EBR Systems, Inc.

EBRCZ

EBRCZEBR Systems, Inc. US flag

Other OTC

0.26

USD

- -

163.10MMarket Cap

Profitability (AUD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	-55.22	-93.42	- -	- -
Return on Assets (%)	- -	-42.12	-46.54	-53.52	-57.1
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	30.3
EBITDA Margin (%)	- -	- -	- -	- -	-2,825.23
Operating Margin (%)	- -	- -	- -	- -	-2,850.15
Incremental Operating Margin (%)	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	-3,015.21
Profit Margin (%)	- -	- -	- -	- -	-3,015.34
Net Income to Common Margin (%)	- -	- -	- -	- -	-3,015.34
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-55.22	-93.42	- -	- -

Credit (AUD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	5	22	42	41	59
ST Debt	3	- -	- -	1	1
LT Debt	2	21	41	41	57
Total Debt/EBITDA	-0.28	-0.81	-1.23	-1.1	-1.28
Net Debt/EBITDA	4.41	-0.15	-0.74	-0.88	-0.77
Total Debt/EBIT	-0.28	-0.81	-1.2	-1.08	-1.27
Net Debt/EBIT	4.41	-0.15	-0.73	-0.87	-0.76
EBITDA to Interest Expense	-0.9	-17.53	-7.54	-6.26	-8.09
EBITDA-CapEx/Interest Expense	-0.95	-18.01	-7.62	-6.3	-8.75
EBIT to Interest Expense	-0.9	-17.53	-7.71	-6.35	-8.17
Interest Expense	19	2	4	6	6
Common Equity/Total Assets	88.85	61.31	-396.24	-480.45	-413.65
Long-Term Debt/Equity (%)	2.91	48.5	133.04	167.68	224.35
Long-Term Debt/Capital (%)	2.74	32.53	-15.24	-13.09	-16.71
Long-Term Debt/Total Assets (%)	2.59	29.74	52.37	55.52	59.04
Total Debt/Equity (%)	6.33	49.12	133.92	169.97	228.97
Total Debt/Capital (%)	5.96	32.94	-15.34	-13.27	-17.05
Total Debt/Total Assets (%)	5.63	30.11	52.71	56.28	60.26
Net Debt to Equity	-99.82	9.08	80.79	137.06	137.14
Net Debt/Capital (%)	-3,076.38	7.97	-8.78	-10.47	-10.04
EBITDA	-17	-27	-34	-38	-46
EBITDA-CapEx	-18	-27	-34	-38	-49
Operating Income (Loss)	-17	-27	-35	-38	-46

Liquidity (AUD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	10.7	10.71	11.21	7.29	3.79
Current Ratio	11.09	11.23	11.53	7.74	5.2
Quick Ratio	10.83	10.79	11.25	7.34	3.95
CFO/Avg Current Liab	- -	- -	-5.28	-5.58	-4.75
Common Equity/Total Assets	88.85	61.31	-396.24	-480.45	-413.65
Long-Term Debt/Equity (%)	2.91	48.5	133.04	167.68	224.35
Long-Term Debt/Capital (%)	2.74	32.53	-15.24	-13.09	-16.71
Long-Term Debt/Total Assets (%)	2.59	29.74	52.37	55.52	59.04
Total Debt/Equity (%)	6.33	49.12	133.92	169.97	228.97
Total Debt/Capital (%)	5.96	32.94	-15.34	-13.27	-17.05
Total Debt/Total Assets (%)	5.63	30.11	52.71	56.28	60.26
CFO/Total Liabilities	- -	- -	-68.34	-83.79	-74.25
CFO/CapEx	- -	- -	-92.35	-151.03	-14.44
Altman's Z-Score	-3.62	-5.62	-3.82	-5.21	-2.17

Working Capital (AUD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	7.15
Days Sales Outstanding	- -	- -	- -	- -	51.01
Inventory Turnover	- -	- -	- -	- -	0.15
Days Inventory Outstanding	- -	- -	- -	- -	2,458.16
Accounts Payable Turnover	- -	- -	- -	0.55	2.63
Accounts Payable Turnover Days	- -	- -	- -	669.53	138.93
Cash Conversion Cycle	- -	- -	- -	- -	2,370.25
Inventory to Cash Days	- -	- -	- -	- -	-2,407.15
Inventories	- -	- -	- -	1	14
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	1	14

Enterprise Value (AUD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	170	190	530
- Cash & Cash Equivalents	78	15	15	7	6
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	5	22	42	41	59
Enterprise Value	-73	-42	140	171	536
Total Capital	81	66	-271	-312	-344
Total Debt/Capital (%)	5.96	32.94	-15.34	-13.27	-17.05
Total Debt / EV	-0.07	-0.51	0.3	0.24	0.11
EV/Sales	- -	- -	- -	- -	331.4
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	28.73	- -	- -
EV/Free Cash Flow to Firm	- -	- -	26.63	- -	- -
Diluted Market Cap	- -	- -	170	190	530
Diluted Enterprise Value	-73	6	197	225	583
EV per Share	- -	- -	0.45	0.49	1.2
TTM Sales	- -	- -	- -	- -	2
TTM EBITDA	-17	-27	-34	-38	-46
TTM Operating Income	-17	-27	-35	-38	-46
TTM Cash Flow to Firm	19	2	-28	-35	-48
TTM Free Cash Flow to Firm	20	2	-28	-35	-44

Multiples (AUD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	-5.27	-4.65	-10.71
EV/EBIT	- -	- -	- -	- -	- -
Enterprise Value	-73	-42	140	171	536
Low Price	- -	- -	0.55	0.55	0.55
EV/Sales	- -	- -	- -	- -	331.4
EV/EBITDA	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-4.86	-4.66	-6
Price/Earnings High	- -	- -	-4.86	-4.66	-13.71
Price/Earnings Low	- -	- -	-4.86	-4.66	-5.01
Price/Book Value	- -	- -	-0.55	-0.54	-1.32
Price/Book Value Average	- -	- -	-0.55	-0.54	-0.73
Price/Book Value High	- -	- -	-0.55	-0.54	-1.66
Price/Book Value Low	- -	- -	-0.55	-0.54	-0.61
Price/Tangible Book Value	- -	- -	5.49	7.81	20.73
Price/Tangible Book Value Average	- -	- -	5.49	7.81	11.43
Price/Tangible Book Value High	- -	- -	5.49	7.81	26.13
Price/Tangible Book Value Low	- -	- -	5.49	7.81	9.55
Price/Sales	- -	- -	- -	- -	328.06
Price/Sales Average	- -	- -	- -	- -	180.8
Price/Sales High	- -	- -	- -	- -	413.53
Price/Sales Low	- -	- -	- -	- -	151.1
Price/Cash Flow	- -	- -	-5.21	-4.61	-9.97
Price/Cash Flow Average	- -	- -	-5.21	-4.61	-5.5
Price/Cash Flow High	- -	- -	-5.21	-4.61	-12.57
Price/Cash Flow Low	- -	- -	-5.21	-4.61	-4.59
Price/Free Cash Flow Average	- -	- -	-5.27	-4.65	-5.91
Price/Free Cash Flow High	- -	- -	-5.27	-4.65	-13.51
Price/Free Cash Flow Low	- -	- -	-5.27	-4.65	-4.94
EV/Sales Average	- -	- -	- -	- -	213.45
EV/Sales High	- -	- -	- -	- -	446.18
EV/Sales Low	- -	- -	- -	- -	183.75
EV/EBITDA Average	4.27	-0.23	-5.84	-5.96	-7.56
EV/EBITDA High	4.27	-0.23	-5.84	-5.96	-15.79
EV/EBITDA Low	4.27	-0.23	-5.84	-5.96	-6.5
EV/EBIT Average	4.27	-0.23	-5.71	-5.87	-7.49
EV/EBIT High	4.27	-0.23	-5.71	-5.87	-15.65
EV/EBIT Low	4.27	-0.23	-5.71	-5.87	-6.45
Last Price	- -	- -	0.55	0.55	1.19
High Price	- -	- -	0.55	0.55	1.5
Enterprise Value Average	-73	6	197	225	345
Enterprise Value High	-73	6	197	225	721
Enterprise Value Low	-73	6	197	225	297

Profitability (AUD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Return on Common Equity (%)	- -	-55.22	-93.42	- -	- -
Return on Assets (%)	- -	-42.12	-46.54	-53.52	-57.1
Return on Capital (%)	- -	- -	- -	- -	- -
Return on Invested Capital (%)	- -	- -	- -	- -	- -
Gross Margin (%)	- -	- -	- -	- -	30.3
EBITDA Margin (%)	- -	- -	- -	- -	-2,825.23
Operating Margin (%)	- -	- -	- -	- -	-2,850.15
Incremental Operating Margin (%)	- -	- -	- -	- -	- -
Pretax Margin (%)	- -	- -	- -	- -	-3,015.21
Profit Margin (%)	- -	- -	- -	- -	-3,015.34
Net Income to Common Margin (%)	- -	- -	- -	- -	-3,015.34
Effective Tax Rate (%)	- -	- -	- -	- -	- -
Dvd Payout Ratio (%)	- -	- -	- -	- -	- -
Sustainable Growth Rate (%)	- -	-55.22	-93.42	- -	- -

Credit (AUD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Total Debt	5	22	42	41	59
ST Debt	3	- -	- -	1	1
LT Debt	2	21	41	41	57
Total Debt/EBITDA	-0.28	-0.81	-1.23	-1.1	-1.28
Net Debt/EBITDA	4.41	-0.15	-0.74	-0.88	-0.77
Total Debt/EBIT	-0.28	-0.81	-1.2	-1.08	-1.27
Net Debt/EBIT	4.41	-0.15	-0.73	-0.87	-0.76
EBITDA to Interest Expense	-0.9	-17.53	-7.54	-6.26	-8.09
EBITDA-CapEx/Interest Expense	-0.95	-18.01	-7.62	-6.3	-8.75
EBIT to Interest Expense	-0.9	-17.53	-7.71	-6.35	-8.17
Interest Expense	19	2	4	6	6
Common Equity/Total Assets	88.85	61.31	-396.24	-480.45	-413.65
Long-Term Debt/Equity (%)	2.91	48.5	133.04	167.68	224.35
Long-Term Debt/Capital (%)	2.74	32.53	-15.24	-13.09	-16.71
Long-Term Debt/Total Assets (%)	2.59	29.74	52.37	55.52	59.04
Total Debt/Equity (%)	6.33	49.12	133.92	169.97	228.97
Total Debt/Capital (%)	5.96	32.94	-15.34	-13.27	-17.05
Total Debt/Total Assets (%)	5.63	30.11	52.71	56.28	60.26
Net Debt to Equity	-99.82	9.08	80.79	137.06	137.14
Net Debt/Capital (%)	-3,076.38	7.97	-8.78	-10.47	-10.04
EBITDA	-17	-27	-34	-38	-46
EBITDA-CapEx	-18	-27	-34	-38	-49
Operating Income (Loss)	-17	-27	-35	-38	-46

Liquidity (AUD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Cash Ratio	10.7	10.71	11.21	7.29	3.79
Current Ratio	11.09	11.23	11.53	7.74	5.2
Quick Ratio	10.83	10.79	11.25	7.34	3.95
CFO/Avg Current Liab	- -	- -	-5.28	-5.58	-4.75
Common Equity/Total Assets	88.85	61.31	-396.24	-480.45	-413.65
Long-Term Debt/Equity (%)	2.91	48.5	133.04	167.68	224.35
Long-Term Debt/Capital (%)	2.74	32.53	-15.24	-13.09	-16.71
Long-Term Debt/Total Assets (%)	2.59	29.74	52.37	55.52	59.04
Total Debt/Equity (%)	6.33	49.12	133.92	169.97	228.97
Total Debt/Capital (%)	5.96	32.94	-15.34	-13.27	-17.05
Total Debt/Total Assets (%)	5.63	30.11	52.71	56.28	60.26
CFO/Total Liabilities	- -	- -	-68.34	-83.79	-74.25
CFO/CapEx	- -	- -	-92.35	-151.03	-14.44
Altman's Z-Score	-3.62	-5.62	-3.82	-5.21	-2.17

Working Capital (AUD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Accounts Receivable Turnover	- -	- -	- -	- -	7.15
Days Sales Outstanding	- -	- -	- -	- -	51.01
Inventory Turnover	- -	- -	- -	- -	0.15
Days Inventory Outstanding	- -	- -	- -	- -	2,458.16
Accounts Payable Turnover	- -	- -	- -	0.55	2.63
Accounts Payable Turnover Days	- -	- -	- -	669.53	138.93
Cash Conversion Cycle	- -	- -	- -	- -	2,370.25
Inventory to Cash Days	- -	- -	- -	- -	-2,407.15
Inventories	- -	- -	- -	1	14
Raw Materials	- -	- -	- -	- -	- -
Work In Process	- -	- -	- -	- -	- -
Finished Goods	- -	- -	- -	- -	- -
Other Inventory	- -	- -	- -	1	14

Enterprise Value (AUD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Market Capitalization	- -	- -	170	190	530
- Cash & Cash Equivalents	78	15	15	7	6
+ Preferred Equity and Hybrid Capital	- -	- -	- -	- -	- -
+ Minority/Non Controlling Interest	- -	- -	- -	- -	- -
+ Total Debt	5	22	42	41	59
Enterprise Value	-73	-42	140	171	536
Total Capital	81	66	-271	-312	-344
Total Debt/Capital (%)	5.96	32.94	-15.34	-13.27	-17.05
Total Debt / EV	-0.07	-0.51	0.3	0.24	0.11
EV/Sales	- -	- -	- -	- -	331.4
EV/EBITDA	- -	- -	- -	- -	- -
EV/EBIT	- -	- -	- -	- -	- -
EV/Cash Flow to Firm	- -	- -	28.73	- -	- -
EV/Free Cash Flow to Firm	- -	- -	26.63	- -	- -
Diluted Market Cap	- -	- -	170	190	530
Diluted Enterprise Value	-73	6	197	225	583
EV per Share	- -	- -	0.45	0.49	1.2
TTM Sales	- -	- -	- -	- -	2
TTM EBITDA	-17	-27	-34	-38	-46
TTM Operating Income	-17	-27	-35	-38	-46
TTM Cash Flow to Firm	19	2	-28	-35	-48
TTM Free Cash Flow to Firm	20	2	-28	-35	-44

Multiples (AUD)

API ChatGPT

	2021 Y	2022 Y	2023 Y	2024 Y	2025 Y
As of date	12/31/2021	12/31/2022	12/31/2023	12/31/2024	12/31/2025

Price/Free Cash Flow	- -	- -	-5.27	-4.65	-10.71
EV/EBIT	- -	- -	- -	- -	- -
Enterprise Value	-73	-42	140	171	536
Low Price	- -	- -	0.55	0.55	0.55
EV/Sales	- -	- -	- -	- -	331.4
EV/EBITDA	- -	- -	- -	- -	- -
Price/Earnings	- -	- -	- -	- -	- -
Price/Earnings Average	- -	- -	-4.86	-4.66	-6
Price/Earnings High	- -	- -	-4.86	-4.66	-13.71
Price/Earnings Low	- -	- -	-4.86	-4.66	-5.01
Price/Book Value	- -	- -	-0.55	-0.54	-1.32
Price/Book Value Average	- -	- -	-0.55	-0.54	-0.73
Price/Book Value High	- -	- -	-0.55	-0.54	-1.66
Price/Book Value Low	- -	- -	-0.55	-0.54	-0.61
Price/Tangible Book Value	- -	- -	5.49	7.81	20.73
Price/Tangible Book Value Average	- -	- -	5.49	7.81	11.43
Price/Tangible Book Value High	- -	- -	5.49	7.81	26.13
Price/Tangible Book Value Low	- -	- -	5.49	7.81	9.55
Price/Sales	- -	- -	- -	- -	328.06
Price/Sales Average	- -	- -	- -	- -	180.8
Price/Sales High	- -	- -	- -	- -	413.53
Price/Sales Low	- -	- -	- -	- -	151.1
Price/Cash Flow	- -	- -	-5.21	-4.61	-9.97
Price/Cash Flow Average	- -	- -	-5.21	-4.61	-5.5
Price/Cash Flow High	- -	- -	-5.21	-4.61	-12.57
Price/Cash Flow Low	- -	- -	-5.21	-4.61	-4.59
Price/Free Cash Flow Average	- -	- -	-5.27	-4.65	-5.91
Price/Free Cash Flow High	- -	- -	-5.27	-4.65	-13.51
Price/Free Cash Flow Low	- -	- -	-5.27	-4.65	-4.94
EV/Sales Average	- -	- -	- -	- -	213.45
EV/Sales High	- -	- -	- -	- -	446.18
EV/Sales Low	- -	- -	- -	- -	183.75
EV/EBITDA Average	4.27	-0.23	-5.84	-5.96	-7.56
EV/EBITDA High	4.27	-0.23	-5.84	-5.96	-15.79
EV/EBITDA Low	4.27	-0.23	-5.84	-5.96	-6.5
EV/EBIT Average	4.27	-0.23	-5.71	-5.87	-7.49
EV/EBIT High	4.27	-0.23	-5.71	-5.87	-15.65
EV/EBIT Low	4.27	-0.23	-5.71	-5.87	-6.45
Last Price	- -	- -	0.55	0.55	1.19
High Price	- -	- -	0.55	0.55	1.5
Enterprise Value Average	-73	6	197	225	345
Enterprise Value High	-73	6	197	225	721
Enterprise Value Low	-73	6	197	225	297

Shares Outstanding	288	291	309	37	45
Diluted Weighted Avg Shares	45	290	311	347	446
Basic Weighted Avg Shares	45	290	311	347	446
Revenue per Share	- -	- -	- -	- -	- -
EBITDA per Share	-0.38	-0.09	-0.11	-0.11	-0.1
Operating Income per Share	-0.38	-0.09	-0.11	-0.11	-0.1
Basic EPS, GAAP	-0.88	-0.11	-0.11	-0.12	-0.11
Basic EPS from Cont Ops	-0.88	-0.11	-0.11	-0.12	-0.11
Diluted EPS, GAAP	-0.88	-0.11	-0.11	-0.12	-0.11
Diluted EPS from Cont Ops	-0.88	-0.11	-0.11	-0.12	-0.11
Dividend per Share	- -	- -	- -	- -	- -
Cash Flow per Share	- -	- -	-0.11	-0.12	-0.12
Free Cash Flow per Basic Share	-0.02	- -	-0.11	-0.12	-0.13
Cash & Equivalents per Share	1.73	0.22	0.23	0.17	0.12
Book Value per Share	1.67	0.15	-1.01	-1.02	-0.9
Tangible Book Value per Share	1.67	0.15	0.1	0.07	0.06

EBR Systems, Inc.

Profitability (AUD)

Credit (AUD)

Liquidity (AUD)

Working Capital (AUD)

Enterprise Value (AUD)

Multiples (AUD)

Profitability (AUD)

Credit (AUD)

Liquidity (AUD)

Working Capital (AUD)

Enterprise Value (AUD)

Multiples (AUD)

Per Share Data Items (AUD)