TransMedics Group, Inc. (TMDX) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
200 MINUTEMAN ROAD ANDOVER, MA 01810 |
| State of Incorp. | MA |
| Fiscal Year End | December 31 |
| Industry (SIC) | 3845 - Electromedical and Electrotherapeutic Apparatus (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 6/30/2025 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, including: | 336,650 | 394,812 | 201,182 | 92,500 | 125,600 | 80,700 | |||
| Cash and cash equivalent | 336,650 | 394,812 | 201,182 | 25,580 | 24,581 | 20,092 | |||
| Short-term investments | 66,872 | 101,061 | 60,596 | ||||||
| Other undisclosed cash, cash equivalents, and short-term investments | 48 | (42) | 12 | ||||||
| Receivables | 97,722 | 63,576 | 27,611 | 5,934 | 6,864 | 6,559 | |||
| Inventory, net of allowances, customer advances and progress billings | 46,554 | 44,235 | 20,605 | 14,859 | 11,934 | 11,216 | |||
| Inventory | 46,554 | 44,235 | 20,605 | 14,859 | 11,934 | 11,216 | |||
| Other undisclosed current assets | 16,290 | 8,031 | 2,896 | 5,412 | 2,368 | 1,526 | |||
| Total current assets: | 497,216 | 510,654 | 252,294 | 118,705 | 146,766 | 100,001 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 6,481 | 6,546 | 5,130 | 5,847 | |||||
| Property, plant and equipment | 285,970 | 173,941 | 19,223 | 9,841 | 4,754 | 4,792 | |||
| Intangible assets, net (including goodwill) | 13,701 | 14,344 | |||||||
| Goodwill | 11,549 | 11,990 | |||||||
| Intangible assets, net (excluding goodwill) | 2,152 | 2,354 | |||||||
| Restricted cash and investments | 500 | 500 | 500 | 500 | 500 | 500 | |||
| Other noncurrent assets | 208 | 62 | 6 | 6 | |||||
| Total noncurrent assets: | 306,860 | 195,393 | 24,853 | 16,188 | 5,260 | 5,298 | |||
| TOTAL ASSETS: | 804,076 | 706,047 | 277,147 | 134,893 | 152,026 | 105,299 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 47,447 | 44,786 | 17,519 | 18,621 | 7,197 | 12,415 | |||
| Employee-related liabilities | ✕ | ✕ | ✕ | ✕ | 5,173 | 4,030 | 3,604 | ||
| Accounts payable | 10,292 | 12,717 | 3,341 | 6,651 | 1,206 | 7,247 | |||
| Accrued liabilities | 37,155 | 32,069 | 14,178 | 6,797 | 1,961 | 1,564 | |||
| Deferred revenue | 1,742 | 1,961 | 241 | 250 | 263 | 166 | |||
| Deferred rent credit | 93 | 370 | |||||||
| Other undisclosed current liabilities | 10,724 | 8,187 | 5,901 | 4,367 | 4,326 | 3,164 | |||
| Total current liabilities: | 59,913 | 54,934 | 23,661 | 23,238 | 11,879 | 16,115 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 509,311 | 506,204 | 58,696 | 43,801 | 34,657 | 34,146 | |||
| Long-term debt, excluding current maturities | 509,311 | 506,204 | 58,696 | 35,197 | 34,657 | 34,146 | |||
| Liabilities, other than long-term debt | 6,249 | 7,707 | 7,415 | 1,599 | 389 | ||||
| Deferred rent credit | 1,599 | 389 | |||||||
| Operating lease, liability | 6,249 | 7,707 | 7,415 | 8,604 | |||||
| Other undisclosed noncurrent liabilities | (8,604) | ||||||||
| Total noncurrent liabilities: | 515,560 | 513,911 | 66,111 | 43,801 | 36,256 | 34,535 | |||
| Total liabilities: | 575,473 | 568,845 | 89,772 | 67,039 | 48,135 | 50,650 | |||
| Equity | |||||||||
| Equity, attributable to parent, including: | 228,603 | 137,202 | 187,375 | 67,854 | 103,891 | 54,649 | |||
| Common stock | 697,208 | 641,106 | 666,277 | 510,488 | 502,217 | ||||
| Accumulated other comprehensive income (loss) | (364) | (199) | (225) | (188) | (95) | (2) | |||
| Accumulated deficit | (468,241) | (503,705) | (478,677) | (442,446) | (398,231) | (369,483) | |||
| Other undisclosed equity, attributable to parent | 424,134 | ||||||||
| Total equity: | 228,603 | 137,202 | 187,375 | 67,854 | 103,891 | 54,649 | |||
| TOTAL LIABILITIES AND EQUITY: | 804,076 | 706,047 | 277,147 | 134,893 | 152,026 | 105,299 | |||
Income Statement (P&L) ($ in thousands)
| 6/30/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 441,540 | 241,623 | 93,459 | 30,262 | 25,639 | 23,604 | ||
| Cost of revenue | (179,459) | (87,530) | (28,187) | (9,103) | (9,004) | (9,741) | ||
| Gross profit: | 262,081 | 154,093 | 65,272 | 21,159 | 16,635 | 13,863 | ||
| Operating expenses | (224,585) | (182,820) | (96,709) | (60,587) | (43,019) | (43,466) | ||
| Operating income (loss): | 37,496 | (28,727) | (31,437) | (39,428) | (26,384) | (29,603) | ||
| Nonoperating income (expense) | (1,716) | 2,056 | (4,728) | (4,751) | (2,332) | (3,904) | ||
| Loss, foreign currency transaction, before tax | (665) | |||||||
| Other nonoperating income (expense) | 12,847 | (1,002) | (877) | 1,653 | 790 | |||
| Interest and debt expense | (14,409) | (10,791) | (575) | (3,874) | (3,985) | (4,353) | ||
| Other undisclosed income from continuing operations before equity method investments, income taxes | 3,985 | 4,353 | ||||||
| Income (loss) from continuing operations before equity method investments, income taxes: | 21,371 | (37,462) | (36,740) | (48,053) | (28,716) | (33,507) | ||
| Other undisclosed income from continuing operations before income taxes | 14,409 | 10,791 | 575 | 3,874 | ||||
| Income (loss) from continuing operations before income taxes: | 35,780 | (26,671) | (36,165) | (44,179) | (28,716) | (33,507) | ||
| Income tax expense (benefit) | (316) | 1,700 | (66) | (36) | (32) | (40) | ||
| Income (loss) from continuing operations: | 35,464 | (24,971) | (36,231) | (44,215) | (28,748) | (33,547) | ||
| Loss before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | ✕ | (44,215) | (28,748) | (33,547) | |
| Other undisclosed net loss | (57) | |||||||
| Net income (loss) available to common stockholders, basic: | 35,464 | (25,028) | (36,231) | (44,215) | (28,748) | (33,547) | ||
| Interest on convertible debt | ||||||||
| Net income (loss) available to common stockholders, diluted: | 35,464 | (25,028) | (36,231) | (44,215) | (28,748) | (33,547) | ||
Comprehensive Income ($ in thousands)
| 6/30/2025 TTM | 12/31/2024 | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | ||
|---|---|---|---|---|---|---|---|---|
| Net income (loss): | 35,464 | (25,028) | (36,231) | (44,215) | (28,748) | (33,547) | ||
| Other comprehensive income (loss) | (165) | 26 | (37) | (93) | (93) | 99 | ||
| Comprehensive income (loss), net of tax, attributable to parent: | 35,299 | (25,002) | (36,268) | (44,308) | (28,841) | (33,448) | ||
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.