2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $3.5M | $5.5M | $8.6M | $16M | $25M |
Cost of Revenue | $1.7M | $1.4M | $1.6M | $2.8M | $3.8M |
Gross Profit | $1.8M | $4.1M | $7M | $13M | $21M |
Gross Profit % | 50% | 75% | 81% | 83% | 85% |
R&D Expenses | $4.2M | $2.5M | $5.5M | $5.3M | $2.4M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$24M | -$17M | -$22M | -$19M | -$12M |
Dep. & Amort. | $399K | $382K | $548K | $1M | $1.3M |
Def. Tax | $1M | -$1.7M | $0 | $0 | $0 |
Stock Comp. | $3.3M | $3.3M | $2.7M | $1.7M | $1.9M |
Chg. in WC | -$1.8M | $1.6M | $2M | $815K | $1.8M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $4.2M | $35M | $18M | $10M | $3.5M |
ST Investments | $18M | $0 | $0 | $0 | $8.5M |
Cash & ST Inv. | $23M | $35M | $18M | $10M | $12M |
Receivables | $271K | $438K | $401K | $717K | $1.4M |
Inventory | $842K | $1.4M | $2M | $2.2M | $1.7M |
Q1 2025 revenue was $6.7 million, up 23% year-over-year, with gross margin at 85% (vs. 84% last year); full-year 2025 revenue is expected to be approximately $30 million.
The company completed the acquisition of Neurometrics’ Quell product line, expanding its bioelectronic technology portfolio and addressable market; Quell revenue was $170,000 in Q1 2025 (preliminary, unaudited), with supply constraints expected until in-house manufacturing is operational.
Prescription gammaCore VA revenue grew 22% to $4.7 million in Q1 2025; VA channel returned to sequential growth after a Q4 slowdown, and new FSS contract effective June 2025 secures access for at least five years.
TruVega direct-to-consumer net sales were $1.1 million in Q1 2025, up 187% year-over-year, with a return on advertising spend of 2.26; media budget is increasing 5% monthly to drive further growth, and Amazon and Apple Health integrations are underway.
Net loss for Q1 2025 was $3.9 million ($0.47/share), with adjusted EBITDA net loss of $3.1 million; cash at quarter-end was $8 million, and management expects net cash usage for the remainder of 2025 to be $3.8–$4.3 million, modeling cash neutrality at ~$9 million quarterly revenue by late 2025 or early 2026.