KORU Medical Systems Announces Fourth Quarter and Full Year 2024 Financial Results With Record Revenues and Gross Profit; Issues Full Year 2025 Guidance
KORU Medical Systems (NASDAQ: KRMD) reported strong financial results for Q4 and full year 2024, with significant growth across all business segments. Q4 net revenues reached $8.8 million, up 23% year-over-year, while full-year revenues hit $33.6 million, an 18% increase.
The company's Core business saw Q4 revenues of $8.2 million (+19% YoY), while Novel Therapies revenue grew 122% to $0.7 million. Gross margin improved to 62.9% in Q4 and 63.4% for the full year. The company ended 2024 with $9.6 million in cash, achieving positive cash flow of $0.8 million in Q4.
For 2025, KORU Medical projects net revenues between $38.0-$39.0 million (13-16% growth), with gross margins of 61-63%. The company expects to be operational cash flow positive for full year 2025. Additionally, the Novel Therapies business will be renamed to Pharma Services and Clinical Trials (PST) starting Q1 2025.
KORU Medical Systems (NASDAQ: KRMD) ha riportato risultati finanziari solidi per il quarto trimestre e l'intero anno 2024, con una crescita significativa in tutti i segmenti aziendali. I ricavi netti del Q4 hanno raggiunto 8,8 milioni di dollari, con un aumento del 23% rispetto all'anno precedente, mentre i ricavi annuali totali hanno toccato 33,6 milioni di dollari, con un incremento del 18%.
Il business principale dell'azienda ha visto ricavi nel Q4 di 8,2 milioni di dollari (+19% rispetto all'anno precedente), mentre i ricavi delle Nuove Terapie sono aumentati del 122% a 0,7 milioni di dollari. Il margine lordo è migliorato al 62,9% nel Q4 e al 63,4% per l'intero anno. L'azienda ha chiuso il 2024 con 9,6 milioni di dollari in contante, registrando un flusso di cassa positivo di 0,8 milioni di dollari nel Q4.
Per il 2025, KORU Medical prevede ricavi netti compresi tra 38,0 e 39,0 milioni di dollari (crescita del 13-16%), con margini lordi del 61-63%. L'azienda si aspetta di avere un flusso di cassa operativo positivo per l'intero anno 2025. Inoltre, il business delle Nuove Terapie sarà rinominato in Servizi Farmaceutici e Trial Clinici (PST) a partire dal primo trimestre del 2025.
KORU Medical Systems (NASDAQ: KRMD) informó resultados financieros sólidos para el cuarto trimestre y el año completo 2024, con un crecimiento significativo en todos los segmentos de negocio. Los ingresos netos del Q4 alcanzaron 8,8 millones de dólares, un aumento del 23% interanual, mientras que los ingresos del año completo alcanzaron 33,6 millones de dólares, un incremento del 18%.
El negocio principal de la compañía vio ingresos en el Q4 de 8,2 millones de dólares (+19% interanual), mientras que los ingresos de Nuevas Terapias crecieron un 122% hasta 0,7 millones de dólares. El margen bruto mejoró al 62,9% en el Q4 y al 63,4% para el año completo. La empresa terminó 2024 con 9,6 millones de dólares en efectivo, logrando un flujo de caja positivo de 0,8 millones de dólares en el Q4.
Para 2025, KORU Medical proyecta ingresos netos entre 38,0 y 39,0 millones de dólares (crecimiento del 13-16%), con márgenes brutos del 61-63%. La empresa espera tener un flujo de caja operativo positivo para el año completo 2025. Además, el negocio de Nuevas Terapias será renombrado como Servicios Farmacéuticos y Ensayos Clínicos (PST) a partir del primer trimestre de 2025.
KORU Medical Systems (NASDAQ: KRMD)는 2024년 4분기 및 연간 강력한 재무 실적을 보고하며 모든 비즈니스 부문에서 상당한 성장을 기록했습니다. 4분기 순수익은 880만 달러에 달하며, 전년 대비 23% 증가했습니다. 연간 수익은 3360만 달러에 도달하여, 18% 증가했습니다.
회사의 핵심 사업은 4분기 수익이 820만 달러 (+19% YoY)였으며, 신약 치료 수익은 122% 증가하여 70만 달러에 달했습니다. 4분기 총 마진은 62.9%, 연간으로는 63.4%로 개선되었습니다. 회사는 2024년을 960만 달러의 현금으로 마감하며, 4분기에 80만 달러의 긍정적인 현금 흐름을 달성했습니다.
2025년을 위해 KORU Medical은 순수익을 3,800만에서 3,900만 달러 (13-16% 성장)로 예상하며, 총 마진은 61-63%가 될 것으로 보입니다. 회사는 2025년 전체에 걸쳐 운영 현금 흐름이 긍정적일 것으로 예상합니다. 또한, 신약 치료 사업은 2025년 1분기부터 제약 서비스 및 임상 시험(PST)으로 이름이 변경될 것입니다.
KORU Medical Systems (NASDAQ: KRMD) a annoncé des résultats financiers solides pour le quatrième trimestre et l'année entière 2024, avec une croissance significative dans tous les segments d'activité. Les revenus nets du Q4 ont atteint 8,8 millions de dollars, en hausse de 23% par rapport à l'année précédente, tandis que les revenus annuels ont atteint 33,6 millions de dollars, soit une augmentation de 18%.
Le cœur de métier de l'entreprise a enregistré des revenus au Q4 de 8,2 millions de dollars (+19% par rapport à l'année précédente), tandis que les revenus des Nouvelles Thérapies ont augmenté de 122% pour atteindre 0,7 million de dollars. La marge brute s'est améliorée à 62,9% au Q4 et à 63,4% pour l'année entière. L'entreprise a terminé 2024 avec 9,6 millions de dollars en liquidités, réalisant un flux de trésorerie positif de 0,8 million de dollars au Q4.
Pour 2025, KORU Medical prévoit des revenus nets compris entre 38,0 et 39,0 millions de dollars (croissance de 13-16%), avec des marges brutes de 61-63%. L'entreprise s'attend à avoir un flux de trésorerie opérationnel positif pour l'année entière 2025. De plus, le secteur des Nouvelles Thérapies sera renommé Services Pharmaceutiques et Essais Cliniques (PST) à partir du premier trimestre 2025.
KORU Medical Systems (NASDAQ: KRMD) hat starke finanzielle Ergebnisse für das vierte Quartal und das gesamte Jahr 2024 gemeldet, mit signifikantem Wachstum in allen Geschäftsbereichen. Die Nettoerlöse im Q4 erreichten 8,8 Millionen Dollar, was einem Anstieg von 23% im Vergleich zum Vorjahr entspricht, während die Gesamterlöse des Jahres 33,6 Millionen Dollar betrugen, ein Anstieg von 18%.
Das Kerngeschäft des Unternehmens verzeichnete im Q4 Erlöse von 8,2 Millionen Dollar (+19% im Vergleich zum Vorjahr), während die Erlöse aus Neuen Therapien um 122% auf 0,7 Millionen Dollar stiegen. Die Bruttomarge verbesserte sich im Q4 auf 62,9% und im gesamten Jahr auf 63,4%. Das Unternehmen schloss das Jahr 2024 mit 9,6 Millionen Dollar in bar ab und erzielte im Q4 einen positiven Cashflow von 0,8 Millionen Dollar.
Für 2025 prognostiziert KORU Medical Nettoerlöse zwischen 38,0 und 39,0 Millionen Dollar (Wachstum von 13-16%), mit Bruttomargen von 61-63%. Das Unternehmen erwartet, im gesamten Jahr 2025 einen positiven operativen Cashflow zu erzielen. Darüber hinaus wird das Geschäft mit Neuen Therapien ab dem ersten Quartal 2025 in Pharma-Dienstleistungen und klinische Studien (PST) umbenannt.
- Record Q4 revenue growth of 23% YoY to $8.8M
- Full year 2024 revenue growth of 18% to $33.6M
- Significant gross margin improvement to 63.4% (+480 basis points)
- Positive Q4 cash flow of $0.8M
- Strong international growth of 31.5%
- 68% improvement in cash burn compared to previous year
- Projected operational cash flow positive for 2025
- Net loss of $1.6M in Q4 2024
- Full year 2024 net loss of $6.1M
- Operating expenses increased by 9.5% in Q4
- Lower interest income due to reduced cash balance
Insights
KORU Medical has delivered impressive Q4 and full-year 2024 results with substantial growth metrics across its business segments. The 23% Q4 revenue increase to
The company's gross margin expansion is particularly noteworthy - reaching
Most encouraging is KORU's significant cash flow improvement. The company generated positive cash flow of
The Novel Therapies segment (being renamed to Pharma Services and Clinical Trials) posted exceptional
While still reporting a net loss, the significant reduction in losses and the guidance for
KORU's strong performance reflects broader adoption of subcutaneous infusion technology in both chronic disease management and clinical trial settings. The company's Freedom Infusion System appears to be gaining market share against competitors as evidenced by the
The
The rapid growth in clinical trial collaborations is strategically significant beyond just revenue numbers. These partnerships position KORU at the forefront of emerging subcutaneous drug delivery needs, especially important as more biologics and high-volume therapeutics seek alternatives to intravenous administration. The company's device becomes embedded in clinical protocols, potentially leading to long-term commercial partnerships post-approval.
KORU's business model leverages recurring revenue through its consumables, which typically generate higher margins than hardware sales. The improved gross margins suggest an increasing proportion of these recurring sales within the overall revenue mix, creating more predictable financial performance.
While the company hasn't disclosed specific R&D investments, their consistent expansion into new drug delivery collaborations indicates technical capabilities that distinguish them from potential competitors. The renaming of the Novel Therapies business to "Pharma Services and Clinical Trials" reflects a clearer business strategy focused on supporting pharmaceutical partners through the regulatory pathway to commercial use.
Recent Highlights
-
Fourth quarter 2024 net revenues of
, a$8.8 million 23% increase over the prior year period; Full year 2024 net revenues of , an$33.6 million 18% increase over the prior year -
Fourth quarter 2024 Core business (Domestic and International) net revenues of
, a$8.2 million 19% increase over the prior year period; Full year 2024 Core business net revenues of , a$31.3 million 16% increase over the prior year -
Fourth quarter 2024 Novel Therapies net revenues of
, a$0.7 million 122% increase over the prior year period; Full year 2024 Novel Therapies net revenues of , a$2.4 million 62% increase over the prior year -
Fourth quarter gross margin of
62.9% , a 260-basis point increase over the prior year period; Full year gross margin of63.4% , a 480-basis point increase over the prior year -
Ending cash balance of
, representing positive cash flow of$9.6 million for the fourth quarter and full year cash burn of$0.8 million ; a$1.9 million 68% improvement over the prior year - Entered 4 Novel Therapies collaborations in 2024 and announced 2 additional collaborations during the first two months of 2025
-
Issued full year 2025 net revenues guidance of
-$38.0 , representing growth of$39.0 million 13% -16% over the prior year; full year gross margin guidance of61% -63% ; and operational cash flow positive for the full year 2025
“In 2024, we delivered strong performance and hit multiple key milestones,” said Linda Tharby, President and CEO of KORU Medical. “We saw double digit growth across each of our businesses as we gained market share, entered new geographies, and increased the number of collaborations in our pipeline. As a result of increased revenues, improved gross margins, and operating expense discipline we were able to generate significant operating leverage that led to positive cash flow in the fourth quarter, and a lower full-year cash burn. I’m proud of the team as we have consistently executed on our business strategy, and this momentum is being carried into a strong start to 2025.”
2024 Fourth Quarter Financial Results |
||||||||||||||||||
|
|
Three Months Ended December 31, |
|
Change from Prior Year |
|
% of Net Revenues |
||||||||||||
|
|
2024 |
|
2023 |
|
$ |
|
% |
|
2024 |
|
2023 |
||||||
Net Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Domestic Core |
|
$ |
6,657,182 |
|
$ |
5,565,349 |
|
$ |
1,091,833 |
|
19.6 |
% |
|
75.3 |
% |
|
77.4 |
% |
International Core |
|
|
1,504,108 |
|
|
1,315,036 |
|
|
189,073 |
|
14.4 |
% |
|
17.0 |
% |
|
18.3 |
% |
Total Core |
|
|
8,161,291 |
|
|
6,880,385 |
|
|
1,280,906 |
|
18.6 |
% |
|
92.3 |
% |
|
95.7 |
% |
Novel Therapies |
|
|
677,309 |
|
|
305,547 |
|
|
371,762 |
|
121.7 |
% |
|
7.7 |
% |
|
4.3 |
% |
Total |
|
$ |
8,838,600 |
|
$ |
7,185,932 |
|
$ |
1,652,668 |
|
23.0 |
% |
|
100 |
% |
|
100 |
% |
Total net revenues increased
Gross profit increased
Total operating expenses increased
Net loss decreased
2024 Full Year Financial Results |
||||||||||||||||||
|
|
Years Ended December 31, |
|
Change from Prior Year |
|
% of Net Revenues |
||||||||||||
|
|
2024 |
|
2023 |
|
$ |
|
% |
|
2024 |
|
2023 |
||||||
Net Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Domestic Core |
|
$ |
25,214,613 |
|
$ |
22,446,519 |
|
$ |
2,768,094 |
|
12.3 |
% |
|
74.9 |
% |
|
78.7 |
% |
International Core |
|
|
6,043,979 |
|
|
4,596,097 |
|
|
1,447,882 |
|
31.5 |
% |
|
18.0 |
% |
|
16.1 |
% |
Total Core |
|
|
31,258,592 |
|
|
27,042,616 |
|
|
4,215,976 |
|
15.6 |
% |
|
92.9 |
% |
|
94.8 |
% |
Novel Therapies |
|
|
2,387,871 |
|
|
1,475,050 |
|
|
912,821 |
|
61.9 |
% |
|
7.1 |
% |
|
5.2 |
% |
Total |
|
$ |
33,646,463 |
|
$ |
28,517,666 |
|
$ |
5,128,797 |
|
18.0 |
% |
|
100 |
% |
|
100 |
% |
Total net revenues increased
Gross profit increased
Total operating expenses increased
Net loss decreased
Cash and cash equivalents were
2025 Guidance
KORU Medical expects:
-
Full year 2025 net revenues between
-$38.0 , representing growth of$39.0 13% -16% -
Full year 2025 gross margin between
61% -63% - Operational cash flow positive for the full year 2025
Novel Therapies Business to be Renamed as Pharma Services and Clinical Trials (PST)
Effective with the first quarter of 2025, the Novel Therapies business will be renamed “Pharma Services and Clinical Trials” to better reflect the non-recurring nature of this revenue. Pharma Services and Clinical Trials refers to revenue generated via collaborations prior to a drug’s clearance for use on the KORU Freedom Infusion System. Once a drug is cleared via 510(k) for use with the KORU Freedom Infusion System and becomes “on-label”, any revenue generated is recorded as part of Domestic and/or International Core. The name change will have no impact on the composition of revenue recorded in each of our businesses, on the preparation or disclosure of financial information by business, or on previously reported financial statements.
Conference Call and Webcast Details
The Company will host a live conference call and webcast to discuss these results and provide a corporate update on Wednesday, March 12, 2025, at 4:30 PM ET.
To participate in the call, please dial (877) 407-0784 (domestic) or (201) 689-8560 (international). The live webcast will be available on the IR Calendar on the News/Events page of the Investors section of KORU Medical’s website.
Non-GAAP Measures
This press release includes the non-GAAP financial measures “adjusted diluted EPS” and “adjusted EBITDA” that are not in accordance with, nor an alternate to, generally accepted accounting principles and may be different from non-GAAP measures used by other companies. These non-GAAP measures are not based on any comprehensive set of accounting rules or principles. Non-GAAP financial measures should not be considered a substitute for, or superior to, measures of financial performance prepared in accordance with GAAP. They are limited in value because they exclude charges that have a material effect on KORU Medical’s reported results and, therefore, should not be relied upon as the sole financial measures to evaluate the Company’s financial results. Non-GAAP financial measures are meant to supplement, and to be viewed in conjunction with, GAAP financial results. Reconciliations of the Company’s non-GAAP measures are included at the end of this press release.
About KORU Medical Systems
KORU Medical develops, manufactures, and commercializes innovative and patient-centric large volume subcutaneous infusion solutions that improve quality of life for patients around the world. The Freedom Syringe Infusion System (“the Freedom System”) currently includes the FREEDOM60® and FreedomEdge® Syringe Infusion Drivers, Precision Flow Rate Tubing™ and HIgH-Flo Subcutaneous Safety Needle Sets™. The Freedom System, which received its first FDA clearance in 1994, is used for self-administration in the home by the patient and/or delivery in an ambulatory infusion center by a healthcare professional. Through its Novel Therapies business, KORU Medical provides products for use by biopharmaceutical companies in feasibility/clinical trials during the drug development process and, as needed, is capable of customizing the Freedom System for clinical and commercial use across multiple drug categories. For more information, please visit www.korumedical.com.
Forward-looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that involve risks and uncertainties. All statements that are not historical fact are forward-looking statements, including, but not limited to, financial guidance and expected operating performance for fiscal 2025. Forward-looking statements discuss the Company’s current expectations and projections relating to its financial position, results of operations, plans, objectives, future performance, and business. Forward-looking statements can be identified by words such as “guidance”, “expect”, “plan”, “believe” and “will”. Actual results may differ materially from the results predicted and reported results should not be considered as an indication of future performance. The potential risks and uncertainties that could cause actual results to differ from the results predicted include, among others, uncertainties associated with SCIg market growth, prefilled syringe penetration, plasma supply, clinical trial activity and success, approval and commercialization of new drug indications, the shift to increased healthcare delivery in the home, new patient diagnoses, customer ordering patterns, global health crises, innovation and competition, labor and supply price increases, inflationary impacts, labor supply, and those risks and uncertainties included under the captions “Risk Factors” in our Annual Report on Form 10-K for the year ended December 31, 2024, which is on file with the SEC and available on our website at www.korumedical.com/investors and on the SEC website at www.sec.gov. All information provided in this release and in the attachments is as of March 12, 2025. Undue reliance should not be placed on the forward-looking statements in this press release, which are based on information available to us on the date hereof. We undertake no duty to update this information unless required by law.
KORU MEDICAL SYSTEMS, INC.
|
|||||||
|
|
|
|
|
|
|
|
|
|
December 31, |
|
December 31, |
|||
|
|
2024 |
|
2023 |
|||
|
|
|
|
|
|
|
|
ASSETS |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT ASSETS |
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
9,580,947 |
|
$ |
11,482,240 |
|
Accounts receivable, net |
|
|
5,720,750 |
|
|
4,045,211 |
|
Inventory |
|
|
2,803,669 |
|
|
3,481,301 |
|
Other receivables |
|
|
277,193 |
|
|
28,889 |
|
Prepaid expenses and other current assets |
|
|
749,851 |
|
|
1,218,288 |
|
TOTAL CURRENT ASSETS |
|
|
19,132,410 |
|
|
20,255,929 |
|
Property and equipment, net |
|
|
4,290,515 |
|
|
3,837,657 |
|
Intangible assets, net of accumulated amortization of |
|
|
730,279 |
|
|
754,361 |
|
Operating lease right-of-use assets |
|
|
2,966,341 |
|
|
3,514,055 |
|
Other assets |
|
|
98,970 |
|
|
98,970 |
|
TOTAL ASSETS |
|
$ |
27,218,515 |
|
$ |
28,460,972 |
|
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
CURRENT LIABILITIES |
|
|
|
|
|
|
|
Accounts payable |
|
$ |
1,649,969 |
|
$ |
975,193 |
|
Accrued expenses |
|
|
3,924,184 |
|
|
1,711,427 |
|
Note payable |
|
|
271,152 |
|
|
314,344 |
|
Other liabilities |
|
|
29,269 |
|
|
512,520 |
|
Accrued payroll and related taxes |
|
|
811,401 |
|
|
462,941 |
|
Finance lease liability – current |
|
|
115,587 |
|
|
109,540 |
|
Operating lease liability – current |
|
|
400,258 |
|
|
368,313 |
|
TOTAL CURRENT LIABILITIES |
|
|
7,201,820 |
|
|
4,454,278 |
|
Finance lease liability, net current portion |
|
|
202,613 |
|
|
316,623 |
|
Operating lease liability, net of current portion |
|
|
3,000,403 |
|
|
3,336,300 |
|
TOTAL LIABILITIES |
|
|
10,404,836 |
|
|
8,107,201 |
|
Commitments and contingencies (Refer to Note 8) |
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
Common stock, |
|
|
493,776 |
|
|
490,899 |
|
Additional paid-in capital |
|
|
49,581,303 |
|
|
47,018,707 |
|
Treasury stock, 3,438,526 and 3,420,502 shares at December 31, 2024 and December 31, 2023, respectively, at cost |
|
|
(3,882,494 |
) |
|
(3,843,562 |
) |
Accumulated Deficit |
|
|
(29,378,906 |
) |
|
(23,312,273 |
) |
TOTAL STOCKHOLDERS’ EQUITY |
|
|
16,813,679 |
|
|
20,353,771 |
|
TOTAL LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
$ |
27,218,515 |
|
$ |
28,460,972 |
|
KORU MEDICAL SYSTEMS, INC.
|
|||||||
|
|
|
|
|
|
|
|
|
|
For the Years Ended
|
|||||
|
|
2024 |
|
2023 |
|||
|
|
|
|
|
|
||
NET REVENUES |
|
$ |
33,646,463 |
|
$ |
28,517,666 |
|
Cost of goods sold |
|
|
12,314,605 |
|
|
11,809,384 |
|
Gross Profit |
|
|
21,331,858 |
|
|
16,708,282 |
|
|
|
|
|
|
|
|
|
OPERATING EXPENSES |
|
|
|
|
|
|
|
Selling, general and administrative |
|
|
21,631,674 |
|
|
20,365,617 |
|
Research and development |
|
|
5,257,942 |
|
|
5,742,254 |
|
Depreciation and amortization |
|
|
888,473 |
|
|
870,390 |
|
Total Operating Expenses |
|
|
27,778,089 |
|
|
26,978,261 |
|
|
|
|
|
|
|
|
|
Net Operating Loss |
|
|
(6,446,231 |
) |
|
(10,269,979 |
) |
|
|
|
|
|
|
|
|
Non-Operating Income, net |
|
|
|
|
|
|
|
Loss on foreign currency exchange |
|
|
(45,991 |
) |
|
(5,124 |
) |
Loss on disposal of fixed assets |
|
|
(16,160 |
) |
|
(59,807 |
) |
Interest income, net |
|
|
444,642 |
|
|
561,328 |
|
TOTAL OTHER INCOME |
|
|
382,491 |
|
|
496,397 |
|
|
|
|
|
|
|
|
|
LOSS BEFORE TAXES |
|
|
(6,063,740 |
) |
|
(9,773,582 |
) |
|
|
|
|
|
|
|
|
Income tax expense |
|
|
(2,893 |
) |
|
(3,967,480 |
) |
|
|
|
|
|
|
|
|
NET LOSS |
|
$ |
(6,066,633 |
) |
$ |
(13,741,062 |
) |
|
|
|
|
|
|
|
|
NET LOSS PER SHARE |
|
|
|
|
|
|
|
Basic |
|
$ |
(0.13 |
) |
$ |
(0.30 |
) |
Diluted |
|
$ |
(0.13 |
) |
$ |
(0.30 |
) |
|
|
|
|
|
|
|
|
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING |
|
|
|
|
|
|
|
Basic |
|
|
45,802,701 |
|
|
45,601,346 |
|
Diluted |
|
|
45,802,701 |
|
|
45,601,346 |
|
KORU MEDICAL SYSTEMS, INC.
|
||||||||
|
|
|
|
|
|
|
||
|
|
For the Years Ended
|
||||||
|
|
2024 |
2023 |
|||||
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
|
|
Net Loss |
|
$ |
(6,066,633 |
) |
$ |
(13,741,062 |
) |
|
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
|
|
|
|
Stock-based compensation expense and warrant expense |
|
|
2,623,920 |
|
|
2,768,870 |
|
|
Depreciation and amortization |
|
|
888,473 |
|
|
870,390 |
|
|
Loss on disposal of fixed assets |
|
|
16,160 |
|
|
59,807 |
|
|
Deferred income taxes, net of allowance for non-realization of deferred tax asset |
|
|
— |
|
|
3,967,480 |
|
|
Non-cash leasing charges |
|
|
243,394 |
|
|
(21,988 |
) |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
Increase in accounts receivable |
|
|
(1,675,540 |
) |
|
(486,327 |
) |
|
Decrease in inventory |
|
|
677,632 |
|
|
2,923,566 |
|
|
Decrease in other receivables |
|
|
— |
|
|
943,507 |
|
|
Decrease in prepaid expenses and other assets |
|
|
220,133 |
|
|
242,599 |
|
|
Increase in accounts payable |
|
|
674,776 |
|
|
(1,416,606 |
) |
|
Increase in accrued payroll and related taxes |
|
|
348,460 |
|
|
(79,458 |
) |
|
Decrease in other liabilities |
|
|
(483,250 |
) |
|
255,183 |
|
|
Increase in accrued expenses |
|
|
2,212,757 |
|
|
(1,178,514 |
) |
|
NET CASH USED IN OPERATING ACTIVITIES |
|
|
(319,718 |
) |
|
(4,892,553 |
) |
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
|
(1,297,427 |
) |
|
(782,949 |
) |
|
Proceeds on disposals of property and equipment |
|
|
8,500 |
|
|
— |
|
|
Purchases of intangible assets |
|
|
(44,115 |
) |
|
(31,648 |
) |
|
NET CASH USED IN INVESTING ACTIVITIES |
|
|
(1,333,042 |
) |
|
(814,597 |
) |
|
|
|
|
|
|
|
|
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
|
|
|
|
Borrowings from insurance finance indebtedness |
|
|
487,516 |
|
|
565,172 |
|
|
Payments on insurance finance indebtedness |
|
|
(530,707 |
) |
|
(684,123 |
) |
|
Payments for taxes related to net share settlement of equity awards |
|
|
(97,379 |
) |
|
— |
|
|
Payments on finance lease liability |
|
|
(107,963 |
) |
|
(99,916 |
) |
|
NET CASH USED IN FINANCING ACTIVITIES |
|
|
(248,533 |
) |
|
(218,867 |
) |
|
|
|
|
|
|
|
|
|
|
NET DECREASE IN CASH AND CASH EQUIVALENTS |
|
|
(1,901,293 |
) |
|
(5,926,017 |
) |
|
CASH AND CASH EQUIVALENTS, BEGINNING OF YEAR |
|
|
11,482,240 |
|
|
17,408,257 |
|
|
CASH AND CASH EQUIVALENTS, END OF YEAR |
|
$ |
9,580,947 |
|
$ |
11,482,240 |
|
|
|
|
|
|
|
|
|
|
|
Supplemental Information |
|
|
|
|
|
|
|
|
Cash paid during the years for: |
|
|
|
|
|
|
|
|
Interest |
|
$ |
71,934 |
|
$ |
50,832 |
|
|
Income taxes |
|
$ |
— |
|
$ |
3,160 |
|
KORU MEDICAL SYSTEMS, INC.
|
||||||||||||||||
A reconciliation of our non-GAAP measures is below: | ||||||||||||||||
|
|
Three Months Ended |
Twelve Months Ended |
|||||||||||||
Reconciliation of GAAP Net (Loss) |
|
December 31, |
December 31, |
|||||||||||||
to Non-GAAP Adjusted EBITDA: |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
GAAP Net Loss |
|
$ |
(1,558,249 |
) |
$ |
(7,466,029 |
) |
$ |
(6,066,632 |
) |
$ |
(13,741,062 |
) |
|||
Tax Benefit |
|
|
(185,542 |
) |
|
(557,654 |
) |
|
(1,078,066 |
) |
|
(2,035,297 |
) |
|||
Allowance for Tax Benefit |
|
|
185,542 |
|
|
6,002,777 |
|
|
1,078,066 |
|
|
6,002,777 |
|
|||
Reorganization Charges |
|
|
|
|
|
329,869 |
|
|
496,255 |
|
|
329,869 |
|
|||
Depreciation and Amortization |
|
|
211,454 |
|
|
228,340 |
|
|
888,473 |
|
|
870,390 |
|
|||
Interest Income, Net |
|
|
(80,459 |
) |
|
(169,230 |
) |
|
(444,642 |
) |
|
(561,328 |
) |
|||
Product Discontinuance |
|
|
|
|
|
280,000 |
|
|
|
|
|
280,000 |
|
|||
Manufacturing Initiative Expense |
|
|
— |
|
|
— |
|
|
— |
|
|
55,361 |
|
|||
Stock-based Compensation Expense |
|
|
699,789 |
|
|
389,256 |
|
|
2,623,920 |
|
|
2,768,869 |
|
|||
Non-GAAP Adjusted EBITDA |
|
$ |
(727,465 |
) |
$ |
(962,671 |
) |
$ |
(2,502,626 |
) |
$ |
(6,030,421 |
) |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||
Weighted average number of common shares |
|
|
45,907,001 |
|
|
45,669,691 |
|
|
45,802,701 |
|
|
45,601,346 |
|
|
|
Three Months Ended |
Twelve Months Ended |
|||||||||||||
Reconciliation of Reported Diluted EPS |
|
December 31, |
December 31, |
|||||||||||||
to Non-GAAP Adjusted Diluted EPS: |
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Reported Diluted Earnings Per Share |
|
$ |
(0.03 |
) |
$ |
(0.16 |
) |
$ |
(0.13 |
) |
$ |
(0.30 |
) |
|||
Tax Benefit |
|
|
|
|
|
(0.01 |
) |
|
|
|
|
(0.04 |
) |
|||
Allowance for Tax Benefit |
|
|
|
|
|
0.13 |
|
|
|
|
|
0.13 |
|
|||
Reorganization Charges |
|
|
|
|
|
0.01 |
|
|
0.01 |
|
|
0.01 |
|
|||
Depreciation and Amortization |
|
|
— |
|
|
— |
|
|
0.02 |
|
|
0.02 |
|
|||
Interest Income, Net |
|
|
— |
|
|
— |
|
|
(0.01 |
) |
|
(0.01 |
) |
|||
Manufacturing Initiative Expense |
|
|
— |
|
|
— |
|
|
— |
|
|
— |
|
|||
Stock-based Compensation Expense |
|
|
0.01 |
|
|
0.01 |
|
|
0.06 |
|
|
0.06 |
|
|||
Non-GAAP Adjusted Diluted Earnings Per Share |
|
$ |
(0.02 |
) |
$ |
(0.02 |
) |
$ |
(0.06 |
) |
$ |
(0.13 |
) |
* |
Numbers presented are rounded to the nearest whole cent |
Allowance for nonrealization of deferred tax assets (DTA). We have excluded the effect of recording a full valuation allowance on our deferred tax assets in the fourth quarter ended 2024 in the amount of
Reorganization Charges. We have excluded the effect of reorganization charges in calculating our non-GAAP measures. In 2024 we incurred severance expenses related to the reorganization of the leadership team, which we would not have otherwise incurred in periods presented as part of continuing operations.
Stock-based Compensation Expense. We have excluded the effect of stock-based compensation expense in calculating our non-GAAP measures. We record non-cash compensation expenses related to grants of equity-based awards for executives, employees, consultants, and directors. Depending upon the size, timing and the terms of the grants, the non-cash compensation expense may vary significantly but is expected to recur in future periods.
Product Discontinuation. We have excluded the effect of disposing of a non-launched inventoried product that has no value in our Core business product portfolio.
View source version on businesswire.com: https://www.businesswire.com/news/home/20250312090501/en/
Investor Contact:
Louisa Smith
investor@korumedical.com
Source: KORU Medical Systems, Inc.