← Back to Stock Screener← Stock Screener

ZYBERNO

Stock Report

Updated Aug 26, 2026

TriSalus Life Sciences, Inc. (TLSIW)

Healthcare • NASDAQ

$1.14

Professional Investment Analysis

ZYBERNO SCORE →

Is it a great business? Is it getting better?

26.0/100

POOR BUSINESS

TriSalus Life Sciences, Inc. (TLSIW) scores 26/100 — concerning metrics indicating significant structural or financial risks.

📊 How is the Zyberno Score calculated? +

The Zyberno Score answers one question: "Is this a quality business worth owning?" It's a 0-100 investment grade that evaluates business fundamentals across four critical dimensions, based on principles from Warren Buffett, Benjamin Graham, Peter Lynch, and Charlie Munger.

The 4 Core Categories (25 points each):

1. PROFITABILITY (25 pts)

Metrics: ROE, ROIC, Net Margin, Operating Margin
Thresholds: ROE >20% excellent • ROIC >20% excellent • Net Margin >20% excellent • Operating Margin >25% excellent

2. FINANCIAL STRENGTH (25 pts)

Metrics: Debt-to-Equity, Current Ratio, Interest Coverage, Altman Z-Score
Thresholds: D/E <0.3 excellent • Current Ratio >2.5 excellent • Interest Coverage >10x excellent • Altman Z >3.0 safe

3. CASH FLOW QUALITY (25 pts)

Metrics: Free Cash Flow, OCF vs Net Income, FCF Margin
Thresholds: Positive & growing FCF excellent • OCF/NI >1.2x excellent (cash earnings exceed accounting)

4. GROWTH & CONSISTENCY (25 pts)

Metrics: Revenue Growth, Net Income Growth, FCF Growth, Piotroski F-Score
Thresholds: Growth via log-linear regression • Piotroski 8-9 excellent, 6-7 good

Score Interpretation:

75-100

GREAT BUSINESS

65-74

GOOD BUSINESS

50-64

AVERAGE BUSINESS

30-49

WEAK BUSINESS

0-29

POOR BUSINESS

→ View full TLSIW quality analysis & detailed breakdown

VALUATION SIGNAL

N/A (Requires more data)

Requires fair value calculation and current price data

💰 How is Margin of Safety calculated? +

Margin of Safety measures how much discount or premium you're paying relative to a stock's intrinsic value. It's Benjamin Graham's core principle: the larger the margin, the lower your downside risk.

Formula: (Intrinsic Value − Current Price) ÷ Intrinsic Value × 100%

How We Calculate Intrinsic Value (DCF Method):

Step 1: Calculate current Owner Earnings (OCF − Maintenance CapEx)

Step 2: Calculate company-specific growth rate using log-linear regression on 16 quarters of Owner Earnings

Step 3: Project 10 years forward using the calculated growth rate

Step 4: Discount each year's cash flow to present value using 10% discount rate

Step 5: Calculate terminal value using 3% perpetual growth rate

Step 6: Sum all discounted cash flows = Intrinsic Value

What The Percentages Mean:

+50% or more

EXCELLENT — Very undervalued

+25% to +50%

GOOD — Attractive discount

0% to +25%

FAIR — Reasonable value

0% to -25%

CAUTION — Slight premium

-25% or worse

POOR — Overvalued

"Price is what you pay, value is what you get." — Warren Buffett

→ View full TLSIW valuation analysis · → View full TLSIW Brina Gap analysis

📈 How is Brina Gap calculated? +

Brina Gap measures the difference between the growth a business can fundamentally sustain and the growth the market is already pricing in.

Formula: Fundamental Growth Rate − Market-Implied Growth Rate

The Two Components:

Fundamental Growth Rate = ROIC × Reinvestment Rate

What the business can sustainably grow at based on how much it reinvests and what return it earns on that capital. Grounded in historical financials.

Market-Implied Growth Rate = Reverse DCF

The growth rate the current Enterprise Value implicitly assumes. Calculated by back-solving a 10-year DCF model (10% WACC, 3% terminal growth) until the present value of projected cash flows equals EV.

What The Gap Means:

Gap > +5% Market Underestimates — potential upside

+2% to +5% Slight Underestimate

-2% to +2% Fairly Priced — market consensus matches fundamentals

-5% to -2% Slight Overestimate

Gap < -5% Market Overestimates — price embeds optimism fundamentals don't support

A positive gap (market underestimates) combined with a positive Margin of Safety is the strongest combined signal — the business is both cheap historically and forward economics are stronger than the price suggests.

Critical Financial Health Indicators

Return on Equity (Profitability):CRITICAL (-430.7%)

Debt-to-Equity (Solvency Risk):GOOD (0.41x)

Operating Margin (Operational Efficiency):CRITICAL (-67.7%)

Return on Capital (Capital Efficiency):CRITICAL (-141.6%)

📊 Valuation Trilogy

Three interconnected metrics for complete valuation analysis

Click any metric for full methodology and detailed analysis

Zyberno's Verdict

TriSalus Life Sciences, Inc. (TLSIW) stock report — Zyberno Score 26/100 (POOR BUSINESS). Full financial analysis on Zyberno.

Over the trailing twelve months, TLSIW generated -$20.43M in Owner Earnings. Capital was deployed as follows: $305.00K invested in capital expenditures. Reinvestment rate: -1.3%.

DIVISION I: EXECUTIVE SUMMARY

A. Market Valuation

Market Price & Capitalization (2)

Current Price:1.14

Market Cap:$66.46M

Valuation Multiples (3)

P/B Ratio:10.15x

P/S Ratio:1.47x

Peg Ratio:-999.00x

Enterprise Metrics (1)

Enterprise Value:$53.29M

Price Action & Momentum (3)

12-1 Momentum:

-63.3% (13th pctile)

📈 Click to view full TLSIW Momentum analysis →

Momentum Percentile:13 / 100

% of 52-Week High:52.1%

B. Profitability Assessment

Return Metrics (5)

ROE:

-430.7%

📊 Click to view full TLSIW ROE analysis →

ROA:-55.0%

Roic:

-141.6%

📊 Click to view full TLSIW ROIC analysis →

Reinvestment Rate:-1.3%

Fundamental Growth Rate (g):1.8%

Margin Analysis (3)

Operating Margin Ttm:-67.7%

Net Margin Ttm:-62.6%

Ebitda Margin:-66.4%

TTM Performance (3)

Gross Margin Ttm:85.8%

Operating Margin Ttm:-67.7%

Net Margin Ttm:-62.6%

Yield Metrics (2)

Earnings Yield:-$114.91

Dividend Yield:0.0%

C. Log-Linear Regression Growth Trends

Revenue Growth (Linear) (1)

Revenue Growth Rate (Linear):33.4%

D. Financial Stability

Liquidity Ratios (3)

Current Ratio:5.35x

Quick Ratio:4.97x

Cash Ratio:4.14x

Leverage Analysis (3)

Debt To Equity Ttm:0.41x

Debt-to-Equity Ratio:0.41x

Debt To Ebitda:-999.00x

Coverage Ratios (2)

Interest Coverage Ratio:-4.62x

Times Interest Earned:-4.62

Capital Structure (4)

Working Capital:48,572,000.00

Cash And Cash Equivalents:46,288,000.00

Long Term Debt:$33.07M

Net Debt:-$13.17M

DIVISION II: FINANCIAL STATEMENTS ANALYSIS

A. Income Statement Analysis

Revenue Components (2)

Revenue TTM: $45.08M

Linear Growth: 33.4%

📊 Click to view full TLSIW Revenue analysis & methodology →

Cost Of Revenue Ttm:$6.41M

Profitability Breakdown (2)

Gross profit TTM: $38.67M

Linear Growth: 32.5%

📊 Click to view full TLSIW Gross Profit analysis & methodology →

-$30.51M

Bottom Line Performance (3)

-$28.21M

Income Before Tax:-$28.20M

Ebitda Ttm:-29,920,000.00

Operating Expenses (5)

Operating Expenses:0.00

R And D Expense:14,099,000.00

Sga Expense:21,440,000.00

Income Tax Expense:$13.00K

Interest Expense:5,838,000.00

Expense Ratios (3)

R And D To Revenue Percentage:123.6%

Sga To Revenue Percentage:188.0%

Ebitda Margin:-66.4%

B. Balance Sheet Analysis

Asset Composition (5)

Total Assets:$62.45M

Current Assets:$59.74M

Ppe Net:1,818,000.00

Goodwill:0.00

Intangible Assets:$0.00

Liability Structure (4)

Total Liabilities:55,898,000.00

Current Liabilities:11,172,000.00

Long Term Debt:$33.07M

Short Term Debt:$58.00K

Equity & Capital (3)

Equity:$6.55M

Retained Earnings:-$338.23M

Common Stock:400,000,000.00

Working Capital Items (3)

Accounts Receivable:6,459,000.00

Inventory:4,205,000.00

Accounts Payable:7,107,000.00

Special Items (2)

Contract Liabilities:0.00

Stock Based Compensation:2,472,000.00

C. Cash Flow Analysis

Operating Activities (2)

-$19.99M-$20.30M

Investment Activities (2)

Investing Cash Flow:-$141.00K

Capital Expenditures Ttm:305,000.00

Financing Activities (3)

Financing Cash Flow:$42.39M

Dividends Paid Ttm:0.00

Stock Repurchase:0.00

Capital Transactions (3)

Common Stock Issuance:42,625,000.00

Long Term Debt Issuance:$0.00

Long Term Debt Repayments:$0.00

Non-Cash Items (1)

Depreciation Amortization Ttm:589,000.00

DIVISION III: OPERATIONAL METRICS

A. Per Share Analysis

Earnings Per Share (3)

EPS (Basic TTM):-1.31

-$1.31

Earnings Per Share Ttm:-$0.48

Revenue & Cash Per Share (2)

Sales Per Share Ttm:0.77

Operating Cash Flow Per Share:-$0.31

Book Value & Capital (2)

Book Value Per Share:$0.11

Cash Per Share:0.79

Dividend Policy (1)

Dividend Payout Ratio:-999.00x

B. Operational Efficiency

Asset Utilization (2)

Asset Turnover Ttm:0.88x

Working Capital Turnover Ttm:0.93x

Receivables Management (2)

Receivables Turnover Ttm:6.98x

Days Sales Outstanding Ttm:52.30

Inventory Management (2)

Inventory Turnover Ttm:1.52x

Days Inventory Outstanding Ttm:239.59

Payables & Cash Cycle (2)

Days Payable Outstanding:404.94

Cash Conversion Cycle:-113.05

C. Quality & Risk Metrics

Financial Quality Scores (2)

Financial Strength Score:40.00

Quality Score:25.00

Market Metrics (2)

Beta:0.00x

Volatility Category:unknown

DIVISION IV: INVESTMENT ANALYSIS

A. Value Investment Framework

Owner Earnings Analysis (1)

-$20.43M

Damodaran Growth Analysis (2)

Reinvestment Rate:-1.3%

Fundamental Growth Rate (g):1.8%

B. Log-Linear Regression Growth Analysis

Growth Rates (Log-Linear Regression) (1)

Revenue Growth Rate (Linear):33.4%

Other Growth Rates (1)

Gross Profit Growth Rate (Linear):32.5%

C. Company Profile & Context

Corporate Information (6)

Symbol:TLSIW

Company Name:TriSalus Life Sciences, Inc.

Sector:Healthcare

Industry:Medical Devices

Exchange:NASDAQ

Country:United States

Market Classification (3)

Market Cap Category:N/A

Price Category:low

Volume Category:N/A

Share Structure (3)

Shares Outstanding:58.30M

Shares Outstanding Basic:58.30M

Shares Outstanding Diluted:58.30M

Data Processing Info (3)

Processing Version:v3.0

Last Updated:2026-08-26 11:35:15 UTC

Data Timestamp:2026-08-26T11:35:15.443150