My Size, Inc. (MYSZ) 10-Year Financial Performance & Capital Metrics

MYSZ • • Industrial / General

TechnologyApplication SoftwareArtificial Intelligence & AnalyticsAI Analytics Platforms

AboutMy Size, Inc. develops and commercializes mobile device measurement solutions for e-commerce fashion/apparel, shipping/parcel, and do it yourself industries in Israel. It offers MySizeID, an application that enables consumers to create an online profile of their personal measurements to get the right fit; BoxSize, a parcel measurement application that allows customers to measure the size of their parcel with their smartphone, calculate shipping costs, and arrange for a convenient pick-up time for the package; SizeUp app, which allows users to utilize their smartphone as a tape measure; and SizeIT, a smart measuring tape SDK that provides users with the ability to instantly and accurately measure objects with a quick movement of their mobile device. The company was formerly known as Knowledgetree Ventures, Inc. and changed its name to My Size, Inc. in January 2014. My Size, Inc. was incorporated in 1999 and is headquartered in Airport City, Israel.Show more

Revenue $8M +18.0%
EBITDA -$4M +43.4%
Net Income -$4M +37.4%
EPS (Diluted) -4.39 +78.1%
Gross Margin 40.24% +3.1%
EBITDA Margin -43.96% +52.0%
Operating Margin -47.77% +50.4%
Net Margin -48.38% +46.9%
ROE -68.62% +50.1%
ROIC -106.65% +29.6%
Debt/Equity 0.04 -72.7%
Interest Coverage -50.56 +58.0%

Technical Analysis

Key Insights

Based on financial data analysis

✓Strengths

✓Company is almost debt free
✓Strong 5Y sales CAGR of 165.2%
✓Trading at only 0.1x book value

✗Weaknesses

✗Negative free cash flow
✗Weak momentum: RS Rating 13 (bottom 13%)
✗Shares diluted 100.0% in last year
✗Trading more than 30% below 52-week high

Price & Volume

Loading chart...

Growth Metrics

Revenue CAGR

10Y-

5Y165.15%

3Y297.97%

TTM-22.01%

Profit (Net Income) CAGR

10Y-

5Y-

3Y-

TTM22.32%

EPS CAGR

10Y-

5Y-

3Y-

TTM85.04%

ROCE

10Y Avg-479.86%

5Y Avg-144.04%

3Y Avg-95.78%

Latest-64.78%

Peer Comparison

AI Analytics Platforms

Name	Market Cap	Current Price	P/E Ratio	Revenue Growth 1Y	Net Margin	ROE	FCF Yield	Debt/Equity
LYFTLyft, Inc.	7.54B	18.88	342.65	31.39%	2.4%	26.3%	10.16%	1.64
DDOGDatadog, Inc.	39.33B	120.86	236.98	26.12%	3.32%	3.1%	2.13%	0.68
PEGAPegasystems Inc.	9B	53.00	96.36	4.51%	16.05%	46.57%	3.76%	0.94
SAPSAP SE	274.66B	235.84	89.00	9.51%	19.41%	13.94%	1.61%	0.23
TYLTyler Technologies, Inc.	19.2B	446.15	73.74	9.53%	13.72%	8.75%	3.15%	0.19
FICOFair Isaac Corporation	37.49B	1581.19	59.58	15.91%	32.75%		2.05%
DSGXThe Descartes Systems Group Inc.	7.62B	88.57	54.01	13.63%	22.1%	10%	2.79%	0.01
MANHManhattan Associates, Inc.	10.58B	175.57	50.02	12.23%	20.25%	69.86%	2.71%	0.16

Profit & Loss

	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Sales/Revenue+	0	0	0	0	63K	142K	131K	4.46M	7M	8.26M
Revenue Growth %	-	-	-	-	-	1.25%	-0.08%	33.04%	0.57%	0.18%
Cost of Goods Sold+	0	0	31.08K	29.83K	21K	2K	0	3.83M	4.26M	4.93M
COGS % of Revenue	-	-	-	-	0.33%	0.01%	-	0.86%	0.61%	0.6%
Gross Profit+	-8.48K	-23.94K	-31.08K	-29.83K	42K	140K	131K	634K	2.73M	3.32M
Gross Margin %	-	-	-	-	0.67%	0.99%	1%	0.14%	0.39%	0.4%
Gross Profit Growth %	-	-1.82%	-0.3%	0.04%	2.41%	2.33%	-0.06%	3.84%	3.31%	0.22%
Operating Expenses+	1.9M	2.59M	5.61M	5.17M	6.03M	6.29M	10.71M	8.74M	9.47M	7.27M
OpEx % of Revenue	-	-	-	-	95.75%	44.27%	81.74%	1.96%	1.35%	0.88%
Selling, General & Admin	1.59M	1.86M	4.76M	4.07M	4.52M	4.76M	6.12M	6.52M	7.8M	6.47M
SG&A % of Revenue	-	-	-	-	71.68%	33.54%	46.68%	1.46%	1.11%	0.78%
Research & Development	301K	727K	845K	1.1M	1.52M	1.52M	4.25M	1.7M	974K	429K
R&D % of Revenue	-	-	-	-	24.06%	10.73%	32.43%	0.38%	0.14%	0.05%
Other Operating Expenses	0	0	0	0	0	0	345K	527K	700K	363K
Operating Income+	-1.9M	-2.59M	-5.61M	-5.17M	-5.99M	-6.15M	-10.58M	-8.11M	-6.74M	-3.94M
Operating Margin %	-	-	-	-	-95.08%	-43.28%	-80.74%	-1.82%	-0.96%	-0.48%
Operating Income Growth %	-1.85%	-0.36%	-1.17%	0.08%	-0.16%	-0.03%	-0.72%	0.23%	0.17%	0.41%
EBITDA+	-1.89M	-2.56M	-5.58M	-5.14M	-5.96M	-6.06M	-10.49M	-7.92M	-6.41M	-3.63M
EBITDA Margin %	-	-	-	-	-94.6%	-42.7%	-80.09%	-1.78%	-0.92%	-0.44%
EBITDA Growth %	-1.85%	-0.36%	-1.18%	0.08%	-0.16%	-0.02%	-0.73%	0.25%	0.19%	0.43%
D&A (Non-Cash Add-back)	8K	24K	30K	31K	30K	82K	85K	193K	329K	314K
EBIT	-2.41M	-3.8M	-5.61M	-5.17M	-5.49M	-6.15M	-10.51M	-8.11M	-5.43M	-3.92M
Net Interest Income+	0	0	0	0	48K	21K	8K	-236K	41K	36K
Interest Income	0	0	0	0	51K	28K	17K	0	97K	114K
Interest Expense	1.02M	528K	532K	192K	3K	7K	9K	236K	56K	78K
Other Income/Expense	-1.54M	-1.75M	206K	-794K	493K	-11K	57K	-236K	28K	-51K
Pretax Income+	-3.44M	-4.33M	-5.4M	-5.97M	-5.5M	-6.16M	-10.52M	-8.35M	-6.71M	-4M
Pretax Margin %	-	-	-	-	-87.25%	-43.36%	-80.31%	-1.87%	-0.96%	-0.48%
Income Tax+	1.02M	0	0	0	0	0	0	-36K	-333K	0
Effective Tax Rate %	1%	1%	1%	1%	1%	1%	1%	1%	0.95%	1%
Net Income+	-3.44M	-4.33M	-5.4M	-5.97M	-5.5M	-6.17M	-10.52M	-8.31M	-6.38M	-4M
Net Margin %	-	-	-	-	-87.25%	-43.44%	-80.31%	-1.86%	-0.91%	-0.48%
Net Income Growth %	-6.34%	-0.26%	-0.25%	-0.1%	0.08%	-0.12%	-0.71%	0.21%	0.23%	0.37%
Net Income (Continuing)	-3.44M	-4.33M	-5.4M	-5.97M	-5.5M	-6.16M	-10.52M	-8.31M	-6.38M	-4M
Discontinued Operations	0	0	0	0	0	0	0	0	0	0
Minority Interest	0	0	0	0	0	0	0	0	0	0
EPS (Diluted)+	-669.07	-744.55	0.00	-600.87	-624.00	-222.00	-142.00	-59.79	-20.01	-4.39
EPS Growth %	-	-0.11%	1%	-	-0.04%	0.64%	0.36%	0.58%	0.67%	0.78%
EPS (Basic)	-673.00	-744.55	0.00	-600.87	-550.00	-222.00	-142.00	-59.79	-20.01	-4.39
Diluted Shares Outstanding	5.13K	5.82K	0	9.93K	10K	27.7K	74.08K	138.99K	318.85K	910.76K
Basic Shares Outstanding	5.1K	5.82K	0	9.93K	10K	27.7K	74.08K	138.99K	318.85K	910.76K
Dividend Payout Ratio	-	-	-	-	-	-	-	-	-	-

Balance Sheet

	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Total Current Assets+	3.68M	1.5M	2.25M	6.84M	1.82M	2.47M	11.56M	6.06M	6.63M	9.07M
Cash & Short-Term Investments	2.73M	34K	1.8M	6.35M	1.2M	1.69M	10.67M	2.1M	2.19M	4.88M
Cash Only	919K	34K	1.8M	5.14M	1.2M	1.69M	10.67M	2.1M	2.19M	4.88M
Short-Term Investments	1.81M	0	0	1.21M	0	0	0	0	0	0
Accounts Receivable	116.42K	1.38M	326K	88K	91K	28K	40K	2.38M	1.2M	1.06M
Days Sales Outstanding	-	-	-	-	527.22	71.97	111.45	194.49	62.66	47.03
Inventory	70K	0	0	0	0	0	0	997K	2.88M	2.8M
Days Inventory Outstanding	-	-	-	-	-	-	-	95.14	246.39	206.84
Other Current Assets	950K	62K	70K	271K	263K	288K	290K	263K	99K	0
Total Non-Current Assets+	61K	653K	165K	279K	1.13M	1.1M	996K	3.67M	2.36M	987K
Property, Plant & Equipment	61K	74K	67K	71K	1.11M	1.04M	888K	723K	472K	90K
Fixed Asset Turnover	-	-	-	-	0.06x	0.14x	0.15x	6.17x	14.82x	91.74x
Goodwill	0	0	0	0	0	0	0	1.4M	758K	133K
Intangible Assets	0	0	0	0	0	0	0	1.38M	1.1M	750K
Long-Term Investments	0	579K	98K	208K	26K	59K	108K	146K	30K	7K
Other Non-Current Assets	0	0	0	0	0	1	0	28K	7K	7K
Total Assets+	3.74M	2.15M	2.42M	7.12M	2.96M	3.57M	12.56M	9.73M	8.99M	10.06M
Asset Turnover	-	-	-	-	0.02x	0.04x	0.01x	0.46x	0.78x	0.82x
Asset Growth %	3.8%	-0.42%	0.12%	1.94%	-0.58%	0.21%	2.52%	-0.23%	-0.08%	0.12%
Total Current Liabilities+	6.35M	625K	3.57M	1.82M	1.25M	911K	1.23M	4.18M	3.88M	3M
Accounts Payable	193K	229K	581K	571K	818K	781K	635K	2.49M	2.15M	2.08M
Days Payables Outstanding	-	-	6.82K	6.99K	14.22K	142.53K	-	237.32	184.34	154.17
Short-Term Debt	3.47M	0	558K	0	0	0	0	155K	158K	107K
Deferred Revenue (Current)	-1000K	0	0	0	0	0	0	0	0	0
Other Current Liabilities	2.69M	396K	2.43M	1.25M	328K	1K	412K	1.38M	1.41M	790K
Current Ratio	0.58x	2.40x	0.63x	3.75x	1.46x	2.71x	9.42x	1.45x	1.71x	3.03x
Quick Ratio	0.57x	2.40x	0.63x	3.75x	1.46x	2.71x	9.42x	1.21x	0.97x	2.09x
Cash Conversion Cycle	-	-	-	-	-	-	-	52.31	124.71	99.71
Total Non-Current Liabilities+	0	0	0	0	659K	579K	473K	1.01M	378K	154K
Long-Term Debt	0	0	0	0	0	0	0	376K	249K	146K
Capital Lease Obligations	0	0	0	0	659K	579K	473K	308K	129K	8K
Deferred Tax Liabilities	0	0	0	0	0	0	0	328K	0	0
Other Non-Current Liabilities	0	0	0	0	0	0	0	0	0	0
Total Liabilities	6.35M	625K	3.57M	1.82M	1.91M	1.49M	1.7M	5.19M	4.26M	3.15M
Total Debt+	3.47M	0	558K	0	761K	708K	611K	998K	694K	276K
Net Debt	2.55M	-34K	-1.24M	-5.14M	-442K	-981K	-10.06M	-1.1M	-1.49M	-4.6M
Debt / Equity	-	-	-	-	0.72x	0.34x	0.06x	0.22x	0.15x	0.04x
Debt / EBITDA	-	-	-	-	-	-	-	-	-	-
Net Debt / EBITDA	-	-	-	-	-	-	-	-	-	-
Interest Coverage	-1.86x	-4.90x	-10.55x	-26.95x	-1996.67x	-878.00x	-1175.22x	-34.36x	-120.38x	-50.56x
Total Equity+	-2.61M	1.52M	-1.15M	5.29M	1.05M	2.08M	10.86M	4.54M	4.74M	6.91M
Equity Growth %	-6.47%	1.58%	-1.76%	5.6%	-0.8%	0.98%	4.23%	-0.58%	0.04%	0.46%
Book Value per Share	-508.96	261.98	-0.05	532.92	105.14	74.95	146.55	32.64	14.85	7.59
Total Shareholders' Equity	-2.61M	1.52M	-1.15M	5.29M	1.05M	2.08M	10.86M	4.54M	4.74M	6.91M
Common Stock	15K	17K	22K	30K	2K	7K	1K	1K	4K	2K
Retained Earnings	-7.31M	-11.64M	-17.05M	-23.02M	-28.51M	-34.67M	-45.19M	-53.5M	-59.88M	-63.88M
Treasury Stock	0	0	0	0	0	0	0	0	0	0
Accumulated OCI	-171K	-102K	-134K	-835K	-539K	-424K	-406K	-637K	-771K	-825K
Minority Interest	0	0	0	0	0	0	0	0	0	0

Cash Flow

	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Cash from Operations+	-1.44M	-2.16M	-3.82M	-3.6M	-5.42M	-5.68M	-7.3M	-7.29M	-6.11M	-3.09M
Operating CF Margin %	-	-	-	-	-86%	-39.99%	-55.7%	-1.63%	-0.87%	-0.37%
Operating CF Growth %	-0.96%	-0.5%	-0.77%	0.06%	-0.51%	-0.05%	-0.28%	0%	0.16%	0.49%
Net Income	-3.44M	-4.33M	-5.4M	-5.97M	-5.5M	-6.16M	-10.52M	-8.31M	-6.38M	-4M
Depreciation & Amortization	8K	24K	30K	31K	30K	82K	42K	193K	329K	314K
Stock-Based Compensation	398K	-23K	1.63M	1M	692K	645K	373K	774K	453K	390K
Deferred Taxes	0	0	0	1.51M	-794K	0	0	0	-328K	0
Other Non-Cash Items	1.57M	1.83M	-206K	-287K	71K	-33K	2.61M	3K	95.26K	665K
Working Capital Changes	19K	347K	134K	117K	80K	-216K	195K	50K	-275.26K	-466K
Change in Receivables	13.36K	-26.93K	16.58K	136.62K	-37K	13K	-111K	-1.86M	1.13M	67K
Change in Inventory	0	0	0	0	-83K	0	0	-219K	-1.87M	112K
Change in Payables	2K	294K	-9K	34K	193K	-74K	253K	1.31M	-310.81K	-65K
Cash from Investing+	-47K	-36K	-16K	-1.42M	1.07M	-211K	161K	-993K	-7K	53K
Capital Expenditures	-47K	-36K	-16K	-40K	-308K	-41K	-23K	-27K	-7K	-7K
CapEx % of Revenue	-	-	-	-	4.89%	0.29%	0.18%	0.01%	0%	0%
Acquisitions	-	-	-	-	-	-	-	-	-	-
Investments	-	-	-	-	-	-	-	-	-	-
Other Investing	0	0	0	-181K	181K	-170K	184K	-199K	0	-16K
Cash from Financing+	1.76M	1.31M	5.61M	9.04M	266K	6.09M	16.29M	-67K	6.13M	5.59M
Debt Issued (Net)	-	-	-	-	-	-	-	-	-	-
Equity Issued (Net)	-	-	-	-	-	-	-	-	-	-
Dividends Paid	0	0	0	0	0	0	0	0	0	0
Share Repurchases	-	-	-	-	-	-	-	-	-	-
Other Financing	1.89M	0	0	9.59M	266K	99K	3.71M	0	0	0
Net Change in Cash	-	-	-	-	-	-	-	-	-	-
Free Cash Flow+	-1.49M	-2.19M	-3.83M	-3.64M	-5.73M	-5.72M	-7.32M	-7.32M	-6.11M	-3.1M
FCF Margin %	-	-	-	-	-90.89%	-40.28%	-55.88%	-1.64%	-0.87%	-0.38%
FCF Growth %	-0.96%	-0.48%	-0.75%	0.05%	-0.57%	0%	-0.28%	0%	0.16%	0.49%
FCF per Share	-289.44	-377.08	-0.17	-366.12	-572.83	-206.51	-98.81	-52.64	-19.17	-3.40
FCF Conversion (FCF/Net Income)	0.42x	0.50x	0.71x	0.60x	0.99x	0.92x	0.69x	0.88x	0.96x	0.77x
Interest Paid	0	0	0	0	0	0	0	0	0	0
Taxes Paid	0	0	0	0	0	0	0	0	0	0

Key Ratios

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Return on Equity (ROE)	-	-284.2%	-2897.59%	-288.22%	-173.27%	-394.5%	-162.68%	-107.97%	-137.63%	-68.62%
Return on Invested Capital (ROIC)	-	-271.45%	-	-	-1177.59%	-541.02%	-838.11%	-287.45%	-151.46%	-106.65%
Gross Margin	-	-	-	-	66.67%	98.59%	100%	14.22%	39.04%	40.24%
Net Margin	-	-	-	-	-8725.4%	-4343.66%	-8030.53%	-186.36%	-91.2%	-48.38%
Debt / Equity	-	-	-	-	0.72x	0.34x	0.06x	0.22x	0.15x	0.04x
Interest Coverage	-1.86x	-4.90x	-10.55x	-26.95x	-1996.67x	-878.00x	-1175.22x	-34.36x	-120.38x	-50.56x
FCF Conversion	0.42x	0.50x	0.71x	0.60x	0.99x	0.92x	0.69x	0.88x	0.96x	0.77x
Revenue Growth	-	-	-	-	-	125.4%	-7.75%	3303.82%	56.9%	18.02%

Revenue by Segment

	2022	2023	2024
Fashion and Equipment ECommerce Platform	4.13M	6.37M	7.53M
Fashion and Equipment ECommerce Platform Growth	-	54.09%	18.23%
Saas Solutions	224K	629K	729K
Saas Solutions Growth	-	180.80%	15.90%

Frequently Asked Questions

Growth & Financials

My Size, Inc. (MYSZ) reported $7.5M in revenue for fiscal year 2024.

My Size, Inc. (MYSZ) grew revenue by 18.0% over the past year. This is strong growth.

My Size, Inc. (MYSZ) reported a net loss of $3.6M for fiscal year 2024.

Dividend & Returns

My Size, Inc. (MYSZ) has a return on equity (ROE) of -68.6%. Negative ROE indicates the company is unprofitable.

My Size, Inc. (MYSZ) had negative free cash flow of $3.5M in fiscal year 2024, likely due to heavy capital investments.

US Stock Screener

...

My Size, Inc. (MYSZ) 10-Year Financial Performance & Capital Metrics

MYSZ • • Industrial / General

TechnologyApplication SoftwareArtificial Intelligence & AnalyticsAI Analytics Platforms

Revenue $8M +18.0%
EBITDA -$4M +43.4%
Net Income -$4M +37.4%
EPS (Diluted) -4.39 +78.1%
Gross Margin 40.24% +3.1%
EBITDA Margin -43.96% +52.0%
Operating Margin -47.77% +50.4%
Net Margin -48.38% +46.9%
ROE -68.62% +50.1%
ROIC -106.65% +29.6%
Debt/Equity 0.04 -72.7%
Interest Coverage -50.56 +58.0%

Technical Analysis

Key Insights

Based on financial data analysis

✓Strengths

✓Company is almost debt free
✓Strong 5Y sales CAGR of 165.2%
✓Trading at only 0.1x book value

✗Weaknesses

✗Negative free cash flow
✗Weak momentum: RS Rating 13 (bottom 13%)
✗Shares diluted 100.0% in last year
✗Trading more than 30% below 52-week high

Price & Volume

Loading chart...

Growth Metrics

Revenue CAGR

10Y-

5Y165.15%

3Y297.97%

TTM-22.01%

Profit (Net Income) CAGR

10Y-

5Y-

3Y-

TTM22.32%

EPS CAGR

10Y-

5Y-

3Y-

TTM85.04%

ROCE

10Y Avg-479.86%

5Y Avg-144.04%

3Y Avg-95.78%

Latest-64.78%

Peer Comparison

AI Analytics Platforms

Name	Market Cap	Current Price	P/E Ratio	Revenue Growth 1Y	Net Margin	ROE	FCF Yield	Debt/Equity
LYFTLyft, Inc.	7.54B	18.88	342.65	31.39%	2.4%	26.3%	10.16%	1.64
DDOGDatadog, Inc.	39.33B	120.86	236.98	26.12%	3.32%	3.1%	2.13%	0.68
PEGAPegasystems Inc.	9B	53.00	96.36	4.51%	16.05%	46.57%	3.76%	0.94
SAPSAP SE	274.66B	235.84	89.00	9.51%	19.41%	13.94%	1.61%	0.23
TYLTyler Technologies, Inc.	19.2B	446.15	73.74	9.53%	13.72%	8.75%	3.15%	0.19
FICOFair Isaac Corporation	37.49B	1581.19	59.58	15.91%	32.75%		2.05%
DSGXThe Descartes Systems Group Inc.	7.62B	88.57	54.01	13.63%	22.1%	10%	2.79%	0.01
MANHManhattan Associates, Inc.	10.58B	175.57	50.02	12.23%	20.25%	69.86%	2.71%	0.16

Profit & Loss

	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Sales/Revenue+	0	0	0	0	63K	142K	131K	4.46M	7M	8.26M
Revenue Growth %	-	-	-	-	-	1.25%	-0.08%	33.04%	0.57%	0.18%
Cost of Goods Sold+	0	0	31.08K	29.83K	21K	2K	0	3.83M	4.26M	4.93M
COGS % of Revenue	-	-	-	-	0.33%	0.01%	-	0.86%	0.61%	0.6%
Gross Profit+	-8.48K	-23.94K	-31.08K	-29.83K	42K	140K	131K	634K	2.73M	3.32M
Gross Margin %	-	-	-	-	0.67%	0.99%	1%	0.14%	0.39%	0.4%
Gross Profit Growth %	-	-1.82%	-0.3%	0.04%	2.41%	2.33%	-0.06%	3.84%	3.31%	0.22%
Operating Expenses+	1.9M	2.59M	5.61M	5.17M	6.03M	6.29M	10.71M	8.74M	9.47M	7.27M
OpEx % of Revenue	-	-	-	-	95.75%	44.27%	81.74%	1.96%	1.35%	0.88%
Selling, General & Admin	1.59M	1.86M	4.76M	4.07M	4.52M	4.76M	6.12M	6.52M	7.8M	6.47M
SG&A % of Revenue	-	-	-	-	71.68%	33.54%	46.68%	1.46%	1.11%	0.78%
Research & Development	301K	727K	845K	1.1M	1.52M	1.52M	4.25M	1.7M	974K	429K
R&D % of Revenue	-	-	-	-	24.06%	10.73%	32.43%	0.38%	0.14%	0.05%
Other Operating Expenses	0	0	0	0	0	0	345K	527K	700K	363K
Operating Income+	-1.9M	-2.59M	-5.61M	-5.17M	-5.99M	-6.15M	-10.58M	-8.11M	-6.74M	-3.94M
Operating Margin %	-	-	-	-	-95.08%	-43.28%	-80.74%	-1.82%	-0.96%	-0.48%
Operating Income Growth %	-1.85%	-0.36%	-1.17%	0.08%	-0.16%	-0.03%	-0.72%	0.23%	0.17%	0.41%
EBITDA+	-1.89M	-2.56M	-5.58M	-5.14M	-5.96M	-6.06M	-10.49M	-7.92M	-6.41M	-3.63M
EBITDA Margin %	-	-	-	-	-94.6%	-42.7%	-80.09%	-1.78%	-0.92%	-0.44%
EBITDA Growth %	-1.85%	-0.36%	-1.18%	0.08%	-0.16%	-0.02%	-0.73%	0.25%	0.19%	0.43%
D&A (Non-Cash Add-back)	8K	24K	30K	31K	30K	82K	85K	193K	329K	314K
EBIT	-2.41M	-3.8M	-5.61M	-5.17M	-5.49M	-6.15M	-10.51M	-8.11M	-5.43M	-3.92M
Net Interest Income+	0	0	0	0	48K	21K	8K	-236K	41K	36K
Interest Income	0	0	0	0	51K	28K	17K	0	97K	114K
Interest Expense	1.02M	528K	532K	192K	3K	7K	9K	236K	56K	78K
Other Income/Expense	-1.54M	-1.75M	206K	-794K	493K	-11K	57K	-236K	28K	-51K
Pretax Income+	-3.44M	-4.33M	-5.4M	-5.97M	-5.5M	-6.16M	-10.52M	-8.35M	-6.71M	-4M
Pretax Margin %	-	-	-	-	-87.25%	-43.36%	-80.31%	-1.87%	-0.96%	-0.48%
Income Tax+	1.02M	0	0	0	0	0	0	-36K	-333K	0
Effective Tax Rate %	1%	1%	1%	1%	1%	1%	1%	1%	0.95%	1%
Net Income+	-3.44M	-4.33M	-5.4M	-5.97M	-5.5M	-6.17M	-10.52M	-8.31M	-6.38M	-4M
Net Margin %	-	-	-	-	-87.25%	-43.44%	-80.31%	-1.86%	-0.91%	-0.48%
Net Income Growth %	-6.34%	-0.26%	-0.25%	-0.1%	0.08%	-0.12%	-0.71%	0.21%	0.23%	0.37%
Net Income (Continuing)	-3.44M	-4.33M	-5.4M	-5.97M	-5.5M	-6.16M	-10.52M	-8.31M	-6.38M	-4M
Discontinued Operations	0	0	0	0	0	0	0	0	0	0
Minority Interest	0	0	0	0	0	0	0	0	0	0
EPS (Diluted)+	-669.07	-744.55	0.00	-600.87	-624.00	-222.00	-142.00	-59.79	-20.01	-4.39
EPS Growth %	-	-0.11%	1%	-	-0.04%	0.64%	0.36%	0.58%	0.67%	0.78%
EPS (Basic)	-673.00	-744.55	0.00	-600.87	-550.00	-222.00	-142.00	-59.79	-20.01	-4.39
Diluted Shares Outstanding	5.13K	5.82K	0	9.93K	10K	27.7K	74.08K	138.99K	318.85K	910.76K
Basic Shares Outstanding	5.1K	5.82K	0	9.93K	10K	27.7K	74.08K	138.99K	318.85K	910.76K
Dividend Payout Ratio	-	-	-	-	-	-	-	-	-	-

Balance Sheet

	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Total Current Assets+	3.68M	1.5M	2.25M	6.84M	1.82M	2.47M	11.56M	6.06M	6.63M	9.07M
Cash & Short-Term Investments	2.73M	34K	1.8M	6.35M	1.2M	1.69M	10.67M	2.1M	2.19M	4.88M
Cash Only	919K	34K	1.8M	5.14M	1.2M	1.69M	10.67M	2.1M	2.19M	4.88M
Short-Term Investments	1.81M	0	0	1.21M	0	0	0	0	0	0
Accounts Receivable	116.42K	1.38M	326K	88K	91K	28K	40K	2.38M	1.2M	1.06M
Days Sales Outstanding	-	-	-	-	527.22	71.97	111.45	194.49	62.66	47.03
Inventory	70K	0	0	0	0	0	0	997K	2.88M	2.8M
Days Inventory Outstanding	-	-	-	-	-	-	-	95.14	246.39	206.84
Other Current Assets	950K	62K	70K	271K	263K	288K	290K	263K	99K	0
Total Non-Current Assets+	61K	653K	165K	279K	1.13M	1.1M	996K	3.67M	2.36M	987K
Property, Plant & Equipment	61K	74K	67K	71K	1.11M	1.04M	888K	723K	472K	90K
Fixed Asset Turnover	-	-	-	-	0.06x	0.14x	0.15x	6.17x	14.82x	91.74x
Goodwill	0	0	0	0	0	0	0	1.4M	758K	133K
Intangible Assets	0	0	0	0	0	0	0	1.38M	1.1M	750K
Long-Term Investments	0	579K	98K	208K	26K	59K	108K	146K	30K	7K
Other Non-Current Assets	0	0	0	0	0	1	0	28K	7K	7K
Total Assets+	3.74M	2.15M	2.42M	7.12M	2.96M	3.57M	12.56M	9.73M	8.99M	10.06M
Asset Turnover	-	-	-	-	0.02x	0.04x	0.01x	0.46x	0.78x	0.82x
Asset Growth %	3.8%	-0.42%	0.12%	1.94%	-0.58%	0.21%	2.52%	-0.23%	-0.08%	0.12%
Total Current Liabilities+	6.35M	625K	3.57M	1.82M	1.25M	911K	1.23M	4.18M	3.88M	3M
Accounts Payable	193K	229K	581K	571K	818K	781K	635K	2.49M	2.15M	2.08M
Days Payables Outstanding	-	-	6.82K	6.99K	14.22K	142.53K	-	237.32	184.34	154.17
Short-Term Debt	3.47M	0	558K	0	0	0	0	155K	158K	107K
Deferred Revenue (Current)	-1000K	0	0	0	0	0	0	0	0	0
Other Current Liabilities	2.69M	396K	2.43M	1.25M	328K	1K	412K	1.38M	1.41M	790K
Current Ratio	0.58x	2.40x	0.63x	3.75x	1.46x	2.71x	9.42x	1.45x	1.71x	3.03x
Quick Ratio	0.57x	2.40x	0.63x	3.75x	1.46x	2.71x	9.42x	1.21x	0.97x	2.09x
Cash Conversion Cycle	-	-	-	-	-	-	-	52.31	124.71	99.71
Total Non-Current Liabilities+	0	0	0	0	659K	579K	473K	1.01M	378K	154K
Long-Term Debt	0	0	0	0	0	0	0	376K	249K	146K
Capital Lease Obligations	0	0	0	0	659K	579K	473K	308K	129K	8K
Deferred Tax Liabilities	0	0	0	0	0	0	0	328K	0	0
Other Non-Current Liabilities	0	0	0	0	0	0	0	0	0	0
Total Liabilities	6.35M	625K	3.57M	1.82M	1.91M	1.49M	1.7M	5.19M	4.26M	3.15M
Total Debt+	3.47M	0	558K	0	761K	708K	611K	998K	694K	276K
Net Debt	2.55M	-34K	-1.24M	-5.14M	-442K	-981K	-10.06M	-1.1M	-1.49M	-4.6M
Debt / Equity	-	-	-	-	0.72x	0.34x	0.06x	0.22x	0.15x	0.04x
Debt / EBITDA	-	-	-	-	-	-	-	-	-	-
Net Debt / EBITDA	-	-	-	-	-	-	-	-	-	-
Interest Coverage	-1.86x	-4.90x	-10.55x	-26.95x	-1996.67x	-878.00x	-1175.22x	-34.36x	-120.38x	-50.56x
Total Equity+	-2.61M	1.52M	-1.15M	5.29M	1.05M	2.08M	10.86M	4.54M	4.74M	6.91M
Equity Growth %	-6.47%	1.58%	-1.76%	5.6%	-0.8%	0.98%	4.23%	-0.58%	0.04%	0.46%
Book Value per Share	-508.96	261.98	-0.05	532.92	105.14	74.95	146.55	32.64	14.85	7.59
Total Shareholders' Equity	-2.61M	1.52M	-1.15M	5.29M	1.05M	2.08M	10.86M	4.54M	4.74M	6.91M
Common Stock	15K	17K	22K	30K	2K	7K	1K	1K	4K	2K
Retained Earnings	-7.31M	-11.64M	-17.05M	-23.02M	-28.51M	-34.67M	-45.19M	-53.5M	-59.88M	-63.88M
Treasury Stock	0	0	0	0	0	0	0	0	0	0
Accumulated OCI	-171K	-102K	-134K	-835K	-539K	-424K	-406K	-637K	-771K	-825K
Minority Interest	0	0	0	0	0	0	0	0	0	0

Cash Flow

	Dec 2015	Dec 2016	Dec 2017	Dec 2018	Dec 2019	Dec 2020	Dec 2021	Dec 2022	Dec 2023	Dec 2024
Cash from Operations+	-1.44M	-2.16M	-3.82M	-3.6M	-5.42M	-5.68M	-7.3M	-7.29M	-6.11M	-3.09M
Operating CF Margin %	-	-	-	-	-86%	-39.99%	-55.7%	-1.63%	-0.87%	-0.37%
Operating CF Growth %	-0.96%	-0.5%	-0.77%	0.06%	-0.51%	-0.05%	-0.28%	0%	0.16%	0.49%
Net Income	-3.44M	-4.33M	-5.4M	-5.97M	-5.5M	-6.16M	-10.52M	-8.31M	-6.38M	-4M
Depreciation & Amortization	8K	24K	30K	31K	30K	82K	42K	193K	329K	314K
Stock-Based Compensation	398K	-23K	1.63M	1M	692K	645K	373K	774K	453K	390K
Deferred Taxes	0	0	0	1.51M	-794K	0	0	0	-328K	0
Other Non-Cash Items	1.57M	1.83M	-206K	-287K	71K	-33K	2.61M	3K	95.26K	665K
Working Capital Changes	19K	347K	134K	117K	80K	-216K	195K	50K	-275.26K	-466K
Change in Receivables	13.36K	-26.93K	16.58K	136.62K	-37K	13K	-111K	-1.86M	1.13M	67K
Change in Inventory	0	0	0	0	-83K	0	0	-219K	-1.87M	112K
Change in Payables	2K	294K	-9K	34K	193K	-74K	253K	1.31M	-310.81K	-65K
Cash from Investing+	-47K	-36K	-16K	-1.42M	1.07M	-211K	161K	-993K	-7K	53K
Capital Expenditures	-47K	-36K	-16K	-40K	-308K	-41K	-23K	-27K	-7K	-7K
CapEx % of Revenue	-	-	-	-	4.89%	0.29%	0.18%	0.01%	0%	0%
Acquisitions	-	-	-	-	-	-	-	-	-	-
Investments	-	-	-	-	-	-	-	-	-	-
Other Investing	0	0	0	-181K	181K	-170K	184K	-199K	0	-16K
Cash from Financing+	1.76M	1.31M	5.61M	9.04M	266K	6.09M	16.29M	-67K	6.13M	5.59M
Debt Issued (Net)	-	-	-	-	-	-	-	-	-	-
Equity Issued (Net)	-	-	-	-	-	-	-	-	-	-
Dividends Paid	0	0	0	0	0	0	0	0	0	0
Share Repurchases	-	-	-	-	-	-	-	-	-	-
Other Financing	1.89M	0	0	9.59M	266K	99K	3.71M	0	0	0
Net Change in Cash	-	-	-	-	-	-	-	-	-	-
Free Cash Flow+	-1.49M	-2.19M	-3.83M	-3.64M	-5.73M	-5.72M	-7.32M	-7.32M	-6.11M	-3.1M
FCF Margin %	-	-	-	-	-90.89%	-40.28%	-55.88%	-1.64%	-0.87%	-0.38%
FCF Growth %	-0.96%	-0.48%	-0.75%	0.05%	-0.57%	0%	-0.28%	0%	0.16%	0.49%
FCF per Share	-289.44	-377.08	-0.17	-366.12	-572.83	-206.51	-98.81	-52.64	-19.17	-3.40
FCF Conversion (FCF/Net Income)	0.42x	0.50x	0.71x	0.60x	0.99x	0.92x	0.69x	0.88x	0.96x	0.77x
Interest Paid	0	0	0	0	0	0	0	0	0	0
Taxes Paid	0	0	0	0	0	0	0	0	0	0

Key Ratios

Metric	2015	2016	2017	2018	2019	2020	2021	2022	2023	2024
Return on Equity (ROE)	-	-284.2%	-2897.59%	-288.22%	-173.27%	-394.5%	-162.68%	-107.97%	-137.63%	-68.62%
Return on Invested Capital (ROIC)	-	-271.45%	-	-	-1177.59%	-541.02%	-838.11%	-287.45%	-151.46%	-106.65%
Gross Margin	-	-	-	-	66.67%	98.59%	100%	14.22%	39.04%	40.24%
Net Margin	-	-	-	-	-8725.4%	-4343.66%	-8030.53%	-186.36%	-91.2%	-48.38%
Debt / Equity	-	-	-	-	0.72x	0.34x	0.06x	0.22x	0.15x	0.04x
Interest Coverage	-1.86x	-4.90x	-10.55x	-26.95x	-1996.67x	-878.00x	-1175.22x	-34.36x	-120.38x	-50.56x
FCF Conversion	0.42x	0.50x	0.71x	0.60x	0.99x	0.92x	0.69x	0.88x	0.96x	0.77x
Revenue Growth	-	-	-	-	-	125.4%	-7.75%	3303.82%	56.9%	18.02%

Revenue by Segment

	2022	2023	2024
Fashion and Equipment ECommerce Platform	4.13M	6.37M	7.53M
Fashion and Equipment ECommerce Platform Growth	-	54.09%	18.23%
Saas Solutions	224K	629K	729K
Saas Solutions Growth	-	180.80%	15.90%

Frequently Asked Questions

Growth & Financials

My Size, Inc. (MYSZ) reported $7.5M in revenue for fiscal year 2024.

My Size, Inc. (MYSZ) grew revenue by 18.0% over the past year. This is strong growth.

My Size, Inc. (MYSZ) reported a net loss of $3.6M for fiscal year 2024.

Dividend & Returns

My Size, Inc. (MYSZ) has a return on equity (ROE) of -68.6%. Negative ROE indicates the company is unprofitable.

My Size, Inc. (MYSZ) had negative free cash flow of $3.5M in fiscal year 2024, likely due to heavy capital investments.