CVRx, Inc. (CVRX)
Every figure this model derived for CVRX, the value it took, and the element in the company's own XBRL it was read from — so any of it can be checked against the filing rather than taken on trust. As at 2026-06-30.
The figures, and where each came from
This is the part no other screener shows. Each figure below names the XBRL element it was read from, so it can be checked against the filing itself.
| Figure | Value | XBRL tag | As at |
|---|---|---|---|
| capex | 597,000 | PaymentsToAcquirePropertyPlantAndEquipment |
2026-06-30 |
| cash | 64,586,000 | CashAndCashEquivalentsAtCarryingValue |
2026-06-30 |
| current assets | 89,488,000 | AssetsCurrent |
2026-06-30 |
| current liabilities | 11,124,000 | LiabilitiesCurrent |
2026-06-30 |
| equity | 19,953,000 | StockholdersEquity |
2026-06-30 |
| interest expense | 6,026,000 | InterestExpenseNonoperating |
2026-06-30 |
| ocf | -40,457,000 | NetCashProvidedByUsedInOperatingActivities |
2026-06-30 |
| revenue | 61,188,000 | RevenueFromContractWithCustomerExcludingAssessedTax |
2026-06-30 |
| sbc | 12,262,000 | ShareBasedCompensation |
2026-06-30 |
The ratios
The figures themselves rather than their scores — what somebody looking up CVRX on one particular measure came for.
| Ratio | Value |
|---|---|
| cash operating margin | -58.16 |
| current ratio | 8.04 |
| current ratio reported | 8.04 |
| dilution pct | 15.45 |
| ev owner earnings | -0.57 |
| ev sales | 0.49 |
| fcf margin | -67.09 |
| growth cv | 0.61 |
| interest cover | -8.07 |
| operating margin | -79.49 |
| owner earnings margin | -87.13 |
| revenue growth | 11.96 |
| revenue growth per share | -3.02 |
| roic | -275.67 |
| rule of 40 | -67.53 |
| sbc pct revenue | 20.04 |
Everything else this filing tags
203 more elements from CVRX's own XBRL that this model has no measure for, newest reading each, largest first. Nothing here is converted, added up or renamed — it is the filing's own element names and the filing's own numbers.
| Element | Newest | As of | Periods | Unit |
|---|---|---|---|---|
TemporaryEquityLiquidationPreference | 770,233,000 | 2021-06-30 | 2 | USD |
AdditionalPaidInCapitalCommonStock | 637,707,000 | 2026-06-30 | 42 | USD |
RetainedEarningsAccumulatedDeficit | -617,816,000 | 2026-06-30 | 42 | USD |
StockIssuedDuringPeriodValueConversionOfConvertibleSecurities | 347,188,000 | 2021-12-31 | 6 | USD |
CommonStockSharesAuthorized | 200,000,000 | 2026-06-30 | 42 | shares |
DeferredTaxAssetsGross | 131,923,000 | 2025-12-31 | 10 | USD |
DeferredTaxAssetsValuationAllowance | 131,923,000 | 2025-12-31 | 10 | USD |
DeferredTaxAssetsOperatingLossCarryforwards | 111,304,000 | 2025-12-31 | 10 | USD |
Assets | 92,283,000 | 2026-06-30 | 42 | USD |
LiabilitiesAndStockholdersEquity | 92,283,000 | 2026-06-30 | 42 | USD |
Liabilities | 72,330,000 | 2026-06-30 | 42 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | 64,586,000 | 2026-06-30 | 79 | USD |
DebtInstrumentCarryingAmount | 60,000,000 | 2026-06-30 | 16 | USD |
LongTermDebtNoncurrent | 58,571,000 | 2026-06-30 | 36 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesDomestic | -53,324,000 | 2025-12-31 | 2 | USD |
OperatingExpenses | 51,789,000 | 2026-06-30 | 64 | USD |
SellingGeneralAndAdministrativeExpense | 45,575,000 | 2026-06-30 | 64 | USD |
NetIncomeLossAvailableToCommonStockholdersBasic | -43,078,000 | 2021-12-31 | 10 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFive | 41,250,000 | 2026-03-31 | 6 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearFour | 41,250,000 | 2026-06-30 | 8 | USD |
ComprehensiveIncomeNetOfTax | -27,164,000 | 2026-06-30 | 64 | USD |
NetIncomeLoss | -27,164,000 | 2026-06-30 | 64 | USD |
ProfitLoss | -27,164,000 | 2026-06-30 | 38 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesExtraordinaryItemsNoncontrollingInterest | -27,160,000 | 2026-06-30 | 64 | USD |
CommonStockSharesIssued | 26,641,597 | 2026-06-30 | 41 | shares |
CommonStockSharesOutstanding | 26,641,597 | 2026-06-30 | 41 | shares |
GrossProfit | 26,605,000 | 2026-06-30 | 64 | USD |
WeightedAverageNumberOfSharesOutstandingBasic | 26,435,958 | 2026-06-30 | 58 | shares |
WeightedAverageNumberOfDilutedSharesOutstanding | 26,435,958 | 2026-06-30 | 58 | shares |
OperatingIncomeLoss | -25,184,000 | 2026-06-30 | 64 | USD |
EmployeeServiceShareBasedCompensationNonvestedAwardsTotalCompensationCostNotYetRecognizedStockOptions | 20,100,000 | 2026-06-30 | 16 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalAfterYearFive | 18,750,000 | 2026-03-31 | 2 | USD |
LongTermDebt | 16,151,000 | 2021-09-30 | 2 | USD |
InventoryNet | 13,028,000 | 2026-06-30 | 42 | USD |
StockIssuedDuringPeriodSharesConversionOfConvertibleSecurities | 11,929,584 | 2021-07-02 | 6 | shares |
IncomeTaxReconciliationIncomeTaxExpenseBenefitAtFederalStatutoryIncomeTaxRate | -11,198,000 | 2025-12-31 | 2 | USD |
CashCashEquivalentsRestrictedCashAndRestrictedCashEquivalentsPeriodIncreaseDecreaseIncludingExchangeRateEffect | -11,122,000 | 2026-06-30 | 42 | USD |
DeferredTaxAssetsTaxCreditCarryforwardsResearch | 10,414,000 | 2025-12-31 | 10 | USD |
WeightedAverageNumberOfShareOutstandingBasicAndDiluted | 10,360,054 | 2021-12-31 | 10 | shares |
IncomeTaxReconciliationChangeInDeferredTaxAssetsValuationAllowance | 10,152,000 | 2025-12-31 | 2 | USD |
NetCashProvidedByUsedInFinancingActivities | 10,103,000 | 2026-06-30 | 42 | USD |
TemporaryEquitySharesAuthorized | 10,000,000 | 2021-12-31 | 6 | shares |
ProceedsFromLongTermLinesOfCredit | 10,000,000 | 2026-06-30 | 26 | USD |
AccountsReceivableNetCurrent | 9,401,000 | 2026-06-30 | 43 | USD |
InventoryRawMaterialsNetOfReserves | 9,366,000 | 2026-06-30 | 2 | USD |
AntidilutiveSecuritiesExcludedFromComputationOfEarningsPerShareAmount | 8,439,608 | 2026-06-30 | 42 | shares |
InventoryRawMaterials | 8,413,000 | 2026-03-31 | 40 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardPlanModificationIncrementalCompensationCost | 8,400,000 | 2025-03-31 | 8 | USD |
AccruedLiabilitiesCurrent | 7,250,000 | 2026-06-30 | 42 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingNumber | 6,767,669 | 2026-06-30 | 44 | shares |
AdjustmentsToAdditionalPaidInCapitalSharebasedCompensationRequisiteServicePeriodRecognitionValue | 6,581,000 | 2026-06-30 | 64 | USD |
AllocatedShareBasedCompensationExpense | 6,581,000 | 2026-06-30 | 64 | USD |
ResearchAndDevelopmentExpense | 6,214,000 | 2026-06-30 | 64 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsShareBasedCompensationCost | 5,585,000 | 2025-12-31 | 10 | USD |
PropertyPlantAndEquipmentGross | 5,354,000 | 2026-06-30 | 42 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableNumber | 4,181,115 | 2026-06-30 | 20 | shares |
AccountsPayableCurrent | 3,874,000 | 2026-06-30 | 42 | USD |
CostOfRevenue | 3,869,000 | 2026-06-30 | 64 | USD |
AccruedBonusesCurrent | 3,806,000 | 2026-06-30 | 42 | USD |
InventoryFinishedGoods | 3,367,000 | 2026-03-31 | 40 | USD |
LongTermDebtCurrent | 3,333,000 | 2021-09-30 | 4 | USD |
InventoryFinishedGoodsNetOfReserves | 3,306,000 | 2026-06-30 | 2 | USD |
AccumulatedDepreciationDepletionAndAmortizationPropertyPlantAndEquipment | 3,293,000 | 2026-06-30 | 42 | USD |
InterestPaidNet | 2,715,000 | 2026-06-30 | 42 | USD |
PrepaidExpenseAndOtherAssetsCurrent | 2,473,000 | 2026-06-30 | 42 | USD |
UnrecognizedTaxBenefits | 2,401,000 | 2025-12-31 | 15 | USD |
OtherLiabilitiesNoncurrent | 2,187,000 | 2026-06-30 | 42 | USD |
IncreaseDecreaseInAccruedLiabilities | -2,067,000 | 2026-06-30 | 42 | USD |
PropertyPlantAndEquipmentNet | 2,061,000 | 2026-06-30 | 42 | USD |
DeferredTaxAssetsOther | 1,507,000 | 2025-12-31 | 10 | USD |
DebtInstrumentUnamortizedDiscountPremiumAndDebtIssuanceCostsNet | 1,429,000 | 2026-06-30 | 16 | USD |
IncreaseDecreaseInAccountsReceivable | -1,264,000 | 2026-06-30 | 42 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodGross | 1,217,444 | 2026-06-30 | 25 | shares |
OtherNonoperatingIncomeExpense | 1,153,000 | 2026-06-30 | 64 | USD |
PaymentsOfFinancingCosts | 1,110,000 | 2026-06-30 | 26 | USD |
IncomeTaxReconciliationNondeductibleExpenseShareBasedCompensationCost | 1,008,000 | 2025-12-31 | 2 | USD |
InterestExpense | 960,000 | 2024-03-31 | 31 | USD |
LesseeOperatingLeaseLiabilityPaymentsDue | 884,000 | 2026-06-30 | 22 | USD |
OtherAccruedLiabilitiesCurrent | 869,000 | 2026-06-30 | 42 | USD |
AllowanceForDoubtfulAccountsReceivableCurrent | 869,000 | 2026-06-30 | 30 | USD |
IncreaseDecreaseInInventories | 823,000 | 2026-06-30 | 42 | USD |
OperatingLeaseLiability | 819,000 | 2026-06-30 | 31 | USD |
DefinedContributionPlanCostRecognized | 800,000 | 2026-06-30 | 10 | USD |
PensionAndOtherPostretirementAndPostemploymentBenefitPlansLiabilitiesCurrent | 756,000 | 2026-06-30 | 16 | USD |
OperatingLeaseRightOfUseAsset | 708,000 | 2026-06-30 | 36 | USD |
ProceedsFromIssuanceOfCommonStock | 696,000 | 2026-06-30 | 28 | USD |
StockIssuedDuringPeriodValueNewIssues | 696,000 | 2026-06-30 | 28 | USD |
InventoryWorkInProcess | 623,000 | 2026-03-31 | 40 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingIntrinsicValue | 620,000 | 2026-06-30 | 39 | USD |
SharebasedCompensationArrangementBySharebasedPaymentAwardOptionsExercisableIntrinsicValue1 | 620,000 | 2026-06-30 | 20 | USD |
DeferredTaxAssetsDerivativeInstruments | 607,000 | 2020-12-31 | 1 | USD |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestAccrued | 600,000 | 2025-12-31 | 10 | USD |
IncreaseDecreaseInPrepaidDeferredExpenseAndOtherAssets | -596,000 | 2026-06-30 | 42 | USD |
RightOfUseAssetObtainedInExchangeForOperatingLeaseLiability | 579,000 | 2022-12-31 | 2 | USD |
InterestPayableCurrent | 463,000 | 2026-06-30 | 23 | USD |
StockIssuedDuringPeriodValueEmployeeStockPurchasePlan | 450,000 | 2026-06-30 | 32 | USD |
ProceedsFromStockPlans | 449,000 | 2026-06-30 | 26 | USD |
OperatingLeaseLiabilityNoncurrent | 448,000 | 2026-06-30 | 37 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueNextTwelveMonths | 424,000 | 2026-06-30 | 22 | USD |
Depreciation | 414,000 | 2026-06-30 | 64 | USD |
OperatingLeaseExpense | 400,000 | 2021-12-31 | 10 | USD |
OperatingLeasesRentExpenseNet | 400,000 | 2021-12-31 | 1 | USD |
OperatingLeaseLiabilityCurrent | 371,000 | 2026-06-30 | 32 | USD |
InventoryWorkInProcessNetOfReserves | 356,000 | 2026-06-30 | 2 | USD |
IncomeTaxReconciliationNondeductibleExpenseMealsAndEntertainment | 332,000 | 2025-12-31 | 2 | USD |
IncomeTaxReconciliationTaxCredits | 313,000 | 2025-12-31 | 2 | USD |
OperatingLeasePayments | 300,000 | 2026-06-30 | 31 | USD |
CommonStockValue | 266,000 | 2026-06-30 | 42 | USD |
EmployeeRelatedLiabilitiesCurrent | 262,000 | 2026-03-31 | 11 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearThree | 253,000 | 2025-12-31 | 15 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearTwo | 253,000 | 2026-06-30 | 21 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsForfeituresInPeriod | 241,342 | 2026-06-30 | 24 | shares |
NetCashProvidedByUsedInInvestingActivities | -234,000 | 2026-06-30 | 42 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFive | 223,000 | 2023-12-31 | 3 | USD |
LesseeOperatingLeaseLiabilityPaymentsDueYearFour | 223,000 | 2025-03-31 | 8 | USD |
AdjustmentsToAdditionalPaidInCapitalStockIssuedIssuanceCosts | 217,000 | 2020-12-31 | 3 | USD |
LesseeOperatingLeaseLiabilityPaymentsRemainderOfFiscalYear | 207,000 | 2026-06-30 | 15 | USD |
AccumulatedOtherComprehensiveIncomeLossNetOfTax | -204,000 | 2026-06-30 | 42 | USD |
AmortizationOfFinancingCostsAndDiscounts | 167,000 | 2026-06-30 | 42 | USD |
DeferredTaxAssetsTaxDeferredExpenseCompensationAndBenefitsCompensatedAbsences | 140,000 | 2025-12-31 | 10 | USD |
UnrecognizedTaxBenefitsIncreasesResultingFromCurrentPeriodTaxPositions | 135,000 | 2025-12-31 | 10 | USD |
UnrecognizedTaxBenefitsIncomeTaxPenaltiesAndInterestExpense | 100,000 | 2025-12-31 | 9 | USD |
CurrentIncomeTaxExpenseBenefit | 91,000 | 2021-12-31 | 2 | USD |
UnrecognizedTaxBenefitsDecreasesResultingFromCurrentPeriodTaxPositions | 80,000 | 2025-12-31 | 10 | USD |
ProceedsFromStockOptionsExercised | 68,000 | 2026-06-30 | 42 | USD |
StockIssuedDuringPeriodValueStockOptionsExercised | 67,000 | 2026-06-30 | 57 | USD |
LesseeOperatingLeaseLiabilityUndiscountedExcessAmount | 65,000 | 2026-06-30 | 18 | USD |
DeferredTaxAssetsPropertyPlantAndEquipment | 59,000 | 2023-12-31 | 6 | USD |
AccruedIncomeTaxesCurrent | 53,000 | 2026-06-30 | 32 | USD |
ClassOfWarrantOrRightOutstanding | 47,408 | 2026-06-30 | 20 | shares |
StockIssuedDuringPeriodSharesStockOptionsExercised | 42,881 | 2026-06-30 | 24 | shares |
IncreaseDecreaseInAccountsPayable | 41,000 | 2026-06-30 | 42 | USD |
IncomeTaxReconciliationStateAndLocalIncomeTaxes | -28,000 | 2025-12-31 | 2 | USD |
OtherAssetsNoncurrent | 26,000 | 2026-06-30 | 42 | USD |
IncomeTaxReconciliationTaxContingencies | 26,000 | 2025-12-31 | 2 | USD |
CurrentForeignTaxExpenseBenefit | -18,000 | 2025-12-31 | 10 | USD |
IncomeLossFromContinuingOperationsBeforeIncomeTaxesForeign | 12,000 | 2024-12-31 | 1 | USD |
IncomeTaxExpenseBenefit | 4,000 | 2026-06-30 | 64 | USD |
IncomeTaxReconciliationForeignIncomeTaxRateDifferential | 3,000 | 2025-12-31 | 2 | USD |
AdjustmentsToAdditionalPaidInCapitalStockSplit | 1,000 | 2021-12-31 | 6 | USD |
EffectOfExchangeRateOnCashCashEquivalentsRestrictedCashAndRestrictedCashEquivalents | -1,000 | 2026-06-30 | 42 | USD |
OtherComprehensiveIncomeLossForeignCurrencyTransactionAndTranslationAdjustmentNetOfTax | -1,000 | 2026-06-30 | 59 | USD |
GainLossOnSaleOfPropertyPlantEquipment | -1,000 | 2026-06-30 | 22 | USD |
EffectiveIncomeTaxRateReconciliationCrossBorderTaxEffectAmount | 1,000 | 2024-12-31 | 1 | USD |
PreferredStockConvertibleConversionRatio | 40 | 2022-12-31 | 7 | pure |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsForfeituresInPeriodWeightedAverageExercisePrice | 14 | 2026-06-30 | 24 | USD/shares |
ClassOfWarrantOrRightExercisePriceOfWarrantsOrRights1 | 13 | 2026-06-30 | 20 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsExercisableWeightedAverageExercisePrice | 11 | 2026-06-30 | 20 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsOutstandingWeightedAverageExercisePrice | 11 | 2026-06-30 | 44 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageExercisePrice | 8 | 2026-06-30 | 24 | USD/shares |
EarningsPerShareBasicAndDiluted | -4 | 2021-12-31 | 10 | USD/shares |
ShareBasedCompensationArrangementByShareBasedPaymentAwardOptionsGrantsInPeriodWeightedAverageGrantDateFairValue | 2 | 2022-12-31 | 6 | USD/shares |
ShareBasedCompensationArrangementsByShareBasedPaymentAwardOptionsExercisesInPeriodWeightedAverageExercisePrice | 2 | 2026-06-30 | 24 | USD/shares |
EarningsPerShareBasic | -1 | 2026-06-30 | 58 | USD/shares |
EarningsPerShareDiluted | -1 | 2026-06-30 | 56 | USD/shares |
NumberOfOperatingSegments | 1 | 2026-06-30 | 19 | segment |
NumberOfReportableSegments | 1 | 2026-06-30 | 3 | segment |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMaximum | 1 | 2022-03-31 | 4 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedVolatilityRateMinimum | 1 | 2022-03-31 | 5 | pure |
EffectiveIncomeTaxRateReconciliationAtFederalStatutoryIncomeTaxRate | 0 | 2025-12-31 | 10 | pure |
EffectiveIncomeTaxRateReconciliationChangeInDeferredTaxAssetsValuationAllowance | -0 | 2025-12-31 | 10 | pure |
PreferredStockDividendRatePercentage | 0 | 2021-06-30 | 1 | pure |
LesseeOperatingLeaseDiscountRate | 0 | 2026-06-30 | 18 | pure |
StockholdersEquityNoteStockSplitConversionRatio1 | 0 | 2021-06-22 | 7 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMaximum | 0 | 2022-03-31 | 5 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseShareBasedCompensationCost | -0 | 2025-12-31 | 2 | pure |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsRiskFreeInterestRateMinimum | 0 | 2022-03-31 | 5 | pure |
CommonStockParOrStatedValuePerShare | 0 | 2026-06-30 | 42 | USD/shares |
TemporaryEquityParOrStatedValuePerShare | 0 | 2021-12-31 | 6 | USD/shares |
EffectiveIncomeTaxRateReconciliationTaxCreditsResearch | -0 | 2024-12-31 | 8 | pure |
EffectiveIncomeTaxRateReconciliationNondeductibleExpenseMealsAndEntertainment | -0 | 2025-12-31 | 2 | pure |
EffectiveIncomeTaxRateReconciliationTaxCredits | -0 | 2025-12-31 | 2 | pure |
EffectiveIncomeTaxRateReconciliationChangeInEnactedTaxRate | -0 | 2024-12-31 | 8 | pure |
EffectiveIncomeTaxRateReconciliationTaxContingencies | -0 | 2024-12-31 | 1 | pure |
EffectiveIncomeTaxRateReconciliationStateAndLocalIncomeTaxes | 0 | 2025-12-31 | 9 | pure |
ContractualObligation | 0 | 2026-03-31 | 40 | USD |
DividendsPreferredStock | 0 | 2021-06-30 | 1 | USD |
FairValueAdjustmentOfWarrants | 0 | 2022-12-31 | 14 | USD |
FairValueLiabilitiesLevel1ToLevel2TransfersAmount | 0 | 2022-06-30 | 10 | USD |
FairValueLiabilitiesLevel2ToLevel1TransfersAmount | 0 | 2022-06-30 | 10 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationLiabilityTransfersIntoLevel3 | 0 | 2022-06-30 | 10 | USD |
FairValueMeasurementWithUnobservableInputsReconciliationLiabilityTransfersOutOfLevel3 | 0 | 2022-06-30 | 10 | USD |
IncomeTaxesPaid | 0 | 2026-06-30 | 38 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInNextTwelveMonths | 0 | 2026-06-30 | 3 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearThree | 0 | 2026-06-30 | 10 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalInYearTwo | 0 | 2026-06-30 | 7 | USD |
LongTermDebtMaturitiesRepaymentsOfPrincipalRemainderOfFiscalYear | 0 | 2026-06-30 | 3 | USD |
OtherComprehensiveIncomeForeignCurrencyTransactionAndTranslationAdjustmentNetOfTaxPortionAttributableToParent | 0 | 2026-06-30 | 57 | USD |
PreferredStockAccretionOfRedemptionDiscount | 0 | 2021-12-31 | 4 | USD |
ProceedsFromOtherEquity | 0 | 2021-12-31 | 4 | USD |
ShareBasedCompensationArrangementByShareBasedPaymentAwardFairValueAssumptionsExpectedDividendRate | 0 | 2026-06-30 | 22 | pure |
TemporaryEquityAccretionToRedemptionValue | 0 | 2021-06-30 | 4 | USD |
TemporaryEquityCarryingAmountAttributableToParent | 0 | 2021-12-31 | 6 | USD |
TemporaryEquitySharesIssued | 0 | 2021-12-31 | 6 | shares |
TemporaryEquitySharesOutstanding | 0 | 2021-12-31 | 6 | shares |
CurrentFederalStateAndLocalTaxExpenseBenefit | 0 | 2025-12-31 | 10 | USD |
DeferredTaxAssetsNet | 0 | 2025-12-31 | 10 | USD |
EffectiveIncomeTaxRateContinuingOperations | 0 | 2025-12-31 | 10 | pure |
GainsLossesOnExtinguishmentOfDebt | 0 | 2022-12-31 | 4 | USD |
RepaymentsOfLongTermDebt | 0 | 2022-12-31 | 4 | USD |
UnrecognizedTaxBenefitsIncreasesResultingFromPriorPeriodTaxPositions | 0 | 2024-12-31 | 8 | USD |
LossContingencyAccrualAtCarryingValue | 0 | 2026-06-30 | 2 | USD |
StockIssuedDuringPeriodValueRestrictedStockAwardNetOfForfeitures | 0 | 2026-06-30 | 1 | USD |
What to be careful about
What this model itself distrusts about CVRX's figures. Written by the derivation as it ran, not added afterwards.
- there is no operating profit to value; valuation rests on EV/revenue (0.5x) instead
- analyst estimate not used: trailing EPS is not positive, so a growth rate would be meaningless
- durability rests on 3 of 4 inputs; not tagged: contracted coverage