Subscribe

Episurf Medical AB (EPIS-B.ST)

SEK0.06 +0.00 (+1.79%)
SE STO Healthcare Medical - Devices
Address KarlavAegen 60 114 49
Stockholm, AB, SE
CEO Jens Andersson
IPO 2010-11-05
ISIN SE0003491562

Explore sections of this company profile

Description

Episurf Medical AB (publ), a medical device company, designs and manufactures implants and surgical instruments in Germany, Sweden, rest of Europe, the United States, and internationally. It provides Episealer Knee for repairing focal cartilage and bone defects to reduce pain and increase mobility in the patient’s knee joint; Episealer implant, which is designed to fit anatomy and size of the lesion; Episealer toolkit; and Episealer Patellofemoral System, a system to treat osteoarthritis limited to the patellofemoral part of the knee joint. The company also offers Epioscopy to identify and visualize femoral knee joint cartilage and bone lesions, and tibia, as well as defects on the cruciate ligaments and menisci; Epiguide, a surgical drill guide; and µiFidelity, a web platform for order management, communication, personalized design, and surgical pre-planning. In addition, it is developing Episealer MTP implant, an implant for the MTP joint of the big toe in the foot. Further, the company offers Talus Osteotomy Guide (TOG) that is designed to fit on the patient’s distal tibia using CT and MRI images; MRI protocol to ensure correct damage assessment, 3D visualization, and device design; and Damage Marking Report (DMR) that enables 3D visualization of damage in the joint surface and underlaying bone defects, as well as other findings relevant when selecting the right treatment for the patient. The company was formerly known as Diamorph Medtech AB and changed its name to Episurf Medical AB (publ) in 2010. Episurf Medical AB (publ) was incorporated in 2008 and is based in Stockholm, Sweden.

Market Cap & Enterprise Value
Merger & Acquisition History

No mergers or acquisitions recorded for this company.

Technical Outlook
Loading outlook…
Loading forecast...
Signal Summary Loading…
Indicator 1D1W2W3W1M
Each column is computed on that timeframe's candles (1D = daily, 1W ≈ weekly, 1M ≈ monthly), not on the same last day. ▲ bullish · ▼ bearish · — neutral. The Net row counts signals per column; hover any cell (or the indicator name) to see the exact rule behind it.
Day Score & sub-scores
Statistical fingerprint & regime detail
Conditional historical analysis
Customize analysis (advanced)
Indicative levels generated algorithmically. Not financial advice.
Risk Profile
Loading risk profile…
Price Chart
Averages
Trend
Price
Levels
Draw
SEK0.06 +0.00 (+1.79%)
Loading historical data…
Volume Profile
Loading…
Liquidity & share structure
Average Volume
51M
Beta
0.90
Float Shares
764.29M
Free Float %
100.0%
Price Performance
1D5D1M3M6M YTD1Y3Y5Y10YMax
-9.62% +6.30% +161.30% +348.24% +472.32% +298.55% +116.64% -80.59% -93.19% -96.94% -96.47%
Rolling Volatility
Loading…
Drawdown
Loading…
Relative Strength
Loading…
Monthly Returns Heatmap
From To
Loading…
Annual Monthly Returns
Loading…
Daily Returns Distribution
vs.
Loading histogram data…

Revenue flow

Revenue by geography

Revenue by segment

From To

Revenue composition

From To

By product

By geography

Financial Statements

Income Statement

Balance Sheet

Cash Flow Statement

Key Metrics

Financial Ratios

Employees

Financial Growth (CAGR)

Market Data

Price Targets & DCF
Current price
0.06
Ratings Trend (MoM)
Rating 2026-05 Change
Strong Buy 0 0
Buy 0 0
Hold 0 0
Sell 0 0
Strong Sell 0 0
Quality scores
Altman Z-Score
-0.10
Distress
Piotroski F-Score
2 / 9
Weak
MOAT Score
1 / 10
No MOAT
Composite Rating
C+
Overall Score
2 / 5
Medium
DCF Score
1 / 5
Low
ROE Score
1 / 5
Low
ROA Score
1 / 5
Low
D/E Score
4 / 5
High
P/E Score
1 / 5
Low
P/Book Score
5 / 5
High
Operational MOAT
✗ Below peers
  • Revenue growth Medical - Devices: +11.2%
    +3.9% Q1'26: -25.0% (vs Q1'25)
  • EPS growth Medical - Devices: +28.5%
    +60.7% Q1'26: +46.3% (vs Q1'25)
  • FCF margin FCF growth · Medical - Devices: +30.9%
    -5.9% Q1'26: +376.7% (vs Q1'25)
  • EBIT margin Medical - Devices: +6.2%
    -424.4% Q1'26: -1,013.3% (vs Q1'25)
  • ROIC Medical - Devices: +3.3%
    -121.4% Q1'26: -22.3% (vs Q1'25)
  • Share dilution Medical - Devices: 0.0%
    +99.4% Q1'26: +201.2% (vs Q1'25)
  • Debt / EBITDA Net debt/EBITDA · Medical - Devices: -0.35×
    -0.14× Q1'26: -0.04× (vs Q1'25)
Valuation Multiples From To
Price Forecast (3Y) From To
Model
Adjust
P/E
Theoretical Return — If Invested Today

* These projections are based on analyst consensus estimates and user-defined valuation multiples. This table is for informational purposes only and does not constitute a recommendation to buy or sell any security. Past performance is not indicative of future results.

DCF Interactive Model (UFCF)
Projection years:
Market assumptions
WACC components (optional)
Ke (Cost of Equity) = Rf + β (0.58) × ERP
WACC = 96% × Ke + 4% × Kd (8.8%) × (1−t)

Modifying these values recalculates WACC automatically.

Business assumptions
Current price: 0.06
Enterprise Value: Equity Value: Terminal Value: TV as % of EV:

Base values reflect the latest available data for this company and market conditions.

Consensus Estimates
Metric Dec 2015
actual
Dec 2016
actual
Dec 2017
actual
Dec 2018
actual
Dec 2019
actual
Dec 2020
actual
Dec 2021
actual
Dec 2022
actual
Dec 2023
actual
Dec 2024
actual
Dec 2025
actual
Dec 2026
1 Rev. Ana.
1 EPS Ana.
Dec 2027
1 Rev. Ana.
1 EPS Ana.
Dec 2028
1 Rev. Ana.
Revenue
1.02M
est: 2.54M (-60.0%)
2.41M
est: 3.73M (-35.4%)
2.49M
est: 2.67M (-6.8%)
4.00M
est: 4.67M (-14.3%)
4.90M
est: 5.89M (-16.7%)
5.00M
est: 5.99M (-16.5%)
6.50M
est: 7.43M (-12.5%)
6.60M
est: 7.66M (-13.8%)
10.30M
est: 11.70M (-12.0%)
13.00M
est: 13.00M (+0.0%)
13.50M
est: 13.60M (-0.7%)
25.40M
25.40M – 25.40M
+86.8% YoY
53.80M
53.80M – 53.80M
+111.8% YoY
108.60M
108.60M – 108.60M
+101.9% YoY
EBITDA
-41.74M
est: -2.54M (-1,544.4%)
-57.61M
est: -3.73M (-1,446.5%)
-56.91M
est: -2.67M (-2,029.2%)
-52.40M
est: -4.67M (-1,023.2%)
-64.30M
est: -5.89M (-992.6%)
-58.00M
est: -5.99M (-868.1%)
-63.80M
est: -7.43M (-758.9%)
-71.40M
est: -7.66M (-832.6%)
-87.70M
est: -11.70M (-649.6%)
-69.00M
est: -13.00M (-430.8%)
-49.20M
est: -13.60M (-261.8%)
-25.40M
-25.40M – -25.40M
-86.8% YoY
-53.80M
-53.80M – -53.80M
-111.8% YoY
-108.60M
-108.60M – -108.60M
-101.9% YoY
EBIT
-43.97M
est: -2.54M (-1,632.5%)
-61.66M
est: -3.73M (-1,555.4%)
-61.10M
est: -2.67M (-2,186.0%)
-57.20M
est: -4.67M (-1,126.0%)
-69.00M
est: -5.89M (-1,072.5%)
-63.20M
est: -5.99M (-954.9%)
-69.00M
est: -7.43M (-828.9%)
-76.50M
est: -7.66M (-899.2%)
-93.70M
est: -11.70M (-700.9%)
-75.00M
est: -13.00M (-476.9%)
-57.30M
est: -13.60M (-321.3%)
-25.40M
-25.40M – -25.40M
-86.8% YoY
-53.80M
-53.80M – -53.80M
-111.8% YoY
-108.60M
-108.60M – -108.60M
-101.9% YoY
Net Income
-43.97M
est: -945.62M (+95.3%)
-61.67M
est: -532.32M (+88.4%)
-61.09M
est: -372.88M (+83.6%)
-57.80M
est: -375.89M (+84.6%)
-70.60M
est: -211.48M (+66.6%)
-64.60M
est: -103.64M (+37.7%)
-69.50M
est: -67.67M (-2.7%)
-77.30M
est: -70.92M (-9.0%)
-94.80M
est: -301.35M (+68.5%)
-76.00M
est: -77.88M (+2.4%)
-58.20M
est: -50.14M (-16.1%)
-98.65M
-98.65M – -98.65M
-96.7% YoY
— – —
+100.0% YoY
— – —
SGA
325.0K
est: -748.4K (+143.4%)
485.4K
est: -1.10M (+144.2%)
33.30M
est: -788.1K (+4,325.4%)
-4.30M
est: -1.38M (-212.6%)
1.10M
est: -1.74M (+163.4%)
1.20M
est: -1.77M (+167.9%)
-4.40M
est: -2.19M (-100.9%)
-9.30M
est: -2.26M (-312.0%)
-5.60M
est: -2.12M (-163.9%)
11.90M
est: -2.36M (+604.7%)
10.90M
est: -2.47M (+541.9%)
-4.61M
-4.61M – -4.61M
-86.8% YoY
-9.76M
-9.76M – -9.76M
-111.8% YoY
-19.70M
-19.70M – -19.70M
-101.9% YoY
EPS
-1.09
est: -1.91 (+42.9%)
-1.32
est: -1.08 (-22.9%)
-0.89
est: -0.75 (-18.5%)
-0.90
est: -0.76 (-18.4%)
-0.55
est: -0.43 (-29.2%)
-0.21
est: -0.21 (-0.9%)
-0.16
est: -0.14 (-19.6%)
-0.15
est: -0.14 (-4.6%)
-0.20
est: -0.31 (+33.1%)
-0.15
est: -0.08 (-90.0%)
-0.06
est: -0.05 (-16.1%)
-0.10
-0.10 – -0.10
-96.7% YoY
— – —
+100.0% YoY
— – —
Historical Ratings (3M)
Date Rating Overall DCF ROE ROA D/E P/E P/B
2026-05-28 C+ 2/5 1/5 1/5 1/5 4/5 1/5 5/5
2026-05-27 C+ 2/5 1/5 1/5 1/5 4/5 1/5 5/5
2026-05-26 C 2/5 1/5 1/5 1/5 3/5 1/5 4/5
2026-05-25 C 2/5 1/5 1/5 1/5 3/5 1/5 4/5
2026-05-22 C 2/5 1/5 1/5 1/5 3/5 1/5 4/5
2026-05-21 C 2/5 1/5 1/5 1/5 3/5 1/5 4/5
2026-05-20 C 2/5 1/5 1/5 1/5 3/5 1/5 4/5
2026-05-19 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-05-18 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-05-15 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-05-13 C 2/5 1/5 1/5 1/5 3/5 1/5 4/5
2026-05-12 C 2/5 1/5 1/5 1/5 3/5 1/5 4/5
2026-05-11 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-05-08 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-05-07 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-05-06 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-05-05 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-05-04 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-04-30 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-04-29 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-04-28 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-04-27 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-04-24 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-04-23 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-04-22 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-04-21 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-04-20 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-04-17 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5
2026-04-16 C 2/5 1/5 1/5 1/5 2/5 1/5 4/5

Owner Earnings

Owner's Earnings (history) From To
Owner alignment
Owner's Earnings TTM
-47.42M
OE per share TTM
-0.06
Owner's Yield
-14.60%
Maintenance CapEx ratio
Maint CapEx / Avg PPE
55.9%

Ownership Overview

Ownership breakdown

Ownership breakdown not available.

At a glance
Institutional holders
Total invested
Insider transactions (90d)
0
Beneficial owners (>5%)
0
Beneficial owners (>5%)

No beneficial ownership filings recorded.

Institutional Activity (13F)

Institutional ownership trend

Institutional history not available.

Top institutional holders

Top holders not available.

ETF Ownership

Top ETFs holding this stock

This company is not held by any ETF in our universe.

Insider Activity

Insider Activity — Latest Quarter

No insider activity available.

Insider buys vs sells (history)

Insider history not available.

Recent insider transactions

No recent insider transactions.

Executive team

Top executives
EBIT / Employee
-30.2K
Shares Outstanding
764.29M

Executive compensation

Executive compensation (annual)

Executive compensation not available.

CEO compensation breakdown

No CEO compensation history available.

Proxy statements

Proxy statements (DEF 14A)

No proxy statements available for this company yet.

Recent SEC filings

Recent SEC filings

No SEC filings available for this company yet.

Executive team

NameTitleCompensationGender
Leif Ryd Consultant, Member of Clinical Advisory Board & Director 500.0K
Katarina Flodström Deputy CEO & Head of Medical Technology Operations 400.0K female
Jens Andersson CEO & Director male
Fredrik Zetterberg Marketing Director male
Patrick Jamnik President of Episurf Medical Inc male
Sanja Batljan Chief Financial Officer female
Ylva Bonde Head of Quality & Regulatory Affairs female
ESG Score History

No data available for this company.

Senate Trading Activity

No Senate trading activity found for this company.

House Trading Activity

No House trading activity found for this company.

Market share among peers
Peer comparison — filtered group (TTM)
Your opinion

Share your view on this stock and instantly see how the community has voted over the last 6 months.

These are community opinions and do not constitute buy or sell advice to act on. The results shown are based on aggregated opinions and are not an investment recommendation, nor do they intend to influence any investment decision.

Dividend history

Earnings history

Earnings reports

Stock splits