2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $264M | $291M | $316M | $339M | $304M |
Cost of Revenue | $114M | $134M | $150M | $165M | $149M |
Gross Profit | $150M | $157M | $166M | $174M | $155M |
Gross Profit % | 57% | 54% | 52% | 51% | 51% |
R&D Expenses | $30M | $36M | $31M | $30M | $32M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$166M | -$32M | -$27M | -$52M | -$184M |
Dep. & Amort. | $24M | $26M | $29M | $31M | $28M |
Def. Tax | -$1.6M | -$4.8M | -$3.7M | -$2.3M | -$8M |
Stock Comp. | $7.6M | $8.6M | $11M | $11M | $11M |
Chg. in WC | -$29M | $9.1M | -$21M | -$7M | $14M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $54M | $48M | $29M | $45M | $76M |
ST Investments | $689K | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $54M | $48M | $29M | $45M | $76M |
Receivables | $31M | $35M | $52M | $53M | $44M |
Inventory | $60M | $49M | $51M | $55M | $61M |
Q3 revenue was $72M, up 9.2% year-over-year, with MedTech segment revenue growing 22.2% and Med Device segment up 0.9%; MedTech now comprises 44% of total revenue.
Strong performance in key product lines: AURYON revenue grew 17.3% (15th consecutive quarter of double-digit growth), mechanical thrombectomy (AlphaVac and AngioVac) revenue up 46.7% (AlphaVac +161.4%, AngioVac +23.1%), and NanoKnife revenue up 5.3% (prostate now over half of NanoKnife treatments).
Gross margin improved to 54% (up 290 bps YoY), with MedTech gross margin at 62.5%; adjusted EBITDA was $1.3M (vs. a loss of $3.6M YoY), and adjusted EPS loss improved to $0.08 (from $0.16).
FY25 guidance raised: revenue now expected at $285M–$288M (+5.3–6.4% YoY), MedTech sales growth 14–16%, gross margin 53–54%, adjusted EBITDA $4M–$5M, and adjusted loss per share $0.31–$0.34.
Key forward initiatives include expanding the sales force for thrombectomy products, launching AURYON in the EU in Q4, leveraging new NanoKnife prostate indication and upcoming CPT code (effective Jan 2025), and maintaining a strong balance sheet with ~$55M cash expected at year-end and a new $25M credit revolver for flexibility.