| Breakdown | TTM | Dec 2024 | Dec 2023 | Dec 2022 |
|---|---|---|---|---|
Income Statement | ||||
| Total Revenue | 178.46M | 205.42M | 193.54M | 174.16M |
| Gross Profit | 131.52M | 156.05M | 137.30M | 114.83M |
| EBITDA | 72.59M | 77.28M | 85.87M | 29.64M |
| Net Income | 43.32M | 46.61M | 39.37M | 6.32M |
Balance Sheet | ||||
| Total Assets | 321.36M | 266.08M | 258.81M | 225.48M |
| Cash, Cash Equivalents and Short-Term Investments | 127.43M | 125.04M | 103.02M | 53.64M |
| Total Debt | 28.15M | 12.21M | 22.87M | 16.13M |
| Total Liabilities | 73.30M | 71.06M | 115.00M | 117.63M |
| Stockholders Equity | 247.99M | 195.11M | 142.16M | 105.25M |
Cash Flow | ||||
| Free Cash Flow | -36.63M | 17.17M | 39.44M | -24.99M |
| Operating Cash Flow | -34.60M | 20.58M | 50.64M | -47.37K |
| Investing Cash Flow | -1.31M | -10.10M | 1.82M | -32.65M |
| Financing Cash Flow | 29.85M | 22.97M | 6.14M | -7.98M |
Name | Overall Rating | Market Cap | P/E Ratio | ROE | Dividend Yield | Revenue Growth | EPS Growth |
|---|---|---|---|---|---|---|---|
78 Outperform | $1.37B | 25.04 | 27.83% | 0.97% | 8.69% | 34.58% | |
75 Outperform | $458.52M | 10.56 | 19.13% | ― | 236.18% | ― | |
63 Neutral | $10.79B | 15.43 | 7.44% | 2.01% | 2.89% | -14.66% | |
59 Neutral | $203.47M | 71.26 | 4.09% | ― | -7.02% | -86.27% | |
51 Neutral | $174.30M | -0.92 | -61.44% | 6.74% | -10.83% | -1669.11% | |
42 Neutral | $137.01M | -1.61 | -43.39% | ― | -8.73% | -1168.15% | |
39 Underperform | $26.26M | -24.77 | ― | ― | -3.87% | -104.63% |
On December 13, 2025, SBC Medical Group Holdings announced the final results of its tender offer for Waqoo, Inc., a Japanese medical R&D company specializing in regenerative medicine. The tender offer, conducted from November 14 to December 12, 2025, resulted in SBC Medical acquiring 575,052 shares at ¥1,900 per share. This acquisition, along with an off-market transaction with Waqoo’s largest shareholder, will increase SBC Medical’s ownership to over 50%, making it the parent company and largest shareholder of Waqoo. This strategic move enhances SBC’s healthcare technology capabilities and strengthens its presence in the Japanese market.
On November 13, 2025, SBC Medical Group Co., Ltd., a subsidiary of SBC Medical Group Holdings, announced the commencement of a tender offer to acquire shares of Waqoo, Inc., a Japanese corporation listed on the Tokyo Stock Exchange Growth Market. The tender offer, running from November 14 to December 12, 2025, aims to purchase up to 575,000 shares, with settlement expected on December 19, 2025. This strategic move is part of SBC’s plan to make Waqoo a consolidated subsidiary, enhancing its research and development initiatives and integrating Waqoo’s advanced technologies into SBC’s offerings. This acquisition is expected to strengthen SBC’s competitiveness in clinical areas such as AGA and orthopedics and support the development of new treatment methods and proprietary services.