ORGS Chart
About

Orgenesis Inc., a biotech company, focuses on cell and gene therapies in the United States. It operates through two segments, Octomera and Therapies. The company develops a Point of Care (POCare) platform that includes a pipeline of licensed cell based POCare therapies that are processed and produced under closed and automated POCare technology systems across a collaborative POCare model, POCare network consisting of research institutes and hospitals. Its therapies include autologous; cell-based immunotherapies; and therapeutics for metabolic diseases, anti-viral diseases, and tissue regeneration. It also provides hospital services and cell process development services. The company was formerly known as Business Outsourcing Service, Inc. and changed its name to Orgenesis Inc. in August 2011. Orgenesis Inc. was incorporated in 2008 and is headquartered in Germantown, Maryland.

Fundamentals
Scroll to Statements
Sector Healthcare Industry Biotechnology Market Cap 3.00M
Enterprise Value 20.03M Income -34.41M Sales 899.00K
Book/sh -5.01 Cash/sh 0.04 Dividend Yield —
Payout 0.00% Employees 146 IPO —
P/E — Forward P/E 0.95 PEG —
P/S 3.34 P/B -0.12 P/C —
EV/EBITDA -0.83 EV/Sales 22.28 Quick Ratio 0.01
Current Ratio 0.07 Debt/Eq — LT Debt/Eq —
EPS (ttm) -24.46 EPS next Y 0.61 EPS Growth —
Revenue Growth 215.50% Earnings 2023-11-13 16:00 ROA -68.49%
ROE — ROIC — Gross Margin -97.66%
Oper. Margin -21.96% Profit Margin 0.00% Shs Outstand 5.17M
Shs Float 4.27M Short Float 1.33% Short Ratio 2.39
Short Interest — 52W High 5.89 52W Low 0.02
Beta 3.57 Avg Volume 1.20K Volume 100.00
Target Price — Recom None Prev Close $0.58
Price $0.58 Change 0.00%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
—
Mean price target
2. Current target
$0.58
Latest analyst target
3. DCF / Fair value
$26.35
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$0.58
Low
—
High
—
Mean
—

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2023-06-14 reit Benchmark Speculative Buy → Speculative Buy $6
2023-03-22 reit Benchmark — → Buy $6
2019-09-26 init Benchmark — → Speculative Buy $9
Insider Transactions
Date Shares Value Url Text Insider Position Transaction Start Date Ownership
0 30000 16883 — Purchase at price 0.51 - 0.59 per share. SAFIER JACOB Beneficial Owner of more than 10% of a Class of Security — 2024-06-24 00:00:00 I
1 30000 16259 — Sale at price 0.50 - 0.58 per share. SAFIER JACOB Beneficial Owner of more than 10% of a Class of Security — 2024-06-24 00:00:00 I
2 25000 12500 — Conversion of Exercise of derivative security at price 0.50 per share. MILLER VICTOR Chief Financial Officer — 2024-04-01 00:00:00 D
Financials
Line Item2023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems-1.40M-264.18K-658.53K
TaxRateForCalcs0.210.210.27
NormalizedEBITDA-54.07M-6.90M-12.71M
TotalUnusualItems-6.65M-1.26M-2.44M
TotalUnusualItemsExcludingGoodwill-6.65M-1.26M-2.44M
NetIncomeFromContinuingOperationNetMinorityInterest-55.36M-14.89M-18.05M
ReconciledDepreciation1.56M1.98M1.86M
ReconciledCostOfRevenue16.09M26.05M28.02M
EBITDA-60.72M-8.16M-15.14M
EBIT-62.28M-10.14M-17.01M
NetInterestIncome-2.17M-1.83M-718.00K
InterestExpense2.17M1.82M943.00K
NormalizedIncome-50.11M-13.90M-16.27M
NetIncomeFromContinuingAndDiscontinuedOperation-55.36M-14.89M-18.05M
TotalExpenses55.42M43.57M50.02M
RentExpenseSupplemental161.00K199.00K249.00K
TotalOperatingIncomeAsReported-53.64M-10.11M-16.80M
DilutedAverageShares2.90M2.51M2.43M
BasicAverageShares2.90M2.51M2.43M
DilutedEPS-19.10-5.90-7.40
BasicEPS-19.10-5.90-7.40
DilutedNIAvailtoComStockholders-55.36M-14.89M-18.05M
NetIncomeCommonStockholders-55.36M-14.89M-18.05M
OtherunderPreferredStockDividend0.00
NetIncome-55.36M-14.89M-18.05M
MinorityInterests9.56M-2.72M6.00K
NetIncomeIncludingNoncontrollingInterests-64.92M-12.17M-18.06M
NetIncomeDiscontinuousOperations0.00
NetIncomeContinuousOperations-64.92M-12.17M-18.06M
TaxProvision473.00K209.00K108.00K
PretaxIncome-64.44M-11.96M-17.95M
OtherIncomeExpense-7.38M-2.59M-2.71M
OtherNonOperatingIncomeExpenses4.00K173.00K
SpecialIncomeCharges-6.33M-1.11M-1.86M
GainOnSaleOfBusiness-5.34M0.00
OtherSpecialCharges283.00K52.00K1.86M
WriteOff699.00K0.00
ImpairmentOfCapitalAssets0.001.06M0.00
EarningsFromEquityInterest-734.00K-1.51M-272.00K
GainOnSaleOfSecurity-325.00K-145.00K-574.00K
NetNonOperatingInterestIncomeExpense-2.17M-1.83M-718.00K
TotalOtherFinanceCost7.00K2.00K-225.00K
InterestExpenseNonOperating2.17M1.82M943.00K
OperatingIncome-54.89M-7.54M-14.52M
OperatingExpense38.54M16.50M21.14M
OtherOperatingExpenses2.69M-173.00K-2.28M
ProvisionForDoubtfulAccounts2.69M0.00
DepreciationAmortizationDepletionIncomeStatement767.00K961.00K990.00K
DepreciationAndAmortizationInIncomeStatement767.00K961.00K990.00K
Amortization721.00K911.00K948.00K
AmortizationOfIntangiblesIncomeStatement721.00K911.00K948.00K
DepreciationIncomeStatement46.00K50.00K42.00K
ResearchAndDevelopment464.00K474.00K8.33M
SellingGeneralAndAdministration34.62M15.06M14.09M
GeneralAndAdministrativeExpense34.62M15.06M14.09M
OtherGandA31.39M10.50M6.62M
RentAndLandingFees161.00K199.00K249.00K
SalariesAndWages3.07M4.37M7.22M
GrossProfit-16.35M8.96M6.61M
CostOfRevenue16.88M27.07M28.89M
TotalRevenue530.00K36.02M35.50M
OperatingRevenue530.00K36.02M35.50M
Line Item2023-12-312022-12-312021-12-31
TreasurySharesNumber28.66K28.66K23.12K
OrdinarySharesNumber3.19M2.55M2.43M
ShareIssued3.22M2.58M2.45M
NetDebt21.45M12.54M5.27M
TotalDebt22.62M20.27M11.84M
TangibleBookValue-29.57M9.68M18.26M
InvestedCapital1.30M45.41M49.23M
WorkingCapital-12.33M30.41M10.39M
NetTangibleAssets-29.57M9.68M18.26M
CapitalLeaseObligations334.00K2.42M1.10M
CommonStockEquity-20.98M27.56M38.49M
TotalCapitalization-2.02M40.90M43.34M
TotalEquityGrossMinorityInterest-20.98M59.27M38.63M
MinorityInterest0.0031.71M143.00K
StockholdersEquity-20.98M27.56M38.49M
GainsLossesNotAffectingRetainedEarnings65.00K-270.00K207.00K
OtherEquityAdjustments65.00K-270.00K207.00K
TreasuryStock1.27M1.27M1.27M
RetainedEarnings-176.62M-121.26M-106.37M
AdditionalPaidInCapital156.84M150.35M145.92M
CapitalStock3.00K3.00K3.00K
CommonStock3.00K3.00K3.00K
TotalLiabilitiesNetMinorityInterest35.53M31.65M21.21M
TotalNonCurrentLiabilitiesNetMinorityInterest19.13M15.74M5.84M
OtherNonCurrentLiabilities61.00K415.00K288.00K
PreferredSecuritiesOutsideStockEquity30.20M0.00
EmployeeBenefits0.00163.00K101.00K
NonCurrentPensionAndOtherPostretirementBenefitPlans0.00163.00K101.00K
NonCurrentDeferredLiabilities144.00K0.00
NonCurrentDeferredRevenue144.00K0.00
LongTermDebtAndCapitalLeaseObligation19.07M15.17M5.46M
LongTermCapitalLeaseObligation100.00K1.82M602.00K
LongTermDebt18.97M13.34M4.85M
CurrentLiabilities16.41M15.91M15.37M
CurrentDeferredLiabilities2.18M1.58M1.30M
CurrentDeferredRevenue2.18M1.58M1.30M
CurrentDebtAndCapitalLeaseObligation3.55M5.11M6.38M
CurrentCapitalLeaseObligation234.00K602.00K499.00K
CurrentDebt3.32M4.50M5.88M
OtherCurrentBorrowings3.32M4.50M5.88M
PayablesAndAccruedExpenses10.67M9.23M7.68M
CurrentAccruedExpenses2.22M2.65M485.00K
Payables8.46M6.58M7.20M
OtherPayable1.08M1.86M1.91M
DuetoRelatedPartiesCurrent185.00K0.00
TotalTaxPayable740.00K289.00K54.00K
IncomeTaxPayable740.00K289.00K54.00K
AccountsPayable6.45M4.43M5.24M
TotalAssets14.55M90.93M59.84M
TotalNonCurrentAssets10.48M44.61M34.08M
OtherNonCurrentAssets18.00K1.02M805.00K
NonCurrentPrepaidAssets38.00K331.00K363.00K
NonCurrentDeferredAssets0.00103.00K0.00
NonCurrentDeferredTaxesAssets0.00103.00K0.00
NonCurrentNoteReceivables0.0096.00K821.00K
InvestmentsAndAdvances8.00K39.00K584.00K
LongTermEquityInvestment8.00K39.00K152.00K
InvestmentsinAssociatesatCost152.00K
GoodwillAndOtherIntangibleAssets8.59M17.88M20.22M
OtherIntangibleAssets7.38M9.69M11.82M
Goodwill1.21M8.19M8.40M
NetPPE1.83M25.14M11.29M
AccumulatedDepreciation-575.00K-3.95M-2.94M
GrossPPE2.40M29.09M14.23M
ConstructionInProgress692.00K17.44M6.18M
OtherProperties1.41M7.12M3.45M
MachineryFurnitureEquipment297.00K4.53M4.59M
CurrentAssets4.08M46.32M25.76M
RestrictedCash642.00K1.06M501.00K
PrepaidAssets1.19M
Inventory34.00K120.00K118.00K
RawMaterials34.00K120.00K
Receivables2.56M39.83M19.67M
OtherReceivables2.02M958.00K1.36M
DuefromRelatedPartiesCurrent458.00K0.00
LoansReceivable0.002.69M3.06M
AccountsReceivable88.00K36.18M15.24M
AllowanceForDoubtfulAccountsReceivable0.000.00
GrossAccountsReceivable88.00K36.18M
CashCashEquivalentsAndShortTermInvestments837.00K5.31M5.47M
CashAndCashEquivalents837.00K5.31M5.47M
Line Item2023-12-312022-12-312021-12-31
FreeCashFlow-16.93M-37.34M-34.73M
RepurchaseOfCapitalStock0.00-1.02M
RepaymentOfDebt-3.04M-2.35M-1.02M
IssuanceOfDebt6.37M19.15M0.00
IssuanceOfCapitalStock5.28M2.18M1.93M
CapitalExpenditure-2.10M-12.42M-7.87M
InterestPaidSupplementalData785.00K458.00K443.00K
EndCashPosition1.48M6.37M5.97M
BeginningCashPosition6.37M5.97M45.57M
EffectOfExchangeRateChanges36.00K-126.00K-238.00K
ChangesInCash-4.93M521.00K-39.36M
FinancingCashFlow13.62M39.58M-106.00K
CashFlowFromContinuingFinancingActivities13.62M39.58M-106.00K
NetOtherFinancingCharges5.00M20.59M
NetCommonStockIssuance5.28M2.18M910.00K
CommonStockPayments0.00-1.02M
CommonStockIssuance5.28M2.18M1.93M
NetIssuancePaymentsOfDebt3.33M16.80M-1.02M
NetShortTermDebtIssuance-35.00K-46.00K-16.00K
ShortTermDebtPayments-35.00K-46.00K-16.00K
NetLongTermDebtIssuance3.37M16.85M-1.00M
LongTermDebtPayments-3.00M-2.30M-1.00M
LongTermDebtIssuance6.37M19.15M0.00
InvestingCashFlow-3.71M-14.13M-12.38M
CashFlowFromContinuingInvestingActivities-3.71M-14.13M-12.38M
NetOtherInvestingChanges55.00K-2.81M-4.25M
NetInvestmentPurchaseAndSale-33.00K-14.00K-28.00K
SaleOfInvestment0.00
PurchaseOfInvestment-33.00K-14.00K-28.00K
NetBusinessPurchaseAndSale-1.63M862.00K-242.00K
SaleOfBusiness0.00862.00K0.00
PurchaseOfBusiness-1.63M0.00-242.00K
NetPPEPurchaseAndSale-2.10M-12.17M-7.87M
SaleOfPPE0.00246.00K0.00
PurchaseOfPPE-2.10M-12.42M-7.87M
OperatingCashFlow-14.84M-24.92M-26.87M
CashFlowFromContinuingOperatingActivities-14.84M-24.92M-26.87M
ChangeInWorkingCapital36.63M-19.98M-15.40M
ChangeInOtherWorkingCapital-19.00K-319.00K487.00K
ChangeInOtherCurrentAssets13.00K26.00K-18.00K
ChangeInPayablesAndAccruedExpense6.53M981.00K-4.00M
ChangeInAccruedExpense1.01M2.30M-248.00K
ChangeInPayable5.52M-1.32M-3.75M
ChangeInAccountPayable5.52M-1.32M-3.75M
ChangeInPrepaidAssets432.00K391.00K260.00K
ChangeInInventory-389.00K-7.00K55.00K
ChangeInReceivables30.06M-21.05M-12.18M
ChangesInAccountReceivables30.06M-21.05M-12.18M
OtherNonCashItems1.46M1.31M503.00K
StockBasedCompensation463.00K982.00K1.75M
ProvisionandWriteOffofAssets2.69M
AssetImpairmentCharge699.00K1.06M0.00
DepreciationAmortizationDepletion1.56M1.98M1.86M
DepreciationAndAmortization1.56M1.98M1.86M
AmortizationCashFlow721.00K911.00K
AmortizationOfIntangibles721.00K911.00K
Depreciation839.00K1.07M
OperatingGainsLosses6.59M1.89M2.48M
EarningsLossesFromEquityInvestments734.00K1.51M272.00K
GainLossOnInvestmentSecurities2.69M
NetForeignCurrencyExchangeGainLoss227.00K502.00K341.00K
GainLossOnSaleOfBusiness5.34M0.000.00
NetIncomeFromContinuingOperations-64.92M-12.17M-18.06M
SEC Filings

Recent 10-K, 10-Q, 8-K, and Form 4 (insider) filings.

Public Trades for ORGS
Date User Asset Broker Type Position Size Entry Price Patterns