Owner Scorecard


← All companies ← PLPC Manual PLTK → ← PHG Medical Devices & Equipment PODD →

PLSE, Pulse Biosciences Inc Common Stock (DE)

Medical Devices & Equipment capital-intensive UnprofitableCapital build-outNet current asset value

A medical-device business, placing equipment that pulls consumables and service behind it.

NPS technology, also referred to as Nanosecond Pulsed-Field Ablation ("nsPFA") technology when used to ablate cellular tissue, can be used to treat a variety of medical conditions for which an optimal solution remains unfulfilled.

In parallel, we have designed a variety of applicators, or disposables, to explore the potential use of the nPulse platform to treat disorders in other medical specialties, such as cardiology, gastroenterology, gynecology, and otolaryngology.

Latest annual: FY2025 10-K
PLSE · Pulse Biosciences Inc Common Stock (DE)
I

The business

What it sells, where the money comes from, the kind of company it is.

Revenue · FY2025
$350K
Vital signs · TTM, with 5-yr average
Revenue $1M 5-yr avg $494K
Gross margin 0% 5-yr avg 2%
Free cash flow margin −5180% 5-yr avg −8724%

Next report By 11/13 · the 10-Q for the quarter ended late September · due within 45 days of period end · has filed ~38 days after · the wire records it on arrival

The business in brief

read the 10-K →

What this business is and what moves its needle, from its own SEC filings.

Situation
Unprofitable. No meaningful revenue yet; the record is the cash on hand against the burn. Capital build-out. Capital spending has surged to 90% of sales, today's earnings are charged less depreciation than tomorrow's will be. Net current asset value. Current assets alone exceed every liability combined, and the surplus is most of the balance sheet: the shape Graham called a net-net.
What moves the needle
The installed base and what follows it. What decides it: placing the device, then the higher-margin consumables and service it drags along, and the R&D and regulatory path to the next generation. On its own account, the filing leans hardest on pricing power & competition, set against the numbers in what the filing emphasizes, below.
Is it a good business?
Return on capital has rarely cleared the cost of capital (median −704%, above 15% in 0 of 3 years). Customers and suppliers fund the business through negative working capital, a structural edge the ratio does not show. This is price-taker territory, where the balance sheet and the cycle matter more than any multiple; the rest is in the 10-K.

Every line is arithmetic on the company's filings, shown in full in the sections below.

II

The record

Ten years of arithmetic, read across the cycle.

The record, 2020–2025

realized figures from each filing · older years to the left
2020’202021’212022’222023’232024’242025’25TTMTTMJun 2026
Income statement
$0$1M$700K$0$0$350K$1MRevenueRevenue
$818K($189K)$3KGross profitGross prof.
58%−54%0%Gross marginGross mgn
n/mn/mn/mn/mSG&A / revenueSG&A/rev
n/mn/mn/mn/mR&D / revenueR&D/rev
($50M)($63M)($58M)($44M)($56M)($77M)($83M)Operating incomeOp. inc.
n/mn/mn/mn/mOperating marginOp. mgn
($50M)($64M)($59M)($42M)$54M$73MPretax incomePretax
($50M)($64M)($59M)($42M)($54M)($73M)($80M)Net incomeNet inc.
Cash flow & returns
($35M)($54M)($47M)($33M)($36M)($54M)($61M)Operating cash flowOp. cash
$430K$480K$690K$542K$512K$406K$359KDepreciationDeprec.
$4M($6M)$6M$1M$3M($3M)$1MWorking capital & otherWC & other
$441K$437K$401K$121K$125K$315K$290KCapexCapex
30.8%57.3%90.0%24.5%Capex / revenueCapex/rev
($36M)($55M)($47M)($33M)($36M)($54M)($61M)Owner earningsOwner earn.
n/mn/mn/mn/mOwner earnings marginOE mgn
($36M)($55M)($47M)($33M)($36M)($54M)($61M)Free cash flowFCF
n/mn/mn/mn/mFree cash flow marginFCF mgn
$10M$8M($401K)($121K)($125K)($335K)Investing cash flowInv. cash
$31M$63M$80M$16M$110M$17MFinancing cash flowFin. cash
$6M$16M$33M($17M)$74M($37M)Change in cashΔ cash
-378%-704%-2843%ROICROIC
-218%-178%-95%-47%-90%-80%Return on equityROE
−218%−178%−95%−47%−90%−80%Retained to equityRetained/eq
Balance sheet
$20M$29M$61M$44M$118M$81M$102MCash & investmentsCash+inv
$61K$0$0$274K$122KReceivablesReceiv.
$6M$0$0$136K$236KInventoryInvent.
$2M$3M$2M$2M$2M$3M$3MAccounts payablePayables
$3M($2M)($2M)($2M)($2M)Operating working capitalOper. WC
$22M$37M$62M$45M$119M$83M$106MCurrent assetsCur. assets
$8M$9M$6M$7M$10M$8M$11MCurrent liabilitiesCur. liab.
2.9×4.3×10.4×6.8×11.9×10.5×9.6×Current ratioCurr. ratio
$2M$2M$2M$2M$1M$1MNet PP&ENet PP&E
$3M$3M$3M$3M$3M$3M$3MGoodwillGoodwill
$41M$59M$78M$59M$132M$95M$116MTotal assetsAssets
$18M$15M$80M$15M$18M$14MTotal liabilitiesTotal liab.
$23M$36M($2M)$44M$115M$81M$100MShareholders’ equityEquity
n/m741.6%n/mn/mStock comp / revenueSBC/rev
Per share
23.2M28.0M33.9M49.7M58.4M67.4M68.6MShares out (basic avg)Shares
$0.00$0.05$0.02$0.00$0.00$0.01$0.02Revenue / shareRev/sh
$-2.14$-2.28$-1.72$-0.85$-0.92$-1.08$-1.17EPS (basic)EPS
$-1.54$-1.95$-1.40$-0.67$-0.62$-0.81$-0.89Owner earnings / shareOE/sh
$-1.54$-1.95$-1.40$-0.67$-0.62$-0.81$-0.89Free cash flow / shareFCF/sh
$0.02$0.02$0.01$0.00$0.00$0.00$0.00Cap. spending / shareCapex/sh
$0.98$1.28$-0.07$0.89$1.97$1.20$1.45Book value / shareBVPS

The diluted share count moved ×1.47 into 2023 — shares issued, not a split the totals corroborate — and the per-share figures carry the counts as filed.

Per-share growththe realized rate an owner's share compounded
5-yr5-yr
Capital spending / share−24.4%/yr−24.4%/yr
Book value / share+4.0%/yr+4.0%/yr

Net income is the accountant's number; owner earnings is the cash an owner could take out. The walk between them, off the cash-flow statement, and whether the gap is widening or holding.

In fiscal 2025 the business turned a $73M loss into ($54M) of owner earnings: more cash than the profit line showed, after the non-cash charges and the capital it put back in.

FY2025FY2024FY2023FY2022FY2021
Reported net income($73M)($54M)($42M)($59M)($64M)
Depreciationnon-cash charge added back+$406K+$512K+$542K+$690K+$480K
Amortization of intangible assetsnon-cash charge added back; the purchase price of past acquisitions, expensed over time+$665K+$666K+$665K+$665K+$666K
Stock-based compensationreal costnon-cash, but a real cost+$21M+$14M+$7M+$5M+$15M
Working capital & othertiming of cash in and out, other non-cash items−$4M+$2M+$781K+$5M−$6M
Cash from operations($54M)($36M)($33M)($47M)($54M)
Capital expenditurecash put back in to keep running and to grow−$315K−$125K−$121K−$401K−$437K
Owner earnings($54M)($36M)($33M)($47M)($55M)
Owner-earnings marginowner earnings ÷ revenue-15553%-6773%-3846%

Owner earnings is the cash an owner could pull out without starving the business: operating cash less the capital it must spend to hold its position . The cash-flow statement also adds stock comp back as non-cash, but it is a real cost paid in shares; counted as the expense it is (less $21M), owner earnings is nearer ($76M).

Maintenance capex is estimated as depreciation where a growing business invests above it; free cash flow is the figure the scorecard's free-cash margin reads.

III

Quality & stewardship

Returns, the balance sheet, capital allocation, and pay.

Owner’s Scorecard

FY2025 10-K · source on SEC EDGAR →

Will it survive?

  • No meaningful interest burden
    Little or no interest expense reported
    What this means

    Little or no interest expense reported, the business isn't leaning on lenders to operate.

  • Net cash, debt-free
    Cash $81M − debt $0
    What this means

    Cash and short-term investments exceed every dollar of debt by $81M, on net the company owes nothing, and can act from strength when others can't. Net debt is the leverage figure that matters: the cash is already set against the debt. Strategic or illiquid investments aren't counted here.

  • Negative, funded by others
    DSO 286 + DIO 92 − DPO 1881 days
    What this means

    Days cash is tied up between paying suppliers and collecting from customers. A negative cycle is a quiet moat: suppliers and customers fund the operation (Buffett's “float”), the company grows on other people's money.

Is it a good business?

  • Not meaningful here
    Invested capital ($79K) = debt $0 + equity $81M − cash
    Industry peers: median -18%
    What this means

    Invested capital is near zero or negative, usually years of buybacks pulling equity down. ROIC explodes or flips sign and stops meaning anything. Judge this one on Owner Earnings instead.

  • Consumes cash
    Owner earnings ($54M) = operating cash ($54M) − maintenance capex $315K
    Industry peers: median -272%
    What this means

    What an owner could take out without starving the business: operating cash less the maintenance capital it must spend to hold its position — Buffett's owner earnings. That's -15553% of revenue this year. Treating stock comp as the real expense it is (less $21M of SBC) leaves ($76M).

  • Loss, and burning cash
    Net income ($73M) · cash from operations ($54M)
    What this means

    The company reported a net loss, so a conversion ratio isn't meaningful. What matters then is whether operations still threw off cash, here, they did not.

How is the cash used?

  • Not enough data
    What this means

    The filing data didn't include the inputs for this check.

  • Investing or harvesting? 0.78×
    Harvesting
    Capex $315K ÷ property depreciation $406K
    What this means

    Descriptive, not a grade. Above ~1× means investing faster than assets wear out (growth, or, sustained for years, today's earnings carrying less depreciation than tomorrow's will). Below means spending less than it's wearing out (efficiency, or a melting asset base). The ratio won't tell you which; the filings will.

The promise and the pay packet

  • Is the buyback buying ownership, or mopping up? 6130.6%
    Stock pay, share count unread
    Stock compensation $21M (fiscal 2025), 6130.6% of revenue · no repurchases · the share count is not comparable across these years (a split or a first listing sits in the record), so the drift is withheld
    What this means

    Stock handed to employees is a real cost paid in the owner's own currency: it is charged against profit, but the shares it creates are permanent. Many companies repurchase stock at the same time, which looks like a return of capital and often is not — if the count barely moves, the cash merely cancelled the pay packet and bought the owner nothing. The three states worth telling apart are a count genuinely shrinking, a count standing still despite large repurchases, and a count rising because the issuance was never offset at all.

Graham’s defensive tests · 2 of 4 met

Graham’s numerical criteria for the defensive investor (The Intelligent Investor, ch. 14), run on the filings. A floor of safety, not a buy signal; many fine modern businesses fail his strictest liquidity rules by design.

  • Adequate size Miss
    Revenue ≥ $2B · $350K
    What this means

    Big enough to weather a storm. Graham's 1972 floor was ~$100M of sales (≈ $700M today); we use a $2B revenue line as a conservative modern stand-in.

  • Strong liquidity Pass
    Current ratio ≥ 2× · 10.53×
    What this means

    Current assets at least twice current liabilities, near-term bills covered without touching the business. Strict by design: many cash-rich modern firms run leaner and miss it, holding their cushion in longer-dated securities.

  • Conservative debt Pass
    Debt ≤ working capital · $0 vs $75M WC
    What this means

    Graham's rule that borrowings not exceed net current assets. Capital-heavy and buyback-heavy firms routinely fail it, read it next to interest coverage, not alone.

  • Earnings stability Miss
    A profit every year (6-yr record) · 6 loss years
    What this means

    Graham wanted earnings in each of the past ten years, the stability a defensive owner leans on.

  • Dividend record
    Uninterrupted dividends · no dividend line tagged in the data
    What this means

    An unbroken dividend was Graham's mark of durability. This record carries no dividends-paid line in any year — common for partnerships, whose distributions file under tags the chain doesn't read — so the criterion is withheld rather than judged on silence.

  • Earnings growth
    Earnings +33% over the record ·
    What this means

    Earnings were negative early in the record, a growth rate isn't meaningful.

  • Moderate price
    P/E ≤ 15 and P/E × P/B ≤ 22.5 · decided by the price
    What this means

    Graham's valuation gate, the wall he kept between a sound business and a sound investment. Three-year average earnings are $-0.79/share (latest year $-1.02), the averaged base the calculator's gate runs on, and book value is $1.13/share. Enter a price in “What the price implies” just below for the P/E, P/B, and whether it clears. But this is the rule Buffett outgrew: there's no hard P/E law, and a wonderful business can deserve a far richer multiple if the thesis holds, treat it as the bargain-hunter's floor, not a verdict on the price.

Durability & moat, 2020–2025

Whether the record’s returns held, and what the capital reinvested earned.

  • Profitable years 0 of 6
    What this means

    Lost money in 6 year(s), look at what happened there before trusting the average.

  • Operating margin −8294% (median, 3 yrs)
    What this means

    Over the 3 years on record the operating margin has run around −8294% — too short a record to call a through-cycle trend, but that is the level the business earns at.

  • Reinvestment, incremental ROIC returns capital
    What this means

    The capital base barely grew: this business returns cash through dividends and buybacks rather than reinvesting. Judge it on the cash returned, not on compounding.

  • Worst year 2025 · −21982.6% op. margin
    What this means

    Operations went underwater in 2025, understand why before trusting the good years.

All figures as filed; the source filing is linked above.

Current Position

as of the latest quarter, Jun 30, 2026

Can the business pay what it owes this year, off the freshest balance sheet: the quality of the assets, the debt actually coming due, and what a low ratio means here.

Current assets$106M
  • Cash & short-term investments$102M
  • Receivables$122K
  • Inventory$236K
  • Other current assets$4M
Current liabilities$11M
  • Accounts payable$3M
  • Other current liabilities$8M
Current ratio9.63×all current assets ÷ what's due · Graham looked for 2×
Quick ratio9.61×stricter: inventory excluded
Cash ratio9.26×strictest: cash alone against what's due
Working capital$95Mthe cushion left after near-term bills
Cash runway1.7 yrsthe business is consuming cash; this is how long the cash on hand lasts at that rate
Current ratio, recent quarters11.9× → 9.6×
Deeper floors
Tangible book value$96Mequity stripped of goodwill & intangibles
Net current asset value$90MGraham's net-net: current assets less all liabilities
Debt incl. operating leases$7M$7M of it operating leases

From the company's latest filing.

Management, ownership & pay

read the proxy →

From the proxy: how much of the business the people running it own, and how they are paid, beside what the business earned for its owners in the same years.

Fiscal yearPay, as filed“Actually paid”Owner earnings
2022$1.6M$1.9M($47M)
2022$424k−$194k($47M)
2023$6.2M$18.4M($33M)
2024$9.1M$2.2M($36M)
2024$1.9M$8.7M($36M)
2025$855k−$4.7M($54M)
2025$7.4M$4.6M($54M)

Both pay figures are the company’s own, from the pay-versus-performance table its proxy statement files. “As filed” is the Summary Compensation Table total: salary, bonus, and equity awards at their value on the day of grant. “Actually paid” is the SEC’s prescribed recalculation, which re-marks those equity awards to what they became as they vested; it can swing far above or below the filed figure in either direction, and negative years occur. Owner earnings are the whole business's, from the record above, for the same fiscal years.

  • Insider ownership74%

    The stake all directors and executive officers hold together, per the 2026 proxy: skin in the game, the first thing Munger reads.

  • Stock-based compensation$21M

    The slice of the business handed to employees in shares in fiscal 2025, 6130.6% of revenue. Buffett's oldest accounting fight: this is compensation, compensation is an expense, real whether or not the headline earnings admit it. One trap: the cash-flow statement adds SBC back, so the operating cash, and the owner earnings drawn from it, are flattered by exactly this amount; counted as the cost it is, what an owner keeps is lower.

Peers, Medical Devices & Equipment

The same industry, side by side on owner economics. Each column names the period it is read over, and a median resting on fewer than three years carries that count beside it; the group median at the foot is the line to read each figure against.

CompanyRevenuelatest FY, USDGross marginmedian over the recordOp. marginmedian over the recordROICmedian over the recordOwner earn. marginmedian over the record
PROFProfound Medical Corp.$16M66%-309.6%-257%-238%1y
NNOXNANO-X IMAGING LTD$13M-96%2y-600.8%3y-43%-334%3y
NSPRInspireMD Inc.$9M21%-351.3%-85%-305%
AVRAnteris Technologies Global Corp.$2M59%2y
PLSEPulse Biosciences Inc Common Stock (DE)$350K2%2y-704%
QTEXQTREX Quantum Ltd.$289K1%1y5689.3%1y-227%1y-3588%1y
STVNStevanato Group S.p.A.as filed: €1.2B29%16.8%19%7%
PHGKONINKLIJKE PHILIPS NVas filed: €17.8B45%7.6%7%7%
Group median25%-85%
IV

The price

What a price has to assume.

What the price implies

reverse-DCF

Pulse Biosciences Inc Common Stock (DE) is profitable, but owner earnings are negative this year because capital spending currently outruns operating cash, a build-out, so the owner-earnings reverse-DCF has no positive base to grow. We read the price from both ends instead: type a price to see the steady-state profitability it demands, then set the mature margin you would believe and weigh the two against each other. Nothing leaves your browser unless you enter it in your notebook.

$
The assumptions

Enter a price to run it.

Owner earnings it must reach
Margin the price demands
Owner-earnings margin today−5180%

Two reads of one future. From your price: the owner earnings the company must reach, valued at a mature multiple and discounted back at your rate, expressed as the margin it implies on revenue grown at your rate. From your belief: the mature margin you would credit, set on the dial above. When the margin the price demands runs above the one you would believe, you are paying for a future taken on faith. For a deep cyclical at a trough, normalized through-cycle earnings are the better lens; this mode is for the genuinely unprofitable, and for the profitable business whose capital spending currently outruns its cash.

Cite: Owner Scorecard, "Pulse Biosciences Inc Common Stock (DE) (PLSE), the owner's record," https://ownerscorecard.com/c/PLSE, data as of 2026-08-17.

Manual order: ← PLPC its page in the Manual PLTK →

Industry order: ← PHG the Medical Devices & Equipment chapter PODD →