MiMedx Group Inc (MDXG) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
1775 W OAK COMMONS COURT, NE MARIETTA, GA 30062 |
| State of Incorp. | |
| Fiscal Year End | December 31 |
| Industry (SIC) | 3841 - Surgical and Medical Instruments and Apparatus (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 3/31/2025 MRQ | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 104,416 | 82,000 | 65,950 | 87,083 | 95,812 | 69,069 | |||
| Cash and cash equivalent | 104,416 | 82,000 | 65,950 | 87,083 | 95,812 | 69,069 | |||
| Receivables | 55,828 | 53,871 | 43,788 | 41,096 | 45,468 | 32,345 | |||
| Inventory, net of allowances, customer advances and progress billings | 23,807 | 21,021 | 13,183 | 11,389 | 10,361 | 9,104 | |||
| Inventory | 23,807 | 21,021 | 13,183 | 11,389 | 10,361 | 9,104 | |||
| Prepaid expense | 5,018 | 5,624 | 8,646 | 6,146 | 5,605 | 6,669 | |||
| Other current assets | 2,817 | 1,745 | 2,631 | 2,809 | 3,371 | 6,058 | |||
| Total current assets: | 191,886 | 164,261 | 134,198 | 148,523 | 160,617 | 123,245 | |||
| Noncurrent Assets | |||||||||
| Finance lease, right-of-use asset, after accumulated amortization | 51 | 98 | 145 | ||||||
| Operating lease, right-of-use asset | 5,606 | 2,132 | 3,400 | 4,696 | 3,623 | 3,397 | |||
| Property, plant and equipment | 11,437 | 12,328 | |||||||
| Intangible assets, net (including goodwill) | 31,067 | 24,698 | 25,828 | 25,359 | 25,980 | 27,753 | |||
| Goodwill | 19,441 | 19,441 | 19,976 | 19,976 | 19,976 | 19,976 | |||
| Intangible assets, net (excluding goodwill) | 11,626 | 5,257 | 5,852 | 5,383 | 6,004 | 7,777 | |||
| Deferred income tax assets | 28,306 | 40,777 | |||||||
| Other noncurrent assets | 1,106 | 205 | 148 | 186 | 375 | 443 | |||
| Other undisclosed noncurrent assets | 5,944 | 6,923 | 7,758 | 9,020 | |||||
| Total noncurrent assets: | 72,029 | 74,786 | 37,232 | 39,406 | 41,415 | 43,921 | |||
| TOTAL ASSETS: | 263,915 | 239,047 | 171,430 | 187,929 | 202,032 | 167,166 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 16,421 | 18,409 | 19,871 | 40,792 | 57,692 | 53,463 | |||
| Employee-related liabilities | ✕ | ✕ | ✕ | ✕ | 23,595 | 18,467 | 21,302 | ||
| Accounts payable | 7,409 | 9,048 | 8,847 | 7,385 | 8,765 | ||||
| Accrued liabilities | 9,012 | 9,361 | 11,024 | 9,812 | 30,460 | 32,161 | |||
| Debt | 1,000 | 53 | 49 | 3,750 | |||||
| Disposal group, including discontinued operation | 1,352 | ||||||||
| Business combination, contingent consideration, liability | 1,421 | ||||||||
| Other liabilities | 3,086 | 3,894 | 1,834 | 1,565 | 1,470 | 1,399 | |||
| Other undisclosed current liabilities | 23,667 | 22,300 | 21,803 | 8,710 | |||||
| Total current liabilities: | 45,595 | 46,008 | 43,557 | 42,357 | 59,162 | 67,322 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 17,830 | 48,099 | 48,594 | 48,127 | 47,697 | 61,906 | |||
| Long-term debt, excluding current maturities | 17,830 | 48,099 | 48,594 | 48,127 | 47,697 | 61,906 | |||
| Liabilities, other than long-term debt | 7,383 | 2,223 | 4,773 | 4,869 | 3,755 | 3,540 | |||
| Other liabilities | 7,383 | 2,223 | 4,773 | 4,869 | 3,755 | 3,540 | |||
| Total noncurrent liabilities: | 25,213 | 50,322 | 53,367 | 52,996 | 51,452 | 65,446 | |||
| Total liabilities: | 70,808 | 96,330 | 96,924 | 95,353 | 110,614 | 132,768 | |||
| Temporary equity, including noncontrolling interest | 92,494 | 92,494 | 91,568 | ||||||
| Equity | |||||||||
| Equity, attributable to parent | 193,107 | 142,717 | (17,988) | 82 | (150) | 34,398 | |||
| Common stock | 147 | 146 | 114 | 113 | 113 | 113 | |||
| Treasury stock, value | (4,017) | (7,449) | (10,806) | ||||||
| Additional paid in capital | 284,219 | 276,249 | 173,804 | 165,695 | 158,610 | 147,231 | |||
| Accumulated deficit | (91,259) | (133,678) | (191,906) | (161,709) | (151,424) | (102,140) | |||
| Total equity: | 193,107 | 142,717 | (17,988) | 82 | (150) | 34,398 | |||
| TOTAL LIABILITIES AND EQUITY: | 263,915 | 239,047 | 171,430 | 187,929 | 202,032 | 167,166 | |||
Income Statement (P&L) ($ in thousands)
| 3/31/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 348,879 | 321,477 | 267,841 | 258,615 | 248,234 | 299,255 | ||
| Cost of revenue (Cost of Product and Service Sold) | (60,073) | (54,634) | (48,316) | (43,283) | (39,330) | (43,081) | ||
| Gross profit: | 288,806 | 266,843 | 219,525 | 215,332 | 208,904 | 256,174 | ||
| Operating expenses | (238,639) | (224,551) | (232,319) | (216,523) | (193,810) | (210,830) | ||
| Other undisclosed operating income (loss) | 8,698 | (5,176) | (12,177) | (3,844) | (60,492) | (66,504) | ||
| Operating income (loss): | 58,865 | 37,116 | (24,971) | (5,035) | (45,398) | (21,160) | ||
| Nonoperating income (expense) | 2,367 | (26) | (4) | (23) | (3) | 283 | ||
| Investment income, nonoperating | 2,932 | |||||||
| Other nonoperating income (expense) | (565) | (26) | (4) | (23) | (3) | 283 | ||
| Interest and debt expense | (3,938) | (7) | (10) | (13) | (8,201) | (6,650) | ||
| Other undisclosed income (loss) from continuing operations before equity method investments, income taxes | (7,941) | 1,942 | ||||||
| Income (loss) from continuing operations before equity method investments, income taxes: | 57,294 | 37,083 | (24,985) | (5,071) | (61,543) | (25,585) | ||
| Other undisclosed income (loss) from continuing operations before income taxes | (6,450) | (5,006) | (4,967) | |||||
| Income (loss) from continuing operations before income taxes: | 57,294 | 30,633 | (29,991) | (10,038) | (61,543) | (25,585) | ||
| Income tax expense (benefit) | (15,296) | 36,806 | (206) | (247) | 12,259 | 5 | ||
| Income (loss) from continuing operations: | 41,998 | 67,439 | (30,197) | (10,285) | (49,284) | (25,580) | ||
| Loss before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | ✕ | (10,285) | (49,284) | (25,580) | |
| Net income (loss): | 41,998 | 67,439 | (30,197) | (10,285) | (49,284) | (25,580) | ||
| Other undisclosed net income (loss) attributable to parent | 421 | (9,211) | ||||||
| Net income (loss) attributable to parent: | 42,419 | 58,228 | (30,197) | (10,285) | (49,284) | (25,580) | ||
| Preferred stock dividends and other adjustments | (11,643) | (6,580) | ||||||
| Other undisclosed net loss available to common stockholders, basic | (6,136) | (34,044) | ||||||
| Net income (loss) available to common stockholders, basic: | 42,419 | 46,585 | (36,777) | (16,421) | (83,328) | (25,580) | ||
| Convertible preferred dividends | 6,466 | |||||||
| Dilutive securities, effect on basic earnings per share | 6,466 | |||||||
| Net income (loss) available to common stockholders, diluted: | 42,419 | 59,517 | (36,777) | (16,421) | (83,328) | (25,580) | ||
Comprehensive Income ($ in thousands)
| 3/31/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | 41,998 | 67,439 | (30,197) | (10,285) | (49,284) | (25,580) | ||
| Comprehensive income (loss), net of tax, attributable to parent: | 41,998 | 67,439 | (30,197) | (10,285) | (49,284) | (25,580) | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.