
Axogen, Inc. Reports 2025 First Quarter Financial Results
AXOGEN, INC. Condensed Consolidated Balance Sheets (unaudited) (In thousands, except share and per share amounts) | |||||||
| March 31, 2025 | December 31, 2024 | |||||
Assets | | ||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 18,096 | $ | 27,554 | |||
Restricted cash | 6,000 | 6,000 | |||||
Investments | 3,973 | 5,928 | |||||
Accounts receivable, net of allowance for doubtful accounts of $960 and $788, respectively | 26,295 | 24,105 | |||||
Inventory | 35,504 | 33,183 | |||||
Prepaid expenses and other | 3,202 | 2,447 | |||||
Total current assets | 93,070 | 99,217 | |||||
Property and equipment, net | 83,311 | 84,667 | |||||
Operating lease right-of-use assets | 13,903 | 14,265 | |||||
Intangible assets, net | 5,881 | 5,579 | |||||
Total assets | $ | 196,165 | $ | 203,728 | |||
| |||||||
Liabilities and shareholders' equity | |||||||
Current liabilities: | |||||||
Accounts payable and accrued expenses | $ | 19,658 | $ | 28,641 | |||
Current maturities of long-term lease obligations | 2,087 | 1,969 | |||||
Total current liabilities | 21,745 | 30,610 | |||||
| |||||||
Long-term debt, net of debt discount and financing fees | 47,716 | 47,496 | |||||
Long-term lease obligations | 18,640 | 19,221 | |||||
Debt derivative liabilities | 2,558 | 2,400 | |||||
Other long-term liabilities | 141 | 94 | |||||
Total liabilities | 90,800 | 99,821 | |||||
| |||||||
Shareholders' equity: | |||||||
Common stock, $0.01 par value per share; 100,000,000 shares authorized; 45,512,623 and 44,148,836 shares issued and outstanding | 455 | 441 | |||||
Additional paid-in capital | 400,004 | 394,726 | |||||
Accumulated deficit | (295,094 | ) | (291,260 | ) | |||
Total shareholders' equity | 105,365 | 103,907 | |||||
Total liabilities and shareholders' equity | $ | 196,165 | $ | 203,728 | |||
AXOGEN, INC. Condensed Consolidated Statements of Operations (unaudited) (In thousands, except share and per share amounts) | ||||||||
| Three Months Ended | |||||||
| March 31, 2025 | March 31, 2024 | ||||||
Revenues | $ | 48,560 | $ | 41,378 | ||||
Cost of goods sold | 13,627 | 8,758 | ||||||
Gross profit | 34,933 | 32,620 | ||||||
Costs and expenses: | ||||||||
Sales and marketing | 21,045 | 19,815 | ||||||
Research and development | 6,091 | 7,409 | ||||||
General and administrative | 9,458 | 9,956 | ||||||
Total costs and expenses | 36,594 | 37,180 | ||||||
Loss from operations | (1,661 | ) | (4,560 | ) | ||||
Other (expense) income: | ||||||||
Investment income | 272 | 293 | ||||||
Interest expense | (2,250 | ) | (2,326 | ) | ||||
Change in fair value of debt derivative liabilities | (158 | ) | 65 | |||||
Other expense | (37 | ) | (107 | ) | ||||
Total other expense, net | (2,173 | ) | (2,075 | ) | ||||
Net loss | $ | (3,834 | ) | $ | (6,635 | ) | ||
Weighted average common shares outstanding - basic and diluted | 45,204,076 | 43,233,149 | ||||||
Net loss per common share - basic and diluted | $ | (0.08 | ) | $ | (0.15 | ) | ||
AXOGEN INC. RECONCILIATION OF GAAP FINANCIAL MEASURES TO NON-GAAP FINANCIAL MEASURES (unaudited) (In thousands, except per share amounts) | |||||||
Three Months Ended | |||||||
March 31, 2025 | March 31, 2024 | ||||||
Net loss | $ | (3,834 | ) | $ | (6,635 | ) | |
Depreciation and amortization expense | 1,795 | 1,582 | |||||
Investment income | (272 | ) | (293 | ) | |||
Income tax expense | 29 | 103 | |||||
Interest expense | 2,250 | 2,326 | |||||
EBITDA - non-GAAP | $ | (32 | ) | $ | (2,917 | ) | |
Noncash stock-based compensation expense | 2,909 | 3,919 | |||||
Adjusted EBITDA - non-GAAP | $ | 2,877 | $ | 1,002 | |||
Net loss | $ | (3,834 | ) | $ | (6,635 | ) | |
Noncash stock-based compensation expense | 2,909 | 3,919 | |||||
Adjusted net loss - non-GAAP | $ | (925 | ) | $ | (2,716 | ) | |
Weighted average common shares outstanding - basic and diluted | 45,204,076 | 43,233,149 | |||||
Net loss per common share - basic and diluted | $ | (0.08 | ) | $ | (0.15 | ) | |
Noncash stock-based compensation expense | 0.06 | 0.09 | |||||
Adjusted net loss per common share - basic and diluted - non-GAAP | $ | (0.02 | ) | $ | (0.06 | ) | |
AXOGEN, INC. CONSOLIDATED STATEMENTS OF SHAREHOLDERS' EQUITY (unaudited) (In thousands, except per share) | ||||||||||||||||
| Common Stock | Additional Paid-in Capital | Accumulated Deficit | Total Shareholders' Equity | ||||||||||||
| Shares | Amount | ||||||||||||||
Three Months Ended March 31, 2025 | ||||||||||||||||
Balance at December 31, 2024 | 44,148,836 | $ | 441 | $ | 394,726 | $ | (291,260 | ) | $ | 103,907 | ||||||
Net loss | - | - | - | (3,834 | ) | (3,834 | ) | |||||||||
Stock-based compensation | - | - | 2,909 | - | 2,909 | |||||||||||
Issuance of restricted and performance stock units | 1,105,214 | 11 | (11 | ) | - | - | ||||||||||
Exercise of stock options and employee stock purchases under the ESPP | 258,573 | 3 | 2,380 | - | 2,383 | |||||||||||
Balance at March 31, 2025 | 45,512,623 | $ | 455 | $ | 400,004 | $ | (295,094 | ) | $ | 105,365 | ||||||
| | | | | | |||||||||||
Three Months Ended March 31, 2024 | ||||||||||||||||
Balance at December 31, 2023 | 43,124,496 | $ | 431 | $ | 376,530 | $ | (281,296 | ) | $ | 95,665 | ||||||
Net loss | - | - | - | (6,635 | ) | (6,635 | ) | |||||||||
Stock-based compensation | - | - | 3,919 | - | 3,919 | |||||||||||
Issuance of restricted and performance stock units | 539,233 | 5 | (5 | ) | - | - | ||||||||||
Exercise of stock options and employee stock purchases under the ESPP | 24,000 | 1 | 206 | - | 207 | |||||||||||
Balance at March 31, 2024 | 43,687,729 | $ | 437 | $ | 380,650 | $ | (287,931 | ) | $ | 93,156 | ||||||
AXOGEN, INC. Condensed Consolidated Statements of Cash Flows (unaudited) | |||||||
| Three Months Ended | ||||||
| March 31, 2025 | March 31, 2024 | |||||
Cash flows from operating activities: | | ||||||
Net loss | $ | (3,834 | ) | $ | (6,635 | ) | |
Adjustments to reconcile net loss to net cash used in operating activities: | |||||||
Depreciation | 1,728 | 1,520 | |||||
Amortization of right-of-use assets | 87 | 315 | |||||
Amortization of intangible assets | 67 | 62 | |||||
Amortization of debt discount and deferred financing fees | 220 | 222 | |||||
Provision for bad debts | 187 | 255 | |||||
Change in fair value of debt derivative liabilities | 158 | (65 | ) | ||||
Investment gains | (45 | ) | (10 | ) | |||
Stock-based compensation | 2,909 | 3,919 | |||||
Change in operating assets and liabilities: | |||||||
Accounts receivable | (2,377 | ) | 681 | ||||
Inventory | (2,321 | ) | (4,616 | ) | |||
Prepaid expenses and other | (489 | ) | (262 | ) | |||
Accounts payable and accrued expenses | (9,079 | ) | (7,291 | ) | |||
Operating lease obligations | (452 | ) | (360 | ) | |||
Cash paid for interest portion of financing lease obligations | (1 | ) | (1 | ) | |||
Other long-term liabilities | 63 | - | |||||
Net cash used in operating activities | (13,179 | ) | (12,266 | ) | |||
| | ||||||
Cash flows from investing activities: | | ||||||
Purchase of property and equipment | (256 | ) | (924 | ) | |||
Purchase of investments | - | (1,910 | ) | ||||
Proceeds from sale of investments | 2,000 | - | |||||
Cash payments for intangible assets | (405 | ) | (417 | ) | |||
Net cash provided by (used in) investing activities | 1,339 | (3,251 | ) | ||||
| | ||||||
Cash flows from financing activities: | | ||||||
Cash paid for debt portion of financing lease obligations | (1 | ) | (3 | ) | |||
Proceeds from exercise of stock options and ESPP stock purchases | 2,383 | 207 | |||||
Net cash provided by financing activities | 2,382 | 204 | |||||
Net decrease in cash and cash equivalents, and restricted cash | (9,458 | ) | (15,313 | ) | |||
Cash and cash equivalents, and restricted cash, beginning of period | 33,554 | 37,026 | |||||
Cash and cash equivalents, and restricted cash, end of period | $ | 24,096 | $ | 21,713 | |||
| | |


Legal Disclaimer:
MENAFN provides the
information “as is” without warranty of any kind. We do not accept
any responsibility or liability for the accuracy, content, images,
videos, licenses, completeness, legality, or reliability of the information
contained in this article. If you have any complaints or copyright
issues related to this article, kindly contact the provider above.
Most popular stories
Market Research

- AR.IO Launches Credit Card Payments For Web3 Identity And Hosting On Arweave
- Common Launches First Privacy Web App With Subsecond Proving Times For Arbitrum And Aleph Zero EVM
- Swissborg Offers FREE €30,000 Grant To Help You Take The Leap
- FLOKI And Rice Robotics Launch AI Companion Robot With Token Rewards
- US-Based GEM Fund Commits $80 Million Investment To Vietnam's Leading Proptech Firm Meey Group
- Bydfi Partners With Ledger To Launch Limited Edition Hardware Wallet, Debuts At TOKEN2049 Dubai
Comments
No comment