Everspin Technologies Inc. (NASDAQ: MRAM)

Sector: Technology Industry: Semiconductors CIK: 0001438423
Market Cap 336.54 Mn
P/B 5.11
P/E -592.50
P/S 6.27
ROIC (Qtr) -10.77
Div Yield % 0.00
Rev 1y % (Qtr) 16.27
Total Debt (Qtr) 3.67 Mn
Debt/Equity (Qtr) 0.06

About

Everspin Technologies Inc., a prominent name in the semiconductor industry, is publicly recognized by its stock symbol 'MRAM'. The company has been a trailblazer in the commercialization of Magnetoresistive Random Access Memory (MRAM) technology, a type of non-volatile memory, and is a leading supplier of discrete MRAM components. It has also established itself as a successful licensor of a broad portfolio of related technology intellectual property. Headquartered in Chandler, Arizona, Everspin's MRAM solutions are integral to various industries...

Read more

Price action

Investment thesis

Bull case

  • Strong operating cash flow of 11.17M provides robust 3.04x coverage of total debt 3.67M, indicating excellent debt servicing capability and financial flexibility.
  • Healthy cash reserves of 45.26M provide 33.25x coverage of short-term debt 1.36M, demonstrating strong liquidity position and minimal refinancing risk.
  • Strong tangible asset base of 78.13M provides 21.30x coverage of total debt 3.67M, indicating robust asset backing and low credit risk.
  • Tangible assets of 78.13M provide exceptional 80.96x coverage of deferred revenue 965000, showing strong service capability backing.
  • Operating cash flow of 11.17M provides strong 11.57x coverage of deferred revenue 965000, indicating service delivery capability.

Bear case

  • Operating cash flow of 11.17M barely covers its investment activities of (6.49M), with a coverage ratio of -1.72, indicating heavy reliance on external financing for growth which may not be sustainable in a tighter credit environment.
  • Investment activities of (6.49M) provide weak support for R&D spending of 13.95M, which is -0.47x, suggesting potentially insufficient investment in innovation relative to other capital deployment.
  • The company's operating cash flow of 11.17M shows concerning coverage of stock compensation expenses of 6.01M, with a 1.86 ratio indicating potential earnings quality issues.
  • Operating cash flow of 11.17M provides minimal -89.35x coverage of tax expenses of (125000), suggesting potential tax planning inefficiencies or unsustainable tax positions.
  • Operating earnings of (693000) show weak coverage of depreciation charges of 3.10M, with a -0.22 ratio indicating high capital intensity and potential reinvestment needs.

Geographical Breakdown of Revenue (2024)

Product and Service Breakdown of Revenue (2024)

Peer comparison

Companies in the Semiconductors
S.No. Ticker Company Market Cap P/E P/S Total Debt (Qtr)
1 NVDA Nvidia Corp 4,521.08 Bn 45.58 24.16 10.48 Bn
2 TSM Taiwan Semiconductor Manufacturing Co Ltd 1,648.98 Bn 31.97 13.84 31.18 Bn
3 AVGO Broadcom Inc. 1,565.97 Bn 67.71 24.51 65.14 Bn
4 MU Micron Technology Inc 366.37 Bn 30.76 8.66 12.43 Bn
5 AMD Advanced Micro Devices Inc 333.34 Bn 100.83 10.41 3.87 Bn
6 INTC Intel Corp 271.33 Bn 1,370.33 5.08 46.55 Bn
7 QCOM Qualcomm Inc/De 199.55 Bn 36.01 4.51 14.81 Bn
8 TXN Texas Instruments Inc 172.17 Bn 34.14 9.97 14.05 Bn

Industry comparisons

Current Valuation Value Ind Avg Percentile
EV to Assets EV to Assets 3.68 4.13
EV to Cash from Ops. EV/CFO 26.46 -370.81
EV to Debt EV to Debt 80.58 88.27
EV to EBIT EV/EBIT -426.51 -65.23
EV to EBITDA EV/EBITDA -75.79 22.97
EV to Free Cash Flow [EV/FCF] EV/FCF 47.80 -8.14
EV to Market Cap EV to Market Cap 0.88 0.80
EV to Revenue EV/Rev 5.51 20.31
Price to Book Value [P/B] P/B 5.11 5.16
Price to Earnings [P/E] P/E -592.50 9.20
Dividend Metrics Value Ind Avg Percentile
Dividend Coverage Ratio Dividend Coverage Ratio 0.00 2.39
Dividend Payout Ratio % Div Payout % (Qtr) 0.00 8.25
Dividend per Basic Share Div per Share (Qtr) 0.00 0.63
FCF Dividend Payout Ratio % FCF Div Payout % (Qtr) 0.00 9.91
Interest Coverage Int. cover (Qtr) 0.00 8.38
Growth Metrics Value Ind Avg Percentile
Capex Growth (1y) % Capex 1y % (Qtr) -207.40 -155.98
Cash and Equivalents Growth (1y) % Cash & Equiv 1y % (Qtr) 14.32 45.60
Dividend Growth (1y) % Dividend Growth (1y) % 0.00 5.64
EBIAT Growth (1y) % EBIAT 1y % (Qtr) -137.00 26.23
EBITDA Growth (1y) % EBITDA 1y % (Qtr) -59.18 47.12
EBIT Growth (1y) % EBIT 1y % (Qtr) -143.18 25.83
EBT Growth (1y) % EBT 1y % (Qtr) -143.18 39.93
EPS Growth (1y) % EPS 1y % (Qtr) -128.57 24.64
FCF Growth (1y) % FCF 1y % (Qtr) 67.74 244.42
Gross Profit Growth (1y) % Gross Profit 1y % (Qtr) -5.19 43.10
Liquidity Ratios Value Ind Avg Percentile
Asset Utilization Ratio Asset Util Ratio (Qtr) 0.67 0.49
Cash Payout Ratio Cash Payout (Qtr) 0.00 0.09
Cash Ratio Cash Ratio (Qtr) 3.97 2.23
Current Ratio Curr Ratio (Qtr) 5.84 5.43
Debt to Equity Ratio Debt/Equity (Qtr) 0.06 0.34
Interest Cover Ratio Int Coverage (Qtr) 0.00 8.38
Times Interest Earned Times Interest Earned (Qtr) 0.00 8.38
Profitability Value Ind Avg Percentile
EBITDA Margin % EBITDA Margin % (Qtr) 4.50 -112.38
EBIT Margin % EBIT Margin % (Qtr) -1.29 -91.98
EBT Margin % EBT Margin % (Qtr) -1.29 -132.25
Gross Margin % Gross Margin % (Qtr) 51.30 47.73
Net Profit Margin % Net Margin % (Qtr) -1.10 -133.26