Valuation for AMIX - findataslice

	Autonomix Medical, Inc. (AMIX)
	Q2-CY2026	Q1-CY2026	Q4-CY2025	Q3-CY2025	Q2-CY2025	Q1-CY2025	Q4-CY2024	Q3-CY2024	Q2-CY2024	Q1-CY2024	Q4-CY2023	Q3-CY2023	Q2-CY2023	Q1-CY2023	Q4-CY2022	Q3-CY2022	Q2-CY2022	Q1-CY2022	Q4-CY2021	Q3-CY2021	Q2-CY2021	Q1-CY2021	Q4-CY2020	Q3-CY2020	Q2-CY2020	Q1-CY2020	Q4-CY2019	Q3-CY2019	Q2-CY2019	Q1-CY2019	Q4-CY2018	Q3-CY2018	Q2-CY2018	Q1-CY2018	Q4-CY2017	Q3-CY2017	Q2-CY2017	Q1-CY2017	Q4-CY2016	Q3-CY2016	Q2-CY2016	Q1-CY2016	Q4-CY2015	Q3-CY2015	Q2-CY2015	Q1-CY2015	Q4-CY2014	Q3-CY2014	Q2-CY2014
Balance Sheet Date		2026-Mar-31	2025-Dec-31	2025-Sep-30	2025-Jun-30	2025-Mar-31	2024-Dec-31	2024-Sep-30	2024-Jun-30	2024-Mar-31	2023-Dec-31
Fiscal Period		Q4-FY2026	Q3-FY2026	Q2-FY2026	Q1-FY2026	Q4-FY2025	Q3-FY2025	Q2-FY2025	Q1-FY2025	Q4-FY2024	Q3-FY2024
Close Price of Common Stock	0.40$	0.38$	0.55$	1.08$	1.57$	1.73$	3.82$	0.59$	1.01$	2.89$
Market Cap of Common Stock	4,564,879$	4,391,457$	3,781,458$	5,531,624$	4,365,354$	4,260,961$	4,401,209$	13,635,561$	19,033,494$	54,314,585$
QoQ%	3.95%	16.13%	(31.64%)	26.72%	2.45%	(3.19%)	(67.72%)	(28.36%)	(64.96%)
YoY%	4.57%	3.06%	(14.08%)	(59.43%)	(77.07%)	(92.16%)
Common Shares Outstanding	11,409,344	11,409,344	11,409,344	6,194,147	4,022,625	2,497,033	2,462,983	1,152,120	19,242,081	942,575	14,430,221	688,000	688,000	12,336,571	11,999,000
QoQ%	.00%	.00%	84.20%	53.98%	61.10%	1.38%	113.78%	(94.01%)	1,941.44%	(93.47%)	1,997.42%	.00%	(94.42%)	2.81%
YoY%	183.63%	356.92%	363.23%	437.63%	(79.10%)	164.92%	(82.93%)	67.46%	2,696.81%	(92.36%)	20.26%
Price to Sales			-	-	-	-	-	-	-	-
Price to Earnings	-	-	-	-	-	-	-	-	-	-
Price to Book	.77x	.74x	.44x	.86x	.62x	.53x	.45x	4.50x	3.60x	7.12x
Total Revenue			0$			0$	0$	0$	0$	0$	0$	0$	0$
QoQ%						.00%	.00%	.00%	.00%	.00%	.00%	.00%
YoY%			.00%			.00%	.00%	.00%	.00%
TTM						0$	0$	0$	0$	0$
TTM_QoQ%						.00%	.00%	.00%	.00%
TTM_YoY%						.00%
Gross Margin
QoQ
YoY
Operating Income		(2,737,000$)	(3,343,000$)	(7,534,000$)	(3,421,000$)	(3,252,000$)	(2,747,000$)	(2,836,000$)	(2,753,000$)	(2,416,000$)	(2,924,000$)	(5,820,000$)	(871,000$)	(657,000$)	(544,000$)
QoQ%		18.13%	55.63%	(120.23%)	(5.20%)	(18.38%)	3.14%	(3.02%)	(13.95%)	17.37%	49.76%	(568.20%)	(32.57%)	(20.77%)
YoY%		15.84%	(21.70%)	(165.66%)	(24.26%)	(34.60%)	6.05%	51.27%	(216.07%)	(267.73%)	(437.50%)
TTM		(17,035,000$)	(17,550,000$)	(16,954,000$)	(12,256,000$)	(11,588,000$)	(10,752,000$)	(10,929,000$)	(13,913,000$)	(12,031,000$)	(10,272,000$)	(7,892,000$)
TTM_QoQ%		2.93%	(3.52%)	(38.33%)	(5.77%)	(7.78%)	1.62%	21.45%	(15.64%)	(17.12%)	(30.16%)
TTM_YoY%		(47.01%)	(63.23%)	(55.13%)	11.91%	3.68%	(4.67%)	(38.48%)
Operating Margin
QoQ
YoY
Net Income		(2,666,000$)	(3,261,000$)	(7,450,000$)	(3,337,000$)	(11,410,000$)	(2,712,000$)	(2,807,000$)	(2,699,000$)	(15,426,000$)	(3,113,000$)	(6,040,000$)	(865,000$)	(657,000$)	(544,000$)
QoQ%		18.25%	56.23%	(123.25%)	70.75%	(320.72%)	3.38%	(4.00%)	82.50%	(395.54%)	48.46%	(598.27%)	(31.66%)	(20.77%)
YoY%		76.64%	(20.24%)	(165.41%)	(23.64%)	26.03%	12.88%	53.53%	(212.02%)	(2,247.95%)	(472.24%)
TTM		(16,714,000$)	(25,458,000$)	(24,909,000$)	(20,266,000$)	(19,628,000$)	(23,644,000$)	(24,045,000$)	(27,278,000$)	(25,444,000$)	(10,675,000$)	(8,106,000$)
TTM_QoQ%		34.35%	(2.20%)	(22.91%)	(3.25%)	16.99%	1.67%	11.85%	(7.21%)	(138.35%)	(31.69%)
TTM_YoY%		14.85%	(7.67%)	(3.59%)	25.71%	22.86%	(121.49%)	(196.63%)
Profit Margin
QoQ
YoY
Equity to Common Shareholders		5,895,000$	8,561,000$	6,446,000$	7,032,000$	8,099,000$	9,707,000$	3,028,000$	5,289,000$	7,628,000$	(5,595,000$)	(2,924,000$)	2,619,000$	644,000$	626,000$
QoQ		(2,666,000$)	2,115,000$	(586,000$)	(1,067,000$)	(1,608,000$)	6,679,000$	(2,261,000$)	(2,339,000$)	13,223,000$	(2,671,000$)	(5,543,000$)	1,975,000$	18,000$
QoQ%		(31.14%)	32.81%	(8.33%)	(13.17%)	(16.57%)	220.58%	(42.75%)	(30.66%)	236.34%	(91.35%)	(211.65%)	306.68%	2.88%
YoY		(2,204,000$)	(1,146,000$)	3,418,000$	1,743,000$	471,000$	15,302,000$	5,952,000$	2,670,000$	6,984,000$	(6,221,000$)
YoY%		(27.21%)	(11.81%)	112.88%	32.96%	6.18%	273.49%	203.56%	101.95%	1,084.47%	(993.77%)
Dividends Paid
Additional Paid-In Capital QoQ		1,000$	5,371,000$	6,862,000$	2,268,000$	1,584,000$	9,390,000$	564,000$	342,000$	18,644,000$
Treasury Stock
QoQ
Goodwill
QoQ%
YoY%
Other Intangible Assets
QoQ
Amortization of Intangible Assets
Total Assets		7,600,000$	10,211,000$	7,932,000$	8,997,000$	9,806,000$	11,952,000$	5,371,000$	7,095,000$	9,407,000$	1,809,000$			865,000$
QoQ		(2,611,000$)	2,279,000$	(1,065,000$)	(809,000$)	(2,146,000$)	6,581,000$	(1,724,000$)	(2,312,000$)	7,598,000$
YoY		(2,206,000$)	(1,741,000$)	2,561,000$	1,902,000$	399,000$	10,143,000$			8,542,000$
Total Liabilities		1,705,000$	1,650,000$	1,487,000$	1,965,000$	1,707,000$	2,245,000$	2,343,000$	1,806,000$	1,779,000$	7,404,000$			221,000$
QoQ		55,000$	163,000$	(478,000$)	258,000$	(538,000$)	(98,000$)	537,000$	27,000$	(5,625,000$)
YoY		(2,000$)	(595,000$)	(856,000$)	159,000$	(72,000$)	(5,159,000$)			1,558,000$
Current Ratio		4.45x	6.18x	5.31x	4.57x	5.63x	5.31x	4.26x	9.27x	12.09x	1.73x			3.91x
Total Current Assets		7,581,000$	10,191,000$	7,893,000$	8,978,000$	9,609,000$	11,932,000$	5,354,000$	7,076,000$	9,391,000$	1,685,000$			865,000$
QoQ		(2,610,000$)	2,298,000$	(1,085,000$)	(631,000$)	(2,323,000$)	6,578,000$	(1,722,000$)	(2,315,000$)	7,706,000$
Total Current Liabilities		1,705,000$	1,650,000$	1,487,000$	1,965,000$	1,707,000$	2,245,000$	1,257,000$	763,000$	777,000$	973,000$			221,000$
QoQ		55,000$	163,000$	(478,000$)	258,000$	(538,000$)	988,000$	494,000$	(14,000$)	(196,000$)
Debt to Asset Ratio		.22x	.16x	.19x	.22x	.17x	.19x	.44x	.25x	.19x	4.09x			.26x
Long Term Debt											1,457,000$
QoQ
YoY
Capital Lease Obligations
Cash and Cash Equivalents		7,004,000$	9,934,000$	7,477,000$	8,589,000$	9,136,000$	11,823,000$	5,155,000$	6,751,000$	8,608,000$				865,000$
QoQ		(2,930,000$)	2,457,000$	(1,112,000$)	(547,000$)	(2,687,000$)	6,668,000$	(1,596,000$)	(1,857,000$)
YoY		(2,132,000$)	(1,889,000$)	2,322,000$	1,838,000$	528,000$				7,743,000$
Interest Expenses											33,000$
Interest Income		71,000$	82,000$	83,000$	84,000$	107,000$	80,000$	72,000$	95,000$	80,000$	23,000$	19,000$	6,000$