OSSD Stock Financial Analysis - OssDsign AB (publ) (OM) Stock

Overview

OssDsign AB (publ) is a Swedish medical technology company primarily engaged in the development and commercialization of implant solutions for bone reconstruction. Harnessing innovative materials such as synthetic ceramics, the company has pioneered unique solutions that aim to improve clinical outcomes for patients requiring cranial and facial reconstructive surgery. One of OssDsign's flagship projects is the development of patient-specific implants tailored through advanced 3D technology, enhancing both the functionality and aesthetic outcomes of surgeries. Their portfolio also extends into spinal implants, further demonstrating their commitment to addressing complex challenges within the orthopedic and neurosurgery sectors. As a leader in regenerative implants, OssDsign continues to expand its influence and market presence, focusing on strategic collaborations and research to advance bone healing technologies.

Quality, Value, Momentum Scores

This card shows the Quality, Value, and Momentum scores for the company

Quality

The QualityScore is a proprietary scoring model that identifies high quality companies, based on cash generating efficiencies.

Value

Proprietary scoring model that ranks companies based on their relative valuation. Scores range from 0 to 100, with 100 being the most undervalued.

Momentum

Proprietary scoring model that ranks companies on their six-month momentum.

Fund Sentiment

The Fund Sentiment (fka Ownership) score is a proprietary quantitative model that ranks companies based on levels of ownership accumulation.

QVM

The QVM Score is a proprietary scoring model that combines Quality, Value, and Momentum into a single metric that ranks companies from 0 to 100.

Income Statement: Revenue, Operating Income, Net Income

The revenue for OssDsign AB (publ) as of 30 June 2025 is 168.19 MM.
The operating income for OssDsign AB (publ) as of 30 June 2025 is -40.37 MM.
The net income for OssDsign AB (publ) as of 30 June 2025 is -45.74 MM.

Period End (TTM)	Revenue (MM)	Operating Income (MM)	Net Income (MM)
2025-06-30	168.19	-40.37	-45.74
2025-03-31	151.40	-50.09	-53.09
2024-12-31	133.94	-48.06	-49.66
2024-09-30	127.49	-62.76	-90.44
2024-06-30	123.46	-70.84	-113.80
2024-03-31	117.72	-76.79	-118.39
2023-12-31	112.16	-88.45	-130.49
2023-09-30	97.09	-83.65	-108.60
2023-06-30	82.88	-88.44	-95.03
2023-03-31	71.38	-103.70	-98.69
2022-09-30	46.22	-105.42	-96.17
2022-06-30	37.66	-100.91	-93.14
2022-03-31	32.81	-98.07	-94.54
2021-12-31	31.73	-96.68	-93.92
2021-09-30	29.31	-92.57	-90.14
2021-06-30	26.87	-93.13	-92.35
2021-03-31	23.13	-90.05	-89.61
2020-12-31	24.87	-85.16	-84.59
2020-09-30	24.09	-88.20	-88.50
2020-06-30
2020-03-31

Income Statement: EPS

Period End (TTM)	Earnings Per Share Basic	Earnings Per Share Diluted
2025-06-30
2025-03-31
2024-12-31	-0.50
2024-09-30	-0.92	-0.92
2024-06-30	-1.26	-1.26
2024-03-31	-1.31	-1.31
2023-12-31
2023-09-30	-1.58	-1.58
2023-06-30	-1.46	-1.47
2023-03-31	-1.57	-1.57
2022-09-30	-1.66	-1.66
2022-06-30	-1.60	-1.60
2022-03-31	-1.63	-1.63
2021-12-31	-1.94	-1.94
2021-09-30	-2.34	-2.32
2021-06-30	-3.04	-3.01
2021-03-31	-4.53	-4.49
2020-12-31	-4.44	-4.40
2020-09-30	-5.01	-5.05
2020-06-30	-5.05	-5.09
2020-03-31	-4.97	-4.97

Cash Flow: Operations, Investing, Financing

The cash from operating activities for OssDsign AB (publ) as of 30 June 2025 is -53.50 MM.
The cash from investing activities for OssDsign AB (publ) as of 30 June 2025 is -3.89 MM.
The cash from financing activities for OssDsign AB (publ) as of 30 June 2025 is 152.07 MM.

Period End (TTM)	Cash From Operating Activities (MM)	Cash From Investing Activities (MM)	Cash From Financing Activities (MM)
2025-06-30	-53.50	-3.89	152.07
2025-03-31	-60.05	-1.96	2.38
2024-12-31	-62.38	-0.66	-2.46
2024-09-30	-80.90	-0.47	43.88
2024-06-30	-90.79	-0.05	136.26
2024-03-31	-95.41	-0.08	137.35
2023-12-31	-93.91	-0.12	135.40
2023-09-30	-93.37	-0.07	151.60
2023-06-30	-93.05	-0.19	57.30
2023-03-31	-92.06	-0.18	59.68
2022-09-30	-81.61	-25.92	-2.52
2022-06-30	-98.01	-51.81	0.39
2022-03-31	-90.17	-51.80	243.35
2021-12-31	-89.63	-51.85	243.27
2021-09-30	-93.21	-41.98	279.31
2021-06-30	-75.64	-16.30	278.62
2021-03-31	-80.06	-17.70	35.45
2020-12-31	-79.10	-17.67	33.18
2020-09-30	-78.85	-1.79	-2.54
2020-06-30
2020-03-31

Valuation Metrics : PE, PriceToBook, PriceToTBV

The p/e for OssDsign AB (publ) as of 30 June 2025 is -26.56.
The p/book for OssDsign AB (publ) as of 30 June 2025 is 6.94.
The p/tbv for OssDsign AB (publ) as of 30 June 2025 is 33.58.

P/Book: The current closing price divided by the book value per share.

P/TBV: The current price divided by the tangible book value per share.

Period End (TTM)	p/e	P/Book	P/TBV
2025-06-30	-26.56	6.94	33.58
2025-03-31	-23.09	5.36	21.57
2024-12-31	-10.68	4.50	14.73
2024-09-30	-6.19	3.13	9.30
2024-06-30	-7.66	4.04	10.00
2024-03-31	-9.62	5.35	12.48
2023-12-31	-11.78	5.25	11.76
2023-09-30	-9.65	5.00	28.08
2023-06-30	-7.43	3.85	-8.59
2023-03-31	-7.16	3.47	-11.06
2022-09-30	-5.88	2.86	13.41
2022-06-30	-6.07	2.62	-10.13
2022-03-31	-5.98	2.36	-16.46
2021-12-31	-8.14	2.52	5.65
2021-09-30	-6.27	1.94	4.35
2021-06-30	-6.12	1.84	19.33
2021-03-31	-2.45	2.47	-1.15
2020-12-31	-2.58	3.01	3.01
2020-09-30	-1.98	2.32	2.32
2020-06-30	-1.96	1.86	1.86
2020-03-31	-2.06	1.50	1.50

Valuation Metrics : EBitToEv, EBit3YrAvgToEv

The ebit/ev for OssDsign AB (publ) as of 30 June 2025 is -0.04.
The ebit (3y)/ev for OssDsign AB (publ) as of 30 June 2025 is -0.07.

Period End (TTM)	EBIT/EV	EBIT (3y)/EV
2025-06-30	-0.04	-0.07
2025-03-31	-0.05	-0.08
2024-12-31	-0.10	-0.11
2024-09-30	-0.19	-0.18
2024-06-30	-0.15	-0.14
2024-03-31	-0.12	-0.10
2023-12-31	-0.10	-0.09
2023-09-30	-0.11	-0.11
2023-06-30	-0.15	-0.15
2023-03-31	-0.16	-0.15
2022-09-30	-0.20	-0.19
2022-06-30	-0.20	-0.20
2022-03-31	-0.22	-0.20
2021-12-31	-0.17	-0.16
2021-09-30	-0.24	-0.23
2021-06-30	-0.30	-0.27
2021-03-31	-0.46	-0.40
2020-12-31	-0.50	-0.30
2020-09-30	-0.71	-0.55
2020-06-30	-0.84	-0.63
2020-03-31	-0.95	-0.72

Management Effectiveness

The roa for OssDsign AB (publ) as of 30 June 2025 is -0.17.
The roe for OssDsign AB (publ) as of 30 June 2025 is -0.24.
The roic for OssDsign AB (publ) as of 30 June 2025 is -0.26.
The croic for OssDsign AB (publ) as of 30 June 2025 is -0.29.
The ocroic for OssDsign AB (publ) as of 30 June 2025 is -0.29.

Period End (TTM)	ROA	ROE	ROIC	CROIC	OCROIC
2025-06-30	-0.17	-0.24	-0.26	-0.29	-0.29
2025-03-31	-0.16	-0.22	-0.23	-0.30	-0.29
2024-12-31	-0.27	-0.37	-0.42	-0.18	-0.37
2024-09-30	-0.27	-0.37	-0.50	0.20	-0.40
2024-06-30	-0.41	-0.58	-0.52	0.19	-0.42
2024-03-31	-0.41	-0.58	-0.55	0.17	-0.39
2023-12-31	-0.39	-0.55	-0.42	0.23	-0.38
2023-09-30	-0.32	-0.44	-0.49	-0.18	-0.50
2023-06-30	-0.33	-0.44	-0.49	-0.18	-0.50
2023-03-31	-0.31	-0.41	-0.46	-0.15	-0.44
2022-09-30	-0.24	-0.33	-0.45	-0.52	-0.40
2022-06-30	-0.21	-0.30	-0.40	-0.64	-0.42
2022-03-31	-0.42	-1.06	-0.37	0.40	-0.35
2021-12-31	-0.83	-1.19	-0.29	0.47	-0.30
2021-09-30	-0.83	-1.19	-0.29	0.47	-0.23
2021-06-30	-0.77	-0.98	-0.29	0.58	-0.23
2021-03-31	-0.68	-0.76	-0.85	-0.60	-0.76
2020-12-31	-0.49	-0.54	-0.96	-0.90	-0.85
2020-09-30	-0.49	-0.54	-0.96	-0.90	-0.85
2020-06-30	-0.45	-0.49	-0.84	-0.82	-0.83
2020-03-31	-1.03	-1.39	-0.70	0.43	-0.71

Gross Margins

The gross margin for OssDsign AB (publ) as of 30 June 2025 is 0.96.
The net margin for OssDsign AB (publ) as of 30 June 2025 is -0.35.
The operating margin for OssDsign AB (publ) as of 30 June 2025 is -0.33.

Gross Margin: The Gross Margin is the ratio of revenue left after substracting the Cost of Goods Sold. It is calculated as 1.0 - (Revenue - COGS ) / Revenue.

Net Margin: The Net Margin (aka Profit Margin) is the ratio of revenue left after substracting the Net Income. It is calculated as Net Income / Revenue.

Operating Margin: The Operaing Margin is the ratio of revenue left after substracting the Operating Income. It is calculated as Operating Income / Revenue.

Period End (TTM)	Gross Margin	Net Margin	Operating Margin
2025-06-30	0.96	-0.35	-0.33
2025-03-31	0.95	-0.37	-0.37
2024-12-31	0.89	-0.71	-0.49
2024-09-30	0.84	-0.92	-0.57
2024-06-30	0.80	-1.01	-0.68
2024-03-31	0.75	-1.16	-0.82
2023-12-31	0.84	-1.12	-0.95
2023-09-30	0.84	-1.15	-1.17
2023-06-30	0.79	-1.15	-1.17
2023-03-31	0.79	-1.38	-1.45
2022-09-30	0.70	-2.08	-2.29
2022-06-30	0.68	-2.47	-2.64
2022-03-31	0.69	-2.88	-2.95
2021-12-31	0.68	-3.07	-3.15
2021-09-30	0.66	-3.07	-3.15
2021-06-30	0.66	-3.43	-3.46
2021-03-31	0.62	-3.87	-3.90
2020-12-31	0.63	-3.67	-3.67
2020-09-30	0.63	-3.67	-3.67
2020-06-30	0.59	-4.05	-4.08
2020-03-31	0.63	-3.83	-3.84