(KIDS) Orthopediatrics - Overview
Sector: Healthcare | Industry: Medical Devices | Exchange: NASDAQ (USA) | Market Cap: 398m USD | Total Return: -23.9% in 12m
Industry Rotation: -4.0
Avg Turnover: 2.58M USD
Peers RS (IBD): 22.9
EPS Trend: -10.8%
Qual. Beats: 0
Rev. Trend: 94.6%
Qual. Beats: 0
Warnings
Interest Coverage Ratio -4.9 is critical
Altman Z'' -1.11 < 1.0 - financial distress zone
Choppy
Tailwinds
No distinct edge detected
OrthoPediatrics Corp. (NASDAQ: KIDS) designs, develops, and markets a full suite of pediatric-specific orthopedic implants, instruments, and braces-including trauma fixation systems, scoliosis correction devices, and sports-medicine solutions-serving surgeons and caregivers in the United States and abroad.
In its most recent quarter (Q4 2023), the company reported revenue of $45.2 million, up 12 % year-over-year, while maintaining a cash position of roughly $45 million, underscoring a solid liquidity base despite a modest net loss of $3.1 million.
The pediatric orthopedic market is projected to grow at a compound annual growth rate of about 6 % through 2028, driven by rising rates of childhood fractures, expanding sports participation, and broader insurance reimbursement for minimally invasive procedures.
For a deeper dive, you might explore ValueRay’s detailed analysis of KIDS to complement your own research.
- Pediatric orthopedic surgery volume directly impacts device sales
- New product launches expand market share and revenue
- Regulatory approvals for devices influence market access
- Healthcare reimbursement policies affect product adoption
- Competition from larger medical device companies pressures pricing
| Net Income: -39.6m TTM > 0 and > 6% of Revenue |
| FCF/TA: -0.03 > 0.02 and ΔFCF/TA 5.75 > 1.0 |
| NWC/Revenue: 88.95% < 20% (prev 99.26%; Δ -10.31% < -1%) |
| CFO/TA -0.01 > 3% & CFO -4.85m > Net Income -39.6m |
| Net Debt/EBITDA: error (EBITDA <= 0) |
| Current Ratio: 5.55 > 1.5 & < 3 |
| Outstanding Shares: last quarter (23.6m) vs 12m ago 1.74% < -2% |
| Gross Margin: 73.05% > 18% (prev 0.73%; Δ 7.23k% > 0.5%) |
| Asset Turnover: 47.45% > 50% (prev 43.26%; Δ 4.18% > 0%) |
| Interest Coverage Ratio: -4.86 > 6 (EBITDA TTM -7.88m / Interest Expense TTM 6.00m) |
| A: 0.40 (Total Current Assets 256.4m - Total Current Liabilities 46.2m) / Total Assets 523.1m |
| B: -0.53 (Retained Earnings -275.2m / Total Assets 523.1m) |
| C: -0.06 (EBIT TTM -29.1m / Avg Total Assets 498.1m) |
| D: -1.56 (Book Value of Equity -275.7m / Total Liabilities 176.5m) |
| Altman-Z'' Score: -1.11 = CCC |
| DSRI: 1.10 (Receivables 53.8m/42.4m, Revenue 236.3m/204.7m) |
| GMI: 0.99 (GM 73.05% / 72.58%) |
| AQI: 1.11 (AQ_t 0.42 / AQ_t-1 0.37) |
| SGI: 1.15 (Revenue 236.3m / 204.7m) |
| TATA: -0.07 (NI -39.6m - CFO -4.85m) / TA 523.1m) |
| Beneish M-Score: -2.84 (Cap -4..+1) = A |
Over the past week, the price has changed by +0.19%, over one month by -8.95%, over three months by -20.59% and over the past year by -23.88%.
- StrongBuy: 3
- Buy: 3
- Hold: 1
- Sell: 0
- StrongSell: 0
| Analysts Target Price | 24.9 | 55.9% |
P/B = 1.1691
Revenue TTM = 236.3m USD
EBIT TTM = -29.1m USD
EBITDA TTM = -7.88m USD
Long Term Debt = 99.8m USD (from longTermDebt, last quarter)
Short Term Debt = 170k USD (from shortTermDebt, last quarter)
Debt = 100.0m USD (corrected: LT Debt 99.8m + ST Debt 170k)
Net Debt = 28.8m USD (from netDebt column, last quarter)
Enterprise Value = 437.5m USD (398.4m + Debt 100.0m - CCE 60.9m)
Interest Coverage Ratio = -4.86 (Ebit TTM -29.1m / Interest Expense TTM 6.00m)
EV/FCF = -27.41x (Enterprise Value 437.5m / FCF TTM -16.0m)
FCF Yield = -3.65% (FCF TTM -16.0m / Enterprise Value 437.5m)
FCF Margin = -6.75% (FCF TTM -16.0m / Revenue TTM 236.3m)
Net Margin = -16.78% (Net Income TTM -39.6m / Revenue TTM 236.3m)
Gross Margin = 73.05% ((Revenue TTM 236.3m - Cost of Revenue TTM 63.7m) / Revenue TTM)
Gross Margin QoQ = 73.22% (prev 73.92%)
Tobins Q-Ratio = 0.84 (Enterprise Value 437.5m / Total Assets 523.1m)
Interest Expense / Debt = 1.93% (Interest Expense 1.93m / Debt 100.0m)
Taxrate = 21.0% (US default 21%)
NOPAT = -23.0m (EBIT -29.1m * (1 - 21.00%)) [loss with tax shield]
Current Ratio = 5.55 (Total Current Assets 256.4m / Total Current Liabilities 46.2m)
Debt / Equity = 0.29 (Debt 100.0m / totalStockholderEquity, last quarter 346.6m)
Debt / EBITDA = -3.66 (negative EBITDA) (Net Debt 28.8m / EBITDA -7.88m)
Debt / FCF = -1.80 (negative FCF - burning cash) (Net Debt 28.8m / FCF TTM -16.0m)
Total Stockholder Equity = 349.6m (last 4 quarters mean from totalStockholderEquity)
RoA = -7.96% (Net Income -39.6m / Total Assets 523.1m)
RoE = -11.34% (Net Income TTM -39.6m / Total Stockholder Equity 349.6m)
RoCE = -6.48% (EBIT -29.1m / Capital Employed (Equity 349.6m + L.T.Debt 99.8m))
RoIC = -5.21% (negative operating profit) (NOPAT -23.0m / Invested Capital 442.1m)
WACC = 7.81% (E(398.4m)/V(498.4m) * Re(9.39%) + D(100.0m)/V(498.4m) * Rd(1.93%) * (1-Tc(0.21)))
Discount Rate = 9.39% (= CAPM, Blume Beta Adj.)
Shares Correlation 3-Years: 100.0 | Cagr: 1.77%
[DCF] Fair Price = unknown (Cash Flow -16.0m)
EPS Correlation: -10.85 | EPS CAGR: 77.70% | SUE: 0.37 | # QB: 0
Revenue Correlation: 94.55 | Revenue CAGR: 29.43% | SUE: 0.27 | # QB: 0
EPS next Quarter (2026-06-30): EPS=-0.28 | Chg7d=-0.003 | Chg30d=-0.003 | Revisions Net=-1 | Analysts=6
EPS current Year (2026-12-31): EPS=-1.07 | Chg7d=-0.027 | Chg30d=-0.027 | Revisions Net=+1 | Growth EPS=-6.8% | Growth Revenue=+11.8%
EPS next Year (2027-12-31): EPS=-0.69 | Chg7d=+0.005 | Chg30d=+0.005 | Revisions Net=+1 | Growth EPS=+34.9% | Growth Revenue=+11.9%
[Analyst] Revisions Ratio: -0.33 (1 Up / 2 Down within 30d for Next Quarter)