Myomo's Fourth Quarter Financial Results Feature Record Revenue of $12.1 Million
Myomo (NYSE: MYO) reported record Q4 2024 financial results with revenue reaching $12.1 million, up 154% year-over-year. The company achieved its first-ever positive quarterly cash flow from operations of $3.4 million.
Key highlights include:
- Record 220 MyoPro revenue units, up 106%
- Gross margin improved to 71.4%, up 610 basis points
- 233 new MyoPro authorizations and orders, up 27%
- Pipeline grew to 1,389 candidates, up 33%
- Cash position of $24.9 million as of December 31, 2024
For 2025, Myomo projects revenue between $50-53 million, representing 54-63% growth. Q1 2025 revenue is expected to be $9.0-9.5 million, with the company anticipating return to positive quarterly cash flow from operations by Q4 2025.
Myomo (NYSE: MYO) ha riportato risultati finanziari record per il Q4 2024, con ricavi che hanno raggiunto 12,1 milioni di dollari, in aumento del 154% rispetto all'anno precedente. L'azienda ha realizzato il suo primo flusso di cassa operativo positivo trimestrale di 3,4 milioni di dollari.
I punti salienti includono:
- Record di 220 unità di ricavi MyoPro, in aumento del 106%
- Il margine lordo è migliorato al 71,4%, con un incremento di 610 punti base
- 233 nuove autorizzazioni e ordini MyoPro, in aumento del 27%
- Il pipeline è cresciuto fino a 1.389 candidati, con un aumento del 33%
- Posizione di cassa di 24,9 milioni di dollari al 31 dicembre 2024
Per il 2025, Myomo prevede ricavi tra 50-53 milioni di dollari, rappresentando una crescita del 54-63%. Si prevede che i ricavi del Q1 2025 siano tra 9,0 e 9,5 milioni di dollari, con l'azienda che anticipa un ritorno al flusso di cassa operativo positivo entro il Q4 2025.
Myomo (NYSE: MYO) informó resultados financieros récord para el Q4 2024, con ingresos alcanzando 12,1 millones de dólares, un aumento del 154% en comparación con el año anterior. La empresa logró su primer flujo de efectivo operativo trimestral positivo de 3,4 millones de dólares.
Los aspectos más destacados incluyen:
- Récord de 220 unidades de ingresos de MyoPro, un aumento del 106%
- El margen bruto mejoró al 71,4%, un aumento de 610 puntos básicos
- 233 nuevas autorizaciones y pedidos de MyoPro, un aumento del 27%
- La cartera creció a 1,389 candidatos, un aumento del 33%
- Posición de efectivo de 24,9 millones de dólares al 31 de diciembre de 2024
Para 2025, Myomo proyecta ingresos entre 50-53 millones de dólares, lo que representa un crecimiento del 54-63%. Se espera que los ingresos del Q1 2025 sean de entre 9,0 y 9,5 millones de dólares, con la empresa anticipando un regreso al flujo de efectivo operativo positivo para el Q4 2025.
마이오모 (NYSE: MYO)는 2024년 4분기 재무 결과로 1210만 달러의 수익을 기록하며 전년 대비 154% 증가했다고 보고했습니다. 이 회사는 최초로 분기 운영에서 340만 달러의 긍정적인 현금 흐름을 달성했습니다.
주요 하이라이트는 다음과 같습니다:
- 220개의 MyoPro 수익 유닛으로 기록, 106% 증가
- 총 이익률이 71.4%로 개선되어 610 베이시스 포인트 상승
- 233개의 새로운 MyoPro 승인 및 주문, 27% 증가
- 후보 목록이 1389개로 증가, 33% 증가
- 2024년 12월 31일 기준 현금 보유액 2490만 달러
2025년을 위해 마이오모는 5000만~5300만 달러의 수익을 예상하며, 이는 54-63%의 성장률을 나타냅니다. 2025년 1분기 수익은 900만~950만 달러로 예상되며, 회사는 2025년 4분기까지 운영에서 긍정적인 분기 현금 흐름으로 돌아갈 것으로 예상하고 있습니다.
Myomo (NYSE: MYO) a annoncé des résultats financiers record pour le 4e trimestre 2024, avec des revenus atteignant 12,1 millions de dollars, en hausse de 154 % par rapport à l'année précédente. L'entreprise a réalisé son premier flux de trésorerie opérationnel positif trimestriel de 3,4 millions de dollars.
Les points forts incluent:
- Record de 220 unités de revenus MyoPro, en hausse de 106%
- La marge brute s'est améliorée à 71,4%, soit une augmentation de 610 points de base
- 233 nouvelles autorisations et commandes MyoPro, en hausse de 27%
- Le pipeline a augmenté à 1 389 candidats, en hausse de 33%
- Position de trésorerie de 24,9 millions de dollars au 31 décembre 2024
Pour 2025, Myomo prévoit des revenus compris entre 50-53 millions de dollars, représentant une croissance de 54 à 63 %. Les revenus du 1er trimestre 2025 devraient être compris entre 9,0 et 9,5 millions de dollars, l'entreprise anticipant un retour à un flux de trésorerie opérationnel positif d'ici le 4e trimestre 2025.
Myomo (NYSE: MYO) berichtete über Rekordfinanzergebnisse für das 4. Quartal 2024, mit Einnahmen von 12,1 Millionen Dollar, was einem Anstieg von 154 % im Vergleich zum Vorjahr entspricht. Das Unternehmen erzielte erstmals einen positiven operativen Cashflow von 3,4 Millionen Dollar für ein Quartal.
Wichtige Höhepunkte sind:
- Rekord von 220 MyoPro-Umsatzgeräten, ein Anstieg von 106%
- Bruttomarge verbesserte sich auf 71,4%, ein Anstieg von 610 Basispunkten
- 233 neue MyoPro-Autorisierungen und Bestellungen, ein Anstieg von 27%
- Pipeline wuchs auf 1.389 Kandidaten, ein Anstieg von 33%
- Liquiditätsposition von 24,9 Millionen Dollar zum 31. Dezember 2024
Für 2025 prognostiziert Myomo Einnahmen zwischen 50-53 Millionen Dollar, was einem Wachstum von 54-63 % entspricht. Die Einnahmen im 1. Quartal 2025 werden auf 9,0-9,5 Millionen Dollar geschätzt, wobei das Unternehmen einen Rückkehr zum positiven operativen Cashflow bis zum 4. Quartal 2025 erwartet.
- First-ever positive quarterly cash flow from operations of $3.4 million
- Record revenue of $12.1 million, up 154% year-over-year
- Gross margin improved to 71.4%, up 610 basis points
- Record 220 MyoPro revenue units, up 106%
- Strong cash position of $24.9 million
- Cost per pipeline add decreased 46% to $1,224
- First quarter of positive Adjusted EBITDA in company history
- Q1 2025 revenue guidance shows sequential decline to $9.0-9.5 million
- Operating expenses increased 60% in Q4 2024
- Operating loss of $0.2 million in Q4 2024
- Net loss of $0.3 million in Q4 2024
Insights
Myomo just delivered a breakout quarter with
The
With
Despite typical Q1 seasonality, management expects a return to positive quarterly cash flow by Q4 2025, suggesting confidence in their operating model and continued margin expansion.
Generated first-ever positive quarterly cash flow from operations
Received a record 233 MyoPro® authorizations and orders with 657 additions to the pipeline
Introduces 2025 revenue guidance of
Conference call being held today at 4:30pm Eastern time
Financial and operating highlights for the fourth quarter of 2024 include the following (all comparisons are with the fourth quarter of 2023 unless otherwise indicated):
-
Revenue was a record
, up$12.1 million 154% ; -
Revenue units were a record 220, up
106% ; -
Positive cash flow from operations of
; excluding net proceeds from the Company's equity offering in December 2024 and including capital expenditures, free cash flow was$3.4 million .$2.5 million -
Orders and insurance authorizations were received for a record 233 MyoPro units, up
27% ; -
Backlog, which represents insurance authorizations and orders received but not yet converted to revenue, was 272 units as of December 31, 2024, up
18% ; -
A record 657 new candidates were added to the patient pipeline, up
72% ; -
There were 1,389 MyoPro candidates in the patient pipeline as of December 31, 2024, up
33% ; -
Gross margin was
71.4% , up 610 basis points; -
Cost per pipeline add was
, down$1,224 46% ; and -
Trained nearly 160 certified prosthetist orthotists ("CPO's) in 2024 to provide the MyoPro to their patients;
U.S. orthotics and prosthetics ("O&P") channel revenue was , up$0.6 million 94% sequentially.
Management Commentary
“Our success in the fourth quarter is the culmination of a transformational year for Myomo, as quarterly revenue surpassed
Financial Results
|
For the Three Months Ended
|
|
Period-
|
|
For the Year Ended
|
|
Period-
|
|
||||||||||||||||
|
2024 |
|
2023 |
|
$ |
|
% |
|
2024 |
|
2023 |
|
$ |
|
% |
|
||||||||
Product revenue |
$ |
12,068,456 |
|
$ |
4,756,383 |
|
$ |
7,312,073 |
|
|
154 |
% |
$ |
32,551,199 |
|
$ |
17,476,238 |
|
$ |
15,074,961 |
|
|
86 |
% |
License revenue |
|
- |
|
|
- |
|
|
- |
|
- |
|
|
- |
|
|
1,764,920 |
|
|
(1,764,920 |
) |
|
(100 |
) |
|
Total revenue |
|
12,068,456 |
|
|
4,756,383 |
|
|
7,312,073 |
|
|
154 |
|
|
32,551,199 |
|
|
19,241,158 |
|
|
13,310,041 |
|
|
69 |
|
Cost of revenue |
|
3,453,224 |
|
|
1,651,505 |
|
|
1,801,719 |
|
|
109 |
|
|
9,365,856 |
|
|
6,058,775 |
|
|
3,307,081 |
|
|
55 |
|
Gross profit |
$ |
8,615,232 |
|
$ |
3,104,878 |
|
$ |
5,510,354 |
|
|
177 |
% |
$ |
23,185,343 |
|
$ |
13,182,383 |
|
$ |
10,002,960 |
|
|
76 |
% |
Gross margin |
|
71.4 |
% |
|
65.3 |
% |
|
|
|
6.1 |
% |
|
71.2 |
% |
|
68.5 |
% |
|
|
|
2.7 |
% |
Revenue for the fourth quarter of 2024 was
Gross margin for the fourth quarter of 2024 was
Operating expenses for the fourth quarter of 2024 were
Operating loss for the fourth quarter of 2024 was
Adjusted EBITDA for the fourth quarter of 2024 was
Full Year Financial Results
Revenue for the year ended December 31, 2024 was
Operations Update
The MyoPro patient pipeline was 1,389 patients as of December 31, 2024, compared with 1,042 patients as of December 31, 2023, an increase of
Cash Position
Cash, cash equivalents and short-term investments as of December 31, 2024 were
Business Outlook
"Our investments in support of growth in the direct billing channel during the first half of 2025 are expected to result in accelerating revenue growth during the second half of the year," added Mr. Gudonis. "We expect typical seasonality in the first quarter, with expected revenue in the range of
Conference Call and Webcast
Myomo will hold a conference call today at 4:30 p.m. Eastern time to discuss these results and answer questions. Participants are encouraged to pre-register for the call at this link. Callers who pre-register will receive a conference passcode and unique PIN to gain immediate access to the call and bypass the live operator. Participants may pre-register at any time up to and after the start of the call. Those unable to pre-register may participate by dialing 844-707-6932 (
A replay of the webcast will be available beginning approximately one hour after the completion of the live conference call at http://ir.myomo.com/. A dial-in replay of the call will be available until March 24, 2025 at 877-344-7529 (
Non-GAAP Financial Measures
Myomo is providing financial information that has not been prepared in accordance with generally accepted accounting principles in
About Myomo
Myomo, Inc. is a wearable medical robotics company that offers improved arm and hand function for those suffering from neurological disorders and upper-limb paralysis. Myomo develops and markets the MyoPro product line. MyoPro is a powered upper-limb orthosis designed to support the arm and restore function to the weakened or paralyzed arms of certain patients suffering from CVA stroke, brachial plexus injury, traumatic brain or spinal cord injury or other neuromuscular disease or injury. It is currently the only marketed device that, sensing a patient’s own EMG signals through non-invasive sensors on the arm, can restore an individual’s ability to perform activities of daily living, including feeding themselves, carrying objects and doing household tasks. Many are able to return to work, live independently and reduce their cost of care. Myomo is headquartered in
Forward-Looking Statements
This press release contains forward-looking statements regarding the Company’s future business expectations, including expectations for first quarter and full year 2025 revenue, as well as an expectation of returning to positive cash flows from operations by the fourth quarter of 2025, which are subject to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. These forward-looking statements are only predictions and may differ materially from actual results due to a variety of factors.
These factors include, among other things:
- our ability to obtain sufficient reimbursement from third-party payers for our products;
- our ability to scale the business to return to positive cash flow from operations on a quarterly basis by the fourth quarter of 2025;
- our revenue concentration with Medicare and with a particular insurance payer as a result of focusing our efforts on patients with insurers who have previously reimbursed for the MyoPro;
- our ability to continue normal operations and patient interactions without supply chain disruption in order to deliver and fit our custom-fabricated devices;
- our marketing and commercialization efforts;
- our dependence upon external sources for the financing of our operations, to the extent that we do not achieve or maintain cash flow breakeven;
- our ability to obtain and maintain our strategic collaborations and to realize the intended results of such collaborations;
- our ability to effectively execute our business plan and scale up our operations;
- our ability to remediate the material weakness in our internal control over financial reporting;
- our expectations as to our product development programs, including improving our existing products and developing new products;
- our ability to maintain and grow our reputation and to achieve and maintain the market acceptance of our products;
- our expectations as to our clinical research program and clinical results;
- our ability to maintain adequate protection of our intellectual property and to avoid violation of the intellectual property rights of others;
- our ability to gain and maintain regulatory approvals;
- our ability to compete and succeed in a highly competitive and evolving industry; and
- general market, economic, environmental and social factors that may affect the evaluation, fitting, delivery and sale of our products to patients.
More information about these and other factors that potentially could affect our financial results is included in Myomo’s filings with the Securities and Exchange Commission, including those contained in the risk factors section of the Company’s annual report on Form 10-K, quarterly reports on Form 10-Q and other filings with the Commission. The Company cautions readers not to place undue reliance on any such forward-looking statements, which speak only as of the date made. Although the forward-looking statements in this release of financial information are based on our beliefs, assumptions and expectations, taking into account all information currently available to us, we cannot guarantee future transactions, results, performance, achievements or outcomes. No assurance can be made to any investor by anyone that the expectations reflected in our forward-looking statements will be attained, or that deviations from them will not be material or adverse. The Company disclaims any obligation subsequently to revise any forward-looking statements to reflect events or circumstances after the date of such statements or to reflect the occurrence of anticipated or unanticipated events.
(Tables follow) MYOMO, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
December 31, |
|
|
December 31, |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
|
|
(unaudited) |
|
|
|
|
|
|
|
|||||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Product revenue |
|
$ |
12,068,456 |
|
|
$ |
4,756,383 |
|
|
$ |
32,551,199 |
|
|
$ |
17,476,238 |
|
License revenue |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,764,920 |
|
|
|
|
12,068,456 |
|
|
|
4,756,383 |
|
|
|
32,551,199 |
|
|
|
19,241,158 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cost of revenue |
|
|
3,453,224 |
|
|
|
1,651,505 |
|
|
|
9,365,856 |
|
|
|
6,058,775 |
|
Gross profit |
|
|
8,615,232 |
|
|
|
3,104,878 |
|
|
|
23,185,343 |
|
|
|
13,182,383 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Research and development |
|
|
1,559,704 |
|
|
|
878,006 |
|
|
|
4,772,013 |
|
|
|
2,636,487 |
|
Selling, clinical, and marketing |
|
|
3,696,748 |
|
|
|
2,353,120 |
|
|
|
12,236,910 |
|
|
|
9,042,698 |
|
General and administrative |
|
|
3,604,094 |
|
|
|
2,306,929 |
|
|
|
12,383,118 |
|
|
|
9,734,747 |
|
|
|
|
8,860,546 |
|
|
|
5,538,055 |
|
|
|
29,392,041 |
|
|
|
21,413,932 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Loss from operations |
|
|
(245,314 |
) |
|
|
(2,433,177 |
) |
|
|
(6,206,698 |
) |
|
|
(8,231,549 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Other (income) expense |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest income, net |
|
|
(70,031 |
) |
|
|
(113,533 |
) |
|
|
(388,586 |
) |
|
|
(410,274 |
) |
Other (income) expense, net |
|
|
- |
|
|
|
- |
|
|
|
- |
|
|
|
785 |
|
Loss on equity investment |
|
|
- |
|
|
|
69,662 |
|
|
|
- |
|
|
|
169,503 |
|
|
|
|
(70,031 |
) |
|
|
(43,871 |
) |
|
|
(388,586 |
) |
|
|
(239,986 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Loss before income taxes |
|
|
(175,283 |
) |
|
|
(2,389,306 |
) |
|
|
(5,818,112 |
) |
|
|
(7,991,563 |
) |
Income tax expense (benefit) |
|
|
84,798 |
|
|
|
70,798 |
|
|
|
365,617 |
|
|
|
156,002 |
|
Net loss |
|
$ |
(260,081 |
) |
|
$ |
(2,460,104 |
) |
|
$ |
(6,183,729 |
) |
|
$ |
(8,147,565 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Weighted average number of common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic and diluted |
|
|
38,905,739 |
|
|
|
35,182,105 |
|
|
|
37,758,837 |
|
|
|
29,499,340 |
|
Net loss per share attributable to common stockholders |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Basic and diluted |
|
$ |
(0.01 |
) |
|
$ |
(0.07 |
) |
|
$ |
(0.16 |
) |
|
$ |
(0.28 |
) |
MYOMO, INC. CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||||
|
|
December 31, |
|
|||||
|
|
2024 |
|
|
2023 |
|
||
ASSETS |
|
|
|
|
|
|
||
Current Assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
24,372,373 |
|
|
$ |
6,871,306 |
|
Short-term investments |
|
|
492,990 |
|
|
|
1,994,662 |
|
Accounts receivable, net |
|
|
3,825,291 |
|
|
|
2,382,658 |
|
Inventories, net |
|
|
3,165,965 |
|
|
|
1,803,507 |
|
Prepaid expenses and other current assets |
|
|
933,377 |
|
|
|
598,850 |
|
Total Current Assets |
|
|
32,789,996 |
|
|
|
13,650,983 |
|
Restricted cash |
|
|
375,000 |
|
|
|
— |
|
Operating lease assets with right of use, net |
|
|
7,584,663 |
|
|
|
663,554 |
|
Equipment, net |
|
|
1,330,008 |
|
|
|
175,794 |
|
Other assets |
|
|
164,412 |
|
|
|
91,237 |
|
Total Assets |
|
$ |
42,244,079 |
|
|
$ |
14,581,568 |
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
||
Current Liabilities: |
|
|
|
|
|
|
||
Accounts payable and accrued expenses |
|
|
9,021,817 |
|
|
|
4,885,944 |
|
Current operating lease liability |
|
|
748,021 |
|
|
|
486,143 |
|
Income taxes payable |
|
|
318,885 |
|
|
|
96,461 |
|
Deferred revenue |
|
|
83,115 |
|
|
|
8,510 |
|
Total Current Liabilities |
|
|
10,171,838 |
|
|
|
5,477,058 |
|
Non-current operating lease liability, net of current |
|
|
7,358,184 |
|
|
|
115,160 |
|
Total Liabilities |
|
|
17,530,022 |
|
|
|
5,592,218 |
|
Commitments and Contingencies |
|
|
— |
|
|
|
— |
|
Stockholders’ Equity: |
|
|
|
|
|
|
||
Preferred stock |
|
|
— |
|
|
|
— |
|
Common stock |
|
|
3,439 |
|
|
|
2,715 |
|
Additional paid-in capital |
|
|
127,846,026 |
|
|
|
105,840,239 |
|
Accumulated other comprehensive (loss) income |
|
|
(14,406 |
) |
|
|
83,669 |
|
Accumulated deficit |
|
|
(103,114,538 |
) |
|
|
(96,930,809 |
) |
Treasury stock, at cost |
|
|
(6,464 |
) |
|
|
(6,464 |
) |
Total Stockholders’ Equity |
|
|
24,714,057 |
|
|
|
8,989,350 |
|
Total Liabilities and Stockholders’ Equity |
|
$ |
42,244,079 |
|
|
$ |
14,581,568 |
|
MYOMO, INC. CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
For the Year Ended December 31, |
|
2024 |
|
|
2023 |
|
||
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
|
|
||
Net loss |
|
$ |
(6,183,729 |
) |
|
$ |
(8,147,565 |
) |
Adjustments to reconcile net loss to net cash used in operations: |
|
|
|
|
|
|
||
Depreciation |
|
|
205,910 |
|
|
|
164,306 |
|
Stock-based compensation |
|
|
874,438 |
|
|
|
1,115,602 |
|
Accretion of discount on short-term investments |
|
|
(118,598 |
) |
|
|
(110,788 |
) |
Bad debt expense |
|
|
43,657 |
|
|
|
28,401 |
|
Amortization of right-of-use assets |
|
|
571,061 |
|
|
|
353,375 |
|
Loss on equity investment |
|
|
— |
|
|
|
169,503 |
|
Amortization of deferred offering cost |
|
|
41,552 |
|
|
|
— |
|
Other non-cash charges |
|
|
16,020 |
|
|
|
(38,809 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
||
Accounts receivable |
|
|
(1,559,604 |
) |
|
|
(495,599 |
) |
Inventories |
|
|
(1,395,042 |
) |
|
|
(384,781 |
) |
Prepaid expenses and other current assets |
|
|
(887,525 |
) |
|
|
(115,523 |
) |
Other assets |
|
|
84,773 |
|
|
|
19,797 |
|
Accounts payable and accrued expenses |
|
|
4,693,127 |
|
|
|
1,790,133 |
|
Operating lease liabilities |
|
|
(503,543 |
) |
|
|
(460,790 |
) |
Deferred revenue |
|
|
74,604 |
|
|
|
(12,642 |
) |
Other liabilities |
|
|
236,721 |
|
|
|
(47,384 |
) |
Tenent improvement allowance |
|
|
516,274 |
|
|
|
— |
|
Net cash used in operating activities |
|
|
(3,289,904 |
) |
|
|
(6,172,764 |
) |
CASH PROVIDED BY (USED IN) INVESTING ACTIVITIES |
|
|
259,981 |
|
|
|
(2,029,565 |
) |
CASH PROVIDED BY FINANCING ACTIVITIES |
|
|
20,932,429 |
|
|
|
9,713,457 |
|
Effect of foreign exchange rate changes on cash |
|
|
(26,439 |
) |
|
|
14,211 |
|
|
|
|
|
|
|
|
||
Net increase in cash, cash equivalents and restricted cash |
|
|
17,876,067 |
|
|
|
1,525,339 |
|
|
|
|
|
|
|
|
||
Cash, cash equivalents and restricted cash, beginning of period |
|
|
6,871,306 |
|
|
|
5,345,967 |
|
|
|
|
|
|
|
|
||
Cash, cash equivalents and restricted cash, end of period |
|
$ |
24,747,373 |
|
|
$ |
6,871,306 |
|
MYOMO, INC. RECONCILIATION OF GAAP NET LOSS TO ADJUSTED EBITDA (unaudited) |
||||||||||||||||
|
|
For the Three Months Ended
|
|
|
For the Year Ended
|
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||
GAAP net loss |
|
$ |
(260,081 |
) |
|
$ |
(2,460,104 |
) |
|
$ |
(6,183,729 |
) |
|
$ |
(8,147,565 |
) |
Adjustments to reconcile to Adjusted
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Interest income, net |
|
|
(70,031 |
) |
|
|
(113,533 |
) |
|
|
(388,586 |
) |
|
|
(410,274 |
) |
Depreciation expense |
|
|
91,565 |
|
|
|
27,890 |
|
|
|
205,910 |
|
|
|
164,306 |
|
Stock-based compensation |
|
|
321,858 |
|
|
|
334,120 |
|
|
|
874,438 |
|
|
|
1,115,602 |
|
Loss on investment in minority interest |
|
|
— |
|
|
|
69,662 |
|
|
|
— |
|
|
|
169,503 |
|
Income tax expense |
|
|
84,798 |
|
|
|
70,798 |
|
|
|
365,617 |
|
|
|
156,002 |
|
Adjusted EBITDA |
|
$ |
168,109 |
|
|
$ |
(2,071,167 |
) |
|
$ |
(5,126,350 |
) |
|
$ |
(6,952,426 |
) |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250310436197/en/
Myomo:
ir@myomo.com
Alliance Advisors IR:
Tirth T. Patel
tpatel@allianceadvisors.com
212-201-6614
Source: Myomo, Inc.