Axogen Income Statement

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

Millions USD. Fiscal year is Jan - Dec.

Fiscal Year	TTM	FY 2025	FY 2024	FY 2023	FY 2022	FY 2021
Period Ending	Jun '26 Jun 30, 2026	Dec '25 Dec 31, 2025	Dec '24 Dec 31, 2024	Dec '23 Dec 31, 2023	Dec '22 Dec 31, 2022	Dec '21 Dec 31, 2021
Revenue	251.17	225.21	187.34	159.01	138.58	127.36
Revenue Growth	23.57%	20.21%	17.81%	14.74%	8.82%	13.41%
Cost of Revenue	63.91	57.86	45.36	37.14	29.78	22.93
Gross Profit	187.27	167.35	141.98	121.87	108.81	104.43
Selling, General & Admin	164.07	142.32	117.5	115.99	112.89	105.67
Research & Development	36.05	32.89	27.77	27.34	25.63	24.18
Total Operating Expenses	200.11	175.2	145.26	143.33	138.52	129.84
Operating Income	-12.85	-7.85	-3.29	-21.46	-29.71	-25.42
Interest Income	2.23	1.17	1.14	1.49	0.57	0.09
Interest Expense	-4.17	-7.7	-8.21	-2.84	-0.62	-1.36
Other Non-Operating Income (Expense)	-18.78	-1.32	0.39	1.09	0.81	-0.31
Total Non-Operating Income (Expense)	-20.72	-7.85	-6.68	-0.25	0.76	-1.57
Pretax Income	-33.57	-15.7	-9.96	-21.72	-28.95	-26.99
Net Income	-33.57	-15.7	-9.96	-21.72	-28.95	-26.99
Net Income to Common	-33.55	-15.7	-9.96	-21.72	-28.95	-26.99
Net Income Growth	-	-	-	-	-	-
Shares Outstanding (Basic)	50	46	44	43	42	41
Shares Outstanding (Diluted)	50	46	44	43	42	41
Shares Change	8.54%	4.05%	3.22%	1.89%	2.11%	3.12%
EPS (Basic)	-0.67	-0.34	-0.23	-0.51	-0.69	-0.65
EPS (Diluted)	-0.68	-0.34	-0.23	-0.51	-0.69	-0.65
EPS Growth	-	-	-	-	-	-
Free Cash Flow	8.6	-2.93	1.43	-19.59	-36.14	-41.22
Free Cash Flow Growth	73.98%	-	-	-	-	-
Free Cash Flow Per Share	0.17	-0.06	0.03	-0.46	-0.86	-1.00
Gross Margin	74.56%	74.31%	75.79%	76.64%	78.51%	81.99%
Operating Margin	-5.12%	-3.49%	-1.75%	-13.50%	-21.44%	-19.96%
Profit Margin	-13.37%	-6.97%	-5.32%	-13.66%	-20.89%	-21.19%
FCF Margin	3.42%	-1.30%	0.77%	-12.32%	-26.08%	-32.36%
EBITDA	-3.77	0.66	4.55	-15.91	-24.85	-20.68
EBITDA Margin	-1.50%	0.29%	2.43%	-10.00%	-17.93%	-16.23%
EBIT	-12.85	-7.85	-3.29	-21.46	-29.71	-25.42
EBIT Margin	-5.12%	-3.49%	-1.75%	-13.50%	-21.44%	-19.96%

SEC Filings: 10-K · 10-Q