2.41
Operating expenses
0.85
0.88
1.54
4.47
4.86
4.86
4.86
Operating income
0.46
0.39
-0.57
-3.68
-2.93
-1.35
-5.22
Interest expense
0
0.03
Other non-operating income
0.09
0.25
-0.25
-0
0.22
0.11
-0.18
Net income
-0.55
-0.64
-0.82
-3.69
-2.71
-1.23
-5.41
EBITDA
0.46
0.39
-0.57
-3.67
-2.87
-1.25
-5.11
EPS, basic
0.26
-0.24
-0.49
-0.34
-0.16
-0.67
EPS, diluted
0.26
-0.24
-0.49
-0.34
-0.16
-0.67
Shares, basic (weighted)
2.48
3.46
7.53
7.91
7.89
8.03
Shares, diluted (weighted)
2.48
3.46
7.53
7.91
7.89
8.03
Balance sheet
FY2019
FY2021
FY2021
FY2022
FY2023
FY2024
FY2025
Cash and equivalents
0.05
0.02
0
0.22
2.05
2.29
2.55
Short-term investments
9.08
3.15
Receivables
0.13
0.57
1.61
2.99
3.49
0.59
Inventory
0.25
0.39
0.98
1.96
2.61
2.86
Other current assets
0.36
0.17
0.32
0.27
Total current assets
0.42
0.97
12.3
10.3
8.72
6.26
Property, plant and equipment
0.01
0.02
0.28
0.31
0.41
0.31
Lease right-of-use assets
0.64
0.5
0.48
0.36
Total assets
0.56
2.04
13.4
11.3
9.82
7.2
Accounts payable
0.25
0.46
1.08
1.21
1.16
0.63
Accrued liabilities
0.19
0.19
0.36
0.21
0.23
0.13
Short-term debt
0.59
0.41
0.01
2
Total current liabilities
1.26
1.96
1.81
3.06
3.25
3.99
Long-term debt
0.6
0.74
Lease liabilities
0.44
0.32
0.27
0.16
Total liabilities
3.17
4.42
3.77
4.44
4.01
6.6
Total debt
0.75
0.08
0.02
0.01
Paid-in capital
1.08
2.12
17.8
17.9
18.1
18.3
Retained earnings
-3.68
-4.5
-8.19
-10.9
-12.1
-17.5
Treasury stock
-0.12
-0.12
-0.12
Shareholders' equity
-2.49
-2.6
-2.38
9.6
6.89
5.82
0.6
Total equity
-2.49
-2.6
-2.38
9.6
6.89
5.82
0.6
Total liabilities and equity
0.56
2.04
13.4
11.3
9.82
7.2
Shares outstanding
3.09
3.09
8
7.88
7.98
8.07
Cash flow statement
FY2019
FY2021
FY2021
FY2022
FY2023
FY2024
FY2025
Net income
0.55
0.64
0.82
3.69
-2.71
-1.23
-5.41
Depreciation and amortization
0
0
0.01
0.02
0.06
0.1
0.12
Stock-based compensation
0.08
0.13
0.15
0.17
Change in receivables
-0.09
0.11
-0.44
-1.04
-1.38
-0.5
2.91
Change in inventory
-0.01
0.1
-0
-0.59
-0.98
-0.65
-0.25
Change in payables
0.03
0.04
0.06
0.15
Cash from operations
-0.55
-0.42
-0.88
-4.86
-3.87
-2.22
-3.41
Capital expenditures
-0
-0.01
-0.01
-0.28
-0.09
-0.19
-0.02
Purchases of investments
-0.03
-0.03
-0.02
-0.02
-0.2
-7.5
Sales and maturities of investments
0.11
Cash from investing
-0.03
-0.03
-0.03
-9.3
5.82
2.96
-0.02
Debt issued
0.05
0.18
Debt repaid
-0.15
-0.13
Stock issued
1.5
17.8
0.03
Share buybacks
-0.12
Cash from financing
0.56
0.46
0.9
14.4
-0.12
-0.49
3.69
Net change in cash
-0.02
0
-0.01
0.21
1.83
0.25
0.26
Free cash flow
-0.56
-0.42
-0.88
-5.14
-3.96
-2.41
-3.43
Interest paid
0
0
0.01
0.16
0.26
0.01
Income taxes paid
0.06
0.02
0.02
0.01
0
0.1
Key metrics
Worked out from the statements above. Latest values use fiscal 2025. Valuation uses the share price of $1.10 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Gross margin
-27.1%
Gross profit / revenue.
Operating margin
-389.5%
Operating income / revenue.
EBITDA margin
-380.9%
EBITDA (operating income + depreciation and amortization) / revenue.
Net margin
-403.3%
Net income / revenue.
FCF margin
-255.8%
Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin
-254.2%
Cash from operations / revenue.
Return on equity (ROE)
-168.6%
Net income / average shareholders' equity (opening and closing). Not shown when equity is negative.
Return on assets (ROA)
-63.5%
Net income / average total assets.
Return on invested capital (ROIC)
-523.7%
Approximation: operating income x (1 - tax rate) / average (total debt + equity - cash). Tax rate is the effective rate when between 0% and 50%, else 21%.
R&D / revenue
96.0%
Research and development expense / revenue.
Stock-based pay / revenue
12.4%
Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue
1.7%
Capital expenditures / revenue.
D&A / revenue
8.7%
Depreciation and amortization / revenue.
Growth
Metric
Value
How it is calculated
Revenue growth, 1y
-77.9%
Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y
-18.8%
Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Revenue CAGR, 5y
6.3%
Compound annual growth of revenue over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Gross profit growth, 1y
-110.3%
Gross profit vs the same period a year earlier. Only from a positive base.
Book value growth, 1y
-89.7%
Book value vs the same period a year earlier. Only from a positive base.
Book value CAGR, 3y
-60.3%
Compound annual growth of book value over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets growth, 1y
-26.6%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
-18.6%
Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets CAGR, 5y
66.4%
Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Share count change, 1y
1.8%
Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y
2.2%
Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y
26.5%
Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution.
Balance sheet health
Metric
Value
How it is calculated
Current ratio
1.57x
Current assets / current liabilities.
Quick ratio
0.79x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
0.64x
(Cash + short-term investments) / current liabilities.
Days inventory + days sales outstanding - days payables.
Per share
Metric
Value
How it is calculated
EPS, diluted
-$0.67
Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
EPS, basic
-$0.67
Net income per basic share, as reported (split-adjusted).
Revenue per share
$0.17
Revenue / diluted weighted shares.
FCF per share
-$0.43
Free cash flow / diluted weighted shares.
Operating cash flow per share
-$0.42
Cash from operations / diluted weighted shares.
Book value per share
$0.07
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/S
7.92x
Market cap / revenue.
P/B
17.7x
Market cap / shareholders' equity. Only when equity is positive.
Price / tangible book
17.7x
Market cap / tangible book value, when positive.
EV/Sales
6.02x
Enterprise value / revenue.
FCF yield
-32.3%
Free cash flow / market cap.
Earnings yield
-50.9%
Net income / market cap (the inverse of P/E).
What was Maris Tech Ltd.'s revenue in fiscal 2025?
Maris Tech Ltd. reported revenue of $1.3M for fiscal 2025, 77.9% lower than the year before.
Was Maris Tech Ltd. profitable in fiscal 2025?
No. It reported a net loss of $5.4M.
How much free cash flow did Maris Tech Ltd. generate in fiscal 2025?
Cash from operations of $3.4M minus capital expenditures of $22.7K left free cash flow of -$3.4M.
Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.