UPDATE - Carlsmed® Reports Second Quarter 2025 Financial Results
CARLSMED, INC. CONDENSED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS (in thousands, except share and per share amounts) (unaudited) | ||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||||||
2025 | 2024 | 2025 | 2024 | |||||||||||||
Revenue | $ | 12,083 | $ | 6,081 | $ | 22,272 | $ | 11,167 | ||||||||
Cost of sales | 3,214 | 1,519 | 5,767 | 2,941 | ||||||||||||
Gross profit | 8,869 | 4,562 | 16,505 | 8,226 | ||||||||||||
Operating expenses: | ||||||||||||||||
Research and development | 4,160 | 3,998 | 7,310 | 7,254 | ||||||||||||
Sales and marketing | 7,869 | 4,873 | 14,608 | 8,470 | ||||||||||||
General and administrative | 3,342 | 2,010 | 6,808 | 4,150 | ||||||||||||
Total operating expenses | 15,371 | 10,881 | 28,726 | 19,874 | ||||||||||||
Loss from operations | (6,502 | ) | (6,319 | ) | (12,221 | ) | (11,648 | ) | ||||||||
Other income (expense): | ||||||||||||||||
Interest expense | (363 | ) | (325 | ) | (720 | ) | (541 | ) | ||||||||
Interest income | 336 | 428 | 716 | 526 | ||||||||||||
Change in fair value of warrant liabilities | (237 | ) | (61 | ) | (270 | ) | (61 | ) | ||||||||
Total other income (expense), net | (264 | ) | 42 | (274 | ) | (76 | ) | |||||||||
Net loss and comprehensive loss | (6,766 | ) | (6,277 | ) | (12,495 | ) | (11,724 | ) | ||||||||
Deemed dividend to preferred stockholders | - | - | (584 | ) | - | |||||||||||
Net loss attributable to common stockholders | $ | (6,766 | ) | $ | (6,277 | ) | $ | (13,079 | ) | $ | (11,724 | ) | ||||
Net loss per share attributable to common stockholders, basic and diluted | $ | (1.47 | ) | $ | (1.55 | ) | $ | (2.94 | ) | $ | (2.91 | ) | ||||
Weighted-average number of common shares used to compute basic and diluted net loss per share | 4,589,717 | 4,053,063 | 4,445,384 | 4,024,815 |
CARLSMED, INC. CONDENSED BALANCE SHEETS (in thousands, except for share and par value amounts) (unaudited) | ||||||||
June 30, 2025 | December 31, 2024 | |||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 33,472 | $ | 40,125 | ||||
Restricted cash | 100 | 100 | ||||||
Accounts receivable, net of allowances of $1,576 and $1,239, as of June 30, 2025 and December 31, 2024, respectively | 9,711 | 6,766 | ||||||
Inventory | 1,068 | 995 | ||||||
Prepaid expenses and other current assets | 1,841 | 1,365 | ||||||
Total current assets | 46,192 | 49,351 | ||||||
Property and equipment, net | 972 | 260 | ||||||
Operating lease right-of-use assets | 2,144 | 1,644 | ||||||
Other assets | 3,962 | 569 | ||||||
Total assets | $ | 53,270 | $ | 51,824 | ||||
Liabilities, Convertible Preferred Stock, and Stockholders' Deficit | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 2,581 | $ | 2,412 | ||||
Accrued liabilities | 3,219 | 2,687 | ||||||
Accrued compensation | 3,113 | 3,270 | ||||||
Short-term operating lease liabilities | 571 | 449 | ||||||
Total current liabilities | 9,484 | 8,818 | ||||||
Long-term portion of term loan, net | 15,431 | 15,414 | ||||||
Long-term operating lease liabilities | 1,705 | 1,317 | ||||||
Warrant liabilities | 727 | 457 | ||||||
Other long-term liabilities | 267 | 222 | ||||||
Total liabilities | 27,614 | 26,228 | ||||||
Commitments and contingencies (Note 9) | ||||||||
Series A convertible preferred stock, $0.00001 par value; 4,902,814 shares authorized, issued, and outstanding, and $13,767 liquidation preference as of June 30, 2025 and December 31, 2024 | 13,578 | 13,578 | ||||||
Series B convertible preferred stock, $0.00001 par value; 4,393,481 shares authorized, 4,335,051 shares issued and outstanding, and $30,000 liquidation preference as of June 30, 2025 and December 31, 2024 | 29,801 | 29,801 | ||||||
Series C convertible preferred stock, $0.00001 par value; 6,028,243 and 4,910,500 shares authorized, 6,007,866 and 4,890,123 shares issued and outstanding, and $64,500 and $52,500 liquidation preference as of June 30, 2025 and December 31, 2024, respectively | 65,350 | 52,847 | ||||||
Stockholders' deficit: | ||||||||
Common stock, $0.00001 par value; 23,679,694 and 21,835,801 shares authorized, 4,681,414 and 4,234,798 shares issued, and 4,603,756 and 4,139,219 shares outstanding as of June 30, 2025 and December 31, 2024, respectively | - | - | ||||||
Additional paid-in capital | 593 | 541 | ||||||
Accumulated deficit | (83,666 | ) | (71,171 | ) | ||||
Total stockholders' deficit | (83,073 | ) | (70,630 | ) | ||||
Total liabilities, convertible preferred stock, and stockholders' deficit | $ | 53,270 | $ | 51,824 |
RECONCILIATION OF GAAP NET LOSS TO ADJUSTED EBITDA (unaudited) | ||||||||||||||||||||
Three Months Ended June 30, | $ | % | ||||||||||||||||||
2025 | 2024 | Change | Change | |||||||||||||||||
(in thousands, except percentages) | ||||||||||||||||||||
Net loss | $ | (6,766 | ) | $ | (6,277 | ) | $ | (489 | ) | 7.8 | % | |||||||||
Interest (income) expense | 27 | (103 | ) | 130 | (126.2 | ) | % | |||||||||||||
Income taxes | - | - | - | - | ||||||||||||||||
Depreciation and amortization | 61 | 35 | 26 | 74.3 | % | |||||||||||||||
EBITDA | (6,678 | ) | (6,345 | ) | (333 | ) | 5.2 | % | ||||||||||||
Stock-based compensation | 258 | 52 | 206 | 396.2 | % | |||||||||||||||
Change in fair value of warrant liabilities | 237 | 61 | 176 | 288.5 | % | |||||||||||||||
Adjusted EBITDA | $ | (6,183 | ) | $ | (6,232 | ) | $ | 49 | (0.8 | ) | % |
Six Months Ended June 30, | $ | % | ||||||||||||||||||
2025 | 2024 | Change | Change | |||||||||||||||||
(in thousands, except percentages) | ||||||||||||||||||||
Net loss | $ | (12,495 | ) | $ | (11,724 | ) | $ | (771 | ) | 6.6 | % | |||||||||
Interest (income) expense | 4 | 15 | (11 | ) | (73.3 | ) | % | |||||||||||||
Income taxes | - | - | - | - | ||||||||||||||||
Depreciation and amortization | 101 | 75 | 26 | 34.7 | % | |||||||||||||||
EBITDA | (12,390 | ) | (11,634 | ) | (756 | ) | 6.5 | % | ||||||||||||
Stock-based compensation | 433 | 87 | 346 | 397.7 | % | |||||||||||||||
Change in fair value of warrant liabilities | 270 | 61 | 209 | 342.6 | % | |||||||||||||||
Adjusted EBITDA | $ | (11,687 | ) | $ | (11,486 | ) | $ | (201 | ) | 1.7 | % |


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

- United States Lubricants Market Growth Opportunities & Share Dynamics 20252033
- UK Digital Health Market To Reach USD 37.6 Billion By 2033
- Immigration Consultancy Business Plan 2025: What You Need To Get Started
- United States Animal Health Market Size, Industry Trends, Share, Growth And Report 2025-2033
- Latin America Mobile Payment Market To Hit USD 1,688.0 Billion By 2033
- United States Jewelry Market Forecast On Growth & Demand Drivers 20252033
Comments
No comment