VANI Chart
About

Vivani Medical, Inc., a clinical-stage biopharmaceutical company, engages in the development of miniaturized and subdermal drug implants that treat chronic diseases. The company uses its NanoPortal implant technology to develop and potentially commercialize drug implant candidates in the treatment of chronic disease and medication non-adherence. Its pipeline includes NPM-115, a high-dose exenatide implant candidate is in clinical stage development for the treatment of chronic weight management in patients with obesity or overweight; NPM-119, an exenatide implant candidate is in preclinical stage development for the treatment of patients with type 2 diabetes; NPM-139, a miniature and subdermal GLP-1 implant in development for chronic weight management; and OKV-119, an exenatide implant for metabolic diseases in cats. The company is headquartered in Alameda, California.

Fundamentals
Scroll to Statements
Sector Healthcare Industry Biotechnology Market Cap 99.07M
Enterprise Value 104.67M Income -26.03M Sales
Book/sh 0.02 Cash/sh 0.04 Dividend Yield
Payout 0.00% Employees 37 IPO
P/E Forward P/E -3.49 PEG
P/S P/B 58.10 P/C
EV/EBITDA -3.90 EV/Sales Quick Ratio 0.48
Current Ratio 0.61 Debt/Eq 1397.48 LT Debt/Eq
EPS (ttm) -0.45 EPS next Y -0.35 EPS Growth
Revenue Growth Earnings 2026-03-31 ROA -50.05%
ROE -265.02% ROIC Gross Margin 0.00%
Oper. Margin 0.00% Profit Margin 0.00% Shs Outstand 81.21M
Shs Float 32.56M Short Float 0.50% Short Ratio 0.76
Short Interest 52W High 1.92 52W Low 0.91
Beta 3.36 Avg Volume 315.51K Volume 422.96K
Target Price $5.00 Recom None Prev Close $1.10
Price $1.22 Change 10.91%
Valuation Models

Price estimates from analyst targets and simple models.

1. Analyst consensus
$5.00
Mean price target
2. Current target
$1.22
Latest analyst target
3. DCF / Fair value
$-3.46
Simplified: (Free Cash Flow ÷ Shares) × 18 (P/FCF multiple). Not a …
Ratings
Current target
$1.22
Low
$4.00
High
$7.00
Mean
$5.00

Latest analyst rating changes

Date Action Analyst Rating Change Price Target
2025-09-02 reit HC Wainwright & Co. Buy → Buy $4
2025-05-19 reit HC Wainwright & Co. Buy → Buy $4
2025-04-16 reit HC Wainwright & Co. Buy → Buy $4
2025-04-04 reit HC Wainwright & Co. Buy → Buy $4
2025-03-26 reit HC Wainwright & Co. Buy → Buy $4
2025-03-13 reit HC Wainwright & Co. Buy → Buy $4
2024-11-07 init HC Wainwright & Co. — → Buy $3
2022-12-05 init ThinkEquity — → Buy $7
Insider Transactions
Date Shares Value Url Text Insider Position Transaction Start Date Ownership
0 1866492 1983333 Purchase at price 1.03 - 1.26 per share. WILLIAMS GREGG Director and Beneficial Owner of more than 10% of a Class of Security 2026-02-13 00:00:00 I
1 1351351 1999999 Purchase at price 1.48 per share. WILLIAMS GREGG Director and Beneficial Owner of more than 10% of a Class of Security 2026-01-27 00:00:00 I
2 1737765 1983334 Purchase at price 1.12 - 1.26 per share. WILLIAMS GREGG Director and Beneficial Owner of more than 10% of a Class of Security 2026-01-15 00:00:00 I
3 20000 24600 Purchase at price 1.23 per share. MENDELSOHN AARON Director 2025-12-29 00:00:00 D
4 1737765 1983334 Purchase at price 1.12 - 1.26 per share. WILLIAMS GREGG Director and Beneficial Owner of more than 10% of a Class of Security 2025-12-15 00:00:00 I
5 1737764 2425297 Purchase at price 1.26 - 1.42 per share. WILLIAMS GREGG Director and Beneficial Owner of more than 10% of a Class of Security 2025-11-14 00:00:00 I
6 3703703 5999999 Purchase at price 1.62 per share. WILLIAMS GREGG Director and Beneficial Owner of more than 10% of a Class of Security 2025-10-27 00:00:00 I
7 1737764 1983333 Purchase at price 1.12 - 1.26 per share. WILLIAMS GREGG Director and Beneficial Owner of more than 10% of a Class of Security 2025-10-15 00:00:00 I
8 2068453 2400001 Purchase at price 1.12 - 1.26 per share. WILLIAMS GREGG Director and Beneficial Owner of more than 10% of a Class of Security 2025-09-15 00:00:00 I
9 12740 12867 Purchase at price 1.01 per share. WILLIAMS GREGG Director and Beneficial Owner of more than 10% of a Class of Security 2025-05-16 00:00:00 I
Financials
Line Item2024-12-312023-12-312022-12-312021-12-31
TaxEffectOfUnusualItems0.000.000.000.00
TaxRateForCalcs0.000.000.000.00
NormalizedEBITDA-24.28M-26.61M-20.86M-12.98M
TotalUnusualItems6.88M0.00
TotalUnusualItemsExcludingGoodwill6.88M0.00
NetIncomeFromContinuingOperationNetMinorityInterest-23.49M-25.65M-13.89M-12.77M
ReconciledDepreciation400.00K357.00K381.00K345.00K
EBITDA-24.28M-26.61M-20.86M-12.98M
EBIT-24.68M-26.96M-21.24M-13.32M
NormalizedIncome-23.49M-25.65M-13.89M-12.77M
NetIncomeFromContinuingAndDiscontinuedOperation-23.49M-25.65M-13.89M-12.77M
TotalExpenses24.68M26.96M21.24M13.32M
TotalOperatingIncomeAsReported-24.68M-26.96M-21.24M-13.32M
DilutedAverageShares54.98M50.85M38.24M33.09M
BasicAverageShares54.98M50.85M38.24M33.09M
DilutedEPS-0.43-0.50-0.36-0.39
BasicEPS-0.43-0.50-0.36-0.39
DilutedNIAvailtoComStockholders-23.49M-25.65M-13.89M-12.77M
NetIncomeCommonStockholders-23.49M-25.65M-13.89M-12.77M
NetIncome-23.49M-25.65M-13.89M-12.77M
NetIncomeIncludingNoncontrollingInterests-23.49M-25.65M-13.89M-12.77M
NetIncomeContinuousOperations-23.49M-25.65M-13.89M-12.77M
PretaxIncome-23.49M-25.65M-13.89M-12.77M
OtherIncomeExpense1.19M1.31M7.35M550.00K
OtherNonOperatingIncomeExpenses1.19M1.31M7.35M550.00K
SpecialIncomeCharges6.88M0.00
OtherSpecialCharges-641.00K
RestructuringAndMergernAcquisition-6.88M0.00
OperatingIncome-24.68M-26.96M-21.24M-13.32M
OperatingExpense24.68M26.96M21.24M13.32M
ResearchAndDevelopment15.74M16.97M14.17M11.00M
SellingGeneralAndAdministration8.93M10.00M7.07M2.32M
GeneralAndAdministrativeExpense8.93M10.00M7.07M2.32M
OtherGandA8.93M10.00M7.07M2.32M
TotalRevenue0.000.000.000.00
OperatingRevenue0.000.000.000.00
Line Item2024-12-312023-12-312022-12-312021-12-31
OrdinarySharesNumber59.23M51.03M50.74M50.73M
ShareIssued59.23M51.03M50.74M50.73M
TotalDebt19.31M20.70M955.00K1.81M
TangibleBookValue17.61M20.76M44.31M2.46M
InvestedCapital17.61M20.76M44.31M2.46M
WorkingCapital14.46M17.34M40.71M383.00K
NetTangibleAssets17.61M20.76M44.31M2.46M
CapitalLeaseObligations19.31M20.70M955.00K1.81M
CommonStockEquity17.61M20.76M44.31M2.46M
TotalCapitalization17.61M20.76M44.31M2.46M
TotalEquityGrossMinorityInterest17.61M20.76M44.31M2.46M
StockholdersEquity17.61M20.76M44.31M2.46M
GainsLossesNotAffectingRetainedEarnings48.00K140.00K35.00K0.00
OtherEquityAdjustments48.00K140.00K35.00K
RetainedEarnings-121.92M-98.44M-72.79M-58.90M
AdditionalPaidInCapital139.48M119.05M117.05M6.71M
CapitalStock6.00K5.00K5.00K54.65M
CommonStock6.00K5.00K5.00K54.65M
PreferredStock0.000.000.000.00
TotalLiabilitiesNetMinorityInterest23.95M25.04M6.82M2.99M
TotalNonCurrentLiabilitiesNetMinorityInterest17.96M19.31M0.00902.00K
LongTermDebtAndCapitalLeaseObligation17.96M19.31M0.00902.00K
LongTermCapitalLeaseObligation17.96M19.31M0.00902.00K
CurrentLiabilities5.99M5.72M6.82M2.09M
CurrentDebtAndCapitalLeaseObligation1.35M1.38M955.00K910.00K
CurrentCapitalLeaseObligation1.35M1.38M955.00K910.00K
LineOfCredit0.00
PensionandOtherPostRetirementBenefitPlansCurrent343.00K396.00K657.00K0.00
PayablesAndAccruedExpenses4.29M3.94M5.21M1.18M
CurrentAccruedExpenses3.48M3.40M4.03M895.00K
Payables817.00K542.00K1.18M281.00K
AccountsPayable817.00K542.00K1.18M281.00K
TotalAssets41.56M45.80M51.13M5.45M
TotalNonCurrentAssets21.12M22.73M3.60M2.98M
OtherNonCurrentAssets1.47M1.39M1.37M
NonCurrentPrepaidAssets52.00K275.00K200.00K
NetPPE19.65M21.34M1.96M2.78M
AccumulatedDepreciation-2.64M-2.44M-2.41M-2.03M
GrossPPE22.29M23.79M4.37M4.82M
Leases0.0012.00K12.00K
ConstructionInProgress0.00299.00K0.00
OtherProperties21.89M23.13M4.30M4.79M
MachineryFurnitureEquipment397.00K361.00K61.00K18.00K
Properties0.000.000.00
CurrentAssets20.44M23.06M47.53M2.47M
OtherCurrentAssets1.84M2.41M2.45M291.00K
PrepaidAssets291.00K
Receivables253.00K0.00
TaxesReceivable253.00K0.00
CashCashEquivalentsAndShortTermInvestments18.35M20.65M45.08M2.18M
CashAndCashEquivalents18.35M20.65M45.08M2.18M
Line Item2024-12-312023-12-312022-12-312021-12-31
FreeCashFlow-21.34M-24.59M-19.12M-11.52M
IssuanceOfDebt426.00K0.000.00
IssuanceOfCapitalStock18.82M0.0016.00K11.62M
CapitalExpenditure-556.00K-887.00K-338.00K-572.00K
IncomeTaxPaidSupplementalData2.00K1.00K0.001.00K
EndCashPosition19.69M21.99M46.44M2.18M
BeginningCashPosition21.99M46.44M2.18M2.08M
EffectOfExchangeRateChanges-14.00K3.00K-1.00K0.00
ChangesInCash-2.29M-24.45M44.27M97.00K
FinancingCashFlow19.05M133.00K63.39M11.62M
CashFlowFromContinuingFinancingActivities19.05M133.00K63.39M11.62M
NetOtherFinancingCharges-189.00K63.37M
ProceedsFromStockOptionExercised0.00133.00K
NetCommonStockIssuance18.82M0.0016.00K11.62M
CommonStockIssuance18.82M0.0016.00K11.62M
NetIssuancePaymentsOfDebt426.00K0.000.00
NetShortTermDebtIssuance426.00K0.000.00
ShortTermDebtIssuance426.00K0.000.00
InvestingCashFlow-556.00K-887.00K-338.00K-572.00K
CashFlowFromContinuingInvestingActivities-556.00K-887.00K-338.00K-572.00K
NetPPEPurchaseAndSale-556.00K-887.00K-338.00K-572.00K
PurchaseOfPPE-556.00K-887.00K-338.00K-572.00K
OperatingCashFlow-20.79M-23.70M-18.79M-10.95M
CashFlowFromContinuingOperatingActivities-20.79M-23.70M-18.79M-10.95M
ChangeInWorkingCapital354.00K-1.29M338.00K436.00K
ChangeInOtherWorkingCapital204.00K
ChangeInOtherCurrentLiabilities14.00K
ChangeInPayablesAndAccruedExpense116.00K-1.56M814.00K334.00K
ChangeInAccruedExpense-132.00K-955.00K2.75M321.00K
ChangeInPayable248.00K-602.00K-1.94M13.00K
ChangeInAccountPayable248.00K-602.00K-1.94M13.00K
ChangeInPrepaidAssets491.00K264.00K-476.00K102.00K
ChangeInReceivables-253.00K0.00
OtherNonCashItems276.00K904.00K-6.91M-627.00K
StockBasedCompensation1.61M1.86M1.30M1.67M
AssetImpairmentCharge60.00K121.00K
DepreciationAmortizationDepletion400.00K357.00K381.00K345.00K
DepreciationAndAmortization400.00K357.00K381.00K345.00K
OperatingGainsLosses121.00K-641.00K
GainLossOnSaleOfPPE121.00K0.00
NetIncomeFromContinuingOperations-23.49M-25.65M-13.89M-12.77M
SEC Filings

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

Public Trades for VANI
Date User Broker Pattern Type Position Size Entry Price Trade P&L Status