STOCK TITAN

Myomo's Fourth Quarter Financial Results Feature Record Revenue of $12.1 Million

Rhea-AI Impact
(Moderate)
Rhea-AI Sentiment
(Neutral)
Tags

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.

Positive
  • 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
Negative
  • 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 $12.1 million in Q4 revenue, marking a 154% year-over-year increase and demonstrating powerful growth acceleration. What's truly significant is the company's achievement of positive quarterly cash flow from operations of $3.4 million for the first time in its history, alongside positive Adjusted EBITDA of $0.2 million. This inflection point signals a potential transition from growth-at-all-costs to sustainable profitability.

The 71.4% gross margin (up 610 basis points) highlights improving operational efficiency and pricing power, while the 46% reduction in customer acquisition costs (to $1,224 per pipeline add) demonstrates marketing effectiveness. Unit economics are clearly improving with average selling prices up 23% to $54,900.

With $24.9 million in cash following their December offering, Myomo has sufficient runway to pursue their $50-53 million 2025 revenue target (54-63% growth). The 272-unit backlog provides excellent revenue visibility for early 2025, while the 33% growth in patient pipeline to 1,389 candidates establishes a solid foundation for sustained growth. Medicare Part B patients now represent 57% of revenue, showing successful penetration of this reimbursement channel.

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 $50 million to $53 million

Conference call being held today at 4:30pm Eastern time

BURLINGTON, Mass.--(BUSINESS WIRE)-- Myomo, Inc. (NYSE American: MYO) (“Myomo” or the “Company”), a wearable medical robotics company that offers increased functionality for those suffering from neurological disorders and upper-limb paralysis, today reported financial results for the three months and year ended December 31, 2024.

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 $12.1 million, up 154%;
  • Revenue units were a record 220, up 106%;
  • Positive cash flow from operations of $3.4 million; excluding net proceeds from the Company's equity offering in December 2024 and including capital expenditures, free cash flow was $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 $1,224, down 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 $0.6 million, up 94% sequentially.

Management Commentary

“Our success in the fourth quarter is the culmination of a transformational year for Myomo, as quarterly revenue surpassed $12 million, with double the unit volume compared to the prior year period and generating positive quarterly cash flows. I'm proud of our team achieving, and in many cases exceeding, the ambitious objectives we set for ourselves at the beginning of the year. We rapidly scaled our operations to serve the Medicare Part B population that is medically eligible to receive a MyoPro. We exited the year in the best position we've been in, and our objective is to repeat our success from this year in 2025," said Paul R. Gudonis, Myomo's Chairman and Chief Executive Officer.

Financial Results

 

For the Three Months Ended
December 31,

 

Period-
to-Period
Change

 

For the Year Ended
December 31,

 

Period-
to-Period
Change

 

 

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 $12.1 million, up 154% compared with the fourth quarter of 2023, driven by growth in revenue units and by a higher average selling price ("ASP"). Myomo recognized revenue on a record 220 MyoPro units in the fourth quarter of 2024, up 106% over the same quarter a year ago. ASP was approximately $54,900 in the fourth quarter, up 23%. Revenue from patients with Medicare Part B represented 57% of fourth quarter revenue.

Gross margin for the fourth quarter of 2024 was 71.4%, compared with 65.3% for the fourth quarter of 2023. The increase was driven primarily by a higher ASP and higher fixed overhead absorbed into inventory.

Operating expenses for the fourth quarter of 2024 were $8.9 million, an increase of 60% compared with the fourth quarter of 2023. The increase was driven primarily by higher payroll expense due and incentive compensation accruals and higher headcount to support the Company's engineering efforts, as well as the addition of field clinical and reimbursement personnel necessary to meet revenue growth objectives in 2024 and beyond. Advertising costs of $0.8 million were down 6% over the fourth quarter of 2023. Cost per pipeline add was $1,224, a decrease of 46% compared with the fourth quarter of 2023.

Operating loss for the fourth quarter of 2024 was $0.2 million, compared with $2.4 million for the fourth quarter of 2023. Net loss for the fourth quarter of 2024 was $0.3 million, or $0.01 per share, compared with a net loss of $2.5 million, or $0.07 per share, for the fourth quarter of 2023.

Adjusted EBITDA for the fourth quarter of 2024 was $0.2 million, the first quarter of positive Adjusted EBITDA in the Company's history. This compares with Adjusted EBITDA of $(2.1) million for the fourth quarter of 2023. A reconciliation of GAAP net loss to this non-GAAP financial measure appears below.

Full Year Financial Results

Revenue for the year ended December 31, 2024 was $32.6 million, up 69% compared with the same period a year ago. Product revenue increased 86% compared with 2023. Gross margin was 71.1% compared with 68.5% for 2023, which includes license revenue from the joint venture in China. Excluding license revenue, gross margin on product revenue in 2023 was 65.3%. Operating expenses for 2024 were $29.4 million, an increase of 37% compared with a year ago. Operating loss in 2024 was $6.2 million, compared with an operating loss of $8.2 million in 2023. Net loss in 2024 was $6.2 million, or $0.16 per share, compared with a net loss of $8.1 million, or $0.28 per share, for 2023. Adjusted EBITDA for 2024 was $(5.1) million, compared with $(7.0) million in 2023.

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 33%. A record 657 patients were added to the pipeline during the fourth quarter of 2024, an increase of 72% compared with the same period a year ago. The Company generated a record 233 authorizations and orders in the fourth quarter of 2024, an increase of 27% compared with the same period a year ago. Backlog was 272 patients as of December 31, 2024, an increase of 18% compared with backlog at December 31, 2023.

Cash Position

Cash, cash equivalents and short-term investments as of December 31, 2024 were $24.9 million. Excluding net proceeds from the Company's equity offering in December 2024 of approximately $15.8 million, cash increased by approximately $2.4 million compared with the third quarter of 2024. Cash provided by operating activities was $3.4 million for the fourth quarter of 2024, the first positive quarterly cash flow from operations in the Company's history, compared with cash used in operations of $2.4 million for the fourth quarter of 2023.

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 $9.0 million to $9.5 million. Revenue for the year is expected to be in the range of $50 million to $53 million, an increase of 54% to 63% compared with 2024" continued Mr. Gudonis. "Our objective is to continue our solid execution and scale the business to the point that we return to positive cash flow from operations on a quarterly basis by the fourth quarter of 2025."

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 (U.S.) or 412-317-9250 (International). A webcast of the call will also be available at Myomo’s Investor Relations page at http://ir.myomo.com/.

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 (U.S. toll-free), 855-669-9658 (Canada toll-free) or 412-317-0088 (International), with passcode 6665274.

Non-GAAP Financial Measures

Myomo is providing financial information that has not been prepared in accordance with generally accepted accounting principles in the United States, or GAAP. This information includes Adjusted EBITDA. This non-GAAP financial measure is not in accordance with, or an alternative for, GAAP and may be different from similar non-GAAP financial measures used by other companies. Myomo believes the use of this non-GAAP financial measure provides supplementary information for investors to use in evaluating operating performance and in comparing Myomo’s financial measures with other companies in its industry, many of which present similar non-GAAP financial measures. Adjusted EBITDA is EBITDA adjusted for stock-based compensation expense and loss on equity investment. This non-GAAP financial measure is not meant to be considered superior to or a substitute for results of operations prepared in accordance with GAAP, and should be viewed in conjunction with GAAP financial measures. Investors are encouraged to review the reconciliation of this non-GAAP measure to its most directly comparable GAAP financial measure. A reconciliation of GAAP to the non-GAAP financial measures has been provided in the tables included as part of this press release.

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 Burlington, Massachusetts, with sales and clinical professionals across the U.S. and representatives internationally. For more information, please visit www.myomo.com.

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
December 31,

 

 

For the Year Ended
December 31,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

GAAP net loss

 

$

(260,081

)

 

$

(2,460,104

)

 

$

(6,183,729

)

 

$

(8,147,565

)

Adjustments to reconcile to Adjusted
EBITDA:

 

 

 

 

 

 

 

 

 

 

 

 

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

)

 

Myomo:

ir@myomo.com



Alliance Advisors IR:

Tirth T. Patel

tpatel@allianceadvisors.com

212-201-6614

Source: Myomo, Inc.

FAQ

What was Myomo's (MYO) revenue growth in Q4 2024?

Myomo's Q4 2024 revenue grew 154% to $12.1 million, with 220 MyoPro units delivered.

How many MyoPro authorizations and orders did MYO receive in Q4 2024?

Myomo received 233 MyoPro authorizations and orders in Q4 2024, a 27% increase year-over-year.

What is Myomo's (MYO) revenue guidance for 2025?

Myomo expects 2025 revenue between $50-53 million, representing 54-63% growth compared to 2024.

What was MYO's cash flow performance in Q4 2024?

Myomo achieved its first-ever positive quarterly cash flow from operations of $3.4 million in Q4 2024.

How much did Myomo's (MYO) patient pipeline grow in Q4 2024?

Myomo added 657 new candidates to its pipeline in Q4 2024, growing total pipeline to 1,389 patients, up 33% year-over-year.
Myomo

NYSE:MYO

MYO Rankings

MYO Latest News

MYO Stock Data

165.89M
30.54M
5.14%
59.2%
2.28%
Medical Devices
Orthopedic, Prosthetic & Surgical Appliances & Supplies
Link
United States
BOSTON