Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

EVERSPIN TECHNOLOGIES INC. MRAM

· Technology · Semiconductors & Related Devices

FY2025 10-K, filed 2026-03-04
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 5/5 core metrics

Flagged areas: Dilution.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • 1 filing risk check flagged

    Flagged areas: Dilution.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Revenue expanded

    Latest reported annual revenue changed +9.5% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.

  • Operating margin improved

    Operating margin changed +2.3 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.

  • Free cash flow was positive

    Latest reported free cash flow was $3M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2025-12-31.

Core trend metrics

Latest annual revenue growth
+9.5%
as of 2025-12-31
Latest annual operating margin
-11.8%
as of 2025-12-31
Free cash flow
$3M
as of 2025-12-31
Debt / equity
0.00x
as of 2025-12-31
ROIC snapshot
-7.0%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

1of 11 rule-based checks flagged
  • Dilution

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2025-12-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-03-04prior period 2024-12-31 from the same filingView filing
By product or service
Revenue
  • Product$48.3M
    share n/a
    +14.4% yoy
  • Licensing Royalty Patent Engineering Services And Other Revenues Customers$6.91M
    share n/a
    -15.7% yoy
  • Product And Service Other$5.03M
    share n/a
    +336.1% yoy
  • License$1.11M
    share n/a
    -82.5% yoy
  • Royalty$774K
    share n/a
    +10.6% yoy

member sum exceeds the consolidated figure: this axis carries more than one breakdown, so shares are not computed.

By geography
Revenue
  • Asia Pacific$34.5M
    share n/a
    +20.4% yoy
  • Singapore$13.2M
    share n/a
    +291.1% yoy
  • All Other Country$12.2M
    share n/a
    +75.3% yoy
  • North America$10.9M
    share n/a
    +1.7% yoy
  • United States$9.86M
    share n/a
    -1.1% yoy
  • EMEA$9.79M
    share n/a
    -11.1% yoy
  • Hong Kong$6.69M
    share n/a
    -58.7% yoy
  • Germany$6.18M
    share n/a
    -13.7% yoy
  • +2 more members in the filing

member sum exceeds the consolidated figure: this axis carries more than one breakdown, so shares are not computed.

Latest quarter
Quarter ending 2026-03-3110-Q filed 2026-04-29prior period 2025-03-31 from the same filingView filing
  • Product$14.1M
    share n/a
    +27.9% yoy
  • Licensing Royalty Patent Engineering Services And Other Revenue Customers$772K
    share n/a
    -63.4% yoy
  • Engineering Services And Other Revenue$631K
    share n/a
    -57.0% yoy
  • Royalty$141K
    share n/a
    +6.8% yoy
  • License$0
    share n/a
    -100.0% yoy

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-31 · among 4,096 US-listed filers · 815 in Technology
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$55M
22ndof 3,301
bottom third
20thof 777
bottom third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
9.5%
60thof 3,135
middle third
52ndof 742
middle third
Gross margin
gross profit ÷ revenue
51.2%
67thof 1,603
top third
59thof 554
middle third
Operating margin
operating income ÷ revenue
-11.8%
30thof 2,819
bottom third
29thof 751
bottom third
Net margin
net income ÷ revenue
-1.1%
40thof 3,263
middle third
43rdof 769
middle third
Free-cash-flow margin
(operating cash flow − |capex|) ÷ revenue
5.7%
53rdof 2,679
middle third
40thof 701
middle third
Return on equity
net income ÷ stockholders' equity (positive equity only)
-0.8%
41stof 3,577
middle third
43rdof 719
middle third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
10.5%
24thof 2,895
bottom third
29thof 728
bottom third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
54 days
44thof 2,398
middle third
60thof 711
middle third
Net debt ÷ operating cash flow
net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher
-4.5×
98thof 1,547
top third
97thof 338
top third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-13.0%
83rdof 3,193
top third
74thof 639
top third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
9.4%
41stof 2,719
middle third
39thof 558
middle third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-31 · accruals and cash conversion as filed
Cash conversion
-
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-13.0%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
9.4%
change in net operating assets ÷ average net operating assets
Cash-backed years
5 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
3.56×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 0 changed periods

No period on file has changed between its first report and the latest filing carrying it.

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q1 · filed 20260429View filing
Commitments and contingencies · 2,334 characters as filed

5. Commitments and Contingencies Leases Operating leases consist of fabrication, lab, and office space expiring at various dates through 2029. Finance leases relate to a server lease expiring in February 2029. The Companys lease agreements do not contain any material residual value guarantees or material restrictive covenants. The undiscounted future non-cancellable lease payments under the Companys operating and finance leases were as follows (in thousands): As of March 31, 2026 Amount Remainder of 2026 $ 1,123 2027 1,380 2028 595 2029 48 Total lease payments 3,146 Less: imputed interest (148) Total lease liabilities 2,998 Less: current portion of lease liabilities (1,399) Total lease liabilities, net of current portion $ 1,599 Other information related to the Companys operating lease liabilities was as follows: March 31, 2026 December 31, 2025 Weighted-average remaining lease term (years) 2.21 2.44 Weighted-average discount rate 4.50 % 4.50 % Other information related to the Companys finance lease liabilities was as follows: March 31, 2026 December 31, 2025 Weighted-average remaining lease term (years) 2.92 3.16 Weighted-average discount rate 3.90 % 3.90 % Legal Proceedings From time to time, the Company may become involved in legal proceedings arising from the ordinary course of its business. Other than the patent infringement lawsuit disclosed below, management is currently not aware of any matters that would have a material adverse effect on the financial position, resul

CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing

Revenue disaggregation · 732 characters as filed

The following table presents the Companys revenues disaggregated by sales channel (in thousands): Three Months Ended March 31, 2026 2025 Distributor $ 13,322 $ 7,918 Non-distributor 1,550 5,220 Total revenue $ 14,872 $ 13,138 The following table presents the Companys revenues disaggregated by timing of recognition (in thousands): Three Months Ended March 31, 2026 2025 Point in time $ 14,241 $ 11,158 Over time 631 1,980 Total revenue $ 14,872 $ 13,138 The following table presents the Companys revenues disaggregated by type (in thousands): Three Months Ended March 31, 2026 2025 Product sales $ 14,100 $ 11,026 Licensing 511 Royalties 141 132 Engineering services and other revenue 631 1,469 Total revenue $ 14,872 $ 13,138

DisaggregationOfRevenueTableTextBlock · excerpt; the full note is in the filing

Share-based compensation · 2,687 characters as filed

6. Stock-Based Compensation Share-Based Compensation Expense The following table presents the details of the Companys share-based compensation expense (in thousands): Three Months Ended March 31, 2026 2025 General and administrative $ 663 $ 717 Research and development 350 497 Sales and marketing 146 177 Cost of sales 141 186 Total stock-based compensation $ 1,300 $ 1,577 Summary of Stock Option Activity The following table summarizes the stock option activity for the three months ended March 31, 2026: Options Outstanding Number of Options Weighted- Average Exercise Price Per Share Weighted- Average Remaining Contractual Life (years) Aggregate Intrinsic Value (In thousands) BalanceDecember 31, 2025 1,365,002 $ 6.16 4.9 $ 4,303 Options granted Options exercised (57,027) $ 5.72 $ 244 Options cancelled/forfeited (853) $ 15.86 BalanceMarch 31, 2026 1,307,122 $ 6.17 4.7 $ 3,471 Options exercisableMarch 31, 2026 1,306,061 $ 6.17 4.7 $ 3,469 The total grant date fair value of options vested was $0.1 million and $0.2 million during the three months ended March 31, 2026 and 2025, respectively. No options were granted during the three months ended March 31, 2026 and 2025. As of March 31, 2026, unrecognized compensation expense related to unvested options was not material and is expected to be recognized over a weighted-average period of 1.02 years. Stock-based compensation cost for options capitalized within inventory at March 31, 2026 and 2025 was not material. 2016 Employee Stock Pur

DisclosureOfCompensationRelatedCostsShareBasedPaymentsTextBlock · excerpt; the full note is in the filing

New accounting pronouncements · 4,947 characters as filed

Recently Adopted Accounting Pronouncements The Company adopted Accounting Standards Update (ASU) 2025-05, Financial Instruments Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets , which provides a practical expedient that all entities can use when estimating expected credit losses for current accounts receivable and current contract assets arising from transactions accounted for under Accounting Standards Codification (ASC) Topic 606. Under this practical expedient, an entity is allowed to assume that the current conditions it has applied in determining credit loss allowances for current accounts receivable and current contract assets remain unchanged for the remaining life of those assets. The guidance is effective for fiscal years beginning after December 15, 2025, and interim reporting periods within fiscal years beginning after December 15, 2025. The Company adopted ASU 2025-05 effective January 1, 2026, on a prospective basis. The adoption of ASU 2025-05 did not have a significant impact on the financial statements and related disclosures. Recently Issued Accounting Pronouncements Under Evaluation In November 2024, the Financial Accounting Standards Board (FASB) issued ASU 2024-03, Income Statement Reporting Comprehensive Income Expense Disaggregation Disclosures (Topic 220): Disaggregation of Income Statement Expenses , which requires additional disclosure of certain amounts included in the expense captions presented on

NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing

Subsequent events · 1,892 characters as filed

9. Subsequent Events Foundry Services Agreement On April 8, 2026, the Company entered into a foundry services agreement (Foundry Agreement) with Microchip Technology (Microchip) under which Microchip will manufacture 8-inch Toggle MRAM, Tunnel Magneto Resistance Sensors and STT-MRAM wafers for the Company at Microchips Fab 4 facility in Gresham, Oregon. The Foundry Agreement has an initial term of ten years and provides for two-year renewal periods. The Company has reimbursement obligations under the Foundry Agreement estimated at approximately $13.95 million related to the installation of the manufacturing facility, subject to adjustment based on actual documented expenditures. The Foundry Agreement includes minimum purchase commitments that ramp over time to a maximum of 1,300 wafers per quarter. The Company expects capacity for Toggle and Sensor flows to commence approximately 18 months from the effective date of the Foundry Agreement and capacity for STT flows to commence approximately 30 months from the effective date of the Foundry Agreement. Strategic Agreement with U.S. Prime Contractor On April 24, 2026, the Company entered into a subcontract and related statement of work with Amentum Services Inc. in connection with a U.S. government Microelectronics Research, Development, Test and Evaluation program. Under the agreement, the Company will provide research and development, process technology and engineering services to support the development and qualification of dom

SubsequentEventsTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.