Zynex Inc. (ZYXI) Financial Statements (2025 and earlier)
Company Profile
| Business Address |
9655 MAROON CIRCLE ENGLEWOOD, CO 80112 |
| State of Incorp. | NV |
| 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)
| 9/30/2024 MRQ | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments | 44,579 | 20,144 | 42,612 | 39,173 | 14,040 | 10,128 | |||
| Cash and cash equivalents | 44,579 | 20,144 | 42,612 | 39,173 | 14,040 | 10,128 | |||
| Receivables | 26,838 | 35,063 | 28,632 | 13,837 | 5,833 | 2,791 | |||
| Inventory, net of allowances, customer advances and progress billings | 13,106 | 13,484 | 10,756 | 8,635 | 2,378 | 837 | |||
| Inventory | 13,106 | 13,484 | 10,756 | 8,635 | 2,378 | 837 | |||
| Other undisclosed current assets | 3,332 | 868 | 689 | 1,378 | 315 | 570 | |||
| Total current assets: | 87,855 | 69,559 | 82,689 | 63,023 | 22,566 | 14,326 | |||
| Noncurrent Assets | |||||||||
| Finance lease, right-of-use asset, after accumulated amortization | 587 | 270 | 389 | 321 | 180 | ✕ | |||
| Operating lease, right-of-use asset | 12,515 | 12,841 | 16,338 | 5,993 | 3,831 | ✕ | |||
| Property, plant and equipment | 3,114 | 2,175 | 2,186 | 1,925 | 858 | 819 | |||
| Intangible assets, net (including goodwill) | 28,559 | 29,468 | 30,376 | ||||||
| Goodwill | 20,401 | 20,401 | 20,401 | ||||||
| Intangible assets, net (excluding goodwill) | 8,158 | 9,067 | 9,975 | ||||||
| Deposits noncurrent assets | 409 | 591 | 585 | 347 | 329 | 314 | |||
| Deferred income tax assets | 3,865 | 1,562 | 711 | 566 | 513 | ✕ | |||
| Deferred tax assets, net | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 725 | ||
| Total noncurrent assets: | 49,049 | 46,907 | 50,585 | 9,152 | 5,711 | 1,858 | |||
| TOTAL ASSETS: | 136,904 | 116,466 | 133,274 | 72,175 | 28,277 | 16,184 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities, including: | 8,433 | 5,601 | 4,739 | 4,717 | 2,133 | 1,552 | |||
| Interest and dividends payable | ✕ | ✕ | ✕ | 3,629 | 8 | 2,270 | |||
| Taxes payable | ✕ | ✕ | ✕ | 2,296 | 280 | 52 | 688 | ||
| Employee-related liabilities | ✕ | ✕ | ✕ | 3,897 | 2,992 | 1,748 | 908 | ||
| Accrued liabilities | 6,174 | 7,548 | |||||||
| Other undisclosed accounts payable and accrued liabilities | 2,259 | (1,947) | (5,083) | 1,445 | 325 | (2,314) | |||
| Debt | 196 | 10,794 | 5,333 | 77 | 1,256 | ||||
| Deferred rent credit | 57 | ||||||||
| Other undisclosed current liabilities | 9,903 | 4,691 | 12,799 | 5,323 | 1,808 | 4,746 | |||
| Total current liabilities: | 18,532 | 21,086 | 22,871 | 10,117 | 5,197 | 6,355 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 58,062 | 5,481 | 16,173 | 5,203 | 3,427 | ||||
| Long-term debt, excluding current maturities | 57,605 | 5,293 | |||||||
| Finance lease, liability | 457 | 188 | 317 | 283 | 145 | ✕ | |||
| Liabilities, other than long-term debt | 14,181 | 13,541 | 531 | ||||||
| Deferred rent credit | 531 | ||||||||
| Operating lease, liability | 14,181 | 13,541 | 15,856 | 4,920 | 3,282 | ✕ | |||
| Other undisclosed noncurrent liabilities | 10,000 | 4,449 | (4,920) | ||||||
| Total noncurrent liabilities: | 72,243 | 29,022 | 36,478 | 5,203 | 3,427 | 531 | |||
| Total liabilities: | 90,775 | 50,108 | 59,349 | 15,320 | 8,624 | 6,886 | |||
| Equity | |||||||||
| Equity, attributable to parent | 46,129 | 66,358 | 73,925 | 56,855 | 19,742 | 9,387 | |||
| Common stock | 33 | 39 | 41 | 36 | 34 | 34 | |||
| Treasury stock, value | (71,562) | (33,160) | (6,513) | (3,846) | (3,846) | (3,675) | |||
| Additional paid in capital | 90,878 | 82,431 | 80,397 | 37,235 | 9,198 | 8,157 | |||
| Retained earnings | 26,780 | 17,048 | 23,430 | 14,356 | 4,871 | ||||
| Equity, attributable to noncontrolling interest | (89) | (89) | |||||||
| Total equity: | 46,129 | 66,358 | 73,925 | 56,855 | 19,653 | 9,298 | |||
| TOTAL LIABILITIES AND EQUITY: | 136,904 | 116,466 | 133,274 | 72,175 | 28,277 | 16,184 | |||
Income Statement (P&L) ($ in thousands)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 184,322 | 158,167 | 130,301 | 80,122 | 45,472 | 31,917 | ||
| Cost of revenue (Cost of Goods and Services Sold) | (38,366) | (32,005) | (27,321) | (17,417) | (8,814) | (6,038) | ||
| Gross profit: | 145,956 | 126,162 | 102,980 | 62,705 | 36,658 | 25,879 | ||
| Operating expenses | (135,176) | (103,224) | (80,614) | (52,456) | (25,592) | (15,509) | ||
| Other undisclosed operating income | ||||||||
| Operating income: | 10,780 | 22,938 | 22,366 | 10,249 | 11,066 | 10,370 | ||
| Nonoperating income (expense) | 1,799 | (740) | (95) | (96) | 875 | (154) | ||
| Investment income, nonoperating | (77) | |||||||
| Interest and debt expense | (24) | (36) | (41) | (20) | (5) | (154) | ||
| Other undisclosed income from continuing operations before equity method investments, income taxes | 20 | 5 | 154 | |||||
| Income from continuing operations before equity method investments, income taxes: | 12,555 | 22,162 | 22,230 | 10,153 | 11,941 | 10,216 | ||
| Other undisclosed income from continuing operations before income taxes | 24 | 36 | 41 | |||||
| Income from continuing operations before income taxes: | 12,579 | 22,198 | 22,271 | 10,153 | 11,941 | 10,216 | ||
| Income tax expense | (2,847) | (5,150) | (5,168) | (1,079) | (2,449) | (664) | ||
| Income from continuing operations: | 9,732 | 17,048 | 17,103 | 9,074 | 9,492 | 9,552 | ||
| Income before gain (loss) on sale of properties: | ✕ | ✕ | ✕ | 17,103 | 9,074 | 9,492 | 9,552 | |
| Net income available to common stockholders, diluted: | 9,732 | 17,048 | 17,103 | 9,074 | 9,492 | 9,552 | ||
Comprehensive Income ($ in thousands)
| 9/30/2024 TTM | 12/31/2023 | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | ||
|---|---|---|---|---|---|---|---|---|
| Net income: | 9,732 | 17,048 | 17,103 | 9,074 | 9,492 | 9,552 | ||
| Comprehensive income, net of tax, attributable to parent: | 9,732 | 17,048 | 17,103 | 9,074 | 9,492 | 9,552 | ||
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.