Detailed financial statements for Odysight.ai Inc. (ODYS): income statement, balance sheet and cash-flow summary. Track margins, debt, liquidity and profitability trends year over year with up to 20 years of history.
Odysight.ai Inc., along with its affiliated entities, specializes in the development, production, and global distribution of visual sensing and AI-driven video analytics solutions. Its market presence extends across Israel, the United States, the United Kingdom, and other international territories. The company harnesses its advanced visualization technology to offer comprehensive solutions for predictive maintenance and condition-based monitoring.
Analysis Summary
Odysight.ai Inc. reported revenue of $3.0M in the most recent fiscal year, growing at a 5-year CAGR of 43.8%.
Trailing-twelve-month margins: gross margin 34.9%, operating margin -17.4%, net margin -16.7%.
At the current price of $3.40, ODYS has negative trailing earnings (P/E not meaningful) and an ROE of -78.20%. Market capitalisation stands at $57M.
Balance sheet quality for ODYS: current ratio of 9.2, net cash position of $24.9M. A debt-to-equity below 1.0 typically signals conservative capital structure, while a current ratio above 1.5 indicates comfortable short-term liquidity.
Income Statement (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue | 0 | 0 | 0 | $309000 | $491000 | $387000 | $665000 | $3.0M | $4.0M | $3.0M |
| Cost of Revenue | 0 | 0 | 0 | $542000 | $994000 | $1.1M | $1.6M | $2.5M | $2.8M | $2.1M |
| Gross Profit | 0 | 0 | 0 | -$233000 | -$503000 | -$721000 | -$966000 | $509000 | $1.2M | $871000 |
| Research & Development | 0 | 0 | 0 | $274000 | $725000 | $2.0M | $4.5M | $6.3M | $7.5M | $9.6M |
| Selling, General & Admin | $64048 | $33408 | $23373 | $1.3M | $3.5M | $6.1M | $4.0M | $4.8M | $6.2M | $9.4M |
| Operating Expenses | $64048 | $33408 | $23373 | $1.6M | $4.2M | $8.4M | $8.5M | $11.1M | $13.7M | $19.0M |
| Operating Income | -$64049 | -$33410 | -$23373 | -$1.8M | -$4.7M | -$9.1M | -$9.4M | -$10.6M | -$12.5M | -$18.1M |
| EBITDA | -$64048 | $16592 | -$23373 | -$1.8M | -$4.6M | -$8.9M | -$9.2M | -$9.2M | -$11.6M | -$16.9M |
| Interest Expense | $261 | $2774 | $4602 | $20000 | 0 | 0 | 0 | 0 | 0 | 0 |
| Pre-tax Income | -$64310 | $13818 | -$27975 | -$1.8M | -$4.7M | -$9.0M | -$9.5M | -$9.4M | -$11.8M | -$17.0M |
| Income Tax | 0 | 0 | 0 | $2000 | $2000 | 0 | 0 | 0 | 0 | 0 |
| Net Income | -$64310 | $13818 | -$27975 | -$1.8M | -$4.7M | -$9.0M | -$9.5M | -$9.4M | -$11.8M | -$17.0M |
| EPS | $-0.23 | $0.05 | $-0.10 | $-1.02 | $-1.32 | $-1.44 | $-1.33 | $-0.98 | $-0.96 | $-1.07 |
| EPS (Diluted) | $-0.23 | $0.05 | $-0.10 | $-1.02 | $-1.32 | $-1.44 | $-1.33 | $-0.98 | $-0.96 | $-1.07 |
| Shares Outstanding (Diluted) | $281075 | $281075 | $281075 | $1.8M | $3.5M | $6.2M | $7.1M | $9.7M | $12.3M | $15.9M |
Balance Sheet (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Cash & Equivalents | $8124 | $2660 | $10153 | $3.2M | $3.4M | $8.6M | $10.1M | $8.9M | $18.2M | $25.7M |
| Short-term Investments | 0 | 0 | 0 | 0 | 0 | $11.0M | $3.0M | $8.1M | 0 | 0 |
| Receivables | 0 | 0 | 0 | $95000 | $64000 | $8000 | $60000 | $1.4M | $1.5M | $278000 |
| Inventory | 0 | 0 | 0 | $900000 | $244000 | $167000 | $630000 | $504000 | $203000 | $50000 |
| Total Current Assets | $8124 | $2660 | $10153 | $4.3M | $4.0M | $20.2M | $14.1M | $19.3M | $20.8M | $27.5M |
| Property, Plant & Equipment | 0 | 0 | 0 | $112000 | $376000 | $1.3M | $955000 | $1.9M | $1.5M | $1.1M |
| Goodwill | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Intangible Assets | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Assets | $8124 | $2660 | $10153 | $4.8M | $5.9M | $23.5M | $16.9M | $22.8M | $23.7M | $29.0M |
| Accounts Payable | $43187 | $26340 | $31458 | $35000 | $79000 | $103000 | $297000 | $287000 | $442000 | $480000 |
| Short-term Debt | $20000 | $20000 | $51000 | $500000 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Current Liabilities | $66272 | $46990 | $82458 | $1.9M | $772000 | $1.3M | $2.6M | $2.1M | $3.3M | $3.0M |
| Long-term Debt | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Total Liabilities | $66272 | $46990 | $82458 | $2.2M | $1.9M | $3.9M | $5.1M | $5.0M | $5.4M | $3.6M |
| Retained Earnings | -$131296 | -$117478 | -$145453 | -$1.6M | -$6.3M | -$15.3M | -$24.8M | -$34.2M | -$46.0M | -$63.0M |
| Total Equity | -$58148 | -$44330 | -$72305 | $2.5M | $4.0M | $19.6M | $11.8M | $17.8M | $18.2M | $25.4M |
| Total Debt | $20000 | $20000 | $51000 | $553000 | $107000 | $459000 | $263000 | $1.3M | $1.0M | $770000 |
| Net Debt | $11876 | $17340 | $40847 | -$2.7M | -$3.3M | -$19.1M | -$12.9M | -$15.7M | -$17.1M | -$24.9M |
| Working Capital | -$58148 | -$44330 | -$72305 | $2.4M | $3.3M | $18.9M | $11.6M | $17.3M | $17.5M | $24.5M |
Cash Flow (10y)
| Year | 2016 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|
| Net Income | -$64310 | -$27975 | -$1.8M | -$4.7M | -$9.0M | -$9.5M | -$9.4M | -$11.8M | -$17.0M |
| Depreciation & Amortization | 0 | 0 | $6000 | $66000 | $114000 | $251000 | $284000 | $123000 | $117000 |
| Stock-based Compensation | 0 | 0 | 0 | $1.1M | $2.0M | $1.6M | $1.7M | $2.4M | $3.1M |
| Change in Working Capital | $40571 | $4468 | $2000 | -$612000 | $1.1M | $1.3M | -$2.4M | $940000 | $102000 |
| Operating Cash Flow | -$23739 | -$23507 | -$1.8M | -$4.2M | -$5.9M | -$6.1M | -$10.0M | -$8.2M | -$13.7M |
| Capital Expenditure | 0 | 0 | -$52000 | -$276000 | -$595000 | -$118000 | -$113000 | -$53000 | -$56000 |
| Acquisitions | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Stock Repurchased | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Dividends Paid | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 |
| Free Cash Flow | -$23739 | -$23507 | -$1.9M | -$4.5M | -$6.5M | -$6.2M | -$10.1M | -$8.3M | -$13.8M |
Growth & Margins (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| Revenue Growth (YoY) | +58.9% | -21.2% | +71.8% | +356.1% | +30.7% | -23.9% | ||||
| Net Income Growth (YoY) | +121.5% | -302.5% | -6438.0% | -155.2% | -92.6% | -5.4% | +0.2% | -24.6% | -44.8% | |
| EPS Growth (YoY) | +121.4% | -302.2% | -925.1% | -29.4% | -9.1% | +7.6% | +26.3% | +2.0% | -11.5% | |
| Shares Change (YoY) | +0.0% | +0.0% | +540.0% | +96.1% | +76.9% | +14.1% | +35.7% | +26.8% | +29.7% | |
| FCF Growth (YoY) | +1.0% | -7774.3% | -141.1% | -45.2% | +4.1% | -62.9% | +18.3% | -66.4% | ||
| Gross Margin | -75.4% | -102.4% | -186.3% | -145.3% | 16.8% | 29.2% | 28.9% | |||
| Operating Margin | -584.8% | -958.5% | -2354.5% | -1419.4% | -350.6% | -315.5% | -601.5% | |||
| EBITDA Margin | -582.8% | -945.0% | -2292.8% | -1386.0% | -302.0% | -293.7% | -561.1% | |||
| Net Margin | -591.9% | -950.5% | -2322.2% | -1423.8% | -311.4% | -296.8% | -565.0% | |||
| FCF Margin | -599.0% | -909.0% | -1674.7% | -934.3% | -333.7% | -208.6% | -456.4% | |||
| Effective Tax Rate | -0.0% | 0.0% | -0.0% | -0.1% | -0.0% | -0.0% | -0.0% | -0.0% | -0.0% | -0.0% |
Per-Share Data (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| FCF Per Share | $-0.08 | $-0.08 | $-1.03 | $-1.27 | $-1.04 | $-0.87 | $-1.05 | $-0.67 | $-0.87 | |
| Dividends Per Share | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | $0.00 | |
| Shares Outstanding (Basic) | $281075 | $281075 | $281075 | $1.8M | $3.5M | $6.2M | $7.1M | $9.7M | $12.3M | $15.9M |
What to look at in Technology companies
- Revenue growth 3y (>=15%/year) — Validates sustained traction, not a one-off.
- Gross margin (Sub-sector dependent) — SaaS >=70%, Internet >=55%, Semis >=45%, Hardware >=35%.
- FCF / Revenue (>=20%) — Real cash generated. Many tech firms dress up non-GAAP earnings.
- ROIC (>=15%) — Capital reinvested efficiency — Buffett's first metric.
- SBC / Revenue (<10% healthy) — Stock-based compensation. Silent dilution: >20% destroys value.
- Net Debt / EBITDA (<=2x (1.5x SaaS)) — Resilience in downturns and rate hikes.
Profitability
| Return on Equity | -78.20% |
| Return on Invested Capital | -102.49% |
| Return on Assets | -85.13% |
| Gross Margin | 34.86% |
| Operating Margin | -1743.67% |
| Net Margin | -1669.72% |
Financial Health
| Debt / Equity | 0.05 |
| Current Ratio | 5.82 |
| Piotroski F-Score | 2 |
| Altman Z-Score | 4.87 |
Key Ratios (10y)
| Year | 2016 | 2017 | 2018 | 2019 | 2020 | 2021 | 2022 | 2023 | 2024 | 2025 |
|---|---|---|---|---|---|---|---|---|---|---|
| P/E | -31.30 | 146.34 | -72.36 | -7.06 | -5.45 | -5.56 | -3.76 | -3.11 | -8.33 | -3.08 |
| P/B | -34.80 | -45.65 | -27.99 | 5.14 | 6.41 | 2.54 | 3.02 | 1.66 | 5.37 | 2.06 |
| P/S | 0.00 | 0.00 | 0.00 | 41.92 | 51.73 | 128.99 | 53.55 | 9.72 | 24.73 | 17.40 |
| Gross Margin | 0.0% | 0.0% | 0.0% | -75.4% | -102.4% | -186.3% | -145.3% | 16.8% | 29.2% | 28.9% |
| Operating Margin | 0.0% | 0.0% | 0.0% | -584.8% | -958.5% | -2354.5% | -1419.4% | -350.6% | -315.5% | -601.5% |
| Net Margin | 0.0% | 0.0% | 0.0% | -591.9% | -950.5% | -2322.2% | -1423.8% | -311.4% | -296.8% | -565.0% |
Related companies: CPSH · DSWL · NEON · NUKK · NXTT · SLNH · SNAL
Explore sector: Technology · Hardware, Equipment & Parts
More sections of ODYS: Overview · Valuation · Statistics · Estimates · Technical · Ownership · News · Events
Discover more: Radar — undervalued stock signals · Investment Academy — learn to analyze stocks