Zynex, Inc. (ZYXI)

Zynex Income Statement

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

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	172.4	192.35	184.32	158.17	130.3	80.12
Revenue Growth (YoY)	-8.63%	4.36%	16.54%	21.39%	62.63%	76.20%
Cost of Revenue	38.14	39.05	38	31.65	26.92	17.21
Gross Profit	134.26	153.3	146.32	126.52	103.38	62.91
Selling, General & Admin	141.89	147.31	135.54	103.58	81.01	52.66
Operating Expenses	141.89	147.31	135.54	103.58	81.01	52.66
Operating Income	-7.63	5.99	10.78	22.94	22.37	10.25
Interest Expense	-2.57	-2.38	-1.09	-0.44	-0.1	-0.02
EBT Excluding Unusual Items	-10.21	3.61	9.69	22.5	22.27	10.23
Gain (Loss) on Sale of Investments	-	-	-	-	-	-0.08
Gain (Loss) on Sale of Assets	0.02	0.02	0.04	-	-	-
Other Unusual Items	-	-	2.85	-0.3	-	-
Pretax Income	-10.19	3.63	12.58	22.2	22.27	10.15
Income Tax Expense	-2.77	0.63	2.85	5.15	5.17	1.08
Earnings From Continuing Operations	-7.41	2.99	9.73	17.05	17.1	9.07
Net Income	-7.41	2.99	9.73	17.05	17.1	9.07
Net Income to Common	-7.41	2.99	9.73	17.05	17.1	9.07
Net Income Growth	-	-69.24%	-42.91%	-0.32%	88.48%	-4.40%
Shares Outstanding (Basic)	32	32	36	38	38	37
Shares Outstanding (Diluted)	32	32	36	39	39	38
Shares Change (YoY)	-9.24%	-10.63%	-7.63%	-0.18%	1.98%	2.89%
EPS (Basic)	-0.23	0.09	0.27	0.44	0.45	0.24
EPS (Diluted)	-0.24	0.09	0.27	0.44	0.44	0.24
EPS Growth	-	-66.67%	-38.64%	-	83.33%	-5.70%
Free Cash Flow	-0.44	12.14	16.55	13.33	6.34	-0.17
Free Cash Flow Per Share	-0.01	0.38	0.46	0.34	0.16	-0.00
Gross Margin	77.88%	79.70%	79.38%	79.99%	79.34%	78.52%
Operating Margin	-4.43%	3.11%	5.85%	14.50%	17.16%	12.79%
Profit Margin	-4.30%	1.56%	5.28%	10.78%	13.13%	11.33%
Free Cash Flow Margin	-0.26%	6.31%	8.98%	8.43%	4.87%	-0.21%
EBITDA	-2.63	11	15.15	26.18	24.65	11.82
EBITDA Margin	-1.53%	5.72%	8.22%	16.55%	18.92%	14.75%
D&A For EBITDA	5	5.01	4.37	3.25	2.29	1.57
EBIT	-7.63	5.99	10.78	22.94	22.37	10.25
EBIT Margin	-4.43%	3.11%	5.85%	14.50%	17.16%	12.79%
Effective Tax Rate	-	17.45%	22.63%	23.20%	23.21%	10.63%
Revenue as Reported	172.4	192.35	184.32	158.17	130.3	80.12

Updated Apr 29, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q