2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $912M | $1B | $914M | $457M | $450M |
Cost of Revenue | $313M | $386M | $301M | $167M | $162M |
Gross Profit | $600M | $629M | $613M | $290M | $287M |
Gross Profit % | 66% | 62% | 67% | 64% | 64% |
R&D Expenses | $49M | $61M | $63M | $26M | $27M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$179M | -$95M | -$64M | -$393M | -$26M |
Dep. & Amort. | $134M | $130M | $123M | $122M | $34M |
Def. Tax | -$23M | -$22M | -$70M | -$17M | -$4.2M |
Stock Comp. | $5.9M | $7.3M | $30M | $27M | $17M |
Chg. in WC | $5.6M | $45M | $1.3M | $3.1M | $0 |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $27M | $100M | $90M | $72M | $75M |
ST Investments | $0 | $0 | $0 | $0 | $0 |
Cash & ST Inv. | $27M | $100M | $90M | $72M | $75M |
Receivables | $194M | $164M | $70M | $75M | $65M |
Inventory | $283M | $247M | $234M | $80M | $75M |
ZimVie completed a transformational year in 2024, becoming a pure-play dental company after selling its spine business, achieving $450 million in full-year revenue, and improving adjusted EBITDA margins by over two percentage points.
For 2025, the company expects revenue between $445 million and $460 million, reflecting flat to 3% constant currency growth, and adjusted EBITDA of $65 million to $70 million, an 8% to 17% improvement over 2024.
Adjusted earnings per share for 2025 are projected to be $0.80 to $0.95, representing a 29% to 53% increase versus 2024, with operating cash flow expected to more than double to $30 million to $40 million.
Key growth drivers for 2025 include strengthening the commercial team, expanding medical education programs, and launching new products across dental implants, biomaterials, and digital dentistry solutions.
The company plans to maintain gross margins around 65%, optimize manufacturing operations, and achieve positive GAAP operating income in 2025 while continuing to invest in innovation and geographic expansion.