Minerva Surgical, Inc. (UTRS) Margin Analysis

Minerva Surgical, Inc.

UTRS (OTC)

(%)

Models
Minerva Surgical, Inc. Margin Analysis

# --- Years and Quarters
assumptions.set({
    "timeseries": "annual",
    "data": {
        "#years": """
            4
        """,
        "#quarters": """
            8
        """,
    },
    "titles": {
        "#years": "Years",
        "#quarters": "Quarters",
    },
    "properties": {
        "width": "responsive",
        "title": "Years and Quarters",
        "id": "component-1",
        "bindTo": None
    },
    "descriptions": {
        "#years": r"""
The number of historical years used to render the annual chart and tables.
        """,
        "#quarters": r"""
The number of historical quarters used to render the quarterly chart and tables.
        """,
    }
})

# Render description block
model.render_description({
    "data": r"""
## Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (example: Net Income Margin = Net Income / Revenue).

This analysis provides annual and quarterly sections for reporting key financial margins.
""",
    "properties": {
        "width": "responsive"
    }
})

# Render description block
model.render_description({
    "data": r"""
## Annual Section

The annual section uses annual data to calculate margins and growth rates.
""",
    "properties": {
        "width": "full"
    }
})

# --- Income Statement Margins
data.compute({
    "user:%revenueGrowthRate": """
        ( income:revenue / income:revenue:-1 ) - 1
    """,
    "user:%grossMargin": """
        income:grossProfit / income:revenue
    """,
    "user:%operatingMargin": """
        income:operatingIncome / income:revenue
    """,
    "user:%netMargin": """
        income:netIncome / income:revenue
    """,
}, forecast=0, timeseries="annual")

model.render_table({
    "timeseries": "annual",
    "data": {
        "income:revenue": "Revenue",
        "user:%revenueGrowthRate": "Revenue Growth Rate",
        "income:costOfRevenue": "Cost of Revenue",
        "income:grossProfit": "Gross Profit",
        "user:%grossMargin": "Gross Margin",
        "income:operatingIncome": "Operating Income",
        "user:%operatingMargin": "Operating Margin",
        "income:netIncome": "Net Income",
        "user:%netMargin": "Net Margin",
    },
    "start": data.get("""
        -assumption:#years
    """),
    "end": 0,
    "properties": {
        "title": "Income Statement Margins",
        "order": "descending",
        "number_format": "M",
        "include_ltm": True,
        "display_averages": False,
        "width": "responsive"
    }
})

# --- Cash Flow Statement Margins
data.compute({
    "user:%cashFromOperatingActivitiesMargin": """
        flow:netCashProvidedByOperatingActivities / income:revenue
    """,
    "user:%freeCashFlowMargin": """
        flow:freeCashFlow / income:revenue
    """,
    "user:%depreciationAndAmortizationMargin": """
        flow:depreciationAndAmortization / income:revenue
    """,
    "user:%capitalExpenditureMargin": """
        flow:capitalExpenditure / income:revenue
    """,
}, forecast=0, timeseries="annual")

model.render_table({
    "timeseries": "annual",
    "data": {
        "income:revenue": "Revenue",
        "flow:netCashProvidedByOperatingActivities": "Cash from Operating Activities",
        "user:%cashFromOperatingActivitiesMargin": "Cash from Operating Activities Margin",
        "flow:freeCashFlow": "Free Cash Flow",
        "user:%freeCashFlowMargin": "Free Cash Flow Margin",
        "flow:depreciationAndAmortization": "Depreciation and Amortization",
        "user:%depreciationAndAmortizationMargin": "Depreciation and Amortization Margin",
        "flow:capitalExpenditure": "Capital Expenditure",
        "user:%capitalExpenditureMargin": "Capital Expenditure Margin",
    },
    "start": data.get("""
        -assumption:#years
    """),
    "end": 0,
    "properties": {
        "title": "Cash Flow Statement Margins",
        "order": "descending",
        "number_format": "M",
        "include_ltm": True,
        "display_averages": False,
        "width": "responsive"
    }
})

model.render_chart({
    "timeseries": "annual",
    "data": {
        "user:%grossMargin": "Gross Margin",
        "user:%operatingMargin": "Operating Margin",
        "user:%netMargin": "Net Margin",
        "user:%freeCashFlowMargin": "Free Cash Flow Margin",
    },
    "start": data.get("""
        -assumption:#years
    """),
    "end": 0,
    "properties": {
        "title": "Annual Chart",
        "include_ltm": False,
        "set_editable": [],
        "hidden_keys": [],
        "bar_keys": ["user:%grossMargin", "user:%operatingMargin", "user:%netMargin", "user:%freeCashFlowMargin"],
        "width": "full"
    }
})

# Render description block
model.render_description({
    "data": r"""
## Quarterly Section

The quarterly section uses quarterly data to calculate margins and growth rates.
""",
    "properties": {
        "width": "full"
    }
})

model.render_table({
    "timeseries": "quarterly",
    "data": {
        "income:revenue": "Revenue",
        "user:%revenueGrowthRate": "Revenue Growth Rate",
        "income:costOfRevenue": "Cost of Revenue",
        "income:grossProfit": "Gross Profit",
        "user:%grossMargin": "Gross Margin",
        "income:operatingIncome": "Operating Income",
        "user:%operatingMargin": "Operating Margin",
        "income:netIncome": "Net Income",
        "user:%netMargin": "Net Margin",
    },
    "start": data.get("""
        -assumption:#quarters
    """),
    "end": 0,
    "properties": {
        "title": "Income Statement Margins",
        "order": "descending",
        "number_format": "M",
        "display_averages": False,
        "width": "responsive"
    }
})

model.render_table({
    "timeseries": "quarterly",
    "data": {
        "income:revenue": "Revenue",
        "flow:netCashProvidedByOperatingActivities": "Cash from Operating Activities",
        "user:%cashFromOperatingActivitiesMargin": "Cash from Operating Activities Margin",
        "flow:freeCashFlow": "Free Cash Flow",
        "user:%freeCashFlowMargin": "Free Cash Flow Margin",
        "flow:depreciationAndAmortization": "Depreciation and Amortization",
        "user:%depreciationAndAmortizationMargin": "Depreciation and Amortization Margin",
        "flow:capitalExpenditure": "Capital Expenditure",
        "user:%capitalExpenditureMargin": "Capital Expenditure Margin",
    },
    "start": data.get("""
        -assumption:#quarters
    """),
    "end": 0,
    "properties": {
        "title": "Cash Flow Statement Margins",
        "order": "descending",
        "number_format": "M",
        "display_averages": False,
        "width": "responsive"
    }
})

model.render_chart({
    "timeseries": "quarterly",
    "data": {
        "user:%grossMargin": "Gross Margin",
        "user:%operatingMargin": "Operating Margin",
        "user:%netMargin": "Net Margin",
        "user:%freeCashFlowMargin": "Free Cash Flow Margin",
    },
    "start": data.get("""
        -assumption:#quarters
    """),
    "end": 0,
    "properties": {
        "title": "Quarterly Chart",
        "set_editable": [],
        "hidden_keys": [],
        "bar_keys": ["user:%grossMargin", "user:%operatingMargin", "user:%netMargin", "user:%freeCashFlowMargin"],
        "width": "full"
    }
})

Years and Quarters

Years Years The number of historical years used to render the annual chart and tables.	#
Quarters Quarters The number of historical quarters used to render the quarterly chart and tables.	#

Margin Analysis Report

Margins refer to the ratio between a financial report item and the revenue (example: Net Income Margin = Net Income / Revenue).

This analysis provides annual and quarterly sections for reporting key financial margins.

Annual Section

The annual section uses annual data to calculate margins and growth rates.

Income Statement Margins

Monetary values in USD amounts except #	LTM Mar 08	2022 Dec 31	2021 Dec 31	2020 Dec 31	2019 Dec 31
Revenue	51.69	50.29	52.1	37.77	26.01
Revenue Growth Rate	2.78%	-3.47%	37.96%	45.19%
Cost of Revenue	23.69	23.05	21.58	18.65	14.21
Gross Profit	28.01	27.24	30.52	19.12	11.8
Gross Margin	54.18%	54.17%	58.58%	50.62%	45.38%
Operating Income	-29.26	-30.9	-29.14	-15.39	-19.64
Operating Margin	-56.6%	-61.44%	-55.94%	-40.75%	-75.49%
Net Income	-35.55	-34.11	-21.46	-18.26	-52.05
Net Margin	-68.77%	-67.83%	-41.2%	-48.36%	-200.1%

Cash Flow Statement Margins

Monetary values in USD amounts except #	LTM Mar 08	2022 Dec 31	2021 Dec 31	2020 Dec 31	2019 Dec 31
Revenue	51.69	50.29	52.1	37.77	26.01
Cash from Operating Activities	-38.73	-35.57	-22.38	-12.24	-19.79
Cash from Operating Activities Margin	-74.93%	-70.72%	-42.95%	-32.41%	-76.09%
Free Cash Flow	-38.8	-35.64	-22.96	-12.69	-20.02
Free Cash Flow Margin	-75.06%	-70.86%	-44.07%	-33.61%	-76.95%
Depreciation and Amortization	8.7	10.81	10.62	7.08	1.68
Depreciation and Amortization Margin	16.82%	21.49%	20.38%	18.74%	6.44%
Capital Expenditure	-0.069	-0.073	-0.584	-0.453	-0.223
Capital Expenditure Margin	-0.133%	-0.145%	-1.12%	-1.2%	-0.857%

Annual Chart

Monetary values in USD

{"sectionId": "section-chart-1", "sectionType": "chart", "title": "Annual Chart", "timeseries": "annual", "series": [{"label": "Gross Margin", "mappingKey": "user:%grossMargin", "data": [{"l": "2019", "x": "2019-12-31", "y": 45.38}, {"l": "2020", "x": "2020-12-31", "y": 50.62}, {"l": "2021", "x": "2021-12-31", "y": 58.58}, {"l": "2022", "x": "2022-12-31", "y": 54.17}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "annual", "hidden": false}, {"label": "Operating Margin", "mappingKey": "user:%operatingMargin", "data": [{"l": "2019", "x": "2019-12-31", "y": -75.49}, {"l": "2020", "x": "2020-12-31", "y": -40.75}, {"l": "2021", "x": "2021-12-31", "y": -55.94}, {"l": "2022", "x": "2022-12-31", "y": -61.44}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "annual", "hidden": false}, {"label": "Net Margin", "mappingKey": "user:%netMargin", "data": [{"l": "2019", "x": "2019-12-31", "y": -200.1}, {"l": "2020", "x": "2020-12-31", "y": -48.36}, {"l": "2021", "x": "2021-12-31", "y": -41.2}, {"l": "2022", "x": "2022-12-31", "y": -67.83}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "annual", "hidden": false}, {"label": "Free Cash Flow Margin", "mappingKey": "user:%freeCashFlowMargin", "data": [{"l": "2019", "x": "2019-12-31", "y": -76.95}, {"l": "2020", "x": "2020-12-31", "y": -33.61}, {"l": "2021", "x": "2021-12-31", "y": -44.07}, {"l": "2022", "x": "2022-12-31", "y": -70.86}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "annual", "hidden": false}], "editableDates": {}, "properties": {"display_table": false}, "width": "full"}

Quarterly Section

The quarterly section uses quarterly data to calculate margins and growth rates.

Income Statement Margins

Monetary values in USD amounts except #	2023 (Q3) Sep 30	2023 (Q2) Jun 30	2023 (Q1) Mar 31	2022 (Q4) Dec 31	2022 (Q3) Sep 30	2022 (Q2) Jun 30
Revenue	11.96	13.39	12.53	13.8	12.59	12.97
Revenue Growth Rate	-10.65%	6.85%	-9.21%	9.66%	-2.92%
Cost of Revenue	5.75	5.99	5.52	6.43	5.78	5.32
Gross Profit	6.22	7.4	7.01	7.37	6.81	7.64
Gross Margin	51.97%	55.28%	55.97%	53.4%	54.12%	58.96%
Operating Income	-6.1	-7.66	-10.31	-5.19	-10.51	-4.9
Operating Margin	-50.95%	-57.19%	-82.26%	-37.61%	-83.48%	-37.78%
Net Income	-7.18	-8.68	-13.44	-6.25	-11.33	-6.33
Net Margin	-60.02%	-64.83%	-107.3%	-45.24%	-90%	-48.79%

Cash Flow Statement Margins

Monetary values in USD amounts except #	2023 (Q3) Sep 30	2023 (Q2) Jun 30	2023 (Q1) Mar 31	2022 (Q4) Dec 31	2022 (Q3) Sep 30	2022 (Q2) Jun 30
Revenue	11.96	13.39	12.53	13.8	12.59	12.97
Cash from Operating Activities	-5.09	-9.61	-8.39	-15.64	-6.8	-5.5
Cash from Operating Activities Margin	-42.58%	-71.75%	-66.91%	-113.3%	-54.04%	-42.38%
Free Cash Flow	-5.11	-9.62	-8.46	-15.61	-6.8	-5.54
Free Cash Flow Margin	-42.72%	-71.85%	-67.51%	-113.1%	-54.06%	-42.69%
Depreciation and Amortization	1.45	1.98	2.51	2.75	2.69	2.69
Depreciation and Amortization Margin	12.09%	14.81%	20.06%	19.94%	21.39%	20.77%
Capital Expenditure	-0.017	-0.013	-0.075	0.036	-0.002	-0.041
Capital Expenditure Margin	-0.142%	-0.097%	-0.598%	0.261%	-0.016%	-0.316%

Quarterly Chart

Monetary values in USD

{"sectionId": "section-chart-2", "sectionType": "chart", "title": "Quarterly Chart", "timeseries": "quarterly", "series": [{"label": "Gross Margin", "mappingKey": "user:%grossMargin", "data": [{"l": "2022 (Q2)", "x": "2022-06-30", "y": 58.96}, {"l": "2022 (Q3)", "x": "2022-09-30", "y": 54.12}, {"l": "2022 (Q4)", "x": "2022-12-31", "y": 53.4}, {"l": "2023 (Q1)", "x": "2023-03-31", "y": 55.97}, {"l": "2023 (Q2)", "x": "2023-06-30", "y": 55.28}, {"l": "2023 (Q3)", "x": "2023-09-30", "y": 51.97}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "quarterly", "hidden": false}, {"label": "Operating Margin", "mappingKey": "user:%operatingMargin", "data": [{"l": "2022 (Q2)", "x": "2022-06-30", "y": -37.78}, {"l": "2022 (Q3)", "x": "2022-09-30", "y": -83.48}, {"l": "2022 (Q4)", "x": "2022-12-31", "y": -37.61}, {"l": "2023 (Q1)", "x": "2023-03-31", "y": -82.26}, {"l": "2023 (Q2)", "x": "2023-06-30", "y": -57.19}, {"l": "2023 (Q3)", "x": "2023-09-30", "y": -50.95}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "quarterly", "hidden": false}, {"label": "Net Margin", "mappingKey": "user:%netMargin", "data": [{"l": "2022 (Q2)", "x": "2022-06-30", "y": -48.79}, {"l": "2022 (Q3)", "x": "2022-09-30", "y": -90}, {"l": "2022 (Q4)", "x": "2022-12-31", "y": -45.24}, {"l": "2023 (Q1)", "x": "2023-03-31", "y": -107.3}, {"l": "2023 (Q2)", "x": "2023-06-30", "y": -64.83}, {"l": "2023 (Q3)", "x": "2023-09-30", "y": -60.02}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "quarterly", "hidden": false}, {"label": "Free Cash Flow Margin", "mappingKey": "user:%freeCashFlowMargin", "data": [{"l": "2022 (Q2)", "x": "2022-06-30", "y": -42.69}, {"l": "2022 (Q3)", "x": "2022-09-30", "y": -54.06}, {"l": "2022 (Q4)", "x": "2022-12-31", "y": -113.1}, {"l": "2023 (Q1)", "x": "2023-03-31", "y": -67.51}, {"l": "2023 (Q2)", "x": "2023-06-30", "y": -71.85}, {"l": "2023 (Q3)", "x": "2023-09-30", "y": -42.72}], "dataType": "%", "displayAs": "bar", "dataTimeseries": "quarterly", "hidden": false}], "editableDates": {}, "properties": {"display_table": false}, "width": "full"}