Axogen, Inc. Reports Second Quarter 2025 Financial Results

ALACHUA, Fla. and TAMPA, Fla., Aug. 05, 2025 (GLOBE NEWSWIRE) -- Axogen, Inc. (NASDAQ: AXGN), a global leader in developing and marketing innovative surgical solutions for the restoration of peripheral nerve function, today reported financial results and business highlights for the second quarter ended Juneย 30, 2025.

Second Quarter Financial Results

  • Second quarter revenue was $56.7 million, an 18.3% increase compared to the second quarter of 2024, and a 16.7% increase over the first quarter of 2025.
  • For the second quarter of 2025, gross margin was 74.2%, up from 73.8% for the second quarter of 2024, and up from 71.9% in the first quarter of 2025.
  • Net income for the quarter was $0.6 million, or $0.01 per share, compared to a Net loss of $1.9 million, or $0.04 per share for the second quarter of 2024.
  • Adjusted net income for the quarter was $5.7 million, or $0.12 per share, compared to $2.0 million, or $0.05 per share, for the second quarter of 2024.
  • Adjusted EBITDA was $9.3 million for the quarter, compared to $5.6 million for the second quarter of 2024.
  • The balance of cash and cash equivalents, restricted cash, and investments at Juneย 30, 2025, was $35.9 million, as compared to a balance of $39.5 million at Decemberย 31, 2024. Cash and cash equivalents, restricted cash, and investments increased $7.8 million during the second quarter of 2025.

โ€œWe are delighted with our second quarter 2025 results and progress year to date implementing our strategic plan. Our strong revenue growth across the full range of our nerve repair solutions reflects the soundness of our market development strategies and strength and discipline of our commercial execution,โ€ commented Michael Dale, CEO and Director of Axogen, Inc. โ€œWith the first half of the year behind us, we remain confident our market development objectives and business model optimization plans are the right priorities for advancing our business purpose to restore health and improve quality of life by making restoration of peripheral nerve function an expected standard of care.โ€

Summary of Business Highlights

  • Second quarter 2025 revenue growth was broad-based, including double-digit growth from second quarter 2024 in all markets, which includes Extremities, Oral Maxillofacial & Head and Neck, and Breast.
  • Expanded coverage and reimbursement for nerve repair for peripheral nerve injuries using synthetic conduits or allografts by an estimated 10 million new covered lives in 2025; bringing the total new lives covered in 2025 to approximately 17 million, which brings coverage amongst commercial payers to more than 55%.
  • The U.S. Food and Drug Administration (โ€œFDAโ€) accepted the filing of the Companyโ€™s Biologics License Application (โ€œBLAโ€) for Avanceยฎ Nerve Graft on November 1, 2024, and assigned a Prescription Drug User Fee Act goal date of September 5, 2025. During the second quarter 2025, we completed the following regulatory milestones to support our anticipated approval in September 2025: the late-cycle meeting with the FDA, pre-licensing inspection, and sponsor inspection under the FDAโ€™s Bioresearch Monitoring program.

2025 Financial Guidance

We are raising our revenue guidance to at least 17% growth, or $219ย million for the full year. We continue to expect gross margin for the year to be in the range of 73% to 75%. This range reflects one-time costs, mainly related to an anticipated Avanceยฎ Nerve Graft BLA approval, which we expect will negatively impact gross margin by approximately 1%. Lastly, we reiterate that we expect to be net cash flow positive for the full year.

Conference Call

The Company will host a conference call and webcast for the investment community today at 8:00 a.m. ET. Investors interested in participating in the conference call by phone may do so by dialing toll free at (877) 407-0993 or use the direct dial-in number at (201) 689-8795. Those interested in listening to the conference call live via the Internet may do so by visiting the Investors page of the Companyโ€™s website at www.axogeninc.com and clicking on the webcast link.

Following the conference call, a replay will be available in the Investors section of the Companyโ€™s website at www.axogeninc.com under Investors.

About Axogen

Axogen (AXGN) is the leading company focused specifically on the science, development and commercialization of technologies for peripheral nerve regeneration and repair. Axogen employees are passionate about providing the opportunity to restore nerve function and quality of life for patients with peripheral nerve injuries by providing innovative, clinically proven and economically effective repair solutions for surgeons and healthcare providers. Peripheral nerves provide the pathways for both motor and sensory signals throughout the body. Every day people suffer traumatic injuries or undergo surgical procedures that impact the function of their peripheral nerves. Physical damage to a peripheral nerve or the inability to properly reconnect peripheral nerves can result in the loss of muscle or organ function, the loss of sensory feeling, or the initiation of pain.

Axogenโ€™s product portfolio includes Avanceยฎ Nerve Graft, a biologically active off-the-shelf processed human nerve allograft for bridging severed peripheral nerves without the comorbidities associated with a second surgical site; Axoguard Nerve Connectorยฎ, a porcine (pig) submucosa extracellular matrix (โ€œECMโ€) coaptation aid for tensionless repair of severed peripheral nerves; Axoguard Nerve Protectorยฎ, a porcine submucosa ECM product used to wrap and protect damaged peripheral nerves and reinforce the nerve reconstruction while minimizing soft tissue attachments; Axoguard HA+ Nerve Protectorโ„ข, a porcine submucosa ECM base layer coated with a proprietary hyaluronate-alginate gel, a next-generation technology designed to enhance nerve gliding and provide short- and long-term protection for peripheral nerve injuries; Axoguard Nerve Capยฎ, a porcine submucosa ECM product used to protect a peripheral nerve end and separate the nerve from the surrounding environment to reduce the development of symptomatic or painful neuroma; and Avive+ Soft Tissue Matrixโ„ข, a multi-layer amniotic membrane allograft used to protect and separate tissues in the surgical bed during the critical phase of tissue healing. The Axogen portfolio of products is available in the United States, Canada, Germany, the United Kingdom, Spain, South Korea and several other countries.โ€‹

For more information, visit www.axogeninc.com.

Cautionary Statements Concerning Forward-Looking Statements

This press release contains โ€œforward-lookingโ€ statements as defined in the Private Securities Litigation Reform Act of 1995. These statements are based on managementโ€™s current expectations or predictions of future conditions, events, or results based on various assumptions and managementโ€™s estimates of trends and economic factors in the markets in which we are active, as well as our business plans. Words such as โ€œexpects,โ€ โ€œanticipates,โ€ โ€œpriorities,โ€ โ€œobjectives,โ€ โ€œtargets,โ€ โ€œintends,โ€ โ€œplan(s),โ€ โ€œbelieves,โ€ โ€œseeks,โ€ โ€œestimates,โ€ โ€œprojects,โ€ โ€œforecasts,โ€ โ€œcontinue,โ€ โ€œmay,โ€ โ€œshould,โ€ โ€œwill,โ€ โ€œgoals,โ€ and variations of such words and similar expressions are intended to identify such forward-looking statements. Forward-looking statements include, but are not limited to, statements regarding our business model optimization plans, market development strategies and objectives, our beliefs around the strengths and discipline of our commercial execution, our business purpose to restore health and improve quality of life by making restoration of peripheral nerve function an expected standard of care, and our expectation of BLA approval in September 2025, as well as statements under the subheading โ€œ2025 Financial Guidance.โ€ Actual results or events could differ materially from those described in any forward-looking statements as a result of various factors, including, without limitation, potential disruptions from leadership transitions, global supply chain issues, record inflation, hospital staffing challenges, product development timelines, product potential, expected clinical enrollment timing and outcomes, regulatory processes and approvals, financial performance, sales growth, surgeon and product adoption rates, market awareness of our products, data validation processes, our visibility at and sponsorship of conferences and educational events, global business disruption from Russiaโ€™s invasion of Ukraine and related sanctions, recent geopolitical conflicts in the Middle East, the evolving macroeconomic environment (including financial market volatility), escalating geopolitical tensions and trade disputes with U.S. trading partners, as well as those risk factors described under Part I, Item 1A., โ€œRisk Factors,โ€ in our Annual Report on Form 10-K for the year ended December 31, 2024 and other risks and uncertainties, which may be detailed from time to time in reports filed by the Company with the SEC. Forward-looking statements are not a guarantee of future performance, and actual results may differ materially from those projected. The forward-looking statements are representative only as of the date they are made and, except as required by applicable law, we assume no responsibility to publicly update or revise any forward-looking statements.

About Non-GAAP Financial Measures

To supplement our condensed consolidated financial statements, we use the non-GAAP financial measures of EBITDA, which measures earnings before interest, income taxes, depreciation and amortization, and Adjusted EBITDA which further excludes noncash stock compensation expense. We also use the non-GAAP financial measures of Adjusted Net Income or Loss and Adjusted Net Income or Loss Per Common Share - diluted which excludes noncash stock compensation expense from Net Income or Loss and Net Income or Loss Per Common Share - diluted. These non-GAAP measures are not based on any comprehensive set of accounting rules or principles and should not be considered a substitute for, or superior to, financial measures calculated in accordance with GAAP and may be different from non-GAAP measures used by other companies. In addition, these non-GAAP measures should be read in conjunction with our financial statements prepared in accordance with GAAP. The reconciliations of the non-GAAP measures to the most directly comparable financial measures calculated and presented in accordance with GAAP should be carefully evaluated.

We use these non-GAAP financial measures for financial and operational decision-making and as a means to evaluate period-to-period comparisons. We believe that these non-GAAP financial measures provide meaningful supplemental information regarding our performance and that both management and investors benefit from referring to these non-GAAP financial measures in assessing our performance and when planning, forecasting, and analyzing future periods. We believe these non-GAAP financial measures are useful to investors because (i) they allow for greater transparency with respect to key metrics used by management in its financial and operational decision-making and (ii) they are used by our institutional investors and the analyst community to help them analyze the performance of our business.

Contact:
Axogen, Inc.
InvestorRelations@axogeninc.com



Axogen, Inc.
Condensed Consolidated Balance Sheets
(unaudited)
(In thousands, except share and per share amounts)
ย 
โ€‹June 30,
2025
ย December 31,
2024
Assetsย ย โ€‹
Current assets:ย ย ย 
Cash and cash equivalents$ย ย ย ย ย ย ย ย  20,036ย ย $ย ย ย ย ย ย ย ย  27,554ย 
Restricted cashย ย ย ย ย ย ย ย ย ย ย ย ย ย  6,000ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  6,000ย 
Investmentsย ย ย ย ย ย ย ย ย ย ย ย ย ย  9,886ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  5,928ย 
Accounts receivable, net of allowance for doubtful accounts of $1,144 and $788, respectivelyย ย ย ย ย ย ย ย ย ย ย ย  28,029ย ย ย ย ย ย ย ย ย ย ย ย ย ย  24,105ย 
Inventoryย ย ย ย ย ย ย ย ย ย ย ย  36,774ย ย ย ย ย ย ย ย ย ย ย ย ย ย  33,183ย 
Prepaid expenses and other assetsย ย ย ย ย ย ย ย ย ย ย ย ย ย  2,694ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  2,447ย 
Total current assetsย ย ย ย ย ย ย ย ย ย  103,419ย ย ย ย ย ย ย ย ย ย ย ย ย ย  99,217ย 
Property and equipment, netย ย ย ย ย ย ย ย ย ย ย ย  82,392ย ย ย ย ย ย ย ย ย ย ย ย ย ย  84,667ย 
Operating lease right-of-use assetsย ย ย ย ย ย ย ย ย ย ย ย  13,527ย ย ย ย ย ย ย ย ย ย ย ย ย ย  14,265ย 
Intangible assets, netย ย ย ย ย ย ย ย ย ย ย ย ย ย  6,115ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  5,579ย 
Total assets$ย ย ย ย ย ย  205,453ย ย $ย ย ย ย ย ย  203,728ย 
โ€‹ย ย ย 
Liabilities and shareholdersโ€™ equityย ย ย 
Current liabilities:ย ย ย 
Accounts payable and accrued expenses$ย ย ย ย ย ย ย ย  22,770ย ย $ย ย ย ย ย ย ย ย  28,641ย 
Current maturities of long-term lease obligationsย ย ย ย ย ย ย ย ย ย ย ย ย ย  2,210ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  1,969ย 
Total current liabilitiesย ย ย ย ย ย ย ย ย ย ย ย  24,980ย ย ย ย ย ย ย ย ย ย ย ย ย ย  30,610ย 
โ€‹ย ย ย 
Long-term debt, net of debt discount and financing feesย ย ย ย ย ย ย ย ย ย ย ย  47,938ย ย ย ย ย ย ย ย ย ย ย ย ย ย  47,496ย 
Long-term lease obligationsย ย ย ย ย ย ย ย ย ย ย ย  18,040ย ย ย ย ย ย ย ย ย ย ย ย ย ย  19,221ย 
Debt derivative liabilitiesย ย ย ย ย ย ย ย ย ย ย ย ย ย  2,078ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  2,400ย 
Other long-term liabilitiesย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  141ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  94ย 
Total liabilitiesย ย ย ย ย ย ย ย ย ย ย ย  93,177ย ย ย ย ย ย ย ย ย ย ย ย ย ย  99,821ย 
โ€‹ย ย ย 
Shareholdersโ€™ equity:ย ย ย 
Common stock, $0.01 par value per share; 100,000,000 shares authorized; 45,765,290 and
44,148,836 shares issued and outstanding, respectively
ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  457ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  441ย 
Additional paid-in capitalย ย ย ย ย ย ย ย ย ย  406,334ย ย ย ย ย ย ย ย ย ย ย ย  394,726ย 
Accumulated deficitย ย ย ย ย ย ย ย  (294,515)ย ย ย ย ย ย ย ย ย  (291,260)
Total shareholdersโ€™ equityย ย ย ย ย ย ย ย ย ย  112,276ย ย ย ย ย ย ย ย ย ย ย ย  103,907ย 
Total liabilities and shareholdersโ€™ equity$ย ย ย ย ย ย  205,453ย ย $ย ย ย ย ย ย  203,728ย 

โ€‹

Axogen, Inc.
Condensed Consolidated Statements of Operations
(unaudited)
(In thousands, except share and per share amounts)
ย 
โ€‹Three Months Ended ย Six Months Ended
โ€‹June 30, 2025ย June 30, 2024ย June 30, 2025ย June 30, 2024
Revenues$ย ย ย ย ย ย ย ย ย ย  56,662ย ย $ย ย ย ย ย ย ย ย ย ย  47,912ย ย $ย ย ย ย ย ย ย ย  105,222ย ย $ย ย ย ย ย ย ย ย ย ย  89,289ย 
Cost of goods soldย ย ย ย ย ย ย ย ย ย ย ย ย ย  14,644ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  12,567ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  28,271ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  21,325ย 
Gross profitย ย ย ย ย ย ย ย ย ย ย ย ย ย  42,018ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  35,345ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  76,951ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  67,964ย 
Costs and expenses:ย ย ย ย ย ย ย 
Sales and marketingย ย ย ย ย ย ย ย ย ย ย ย ย ย  23,804ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  19,698ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  44,849ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  39,513ย 
Research and developmentย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  6,853ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  6,658ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  12,944ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  14,066ย 
General and administrativeย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  9,689ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  9,417ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  19,147ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  19,373ย 
Total costs and expensesย ย ย ย ย ย ย ย ย ย ย ย ย ย  40,346ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  35,773ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  76,940ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  72,952ย 
Income (loss) from operationsย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  1,672ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (428)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  11ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (4,988)
Other income (expense):ย ย ย ย ย ย ย 
Investment incomeย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  225ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  227ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  497ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  520ย 
Interest expenseย ย ย ย ย ย ย ย ย ย ย ย ย ย  (1,977)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (2,185)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (4,227)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (4,512)
Change in fair value of debt derivative liabilitiesย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  480ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  464ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  322ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  529ย 
Other income (expense), netย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  179ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  1ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  142ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (105)
Total other expense, netย ย ย ย ย ย ย ย ย ย ย ย ย ย  (1,093)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (1,493)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (3,266)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (3,568)
Net income (loss)$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  579ย ย $ย ย ย ย ย ย ย ย ย ย ย  (1,921)ย $ย ย ย ย ย ย ย ย ย ย ย  (3,255)ย $ย ย ย ย ย ย ย ย ย ย ย  (8,556)
ย ย ย ย ย ย ย ย 
Weighted average common shares outstanding โ€” basicย ย ย ย ย ย  46,063,092ย ย ย ย ย ย ย ย  43,713,313ย ย ย ย ย ย ย ย  45,605,419ย ย ย ย ย ย ย ย  43,473,541ย 
Weighted average common shares outstanding โ€” dilutedย ย ย ย ย ย  47,980,830ย ย ย ย ย ย ย ย  43,713,313ย ย ย ย ย ย ย ย  45,605,419ย ย ย ย ย ย ย ย  43,473,541ย 
ย ย ย ย ย ย ย ย 
Net income (loss) per common share โ€” basic$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  0.01ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย  (0.04)ย $ย ย ย ย ย ย ย ย ย ย ย ย ย  (0.07)ย $ย ย ย ย ย ย ย ย ย ย ย ย ย  (0.20)
Net income (loss) per common share โ€” diluted$ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  0.01ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย  (0.04)ย $ย ย ย ย ย ย ย ย ย ย ย ย ย  (0.07)ย $ย ย ย ย ย ย ย ย ย ย ย ย ย  (0.20)


Axogen, Inc.
Reconciliation of GAAP Financial Measures to Non-GAAP Financial Measures
(unaudited)
(In thousands, except share and per share amounts)โ€‹
ย 
ย Three Months Ended ย Six Months Ended
ย June 30, 2025ย June 30, 2024ย June 30, 2025ย June 30, 2024
Net income (loss)$ย ย ย ย ย ย ย ย ย ย ย ย ย ย  579ย ย $ย ย ย ย ย ย ย ย  (1,921)ย $ย ย ย ย ย ย ย ย  (3,255)ย $ย ย ย ย ย ย ย ย  (8,556)
Depreciation and amortization expenseย ย ย ย ย ย ย ย ย ย ย ย ย ย  1,723ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  1,733ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  3,518ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  3,315ย 
Investment incomeย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (225)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (227)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (497)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (520)
Income tax expense (benefit)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  37ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (53)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  66ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  51ย 
Interest expenseย ย ย ย ย ย ย ย ย ย ย ย ย ย  1,977ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  2,185ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  4,227ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  4,512ย 
EBITDA - non-GAAP$ย ย ย ย ย ย ย ย ย ย  4,091ย ย $ย ย ย ย ย ย ย ย ย ย  1,717ย ย $ย ย ย ย ย ย ย ย ย ย  4,059ย ย $ย ย ย ย ย ย ย ย  (1,198)
ย ย ย ย ย ย ย ย 
Noncash stock-based compensation expenseย ย ย ย ย ย ย ย ย ย ย ย ย ย  5,168ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  3,907ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  8,077ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  7,826ย 
Adjusted EBITDA - non-GAAP$ย ย ย ย ย ย ย ย ย ย  9,259ย ย $ย ย ย ย ย ย ย ย ย ย  5,624ย ย $ย ย ย ย ย ย ย ย  12,136ย ย $ย ย ย ย ย ย ย ย ย ย  6,628ย 
ย ย ย ย ย ย ย ย 
Net income (loss)$ย ย ย ย ย ย ย ย ย ย ย ย ย ย  579ย ย $ย ย ย ย ย ย ย ย  (1,921)ย $ย ย ย ย ย ย ย ย  (3,255)ย $ย ย ย ย ย ย ย ย  (8,556)
Noncash stock-based compensation expenseย ย ย ย ย ย ย ย ย ย ย ย ย ย  5,168ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  3,907ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  8,077ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  7,826ย 
Adjusted net income (loss) - non-GAAP$ย ย ย ย ย ย ย ย ย ย  5,747ย ย $ย ย ย ย ย ย ย ย ย ย  1,986ย ย $ย ย ย ย ย ย ย ย ย ย  4,822ย ย $ย ย ย ย ย ย ย ย ย ย ย ย  (730)
ย ย ย ย ย ย ย ย 
Weighted average common shares outstanding - dilutedย ย ย ย  47,980,830ย ย ย ย ย ย  43,713,313ย ย ย  48,255,995ย ย ย ย ย ย  43,473,541ย 
ย ย ย ย ย ย ย ย 
Net income (loss) per common share - diluted$ย ย ย ย ย ย ย ย ย ย ย ย ย  0.01ย ย $ย ย ย ย ย ย ย ย ย ย ย  (0.04)ย $ย ย ย ย ย ย ย ย ย ย ย  (0.07)ย $ย ย ย ย ย ย ย ย ย ย ย  (0.20)
Noncash stock-based compensation expenseย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  0.11ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  0.09ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  0.17ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  0.18ย 
Adjusted net income (loss) per common share - diluted - non-GAAP$ย ย ย ย ย ย ย ย ย ย ย ย ย  0.12ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย  0.05ย ย $ย ย ย ย ย ย ย ย ย ย ย ย ย  0.10ย ย $ย ย ย ย ย ย ย ย ย ย ย  (0.02)

โ€‹

Axogen, Inc.
Condensed Consolidated Statements of Changes in Shareholdersโ€™ Equity
(unaudited)
(In thousands, except share amounts)
ย 
โ€‹Common Stockย Additional
Paid-in

Capital
ย Accumulated
Deficit
ย Total
Shareholders'

Equity
โ€‹Sharesย Amountย ย ย 
Three Months Ended June 30, 2025ย ย ย ย ย ย ย ย ย 
Balance at March 31, 2025ย ย ย ย ย  45,512,623ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  455ย $ย ย ย ย ย ย ย ย  400,004ย ย $ย ย ย ย ย ย  (295,094)ย $ย ย ย ย ย ย ย ย  105,365ย 
Net incomeย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  579ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  579ย 
Stock-based compensationย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  5,168ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  5,168ย 
Issuance of restricted and performance stock unitsย ย ย ย ย ย ย ย ย ย ย  113,923ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  1ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (1)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย 
Exercise of stock options and employee stock purchases under the ESPPย ย ย ย ย ย ย ย ย ย ย  138,744ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  1ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  1,163ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  1,164ย 
Balance at June 30, 2025ย ย ย ย ย  45,765,290ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  457ย $ย ย ย ย ย ย ย ย  406,334ย ย $ย ย ย ย ย ย  (294,515)ย $ย ย ย ย ย ย ย ย  112,276ย 
โ€‹โ€‹ย โ€‹ย โ€‹ย โ€‹ย โ€‹
Six Months Ended June 30, 2025โ€‹ย โ€‹ย โ€‹ย โ€‹ย โ€‹
Balance at December 31, 2024ย ย ย ย ย  44,148,836ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  441ย $ย ย ย ย ย ย ย ย  394,726ย ย $ย ย ย ย ย ย  (291,260)ย $ย ย ย ย ย ย ย ย  103,907ย 
Net lossย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (3,255)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (3,255)
Stock-based compensationย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  8,077ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  8,077ย 
Issuance of restricted and performance stock unitsย ย ย ย ย ย ย  1,219,137ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  12ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (12)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย 
Exercise of stock options and employee stock purchases under the ESPPย ย ย ย ย ย ย ย ย ย ย  397,317ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  4ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  3,543ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  3,547ย 
Balance at June 30, 2025ย ย ย ย ย  45,765,290ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  457ย $ย ย ย ย ย ย ย ย  406,334ย ย $ย ย ย ย ย ย  (294,515)ย $ย ย ย ย ย ย ย ย  112,276ย 
ย ย ย ย ย ย ย ย ย ย 
Three Months Ended June 30, 2024ย ย ย ย ย ย ย ย ย 
Balance at March 31, 2024ย ย ย ย ย  43,687,729ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  437ย $ย ย ย ย ย ย ย ย  380,650ย ย $ย ย ย ย ย ย  (287,931)ย $ย ย ย ย ย ย ย ย ย ย  93,156ย 
Net lossย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (1,921)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (1,921)
Stock-based compensationย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  3,907ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  3,907ย 
Issuance of restricted and performance stock unitsย ย ย ย ย ย ย ย ย ย ย ย ย  44,153ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย 
Exercise of stock options and employee stock purchases under the ESPPย ย ย ย ย ย ย ย ย ย ย ย ย  92,856ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  1ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  544ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  545ย 
Balance at June 30, 2024ย ย ย ย ย  43,824,738ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  438ย $ย ย ย ย ย ย ย ย  385,101ย ย $ย ย ย ย ย ย  (289,852)ย $ย ย ย ย ย ย ย ย ย ย  95,687ย 
ย ย ย ย ย ย ย ย ย ย 
Six Months Ended June 30, 2024ย ย ย ย ย ย ย ย ย 
December 31, 2023ย ย ย ย ย  43,124,496ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  431ย $ย ย ย ย ย ย ย ย  376,530ย ย $ย ย ย ย ย ย  (281,296)ย $ย ย ย ย ย ย ย ย ย ย  95,665ย 
Net lossย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (8,556)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (8,556)
Stock-based compensationย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  7,826ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  7,826ย 
Issuance of restricted and performance stock unitsย ย ย ย ย ย ย ย ย ย ย  583,386ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  6ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (6)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย 
Exercise of stock options and employee stock purchases under the ESPPย ย ย ย ย ย ย ย ย ย ย  116,856ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  1ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  751ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  752ย 
Balance at June 30, 2024ย ย ย ย ย  43,824,738ย $ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  438ย $ย ย ย ย ย ย ย ย  385,101ย ย $ย ย ย ย ย ย  (289,852)ย $ย ย ย ย ย ย ย ย ย ย  95,687ย 


Axogen, Inc.
Condensed Consolidated Statements of Cash Flows
(unaudited)
(In thousands)โ€‹
ย 
โ€‹Six Months Ended
โ€‹June 30, 2025ย June 30, 2024
Cash flows from operating activities:โ€‹ย ย 
Net loss$ย ย ย ย ย ย ย ย ย ย ย  (3,255)ย $ย ย ย ย ย ย ย ย ย ย ย  (8,556)
Adjustments to reconcile net loss to net cash used in operating activities:ย ย ย 
Depreciationย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  3,385ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  3,177ย 
Amortization of right-of-use assetsย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  184ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  642ย 
Amortization of intangible assetsย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  133ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  138ย 
Amortization of debt discount and deferred financing feesย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  442ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  444ย 
Provision for bad debtsย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  386ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  528ย 
Change in fair value of debt derivative liabilitiesย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (322)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (529)
Investment gainsย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (121)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (33)
Stock-based compensationย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  8,077ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  7,826ย 
Change in operating assets and liabilities:ย ย ย 
Accounts receivableย ย ย ย ย ย ย ย ย ย ย ย ย ย  (4,310)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (533)
Inventoryย ย ย ย ย ย ย ย ย ย ย ย ย ย  (3,591)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (4,995)
Prepaid expenses and otherย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (81)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  957ย 
Accounts payable and accrued expensesย ย ย ย ย ย ย ย ย ย ย ย ย ย  (5,755)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (6,577)
Operating lease obligationsย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (542)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (731)
Cash paid for interest portion of financing lease obligationsย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (2)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (2)
Other long-term liabilitiesย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (77)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  143ย 
Net cash used in operating activitiesย ย ย ย ย ย ย ย ย ย ย ย ย ย  (5,449)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (8,101)
โ€‹โ€‹ย ย 
Cash flows from investing activities:โ€‹ย ย 
Purchase of property and equipmentย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (978)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (1,834)
Purchase of investmentsย ย ย ย ย ย ย ย ย ย ย ย ย ย  (7,837)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (1,911)
Proceeds from sale of investmentsย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  4,000ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  โ€”ย 
Cash payments for intangible assetsย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (793)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (739)
Net cash used in investing activitiesย ย ย ย ย ย ย ย ย ย ย ย ย ย  (5,608)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (4,484)
โ€‹โ€‹ย ย 
Cash flows from financing activities:โ€‹ย ย 
Cash paid for debt portion of financing lease obligationsย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (8)ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  (4)
Proceeds from exercise of stock options and ESPP stock purchasesย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  3,547ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  752ย 
Net cash provided by financing activitiesย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  3,539ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  748ย 
Net decrease in cash and cash equivalents, and restricted cashย ย ย ย ย ย ย ย ย ย ย ย ย ย  (7,518)ย ย ย ย ย ย ย ย ย ย ย ย ย  (11,837)
Cash and cash equivalents, and restricted cash, beginning of periodย ย ย ย ย ย ย ย ย ย ย ย ย ย  33,554ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย ย  37,026ย 
Cash and cash equivalents, and restricted cash, end of period$ย ย ย ย ย ย ย ย ย ย  26,036ย ย $ย ย ย ย ย ย ย ย ย ย  25,189ย 

Primary Logo

Recent Quotes

View More
Symbol Price Change (%)
AMZN  209.77
-0.80 (-0.38%)
AAPL  255.92
+0.29 (0.11%)
AMD  217.50
+7.29 (3.47%)
BAC  49.38
+0.11 (0.22%)
GOOG  294.46
-0.44 (-0.15%)
META  574.46
-4.77 (-0.82%)
MSFT  373.46
+4.09 (1.11%)
NVDA  177.39
+1.64 (0.93%)
ORCL  146.38
+1.15 (0.79%)
TSLA  360.59
-20.67 (-5.42%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.

Gift this article