image
Maris-Tech Ltd. MTEK
Technology - Hardware, Equipment & Parts - NASDAQ - IL
Watchlist
$ 1.78
-1.11 %
$ 14.2 M
Market Cap
-11.12
P/E
1. INTRINSIC VALUE

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one MTEK stock under the worst case scenario is HIDDEN Compared to the current market price of 1.78 USD, Maris-Tech Ltd. is HIDDEN

MTEK Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one MTEK stock under the base case scenario is HIDDEN Compared to the current market price of 1.78 USD, Maris-Tech Ltd. is HIDDEN

MTEK Intrinsic Value
HIDDEN
SHOW

This DCF valuation model was last updated on Apr, 8, 2025.

The intrinsic value of one MTEK stock under the best case scenario is HIDDEN Compared to the current market price of 1.78 USD, Maris-Tech Ltd. is HIDDEN

MTEK Intrinsic Value
HIDDEN
SHOW
2. FUNDAMENTAL ANALYSIS

Price Chart MTEK

image
1M -39%
6M -17%
1Y 16%
3Y 37%
5Y --%
All
$6.0$6.0$5.5$5.5$5.0$5.0$4.5$4.5$4.0$4.0$3.5$3.5$3.0$3.0$2.5$2.5$2.0$2.0$1.5$1.515 Oct15 OctNov '24Nov '2415 Nov15 NovDec '24Dec '2415 Dec15 DecJan '25Jan '2515 Jan15 JanFeb '25Feb '2515 Feb15 FebMar '25Mar '2515 Mar15 MarApr '25Apr '25
FINANCIALS
6.08 M REVENUE
50.80%
Growth Rates
1Year 50.80%
3Years 43.07%
5Years 46.75%
7Years 0.00%
10Years 0.00%
1.35 M OPERATING INCOME
146.04%
Growth Rates
1Year 146.04%
3Years 63.29%
5Years 37.56%
7Years 0.00%
10Years 0.00%
-1.23 M NET INCOME
54.46%
Growth Rates
1Year 54.46%
3Years -14.40%
5Years -17.61%
7Years 0.00%
10Years 0.00%
-2.22 M OPERATING CASH FLOW
42.66%
Growth Rates
1Year 42.66%
3Years -36.38%
5Years -32.00%
7Years 0.00%
10Years 0.00%
2.96 M INVESTING CASH FLOW
-49.11%
Growth Rates
1Year -49.11%
3Years 368.20%
5Years 155.68%
7Years 0.00%
10Years 0.00%
-489 K FINANCING CASH FLOW
-309.45%
Growth Rates
1Year -309.45%
3Years -15.59%
5Years -13.31%
7Years 0.00%
10Years 0.00%
1.71 M REVENUE
0.00%
Growth Rates
1Year 50.80%
3Years 43.07%
5Years 46.75%
7Years 0.00%
10Years 0.00%
24.2 K OPERATING INCOME
0.00%
Growth Rates
1Year 146.04%
3Years 63.29%
5Years 37.56%
7Years 0.00%
10Years 0.00%
132 K NET INCOME
100.00%
Growth Rates
1Year 54.46%
3Years -14.40%
5Years -17.61%
7Years 0.00%
10Years 0.00%
-985 K OPERATING CASH FLOW
-100.00%
Growth Rates
1Year 42.66%
3Years -36.38%
5Years -32.00%
7Years 0.00%
10Years 0.00%
-24.3 K INVESTING CASH FLOW
-0.00%
Growth Rates
1Year -49.11%
3Years 368.20%
5Years 155.68%
7Years 0.00%
10Years 0.00%
-193 K FINANCING CASH FLOW
-100.00%
Growth Rates
1Year -309.45%
3Years -15.59%
5Years -13.31%
7Years 0.00%
10Years 0.00%
Balance Sheet Maris-Tech Ltd.
image
Current Assets 8.72 M
Cash & Short-Term Investments 2.29 M
Receivables 3.49 M
Other Current Assets 2.93 M
Non-Current Assets 1.1 M
Long-Term Investments 0
PP&E 883 K
Other Non-Current Assets 216 K
23.37 %35.59 %29.85 %8.99 %Total Assets$9.8m
Current Liabilities 3.25 M
Accounts Payable 1.16 M
Short-Term Debt 726 K
Other Current Liabilities 1.37 M
Non-Current Liabilities 754 K
Long-Term Debt 314 K
Other Non-Current Liabilities 440 K
28.88 %18.13 %34.16 %7.84 %10.99 %Total Liabilities$4.0m
EFFICIENCY
Earnings Waterfall Maris-Tech Ltd.
image
Revenue 6.08 M
Cost Of Revenue 2.56 M
Gross Profit 3.52 M
Operating Expenses 2.17 M
Operating Income 1.35 M
Other Expenses 2.58 M
Net Income -1.23 M
7m7m6m6m5m5m4m4m3m3m2m2m1m1m00(1m)(1m)(2m)(2m)6m(3m)4m(2m)1m(3m)(1m)RevenueRevenueCost Of RevenueCost Of RevenueGross ProfitGross ProfitOperating ExpensesOperating ExpensesOperating IncomeOperating IncomeOther ExpensesOther ExpensesNet IncomeNet Income
RATIOS
57.84% GROSS MARGIN
57.84%
Averages
1Year 57.84%
3Years 45.63%
5Years 46.58%
7Years 0.00%
10Years 0.00%
22.19% OPERATING MARGIN
22.19%
Averages
1Year 22.19%
3Years -65.85%
5Years -52.95%
7Years 0.00%
10Years 0.00%
-20.30% NET MARGIN
-20.30%
Averages
1Year -20.30%
3Years -78.31%
5Years -75.36%
7Years 0.00%
10Years 0.00%
-21.22% ROE
-21.22%
Averages
1Year -21.22%
3Years -33.00%
5Years -3.92%
7Years 0.00%
10Years 0.00%
-12.56% ROA
-12.56%
Averages
1Year -12.56%
3Years -21.37%
5Years -54.89%
7Years 0.00%
10Years 0.00%
18.49% ROIC
18.49%
Averages
1Year 18.49%
3Years -15.32%
5Years -591.28%
7Years 0.00%
10Years 0.00%
FREE CASH FLOW ANALYSIS
Free Cash Flow Analysis Maris-Tech Ltd.
image
00(1m)(1m)(2m)(2m)(3m)(3m)(4m)(4m)(5m)(5m)(6m)(6m)202020202021202120222022202320232024202420252025
Net Income -1.23 M
Depreciation & Amortization 97.2 K
Capital Expenditures -191 K
Stock-Based Compensation 154 K
Change in Working Capital -1.23 M
Others -25.2 K
Free Cash Flow -2.41 M
3. WALL STREET ANALYSTS ESTIMATES
Wall Street Analysts Price Targets Maris-Tech Ltd.
image
MTEK has no price targets from Wall Street.
4. DIVIDEND ANALYSIS
5. COMPETITION
slide 2 of 7
6. Ownership
Insider Ownership Maris-Tech Ltd.
image
Sold
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
0 USD 0
Bought
0 USD 0
0-3 MONTHS
0 USD 0
3-6 MONTHS
0 USD 0
6-9 MONTHS
0 USD 0
9-12 MONTHS
7. News
Maris-Tech Ltd. (MTEK) Q4 2024 Earnings Call Transcript Maris-Tech Ltd. (NASDAQ:MTEK ) Q4 2024 Earnings Conference Call April 2, 2025 9:00 AM ET Company Participants Shelly Groisman-Tov - Marketing Manager Israel Bar - Chief Executive Officer Nir Bussy - Chief Financial Officer Conference Call Participants Operator Okay, let's get started. seekingalpha.com - 2 weeks ago
Maris-Tech Enters Into Distribution Agreement with Thrikasa Technologies to Expand Presence in India Thrikasa Technologies will serve as key local distributor, strengthening Maris-Tech's reach in the Indian defense markets Rehovot, Israel, April 01, 2025 (GLOBE NEWSWIRE) -- Maris-Tech Ltd. (Nasdaq: MTEK, MTEKW) (“Maris-Tech” or the “Company”), a global leader in video and artificial intelligence (“AI”)-based edge computing technology, today announced that it has entered into a new distribution agreement with Thrikasa Technologies (“Thrikasa”), a veteran Indian supplier of computing solutions for rugged environments. globenewswire.com - 2 weeks ago
Maris-Tech Announces Full Year 2024 Financial Results and Reports Record 51% Revenue Growth for 2024 with Improved Profitability Revenues Increased by 51%, Gross Profit Increased by 82% and Net Loss Reduced by 54% for the Year Ended December 31, 2024 Rehovot, Israel, March 31, 2025 (GLOBE NEWSWIRE) -- Maris-Tech Ltd. (Nasdaq: MTEK, MTEKW) (“Maris-Tech” or the “Company”), a global leader in video and artificial intelligence (“AI”)- based edge computing technology, today announced its financial results for the full year ended December 31, 2024. globenewswire.com - 3 weeks ago
Maris-Tech Secures a $4 Million Line of Credit from a Leading Israeli Commercial Bank The line of credit will allow the Company flexibility in taking advantage of strategic opportunities Rehovot, Israel, March 27, 2025 (GLOBE NEWSWIRE) -- Maris-Tech Ltd. (Nasdaq: MTEK, MTEKW) (“Maris-Tech” or the “Company”), a global leader in video and artificial intelligence (“AI”) based edge computing technology, today announced that it has secured a $4 million line of credit from a leading Israeli commercial bank for a period of 12 months from the date of the agreement. globenewswire.com - 3 weeks ago
Maris-Tech to Report Full Year 2024 Financial Results and Provide Corporate Updates on April 2, 2025 The Company will host a webinar with investors on Wednesday, April 2, 2025, at 9:00 a.m., Eastern Time Rehovot, Israel, March 24, 2025 (GLOBE NEWSWIRE) -- Maris-Tech Ltd. globenewswire.com - 4 weeks ago
Maris-Tech to Showcase Advanced 360° Situational Awareness and AI-Driven Video Solutions at MDEX 2025 Meet the Maris-Tech team at SIBAT Booth F3 and experience cutting-edge technology in tactical video and AI solutions Rehovot, Israel, March 21, 2025 (GLOBE NEWSWIRE) -- Maris-Tech Ltd. (Nasdaq: MTEK, MTEKW) (“Maris-Tech” or the “Company”), a global leader in video and artificial intelligence (“AI”)-based edge computing technology, today announced that it will be participating in the Michigan Defense Expo (MDEX) 2025. globenewswire.com - 1 month ago
Maris-Tech Completes the Development of MARS RF The MARS RF delivers advanced intelligence gathering capabilities via ultra-light, low-power, H.265 DVR & streamer that it has designed for miniature drones globenewswire.com - 1 month ago
Maris-Tech Secures First Eastern European Defense Order for Jupiter Nano Expansion into a New Defense Market Reinforces Maris- Tech's Global Capabilities Rehovot, Israel, Feb. 06, 2025 (GLOBE NEWSWIRE) -- Maris-Tech Ltd. (Nasdaq: MTEK, MTEKW) (“Maris-Tech” or the “Company”), a global leader in video and artificial intelligence (“AI”) based edge computing technology, today announced that it has received a new order from its U.K.-based distributor for its Jupiter Nano system to be delivered to a new defense company in Eastern Europe. globenewswire.com - 2 months ago
Maris-Tech Announces First Customer Conference: Edge of Tomorrow – Video & AI at the Frontier of Defense Innovation Join industry leaders and innovators on February 27, 2025 for a day of industry insights and networking opportunities Rehovot, Israel, Jan. 28, 2025 (GLOBE NEWSWIRE) -- Maris-Tech Ltd. (Nasdaq: MTEK, MTEKW) (“Maris-Tech” or the “Company”), a global leader in video and artificial intelligence (“AI”) based edge computing technology, is thrilled to announce its first annual customer conference, Edge of Tomorrow – Video & AI at the Frontier of Defense Innovation. globenewswire.com - 2 months ago
Maris-Tech Strengthens its U.S. Presence with a Strategic Appointment Nir Ben Moshe was Appointed as North America Regional Operations Manager Rehovot, Israel, Jan. 13, 2025 (GLOBE NEWSWIRE) -- Maris-Tech Ltd. (Nasdaq: MTEK, MTEKW) (“Maris-Tech” or the “Company”), a global leader in video and artificial intelligence (“AI”)-based edge computing technology, today announced that it has appointed Nir Ben Moshe as the Company's North America Regional Operations Manager. globenewswire.com - 3 months ago
Maris-Tech Secures a Significant $1 Million Order from a U.S. Repeat Customer in the Homeland Security Industry for Advanced Jupiter-based Video Solution The advanced Jupiter-based video solution enables ultra speed and high data transfer for mission critical operations The advanced Jupiter-based video solution enables ultra speed and high data transfer for mission critical operations globenewswire.com - 3 months ago
Maris-Tech is Expanding its Operations in the U.S. Leading Video and AI-based Edge Computing Company Establishes U.S. Subsidiary to Accelerate Growth in the U.S. Defense and Homeland Security Sectors globenewswire.com - 6 months ago
8. Profile Summary

Maris-Tech Ltd. MTEK

image
COUNTRY IL
INDUSTRY Hardware, Equipment & Parts
MARKET CAP $ 14.2 M
Dividend Yield 0.00%
Description Maris-Tech Ltd. designs and manufactures digital video and audio hardware and software solutions for the military and IoT markets worldwide. The company offers intelligent video surveillance solutions, communication technology products, modular video encoding/decoding platform, ultra-low latency streaming solutions, dual channel low power encoder systems, multi channel encoding streaming and recording platform, miniature recording and streaming platforms, and video encoding and decoding platform. Its products are used in drone, robotic, defense, homeland security, HLS, intelligence gathering, autonomous vehicle, and space markets and applications. Maris-Tech Ltd. was incorporated in 2008 and is based in Rehovot, Israel.
Contact 2 Yitzhak Modai Street, Rehovot, 7608804 https://www.maris-tech.com
IPO Date Feb. 2, 2022
Employees 14
Officers Ms. Carmela Bastiker Chief Operating Officer Mr. Elad Kashi Head of Industrial & Mechanical Design Mr. Leslie G. Litwin Member of Advisory Board & MD Mr. David Raviv Vice President of Marketing & Business Development Mr. Magenya Roshanski Chief Technology Officer Yasmin Aboudy Chief Accountant