Stimcell Energetics Inc. (STME)
StimCell Energetics Inc. is a biotechnology company focused on the research, development, and market introduction of both therapeutic and non-therapeutic solutions. These products are intended to benefit individuals in the United States who are managing conditions such as diabetes, Parkinson's disease, hypertension, neuropathy, and issues with kidney function. The company's primary product line is the eBalance system, which comprises two versions: the eBalance Pro System, designed for clinical application by healthcare practitioners, and the eBalance Home System, created for personal use to promote overall well-being and alleviate pain. Both systems are operated via the eBalance Console, a central control unit that offers three distinct pre-programmed microcurrent algorithms: one for general wellness, another for pain relief, and a 'dual' mode that combines both. Additionally, these eBalance products aim to provide temporary relief for discomfort in various body parts, including the shoulders, waist, back, neck, arms, and legs. Established in 2010, the company initially operated under the name Cell MedX Corp. before officially rebranding as StimCell Energetics Inc. in November 2024. Its corporate headquarters are located in Vancouver, Canada.
Sector: Surgical & Medical Instruments & Apparatus
Industry: Medical - Devices
Stimcell Energetics, Inc.
OTC:STMEHealthcare · Medical - Devices
+53.06%$0.2250
Mkt Cap$4.76M
Float21.14M
O/S21.14M
Inst Own-
SI<0.1%
Dilution
Delisting Issues Timeline
Financials Summary
Revenue$0
Net Income-$895K
Total Assets$81K
Free Cash Flow-$312K
Debt & Equity
Total Debt$691K
Total Equity-$1.81M
Shares Outstanding
Short Interest
Split History
No splits on record
Nothing in STME's public trading history: no forward or reverse split has affected the share count.
Balance Sheet Details
Assets$81K
Liabilities$1.89M
Accounts Receivable$29
Accounts Payable$356K
Inventory$0
PP&E (Net)$0
Goodwill$0
Intangible Assets$0
Income Statement
| Period | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2026-05-31 | 2025-05-31 | 2024-05-31 | 2023-05-31 | 2022-05-31 | 2021-05-31 | 2020-05-31 | 2019-05-31 | 2018-05-31 | 2017-05-31 | 2016-05-31 | 2015-05-31 | 2014-05-31 | 2013-05-31 | 2012-05-31 | 2011-05-31 |
| Revenue | $0 | $0 | $0 | $3K | $6K | $6K | $96K | $96K | $0 | $6K | $37K | $37K | $43K | $0 | $0 | $0 |
| YoY Growth | - | - | - | -54.5% | 0.0% | -93.7% | 0.0% | - | - | -83.0% | 0.0% | -14.2% | - | - | - | - |
| Cost of Revenue | $0 | $0 | $0 | $2K | $2K | $3K | $10K | $580 | $580 | $4K | $28K | $27K | $27K | $0 | $0 | $0 |
| Gross Profit | $0 | $0 | $0 | $483 | $4K | $4K | $86K | $86K | -$580 | $2K | $2K | $8K | $16K | $0 | $0 | $0 |
| Gross Margin | - | - | - | 17.5% | 66.5% | 66.5% | 89.3% | 89.3% | - | 34.9% | 5.9% | 22.3% | 37.7% | - | - | - |
| Research and Development | $209K | $64K | $23K | $89K | $151K | $230K | $393K | $262K | $418K | $297K | $650K | $650K | $178K | $0 | $0 | $0 |
| Selling, General, and Administrative | $383K | $213K | $291K | $359K | $524K | $454K | $729K | $408K | $1.12M | $802K | $1.44M | $1.44M | $19K | $13K | $16K | $14K |
| Other | $229K | $245K | $38K | -$0 | $1K | -$9K | $2K | $452K | $0 | $123K | -$992K | -$8K | -$178K | $0 | $0 | $0 |
| Total Operating Expenses | $821K | $522K | $313K | $448K | $676K | $675K | $1.12M | $1.12M | $1.54M | $1.22M | $1.1M | $2.08M | $19K | $13K | $16K | $14K |
| Operating Income (EBIT) | -$821K | -$505K | -$313K | -$448K | -$672K | -$672K | -$1.04M | -$1.04M | -$1.54M | -$1.56M | -$1.22M | -$2.1M | -$19K | -$13K | -$16K | -$14K |
| Operating Margin | - | - | - | -16207.7% | -11074.9% | -11074.9% | -1083.6% | -1083.6% | - | -25020.8% | -3343.0% | -5756.1% | -43.5% | - | - | - |
| Interest Expense | $69K | $38K | $62K | $47K | $26K | $32K | $21K | $17K | $11K | $52K | $38K | $95K | $89K | $0 | $0 | $0 |
| Interest Income | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $17K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Income (Expense) | -$75K | -$61K | $119K | -$47K | -$26K | -$26K | -$54K | -$54K | -$11K | $9K | -$27K | -$35K | $0 | $0 | $0 | $0 |
| Income Before Tax (EBT) | -$895K | -$566K | -$142K | -$495K | -$697K | -$697K | -$1.09M | -$1.09M | -$1.55M | -$1.55M | -$1.25M | -$2.14M | -$19K | -$13K | -$16K | -$14K |
| Income Tax Expense | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Net Income | -$895K | -$566K | -$142K | -$495K | -$697K | -$911K | -$1.09M | -$923K | -$1.55M | -$1.25M | -$2.14M | -$1.03M | -$19K | -$13K | -$16K | -$14K |
| Net Income Margin | - | - | - | -17923.3% | -11498.4% | -15017.9% | -1140.3% | -962.9% | - | -20087.6% | -5851.5% | -2823.4% | -43.5% | - | - | - |
| Supplementary Data | ||||||||||||||||
| EPS | -0.04 | -0.03 | -0.00 | -0.01 | -0.01 | -0.02 | -0.02 | -0.02 | -0.04 | -0.03 | -0.07 | -0.03 | -0.00 | -0.00 | -0.00 | 0.00 |
| Diluted EPS | -0.04 | -0.03 | -0.00 | -0.01 | -0.01 | -0.02 | -0.02 | -0.02 | -0.04 | -0.03 | -0.07 | -0.03 | -0.00 | -0.00 | -0.00 | 0.00 |
| Weighted Average OS | 20.75M | 19.84M | 41.37M | 62.92M | 62.80M | 58.76M | 53.48M | 44.28M | 42.31M | 36.86M | 31.00M | 31.00M | 31.00M | 31.00M | 30.27M | 31.00M |
| EBITDA | -$821K | -$528K | -$7K | -$447K | -$671K | -$876K | -$1.04M | -$670K | -$1.38M | -$1.07M | -$2.08M | -$2.1M | $0 | $0 | -$16K | -$14K |
| EBITDA Margin | - | - | - | -16166.3% | -11056.0% | -14449.8% | -1081.7% | -698.8% | - | -17272.7% | -5691.6% | -5742.6% | - | - | - | - |
Balance Sheet
| Period | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 | FY 2011 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2026-05-31 | 2025-05-31 | 2024-05-31 | 2023-05-31 | 2022-05-31 | 2021-05-31 | 2020-05-31 | 2019-05-31 | 2018-05-31 | 2017-05-31 | 2016-05-31 | 2015-05-31 | 2014-05-31 | 2013-05-31 | 2012-05-31 | 2011-05-31 |
| Assets | ||||||||||||||||
| Current Assets | ||||||||||||||||
| Cash and Cash Equivalents | $3K | $15K | $43K | $98K | $24K | $24K | $45K | $57K | $8K | $67K | $28K | $1K | $1K | $11K | $24K | $17 |
| Short-Term Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Cash and Short-Term Investments | $3K | $15K | $43K | $98K | $24K | $21K | $45K | $57K | $8K | $67K | $28K | $1K | $1K | $11K | $24K | $17 |
| Accounts Receivable | $29 | $0 | $2K | $3K | $9K | $12K | $16K | $9K | -$24K | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Inventory | $0 | $0 | $0 | $0 | -$9K | $0 | $52K | $73K | $11K | $8K | $5K | $707 | $0 | $0 | $0 | $0 |
| Other Current Assets | -$29 | $0 | $0 | $0 | $9K | $0 | $0 | $0 | $26K | $587 | $30K | $19K | $0 | $0 | $0 | $0 |
| Total Current Assets | $3K | $15K | $46K | $103K | $41K | $51K | $157K | $189K | $45K | $100K | $62K | $21K | $1K | $11K | $24K | $17 |
| Long-Term Assets | ||||||||||||||||
| Property, Plant & Equipment Net | $0 | $0 | $0 | $0 | $0 | $1K | $2K | $2K | $1K | $194K | $207K | $26K | $26K | $0 | $0 | $0 |
| Goodwill | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Intangible Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Long-Term Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Deferred Tax Assets | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Long-Term Assets | $78K | $0 | $3K | $5K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Long-Term Assets | $78K | $0 | $3K | $5K | $0 | $1K | $2K | $2K | $1K | $194K | $207K | $26K | $26K | $0 | $0 | $0 |
| Other Assets | $0 | $7K | -$3K | -$5K | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Assets | $81K | $21K | $46K | $103K | $41K | $52K | $159K | $191K | $45K | $294K | $269K | $47K | $1K | $11K | $24K | $17 |
| Liabilities | ||||||||||||||||
| Current Liabilities | ||||||||||||||||
| Accounts Payable | $356K | $322K | $289K | $408K | $442K | $432K | $909K | $734K | $595K | $448K | $384K | $220K | $2K | $0 | $0 | $3K |
| Short-Term Debt | $691K | $459K | $313K | $1M | $617K | $302K | $502K | $512K | $117K | $541K | $952K | $274K | $10K | $0 | $0 | $0 |
| Current Income Tax Payable | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Current Unearned Revenue | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $308K | $52K | $51K | $51K | $0 | $0 | $0 | $0 | $0 |
| Other Current Liabilities | -$729K | $0 | $11K | $1.04M | $962K | $859K | $234K | $384K | $334K | $343K | $257K | $184K | -$10K | $0 | $0 | $3 |
| Total Current Liabilities | $356K | $322K | $873K | $2.49M | $2.05M | $1.63M | $1.68M | $1.96M | $1.12M | $1.46M | $1.68M | $731K | $22K | $13K | $13K | $3 |
| Long-Term Liabilities | ||||||||||||||||
| Long-Term Debt | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Long-Term Unearned Revenue | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Long-Term Deferred Tax Liabilities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Long-Term Liabilities | $1.54M | $945K | $945K | $584K | $1.91M | $1.5M | $853K | $268K | $409K | $355K | $423K | $346K | $237 | $0 | $0 | $0 |
| Total Long-Term Liabilities | $1.54M | $945K | $945K | $584K | $1.91M | $1.5M | $853K | $268K | $409K | $355K | $423K | $346K | $237 | $0 | $0 | $0 |
| Other Liabilities | $0 | $0 | -$584K | -$1.91M | -$1.5M | -$775K | -$1.41M | -$1.55M | -$764K | -$1.04M | -$1.34M | -$494K | -$2K | $0 | $0 | $0 |
| Total Liabilities | $1.89M | $1.27M | $873K | $2.49M | $2.05M | $1.63M | $1.68M | $1.96M | $1.12M | $1.46M | $1.68M | $731K | $22K | $13K | $13K | $3K |
| Stockholders' Equity | ||||||||||||||||
| Preferred Stock | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $65K | $52K | $0 |
| Common Stock | $21K | $20K | $297K | $63K | $63K | $62K | $56K | $44K | $44K | $40K | $31K | $31K | $31K | $31K | $31K | $0 |
| Retained Earnings | -$11.76M | -$10.86M | -$10.3M | -$10.15M | -$9.66M | -$8.96M | -$8.05M | -$6.96M | -$6.05M | -$4.5M | -$3.25M | -$1.12M | -$83K | -$65K | -$52K | -$36K |
| Comprehensive Income & Other | $454K | $82K | $435K | $432K | $313K | $246K | $405K | $30K | $17K | $247 | $2K | $765 | $76K | -$65K | -$52K | $0 |
| Other Stockholders' Equity | $9.92M | $9.6M | $9.17M | $7.7M | $7.59M | $7.32M | $6.47M | $5.14M | $4.93M | $3.29M | $1.81M | $400K | $32K | $32K | $32K | $33K |
| Total Equity | -$1.81M | -$1.25M | -$826K | -$2.39M | -$2.01M | -$1.58M | -$1.52M | -$1.77M | -$1.07M | -$1.17M | -$1.41M | -$684K | -$20K | -$2K | $11K | -$3K |
| Minority Interest | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Total Liabilities and Equity | $81K | $21K | $46K | $103K | $41K | $52K | $159K | $191K | $45K | $294K | $269K | $47K | $1K | $11K | $24K | $17 |
| Supplementary Data | ||||||||||||||||
| Total Debt | $691K | $459K | $313K | $1M | $617K | $617K | $502K | $512K | $117K | $541K | $952K | $274K | $10K | $13K | $0 | $0 |
| Net Debt | $688K | -$15K | $270K | $903K | $592K | $592K | $457K | $455K | $109K | $474K | $924K | $273K | $18K | $2K | -$24K | -$17 |
Cash Flow Statement
| Period | FY 2026 | FY 2025 | FY 2024 | FY 2023 | FY 2022 | FY 2021 | FY 2020 | FY 2019 | FY 2018 | FY 2017 | FY 2016 | FY 2015 | FY 2014 | FY 2013 | FY 2012 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Currency | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD | USD |
| Period Ending | 2026-05-31 | 2025-05-31 | 2024-05-31 | 2023-05-31 | 2022-05-31 | 2021-05-31 | 2020-05-31 | 2019-05-31 | 2018-05-31 | 2017-05-31 | 2016-05-31 | 2015-05-31 | 2014-05-31 | 2013-05-31 | 2012-05-31 |
| Operating Activities | |||||||||||||||
| Net Income | -$895K | -$566K | -$142K | -$495K | -$697K | -$911K | -$1.09M | -$906K | -$1.55M | -$1.25M | -$2.14M | -$1.03M | -$19K | -$13K | -$16K |
| Depreciation & Amortization | $0 | $0 | $261K | $1K | $1K | $2K | $2K | $580 | $153K | $123K | $21K | $2K | $19K | $13K | $0 |
| Deferred Income Tax | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | -$29K | $7K | -$5K | $0 | $0 | $0 |
| Stock-Based Compensation | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $108K | $117K | $868K | $204K | $204K | $0 | $0 |
| Changes in Working Capital: | |||||||||||||||
| Accounts Receivable | $0 | $0 | $0 | $0 | $0 | $0 | $9K | $0 | $51K | $99K | $0 | $0 | $0 | $0 | $0 |
| Inventory | $0 | $0 | $0 | $0 | $0 | $13K | $21K | -$64K | -$6K | -$4K | -$4K | -$729 | -$729 | $0 | $0 |
| Accounts Payable | $29K | $43K | $47K | -$14K | $20K | $54K | $47K | $142K | $146K | $85K | $136K | $223K | $223K | $0 | -$3K |
| Other Working Capital | $214K | $215K | $69K | $69K | $118K | $118K | $154K | $279K | $279K | $51K | $151K | $135K | $197K | $7K | $0 |
| Total Working Capital Change | $243K | $257K | $116K | $104K | $138K | $220K | $18K | $357K | $251K | $232K | $268K | $425K | $419K | $7K | -$3K |
| Other Non-Cash Items | $341K | $425K | -$381K | $117K | $108K | $128K | $147K | $241K | $585K | $52K | $555K | $89K | -$633K | -$19K | $0 |
| Net Cash from Operating | -$312K | -$142K | -$146K | -$272K | -$451K | -$560K | -$926K | -$308K | -$449K | -$754K | -$422K | -$317K | -$10K | -$13K | -$19K |
| Investing Activities | |||||||||||||||
| Capital Expenditures | $0 | $0 | $0 | $0 | $0 | -$2K | -$2K | -$2K | -$2K | -$110K | -$110K | -$219K | -$28K | $0 | $0 |
| Acquisitions | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Purchases of Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Sales of Investments | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Investing Activities | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $548 | $2K | $0 | -$109K | $191K | $0 | $0 | $0 |
| Net Cash from Investing | $0 | $0 | $0 | $0 | $0 | -$2K | -$2K | -$2K | $0 | -$110K | -$219K | -$28K | -$28K | $0 | $0 |
| Financing Activities | |||||||||||||||
| Debt Repaid | -$301K | -$113K | -$16K | -$346K | -$294K | -$328K | -$328K | -$297K | -$41K | -$513K | -$727K | -$205K | - | - | - |
| Common Stock Issuance | $0 | $0 | $75K | $0 | $160K | $207K | $486K | $486K | $370K | $358K | $0 | $75K | $75K | $0 | $30K |
| Common Stock Repurchases | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Dividends Paid | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 | $0 |
| Other Financing Activities | $0 | $113K | $0 | $0 | $160K | $0 | $382K | -$424K | $347K | $391K | -$60K | $140K | $65K | $0 | $13K |
| Net Cash from Financing | $301K | $113K | $91K | $346K | $454K | $535K | $916K | $359K | $388K | $904K | $667K | $345K | $345K | $0 | $43K |
| Forex Effect | -$25 | -$92 | -$15 | -$240 | $247 | $3K | -$197 | -$696 | $2K | $2K | -$123 | -$575 | -$575 | $0 | $0 |
| Net Change in Cash | -$12K | -$29K | -$55K | $74K | $4K | -$24K | -$12K | $49K | -$59K | $40K | $26K | $57 | -$10K | -$13K | $24K |
| Supplementary Data | |||||||||||||||
| Operating Cash Flow | -$312K | -$142K | -$146K | -$272K | -$451K | -$560K | -$926K | -$308K | -$449K | -$754K | -$422K | -$317K | -$10K | -$13K | -$19K |
| Capital Expenditure | $0 | $0 | $0 | $0 | $0 | -$2K | -$2K | -$2K | $0 | -$110K | -$219K | -$28K | -$28K | $0 | $0 |
| Free Cash Flow | -$312K | -$142K | -$146K | -$272K | -$451K | -$562K | -$928K | -$309K | -$449K | -$864K | -$640K | -$345K | -$10K | -$13K | -$19K |
| Cash at Beginning | $15K | $43K | $98K | $24K | $21K | $45K | $57K | $8K | $67K | $28K | $1K | $1K | $11K | $24K | $17 |
| Cash at End | $3K | $15K | $43K | $98K | $24K | $21K | $45K | $57K | $8K | $67K | $28K | $1K | $1K | $11K | $24K |