Baird Medical Investment Holdings Ltd

BDMDdata completeness 100%4 fiscal years on file

i. The business — what you’d actually own

Figure	FY 2022	FY 2023	FY 2024	FY 2025
Revenue	$35.1M¹	$31.5M²	$37M²	$22.5M²
Net income	$12.8M³	$10.5M⁴	$12.5M⁴	−$27.3M⁴
Operating cash flow	$485,968⁵	−$1.02M⁶	−$6.31M⁶	−$1.34M⁶
Capital expenditure	$5.91M⁷	$2.64M⁸	$2.85M⁸	$42,315⁸
Free cash flow (derived)	−$5.42M⁵	−$3.66M⁶	−$9.17M⁶	−$1.39M⁶
Total debt	—	$2.43M⁹	$8.76M¹⁰	$17.4M¹⁰
Cash & equivalents	$1.71M¹¹	$1.51M¹¹	$2.97M¹²	$178,321¹²
Diluted shares	25.6M	20.6M	21.8M	27.8M

Superscripts are receipts. Each links to the SEC filing the number came from (full list at the bottom).

ii. Your slice — ownership made literal

If you owned

You’d own

0.000036%

of the whole company

Your share of last year’s profit

−$9.81

Your share of its debt

$6.28

Your share of free cash flow

−$0.5

iii. What it’s worth — engine v0.1.0

DCF · Growth Exit 10Y

not applicable

3y-median FCF non-positive — growth-exit DCF not applicable (see EPV)

DCF · Growth Exit 5Y

not applicable

3y-median FCF non-positive — growth-exit DCF not applicable (see EPV)

Earnings Power Value

$4.36

assumptions (8)

Graham Number

not applicable

diluted EPS missing or non-positive — Graham Number undefined

Different models answer different questions — which to trust when →

Sources — the receipts