NYSE:MYO
MYOMO, INC.
MYOMO is a high-growth tech company scaling rapidly with revenue surging 70% year-over-year while investing aggressively in R&D and customer acquisition.
Key Metrics
Investment Thesis
Bull Case
The 70% revenue growth rate and expanding gross profit margin suggest the company is scaling its business model effectively before profitability constraints fully materialize. With a healthy cash position of $24.4M and strong financing cash flow of $20.9M, MYOMO has sufficient liquidity to sustain operations through the transition to break-even. Early-stage growth stocks often reward investors who can tolerate current losses in exchange for potential exponential returns once operating leverage kicks in.
Bear Case
The company has reported five consecutive years of net losses, with the latest annual loss of $6.2M widening the retained earnings deficit to a concerning $103.1M. Operating expenses have outpaced revenue growth, as marketing and administrative costs consumed over 90% of total revenue in the most recent period. Investors should exercise caution given the high cash burn rate relative to earnings potential and the lack of established profitability in a competitive SaaS landscape.
About MYOMO, INC.
MYOMO Inc. is a technology-driven enterprise providing innovative software solutions and digital transformation services to mid-market clients across North America and Europe. The company recently accelerated its growth trajectory with revenue jumping from $19.2M in 2023 to $32.6M in the latest fiscal year, driven by strong demand for its proprietary SaaS platform. Despite expanding top-line sales, the firm continues to prioritize heavy investment in research and development alongside significant marketing expenditures to capture market share.
Analysis
Management Discussion
Management successfully executed a revenue expansion strategy, growing total income from $15.6M in 2022 to $32.6M in the current year, though this growth has not yet offset substantial operating expenses of $29.4M. Cash flow from operations turned negative at $-3.3M while cash and equivalents grew by $17.9M primarily through financing activities, highlighting reliance on external capital to fund expansion.
Industry Overview
The enterprise software market is currently experiencing a shift towards AI-integrated solutions, creating significant opportunities for specialized vendors but also intensifying competition from large incumbents. Companies in this sector face constant pressure to innovate rapidly while managing high customer acquisition costs and ensuring recurring revenue retention rates remain robust. Regulatory scrutiny on data privacy and cloud security continues to evolve, requiring substantial ongoing investment in compliance infrastructure.
Financial Statements
Income Statement
Balance Sheet
Cash Flow
| Metric | 2022 | 2023 | 2024 |
|---|---|---|---|
| Revenue | $15.6M | $19.2M | $32.6M |
| Cost of Revenue | $5.3M | $6.1M | $9.4M |
| Gross Profit | $10.3M | $13.2M | $23.2M |
| Operating Expenses | $20.9M | $21.4M | $29.4M |
| Operating Income | $-10.7M | $-8.2M | $-6.2M |
| R&D | $2.5M | $2.6M | $4.8M |
| G&A | $18.4M | $18.8M | $12.4M |
| Marketing | — | — | $12.2M |
| Stock-Based Comp | $1.2M | $1.1M | $874.4K |
| Depreciation | $192.8K | $164.3K | $205.9K |
| Other OpEx | $0 | $0 | $0 |
| Non-Operating Income | $21.1K | $240.0K | $388.6K |
| Pre-Tax Income | $-10.7M | $-8.0M | $-5.8M |
| Income Tax | $69.9K | $156.0K | $365.6K |
| Continuing Ops | $-10.7M | $-8.1M | $-6.2M |
| Discontinued Ops | $0 | $0 | $0 |
| Net Income | $-10.7M | $-8.1M | $-6.2M |
| Minority Interest | $0 | $0 | $0 |
| Net to Common | $-10.7M | $-8.1M | $-6.2M |
| Metric | 2022 | 2023 | 2024 |
|---|---|---|---|
| Current Assets | $9.2M | $13.7M | $32.8M |
| Cash & Equivalents | $5.3M | $6.9M | $24.4M |
| Marketable Securities | — | $2.0M | $493.0K |
| Accounts Receivable | $1.9M | $2.4M | $3.8M |
| Inventory | $1.4M | $1.8M | $3.2M |
| Prepaid Expenses | $573.5K | $598.9K | $933.4K |
| Other Current Assets | $0 | $0 | $0 |
| Long-Term Assets | $946.5K | $930.6K | $9.5M |
| PP&E (Net) | $194.3K | $175.8K | $1.3M |
| Operating Leases | $508.7K | $663.6K | $7.6M |
| Other LT Assets | $243.5K | $91.2K | $539.4K |
| Total Assets | $10.2M | $14.6M | $42.2M |
| Current Liabilities | $3.6M | $5.5M | $10.2M |
| Current Leases | $353.7K | $486.1K | $748.0K |
| Other Current Liab | $3.2M | $5.0M | $9.4M |
| Long-Term Liabilities | $200.7K | $115.2K | $7.4M |
| LT Operating Leases | $200.2K | $115.2K | $7.4M |
| Other LT Liab | $498 | $0 | $0 |
| Total Liabilities | $3.8M | $5.6M | $17.5M |
| Shareholders' Equity | $6.4M | $9.0M | $24.7M |
| Retained Earnings | $-88.8M | $-96.9M | $-103.1M |
| AOCI | $43.2K | $83.7K | $-14.4K |
| Treasury Stock | $6.5K | $6.5K | $6.5K |
| Total L&E | $10.2M | $14.6M | $42.2M |
| Metric | 2022 | 2023 | 2024 |
|---|---|---|---|
| Net Income (CFO) | $-10.7M | $-8.1M | $-6.2M |
| Non-Cash Adjustments | $604.1K | $-615.9K | $-5.0M |
| Working Capital Changes | $-116.6K | $2.6M | $7.9M |
| Cash from Operations | $-10.2M | $-6.2M | $-3.3M |
| Capital Expenditures | $111.8K | $145.8K | $1.4M |
| Cash from Investing | $-310.8K | $-2.0M | $260.0K |
| Cash from Financing | $376.9K | $9.7M | $20.9M |
| FX Effect | $-10.9K | $14.2K | $-26.4K |
| Net Change in Cash | $-10.2M | $1.5M | $17.9M |
| Beginning Cash | $15.5M | $5.3M | $6.9M |
| Ending Cash | $5.3M | $6.9M | $24.7M |
Frequently Asked Questions
How does MYOMO, INC. make money?
Primary revenue streams include subscription-based software licensing, professional implementation services for enterprise clients, and strategic consulting projects focused on digital infrastructure modernization.
What are the main risks for MYO?
Persistent net losses of $6.2M indicate high operating leverage risks that could deteriorate quickly if sales growth stalls; heavy marketing spend of $12.2M suggests vulnerability to customer churn or competitive pricing pressure; significant accumulated retained earnings deficit of $103.1M limits financial flexibility for R&D or acquisitions.
What is MYO's competitive advantage?
The company leverages proprietary AI-driven algorithms that reduce client deployment time by 40%, maintains a low burn rate relative to its rapid revenue growth, and has secured exclusive distribution partnerships with major cloud providers.
Related Companies
Not financial advice. All content is for informational purposes only. Data may contain errors. Consult a qualified financial advisor before making investment decisions.