ENDRA Life Sciences Inc. (NDRA) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
3600 GREEN COURT ANN ARBOR, MI 48105 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 3845 - Electromedical and Electrotherapeutic Apparatus (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 4,889 | 9,462 | 7,227 | 6,174 | 6,471 | ||||
| Cash and cash equivalent | 4,889 | 9,462 | 7,227 | 6,174 | 6,471 | ||||
| Inventory, net of allowances, customer advances and progress billings | 2,623 | 2,645 | 1,285 | 590 | 113 | 59 | |||
| Inventory | 2,623 | 2,645 | 1,285 | 590 | 113 | 59 | |||
| Prepaid expense | 199 | 993 | 391 | 117 | 145 | ||||
| Other current assets | 6 | 131 | 273 | ||||||
| Other undisclosed current assets | 211 | ||||||||
| Total current assets: | 3,033 | 8,527 | 10,746 | 8,214 | 6,535 | 6,950 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 354 | 506 | 643 | 339 | 405 | ✕ | |||
| Property, plant and equipment | 112 | 236 | 131 | 212 | 236 | 273 | |||
| Prepaid expense | 627 | ||||||||
| Other noncurrent assets | 6 | ||||||||
| Other undisclosed noncurrent assets | 2,629 | ||||||||
| Total noncurrent assets: | 3,721 | 747 | 775 | 551 | 641 | 273 | |||
| TOTAL ASSETS: | 6,754 | 9,274 | 11,521 | 8,765 | 7,176 | 7,223 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities, including: | 701 | 1,523 | 1,411 | 910 | 1,709 | 975 | |||
| Interest and dividends payable | ✕ | ✕ | ✕ | 10 | |||||
| Employee-related liabilities | ✕ | ✕ | ✕ | 101 | 48 | 95 | 29 | ||
| Accounts payable | 360 | 614 | 791 | 403 | 1,278 | 631 | |||
| Accrued liabilities | 150 | 61 | |||||||
| Other undisclosed accounts payable and accrued liabilities | 190 | 848 | 519 | 459 | 325 | 314 | |||
| Debt | 28 | 364 | |||||||
| Other undisclosed current liabilities | 174 | 181 | 76 | ||||||
| Total current liabilities: | 903 | 1,704 | 1,411 | 987 | 2,073 | 975 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 518 | 609 | 343 | ||||||
| Long-term debt, excluding current maturities | 337 | ||||||||
| Liabilities, other than long-term debt | 192 | 366 | |||||||
| Operating lease, liability | 192 | 366 | 518 | 272 | 343 | ✕ | |||
| Other undisclosed noncurrent liabilities | (272) | ||||||||
| Total noncurrent liabilities: | 192 | 366 | 1,036 | 609 | 343 | ||||
| Total liabilities: | 1,095 | 2,070 | 2,448 | 1,596 | 2,416 | 975 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | 5,659 | 7,205 | 10,784 | 7,169 | 4,761 | 6,248 | |||
| Common stock | 1 | 0 | 3 | 1 | 1 | ||||
| Additional paid in capital | 97,583 | 89,068 | 64,494 | 49,934 | 33,939 | ||||
| Accumulated deficit | (91,930) | (81,870) | (68,691) | (57,338) | (45,217) | (27,692) | |||
| Other undisclosed equity, attributable to parent | 5 | 6 | 79,475 | 11 | 44 | ||||
| Total equity: | 5,659 | 7,205 | 10,784 | 7,169 | 4,761 | 6,248 | |||
| TOTAL LIABILITIES AND EQUITY: | 6,754 | 9,274 | 13,232 | 8,765 | 7,176 | 7,223 | |||
Income Statement (P&L) ($ in thousands)
| 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 6 | |||||||
| Other income | ||||||||
| Cost of revenue (Cost of Product and Service Sold) | (288) | |||||||
| Other undisclosed gross profit | 288 | |||||||
| Gross profit: | 6 | |||||||
| Operating expenses | (10,521) | (13,158) | (11,498) | (11,502) | (10,844) | (9,025) | ||
| Other undisclosed operating loss | ||||||||
| Operating loss: | (10,521) | (13,158) | (11,498) | (11,502) | (10,844) | (9,019) | ||
| Nonoperating income (expense) | 460 | (22) | 267 | (224) | (2,462) | (777) | ||
| Other nonoperating income (expense) | 460 | (22) | (42) | 9 | (107) | (777) | ||
| Interest and debt expense | 309 | |||||||
| Other undisclosed loss from continuing operations before equity method investments, income taxes | (309) | |||||||
| Loss from continuing operations before equity method investments, income taxes: | (10,060) | (13,179) | (11,231) | (11,726) | (13,306) | (9,796) | ||
| Other undisclosed loss from continuing operations before income taxes | (0) | |||||||
| Loss from continuing operations: | (10,060) | (13,179) | (11,231) | (11,726) | (13,306) | (9,796) | ||
| Loss before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | (11,231) | (11,726) | (13,306) | (9,796) | |
| Other undisclosed net income | 26,358 | 22,463 | ||||||
| Net income (loss): | (10,060) | 13,179 | 11,231 | (11,726) | (13,306) | (9,796) | ||
| Other undisclosed net loss attributable to parent | (26,358) | (22,463) | ||||||
| Net loss attributable to parent: | (10,060) | (13,179) | (11,231) | (11,726) | (13,306) | (9,796) | ||
| Preferred stock dividends and other adjustments | (396) | (4,220) | ||||||
| Other undisclosed net loss available to common stockholders, basic | (121) | |||||||
| Net loss available to common stockholders, diluted: | (10,060) | (13,179) | (11,352) | (12,121) | (17,526) | (9,796) | ||
Comprehensive Income ($ in thousands)
| 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | (10,060) | 13,179 | 11,231 | (11,726) | (13,306) | (9,796) | ||
| Comprehensive income (loss), net of tax, attributable to parent: | (10,060) | 13,179 | 11,231 | (11,726) | (13,306) | (9,796) | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.