2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $97M | $102M | $110M | $126M | $135M |
Cost of Revenue | $39M | $42M | $47M | $63M | $64M |
Gross Profit | $59M | $60M | $63M | $63M | $70M |
Gross Profit % | 60% | 59% | 57% | 50% | 52% |
R&D Expenses | $0 | $0 | $0 | $0 | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $17M | $1.4M | $18K | $872K | $2.3M |
Dep. & Amort. | $14M | $15M | $13M | $13M | $12M |
Def. Tax | -$10M | -$153K | $19K | $633K | $1.9M |
Stock Comp. | $2.6M | $6.4M | $3.8M | $4.1M | $4.5M |
Chg. in WC | -$1.3M | -$2.7M | $385K | -$5.6M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $9.6M | $186K | $165K | $231K | $527K |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $9.6M | $186K | $165K | $231K | $527K |
Receivables | $15M | $15M | $17M | $20M | $21M |
Inventory | $3M | $3.9M | $4.8M | $6.4M | $6.5M |
InfuSystem achieved a 7.2% revenue growth in 2024, driven by growth across most business lines, including oncology (6%), pain management (14.7%), and device solutions (20.6%). Advanced Wound Care revenue grew significantly by 342%.
Adjusted EBITDA increased by 13% to $25.3 million in 2024, with a margin of 18.8%, up from 17.8% in 2023. The company expects adjusted EBITDA margins to exceed 20% in 2025, excluding technology upgrade costs.
The company reduced its net debt to $23.3 million by year-end 2024, while maintaining strong liquidity of over $51 million and a low debt-to-adjusted EBITDA ratio of 0.92x.
InfuSystem anticipates revenue growth of 8-10% in 2025, driven by Advanced Wound Care, Biomed, and the adoption of the Chemo Mouthpiece product, which addresses an unmet need in oral mucositis treatment.
The company is investing $2.5 million in an ERP system upgrade in 2025, expected to be completed by year-end, with reduced costs anticipated in 2026.