Xtant Medical Holdings 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	Mar '26 Mar 31, 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	121.91	133.93	117.27	91.3	57.97	55.26
Revenue Growth (YoY)	-0.32%	14.21%	28.44%	57.50%	4.90%	3.61%
Cost of Revenue	45.91	49.65	49.05	35.84	25.83	22.77
Gross Profit	76	84.27	68.22	55.47	32.14	32.49
Selling, General & Admin	70.61	74.89	77.91	64.29	37.98	35.47
Research & Development	2.09	2.1	2.39	1.34	0.92	0.87
Total Operating Expenses	72.7	76.99	80.29	65.63	38.89	36.34
Operating Income	3.3	7.28	-12.07	-10.16	-6.76	-3.85
Interest Income	-	0.09	-	11.84	0.03	-
Interest Expense	-3.23	-3.67	-4.16	-2.94	-1.69	-1
Other Non-Operating Income (Expense)	0.24	3.29	-0.03	0.22	-	-
Total Non-Operating Income (Expense)	-2.99	-0.28	-4.19	9.12	-1.66	-1
Pretax Income	0.31	7	-16.26	-1.04	-8.42	-4.85
Provision for Income Taxes	-2.08	-2.03	-0.19	1.7	-0.07	-
Net Income	2.39	9.03	-16.08	-2.73	-8.35	-4.85
Net Income to Common	1.83	4.97	-16.45	0.66	-8.49	-4.85
Shares Outstanding (Basic)	140	140	134	119	94	85
Shares Outstanding (Diluted)	147	150	134	127	94	85
Shares Change (YoY)	7.63%	12.25%	5.42%	34.76%	10.10%	8895.44%
EPS (Basic)	0.02	0.04	-0.12	0.01	-0.09	-0.06
EPS (Diluted)	0.01	0.03	-0.12	0.01	-0.09	-0.06
Free Cash Flow	7.77	10.16	-16.01	-10.97	-7.11	-1.68
Free Cash Flow Growth	-23.56%	-	-	-	-	-
Free Cash Flow Per Share	0.05	0.07	-0.12	-0.09	-0.08	-0.02
Gross Margin	62.34%	62.92%	58.17%	60.75%	55.44%	58.79%
Operating Margin	2.71%	5.44%	-10.30%	-11.13%	-11.65%	-6.97%
Profit Margin	1.96%	6.74%	-13.71%	-2.99%	-14.40%	-8.77%
FCF Margin	6.37%	7.59%	-13.65%	-12.02%	-12.26%	-3.03%
EBITDA	7.98	12.51	-7.85	-6.98	-5.46	-2.52
EBITDA Margin	6.55%	9.34%	-6.69%	-7.65%	-9.42%	-4.56%
EBIT	3.3	7.28	-12.07	-10.16	-6.76	-3.85
EBIT Margin	2.71%	5.44%	-10.30%	-11.13%	-11.65%	-6.97%
Effective Tax Rate	-666.67%	-28.97%	1.15%	-163.64%	0.82%	0.00%

SEC Filings: 10-K · 10-Q