Adagio Medical Holdings, Inc. (ADGM)

Adagio Medical Holdings Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Sep 30, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021
Revenue	0.14	0.6	0.3	0.19	0.27
Revenue Growth (YoY)	-74.77%	100.67%	58.73%	-30.00%	-
Cost of Revenue	2.15	3.32	1.31	0.88	1.16
Gross Profit	-2.01	-2.72	-1.01	-0.69	-0.89
Selling, General & Admin	12.94	20.02	11.54	5.37	4.4
Research & Development	11.82	12.22	15.4	17.86	15.36
Operating Expenses	24.76	32.24	26.94	23.23	19.76
Operating Income	-26.78	-34.96	-27.94	-23.91	-20.65
Interest Expense	-2.8	-2.92	-1.66	-0.14	-
Interest & Investment Income	0.6	0.42	0	0.04	0
Other Non Operating Income (Expenses)	-0.97	11.62	-6.99	0.34	-0.04
EBT Excluding Unusual Items	-29.95	-25.84	-36.59	-23.67	-20.68
Impairment of Goodwill	-30.32	-30.32	-	-	-
Asset Writedown	-18.88	-18.88	-	-	-
Other Unusual Items	-	-	-	-	0.74
Pretax Income	-79.15	-75.04	-36.59	-23.67	-19.94
Net Income	-79.15	-75.04	-36.59	-23.67	-19.94
Net Income to Common	-79.15	-75.04	-36.59	-23.67	-19.94
Shares Outstanding (Basic)	15	7	1	1	1
Shares Outstanding (Diluted)	15	7	1	1	1
Shares Change (YoY)	403.82%	780.27%	1.10%	2.36%	-
EPS (Basic)	-5.15	-11.22	-48.16	-31.50	-27.15
EPS (Diluted)	-5.16	-11.22	-48.16	-31.50	-27.15
Free Cash Flow	-23.55	-31.11	-25.99	-22.9	-20.57
Free Cash Flow Per Share	-1.53	-4.65	-34.20	-30.48	-28.01
Operating Margin	-19543.80%	-5806.98%	-9314.00%	-12652.38%	-7646.30%
Profit Margin	-57771.53%	-12465.28%	-12196.67%	-12525.40%	-7384.44%
Free Cash Flow Margin	-17192.70%	-5167.28%	-8661.67%	-12118.52%	-7616.67%
EBITDA	-25.62	-33.57	-27.41	-23.42	-20.31
D&A For EBITDA	1.16	1.39	0.53	0.5	0.34
EBIT	-26.78	-34.96	-27.94	-23.91	-20.65

Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q