Rockwell Medical Announces Fourth Quarter and Full-Year 2024 Financial and Operational Results
Rockwell Medical (RMTI) reported record financial results for Q4 and full-year 2024, achieving profitability on an adjusted EBITDA basis for the first time. The company generated record net sales of $101.5 million in 2024, up 21% from 2023, and record gross profit of $17.5 million, a 101% increase year-over-year.
Q4 2024 highlights include net sales of $24.7 million (12% increase), gross profit of $3.6 million (27% increase), and adjusted EBITDA of $1.4 million (156% improvement). The company ended 2024 with $21.6 million in cash and equivalents.
However, Rockwell's largest customer will transition to another supplier by mid-2025, potentially resulting in a loss of approximately $34 million in revenue. The company is implementing expense reductions and exploring new opportunities, including the launch of a single-use bicarbonate cartridge targeting a $100 million market opportunity.
Rockwell Medical (RMTI) ha riportato risultati finanziari record per il quarto trimestre e per l'intero anno 2024, raggiungendo per la prima volta la redditività su base EBITDA rettificato. L'azienda ha generato vendite nette record di 101,5 milioni di dollari nel 2024, con un aumento del 21% rispetto al 2023, e un profitto lordo record di 17,5 milioni di dollari, con un incremento del 101% anno su anno.
I punti salienti del quarto trimestre 2024 includono vendite nette di 24,7 milioni di dollari (aumento del 12%), profitto lordo di 3,6 milioni di dollari (aumento del 27%) e EBITDA rettificato di 1,4 milioni di dollari (miglioramento del 156%). L'azienda ha concluso il 2024 con 21,6 milioni di dollari in cassa e equivalenti.
Tuttavia, il più grande cliente di Rockwell passerà a un altro fornitore entro la metà del 2025, con la possibilità di una perdita di circa 34 milioni di dollari in ricavi. L'azienda sta implementando riduzioni dei costi ed esplorando nuove opportunità, inclusa l'introduzione di una cartuccia di bicarbonato monouso mirata a un'opportunità di mercato di 100 milioni di dollari.
Rockwell Medical (RMTI) reportó resultados financieros récord para el cuarto trimestre y el año completo 2024, logrando rentabilidad en base a EBITDA ajustado por primera vez. La compañía generó ventas netas récord de 101,5 millones de dólares en 2024, un aumento del 21% respecto a 2023, y un beneficio bruto récord de 17,5 millones de dólares, un incremento del 101% interanual.
Los aspectos destacados del cuarto trimestre de 2024 incluyen ventas netas de 24,7 millones de dólares (aumento del 12%), beneficio bruto de 3,6 millones de dólares (aumento del 27%) y EBITDA ajustado de 1,4 millones de dólares (mejora del 156%). La empresa terminó 2024 con 21,6 millones de dólares en efectivo y equivalentes.
No obstante, el mayor cliente de Rockwell cambiará a otro proveedor a mediados de 2025, lo que podría resultar en una pérdida de aproximadamente 34 millones de dólares en ingresos. La empresa está implementando reducciones de gastos y explorando nuevas oportunidades, incluida el lanzamiento de un cartucho de bicarbonato desechable dirigido a una oportunidad de mercado de 100 millones de dólares.
록웰 메디컬 (RMTI)는 2024년 4분기 및 연간 실적에서 기록적인 재무 결과를 보고하며, 조정된 EBITDA 기준으로 처음으로 수익성을 달성했습니다. 회사는 2024년에 1억 1500만 달러의 기록적인 순매출을 올렸으며, 이는 2023년 대비 21% 증가한 수치입니다. 또한 1750만 달러의 기록적인 총 이익을 기록하여 전년 대비 101% 증가했습니다.
2024년 4분기의 주요 내용으로는 2470만 달러의 순매출(12% 증가), 360만 달러의 총 이익(27% 증가), 140만 달러의 조정 EBITDA(156% 개선)가 있습니다. 회사는 2024년을 2160만 달러의 현금 및 현금성 자산으로 마감했습니다.
하지만 록웰의 최대 고객은 2025년 중반까지 다른 공급업체로 전환할 예정이며, 이로 인해 약 3400만 달러의 수익 손실이 발생할 가능성이 있습니다. 회사는 비용 절감을 시행하고 있으며, 1억 달러 규모의 시장 기회를 목표로 하는 일회용 중탄산염 카트리지 출시를 포함한 새로운 기회를 모색하고 있습니다.
Rockwell Medical (RMTI) a annoncé des résultats financiers records pour le quatrième trimestre et l'année complète 2024, atteignant pour la première fois la rentabilité sur une base d'EBITDA ajusté. L'entreprise a généré des ventes nettes record de 101,5 millions de dollars en 2024, soit une augmentation de 21 % par rapport à 2023, et un bénéfice brut record de 17,5 millions de dollars, soit une augmentation de 101 % d'une année sur l'autre.
Les faits marquants du quatrième trimestre 2024 incluent des ventes nettes de 24,7 millions de dollars (augmentation de 12 %), un bénéfice brut de 3,6 millions de dollars (augmentation de 27 %) et un EBITDA ajusté de 1,4 million de dollars (amélioration de 156 %). L'entreprise a terminé 2024 avec 21,6 millions de dollars en liquidités et équivalents.
Cependant, le plus grand client de Rockwell passera à un autre fournisseur d'ici la mi-2025, ce qui pourrait entraîner une perte d'environ 34 millions de dollars de revenus. L'entreprise met en œuvre des réductions de coûts et explore de nouvelles opportunités, y compris le lancement d'une cartouche de bicarbonate à usage unique ciblant une opportunité de marché de 100 millions de dollars.
Rockwell Medical (RMTI) hat für das vierte Quartal und das Gesamtjahr 2024 Rekordergebnisse gemeldet und erstmals eine Rentabilität auf Basis von bereinigtem EBITDA erreicht. Das Unternehmen erzielte rekordverdächtige Nettoumsätze von 101,5 Millionen Dollar im Jahr 2024, was einem Anstieg von 21% im Vergleich zu 2023 entspricht, und einen rekordverdächtigen Bruttogewinn von 17,5 Millionen Dollar, was einem Anstieg von 101% im Jahresvergleich entspricht.
Die Höhepunkte des vierten Quartals 2024 umfassen Nettoumsätze von 24,7 Millionen Dollar (12% Anstieg), Bruttogewinn von 3,6 Millionen Dollar (27% Anstieg) und bereinigtes EBITDA von 1,4 Millionen Dollar (156% Verbesserung). Das Unternehmen schloss das Jahr 2024 mit 21,6 Millionen Dollar in bar und liquiden Mitteln ab.
Allerdings wird der größte Kunde von Rockwell bis Mitte 2025 zu einem anderen Anbieter wechseln, was voraussichtlich zu einem Verlust von etwa 34 Millionen Dollar an Einnahmen führen könnte. Das Unternehmen implementiert Kostensenkungen und erkundet neue Möglichkeiten, einschließlich der Einführung einer Einweg-Bicarbonatpatrone, die auf eine Marktchance von 100 Millionen Dollar abzielt.
- First-time profitability achieved on adjusted EBITDA basis in 2024
- Record net sales of $101.5M in 2024, up 21% YoY
- Record gross profit of $17.5M in 2024, up 101% YoY
- Gross margin improved to 17% in 2024 from 10% in 2023
- Cash position increased to $21.6M from $18.3M in Q3 2024
- 94% improvement in net loss to $0.5M in 2024 from $8.4M in 2023
- Expected loss of $34M in revenue due to largest customer transitioning away by mid-2025
- Company implementing expense reductions to address revenue decline
- Still operating at a net loss despite improvements ($0.5M loss in 2024)
- 2025 described as a 'transition year' due to customer base changes
Insights
Rockwell Medical's Q4 and full-year 2024 results reveal significant financial improvements despite looming customer challenges. The company achieved profitability on an adjusted EBITDA basis for the first time in its history, generating
However, this growth trajectory faces a critical test in 2025. The company has disclosed that its largest customer is transitioning away by mid-2025, representing an approximate
The financial fundamentals show improving operational efficiency with net loss narrowing to just
The key question for investors is whether Rockwell's diversification strategy and cost-cutting measures can sufficiently offset the significant revenue loss from its departing major customer while maintaining the profitability trajectory established in 2024.
Rockwell Medical's positioning within the hemodialysis market reveals both strengths and vulnerabilities. As the largest supplier of liquid bicarbonate concentrates and second-largest supplier of acid and dry bicarbonate concentrates in the US, the company has established a solid foundation in a critical healthcare segment. The company's strategic focus on distribution capabilities and customer service has enabled it to secure multiple new distribution agreements throughout 2024, including contracts with a leading US at-home dialysis manufacturer, the world's leading dialysis provider, and international expansion with Nephro Group in the Philippines.
The February 2025 addition of a single-use bicarbonate cartridge represents a strategic pivot into what the company identifies as one of the fastest-growing segments within the hemodialysis concentrates market. This product diversification addresses evolving clinician preferences for disposable components that reduce contamination risks and simplify workflows. The company estimates this segment alone represents a
The impending loss of their largest customer creates significant disruption but also demonstrates the inherent risks of customer concentration in healthcare supply chains. The company's ability to target 14.5 million gallons of potential available business within its existing distribution footprint provides a potential recovery pathway, though replacing such a significant customer will require time and additional investments in business development.
The hemodialysis market fundamentals remain stable as treatment is non-discretionary for end-stage renal disease patients, providing Rockwell a relatively consistent demand environment for its core products despite customer transitions. The key challenge will be maintaining manufacturing efficiency and margins with reduced volume while securing replacement customers.
- Achieves profitability on an adjusted EBITDA basis for the full-year 2024, the first time in the Company's history.
-
Reports record gross profit for the third year in a row, generating
in 2024, a$17.5 million 101% increase over 2023. -
Reports record net sales for the third year in a row, generating
in 2024, a$101.5 million 21% increase over 2023. Net sales for the fourth quarter of 2024 were , a$24.7 million 12% increase over the same period in 2023.
"In 2024, we were successful in accomplishing our objectives to achieve profitability for the full-year on an adjusted EBITDA basis, generate over
FOURTH QUARTER AND FULL-YEAR 2024 FINANCIAL HIGHLIGHTS
Net Sales
-
Net sales for the three months ended December 31, 2024 were
, representing a$24.7 million 12% increase over net sales of for the same period in 2023. Net sales for both periods consisted solely of concentrates product sales.$22.1 million -
Net sales for the twelve months ended December 31, 2024 were
, representing a$101.5 million 21% increase over for the same period in 2023. Net product sales for the twelve months ended December 31, 2024 were$83.6 million , representing a$101.4 million 27% increase over net product sales of for the same period in 2023. The increase was primarily due to customers added through the Evoqua asset acquisition, a special large order of premium-priced product from our largest customer, as well as additional sales and price increases to existing customers. Net sales of non-product revenue were not material in 2024 compared to$79.8 million in 2023, which was the result of deferred license revenue recognition related to the terminations of the Wanbang agreement and Baxter distribution agreement.$3.8 million
Gross Profit
-
Gross profit for the three months ended December 31, 2024 was
, representing a$3.6 million 27% increase over for the same period in 2023.$2.9 million -
Gross profit for the twelve months ended December 31, 2024 was
, representing a$17.5 million 101% increase over for the same period in 2023.$8.7 million
Gross Margin
-
Gross margin for the three months ended December 31, 2024 was
15% , representing an increase from13% for the same period in 2023. -
Gross margin for the twelve months ended December 31, 2024 was
17% , representing an improvement over10% gross margin for the same period in 2023.
Net Loss
-
Net loss for the three months ended December 31, 2024 was
, representing a$0.8 million 50% improvement over a net loss of for the same period in 2023.$1.5 million -
Net loss for the twelve months ended December 31, 2024 was
, representing a$0.5 million 94% improvement over net loss of for the same period in 2023.$8.4 million
Adjusted EBITDA
-
Adjusted EBITDA for the three months ended December 31, 2024 was
, representing a$1.4 million 156% improvement over for the same period in 2023.$0.5 million -
Adjusted EBITDA for the twelve months ended December 31, 2024 was
, representing a$5.2 million 232% improvement over( for the same period in 2023.$3.9) million
Cash and Cash Equivalents
-
Cash and cash equivalents and investments available-for-sale at December 31, 2024 increased to
compared to cash and cash equivalents and investments available-for-sale of$21.6 million at September 30, 2024.$18.3 million
|
Three Months Ended December 31, |
||||||
(In Millions, Except Per Share Amounts) |
|
2024 |
|
|
|
2023 |
|
Net Sales |
$ |
24.7 |
|
|
$ |
22.1 |
|
|
|
|
|
||||
Gross Profit |
|
3.6 |
|
|
|
2.9 |
|
|
|
|
|
||||
Net Loss |
|
(0.8 |
) |
|
|
(1.5 |
) |
|
|
|
|
||||
Adjusted EBITDA* |
|
1.4 |
|
|
|
0.5 |
|
|
|
|
|
||||
Basic and Diluted Net Loss per Share ** |
$ |
(0.02 |
) |
|
$ |
(0.05 |
) |
Adjusted EPS * |
$ |
0.04 |
|
|
$ |
0.02 |
|
|
|
|||||||||||
(In Millions, Except Per Share Amounts) |
|
|
2024 |
|
|
|
2023 |
|
|
|
2022 |
|
Net Sales |
|
$ |
101.5 |
|
|
$ |
83.6 |
|
|
$ |
72.8 |
|
|
|
|
|
|
|
|
||||||
Gross Profit |
|
|
17.5 |
|
|
|
8.7 |
|
|
|
4.1 |
|
|
|
|
|
|
|
|
||||||
Net Income (Loss) |
|
|
(0.5 |
) |
|
|
(8.4 |
) |
|
|
(18.7 |
) |
|
|
|
|
|
|
|
||||||
Adjusted EBITDA* |
|
|
5.2 |
|
|
|
(3.9 |
) |
|
|
(13.8 |
) |
|
|
|
|
|
|
|
||||||
Basic and Diluted Net Loss per Share ** |
|
$ |
(0.03 |
) |
|
$ |
(0.37 |
) |
|
$ |
(1.31 |
) |
Adjusted EPS * |
|
$ |
0.17 |
|
|
$ |
(0.17 |
) |
|
$ |
(0.97 |
) |
* See reconciliation to GAAP financial measures in the tables below. |
||||||||||||
** See Note 3 for more details related to Basic and Diluted Weighted Average Shares Outstanding in our 2024 Form 10-K. |
||||||||||||
FOURTH QUARTER AND FULL-YEAR 2024 OPERATING HIGHLIGHTS
Throughout 2024, Rockwell Medical continued to upgrade its manufacturing equipment to streamline production and improve margins, renegotiated contracts with key suppliers, and negotiated new contracts with new customers.
-
In December 2024, Rockwell Medical entered into a product purchase agreement with the world's leading provider of dialysis products and services. The agreement will remain in effect for three years with the option to renew for two additional one-year periods and is expected to generate upwards of
in net sales for the Company in the first year with incremental price increases each subsequent year.$10 million -
In September 2024, Rockwell Medical entered into a distribution agreement with Nephro Group Dialysis Centers ("Nephro Group"), the largest dialysis provider in
the Philippines . Under the terms of the agreement, Rockwell Medical will be the exclusive supplier of all dry hemodialysis concentrates products to Nephro Group. -
In September 2024, Rockwell Medical announced a product purchase agreement with a leading at-home and acute care dialysis manufacturer in
the United States . Under the terms of the agreement, Rockwell Medical will supply this customer with the Company's liquid acid and liquid bicarbonate, both of which will be packaged in either the Company's four-per-case packaging for larger dialysis settings or the Company's two-per-case convenience pack for smaller acute care and at-home care settings. -
In August 2024, Rockwell Medical entered into a multi-million dollar distribution agreement with Nipro Medical Corporation. Under the terms of the agreement, Rockwell Medical is continuing to supply Nipro with the Company's liquid and dry acid and bicarbonate hemodialysis concentrates, as well as its dry acid concentrates mixer, for which Nipro has the right to distribute the Company's products globally, excluding
the United States . The agreement remains in effect for two years with the option to extend the agreement for an additional one-year period and includes product purchasing minimums of for the first year and incremental increases each subsequent year.$5.0 million -
In April 2024, Rockwell Medical entered into new and expanded distribution agreements with BioNuclear and Atlantic Medical International ("AMI"), respectively. BioNuclear specializes in the marketing of reagents, equipment and furniture for clinical laboratories, medical equipment and devices, vaccines for human consumption and supplies for hemodialysis and peritoneal dialysis. AMI is
Bermuda's leading supplier of medical products and equipment for the acute and continuing care markets. -
In April 2024, Rockwell Medical entered into a product purchase agreement with one of the largest health systems in the Mountain West region of
the United States . Under the terms of the agreement, Rockwell Medical is supplying this health system with the Company's liquid and dry acid and bicarbonate hemodialysis concentrates, cleaning agents, hemodialysis concentrates mixers and any additional products offered by Rockwell Medical. - In January 2024, Rockwell Medical amended and restated its loan and security agreement (the "Amendment") with Innovatus Life Sciences Lending Fund I, LP. Under the terms of the Amendment, Rockwell Medical reduced the interest rate on, and extended the loan maturity date for, the term loans from March 2025 to January 2029. The Amendment provided an option for the Company to make interest-only payments for 30 months, or up to 36 months, subject to certain conditions. The Company satisfied those conditions and will now make interest-only payments for the full 36 months.
2025 OUTLOOK
Growing Base Business
-
Rockwell Medical continues to focus on achieving sustained profitability and growing its hemodialysis concentrates base business by adding new customers. The Company plans to target additional customers that represent an estimated 14.5 million gallons of potential available business within the Company's distribution footprint. Rockwell Medical also continues to direct its efforts toward further expanding its customer base in the western portion of
the United States . Rockwell Medical believes that its products, distribution capabilities, and customer service remain key differentiators for customers choosing Rockwell as its primary hemodialysis concentrates supplier. Rockwell Medical is the largest supplier of liquid bicarbonate concentrates, and the second largest supplier of acid and dry bicarbonate concentrates, for dialysis patients inthe United States .
Bicarbonate Cartridge
-
In February 2025, Rockwell Medical added a single-use bicarbonate cartridge to its hemodialysis concentrates product portfolio. The Company believes that single-use bicarbonate disposables represent an approximate
market opportunity, one of the fastest growing segments within the hemodialysis concentrates market. This presents an exciting opportunity for the Company to diversify its product offerings and address a rapidly growing segment in the hemodialysis space. In addition, Rockwell Medical continues to identify and evaluate other product opportunities to launch in 2025 that will further enhance its renal product portfolio.$100 million
Largest Customer Update
-
Rockwell Medical's largest customer (the "Customer") has begun transitioning its volume away from the Company and has indicated that it will completely transition to another supplier by mid-2025. Management believes that this will result in the loss of approximately
in revenue compared to 2024. As a result, the Company is implementing expense reductions to address this decline. Rockwell Medical is still in discussions with the Customer about terms of a potential contract extension and/or future volume commitments to Rockwell. While there can be no assurance that these discussions will yield a successful outcome for Rockwell, the Company is continuing to work closely with the Customer to support its clinics and its patients.$34 million
Guidance
Rockwell projects its 2025 annual guidance as follows:
|
2025 Annual Guidance |
Net Sales |
|
Gross Margin |
|
Adjusted EBITDA |
|
CONFERENCE CALL AND WEBCAST DETAILS
Date: Thursday, March 20, 2025
Time: 8:00am ET
Live Number: (888) 660-6347 // (International) 1 (929) 201-6594
Conference Call ID: 4944610
Webcast and Replay: www.RockwellMed.com/Results
Speakers:
- Mark Strobeck, Ph.D. — President and Chief Executive Officer; and
- Jesse Neri — SVP, Chief Financial Officer
- Tim Chole — SVP, Chief Commercial Officer
Format: Discussion of fourth quarter and full-year 2024 financial and operational results followed by Q&A.
NON-GAAP FINANCIAL MEASURES
To supplement Rockwell Medical’s unaudited condensed consolidated statements of operations and unaudited condensed consolidated balance sheets, which are prepared in conformity with generally accepted accounting principles in
Adjusted EBITDA is a key measure used by Rockwell Medical to understand and evaluate operating performance and trends, to prepare and approve its annual budget and to develop short- and long-term operating plans. The Company provides Adjusted EBITDA because it believes the metric is helpful in highlighting trends in its operating results because it excludes items that are not indicative of Rockwell Medical’s core operating performance. In particular, the Company believes that the exclusion of the items eliminated in calculating Adjusted EBITDA provides useful measures for period-to-period comparisons of Rockwell Medical’s business.
Adjusted EBITDA should not be considered in isolation of, or as an alternative to, measures prepared in accordance with GAAP. Other companies, including companies in the same industry, may calculate similarly titled non-GAAP financial measures differently or may use other measures to evaluate their performance, all of which could reduce the usefulness of Adjusted EBITDA as a tool for comparison. There are a number of limitations related to the use of these non-GAAP financial measures rather than net loss, which is the most directly comparable financial measure calculated in accordance with GAAP. When evaluating the Company’s performance, you should consider Adjusted EBITDA alongside other financial performance measures, including net loss and other GAAP results. Adjusted EBITDA is our best proxy for cash burn.
About Rockwell Medical
Rockwell Medical, Inc. (Nasdaq: RMTI) is a healthcare company that develops, manufactures, commercializes, and distributes a portfolio of hemodialysis products for dialysis providers worldwide. Rockwell Medical's mission is to provide dialysis clinics and the patients they serve with the highest quality products supported by the best customer service in the industry. Rockwell Medical is focused on innovative, long-term growth strategies that enhance its products, processes, and people, enabling the Company to deliver exceptional value to the healthcare system and provide a positive impact on the lives of hemodialysis patients. Hemodialysis is the most common form of end-stage kidney disease treatment and is typically performed at freestanding outpatient dialysis centers, hospital-based outpatient centers, skilled nursing facilities, or in a patient’s home. Rockwell Medical's products are vital to vulnerable patients with end-stage kidney disease, and the Company is relentless in providing unmatched reliability and customer service. Certified as a Great Place to Work® in 2023 and 2024, Rockwell Medical is Driven to Deliver Life-Sustaining Dialysis Solutions™. For more information, visit www.rockwellmed.com.
Forward-Looking Statements
Certain statements in this press release may constitute "forward-looking statements" within the meaning of the federal securities laws. Words such as, "may," "might," "will," "should," "believe," "expect," "anticipate," "estimate," "continue," "could," "can," "would," "develop," "plan," "potential," "predict," "forecast," "project," "intend," "look forward to," "remain confident," “guidance,” “goal” or the negative of these terms, and similar expressions, or statements regarding intent, belief, or current expectations, are forward looking statements. These statements include (without limitation) statements regarding: Rockwell Medical targeting an additional estimated 14.5 million gallons of potential available business within the Company's distribution footprint; Rockwell Medical’s products, distribution capabilities, and customer service remaining key differentiators for customers choosing Rockwell Medical as its primary hemodialysis concentrates supplier; Rockwell Medical achieving profitability on an adjusted EBITDA basis for the full-year 2025; Rockwell Medical continuing to identify additional business development opportunities to further support our strategic objectives and diversify our customer base; Rockwell Medical continuing the optimization of our business through manufacturing improvements; expected net sales from certain customer contracts; estimated market opportunity size; and guidance for net sales, gross profit, gross margin and adjusted EBITDA. While Rockwell Medical believes these forward-looking statements are reasonable, undue reliance should not be placed on any such forward-looking statements, which are based on information available to us on the date of this release. These forward-looking statements are based upon current estimates and assumptions and are subject to various risks and uncertainties (including, without limitation, those set forth in Rockwell Medical's SEC filings), many of which are beyond our control and subject to change. Actual results could be materially different. Risks and uncertainties include but are not limited to those risks more fully discussed in the "Risk Factors" section of our Annual Report on Form 10-K for the year ended December 31, 2024, as such description may be amended or updated in any subsequent reports filed with the SEC. Rockwell Medical expressly disclaims any obligation to update our forward-looking statements, except as may be required by law.
Financial Tables Follow
ROCKWELL MEDICAL, INC. AND SUBSIDIARIES |
|||||
CONDENSED CONSOLIDATED BALANCE SHEETS |
|||||
(Dollars In Thousands) |
|||||
December 31, |
|
December 31, |
|||
2024 |
|
2023 |
|||
Cash, Cash Equivalents & Investments available-for-sale | $ |
21,602 |
$ |
10,935 |
|
Total Assets | $ |
59,208 |
$ |
52,173 |
|
Total Liabilities | $ |
26,622 |
$ |
30,882 |
|
Total Stockholders’ Equity | $ |
32,586 |
$ |
21,291 |
|
Common Stock Outstanding |
|
34,056,920 |
|
29,130,607 |
|
Common stock and common stock equivalents* |
|
41,903,896 |
|
35,876,028 |
|
Common stock |
|
34,056,920 |
|
29,130,607 |
|
Preferred stock converted |
|
1,391,045 |
|
1,363,636 |
|
Options to purchase common stock |
|
1,886,247 |
|
1,328,621 |
|
Restricted stock awards |
|
891 |
|
891 |
|
Restricted stock units |
|
584,309 |
|
258,885 |
|
Common stock warrants |
|
3,984,484 |
|
3,793,388 |
|
Total common stock and common stock equivalents |
|
41,903,896 |
|
35,876,028 |
ROCKWELL MEDICAL, INC. AND SUBSIDIARIES |
||||||||||||||||
UNAUDITED CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS |
||||||||||||||||
(In Thousands, Except Shares and Per Share Amounts) |
||||||||||||||||
Three Months Ended December 31, 2024 |
|
Three Months Ended December 31, 2023 |
|
Twelve Months Ended December 31, 2024 |
|
Twelve Months Ended December 31, 2023 |
||||||||||
Net Sales | $ |
24,665 |
|
$ |
22,093 |
|
$ |
101,489 |
|
$ |
83,612 |
|
||||
Cost of Sales |
|
21,034 |
|
|
19,223 |
|
|
84,005 |
|
|
74,908 |
|
||||
Gross Profit |
|
3,631 |
|
|
2,870 |
|
|
17,484 |
|
|
8,704 |
|
||||
Research and Product Development |
|
1 |
|
|
168 |
|
|
19 |
|
|
1,107 |
|
||||
Selling and Marketing |
|
843 |
|
|
541 |
|
|
2,749 |
|
|
2,125 |
|
||||
General and Administrative |
|
3,305 |
|
|
2,708 |
|
|
14,108 |
|
|
12,142 |
|
||||
Operating Income (Loss) |
|
(518 |
) |
|
(547 |
) |
|
608 |
|
|
(6,670 |
) |
||||
Other (Expense) Income | ||||||||||||||||
Realized Gain on Investments |
|
23 |
|
|
101 |
|
|
74 |
|
|
321 |
|
||||
Interest Expense |
|
(289 |
) |
|
(1,108 |
) |
|
(1,254 |
) |
|
(2,301 |
) |
||||
Interest Income |
|
29 |
|
|
42 |
|
|
92 |
|
|
211 |
|
||||
Total Other Expense |
|
(237 |
) |
|
(965 |
) |
|
(1,088 |
) |
|
(1,769 |
) |
||||
Net Income (Loss) | $ |
(755 |
) |
$ |
(1,512 |
) |
$ |
(480 |
) |
$ |
(8,439 |
) |
||||
Basic Net Income (Loss) per Share | $ |
(0.02 |
) |
$ |
(0.05 |
) |
$ |
(0.03 |
) |
$ |
(0.37 |
) |
||||
Basic Weighted Average Shares Outstanding |
|
32,878,110 |
|
|
28,652,164 |
|
|
31,058,539 |
|
|
23,322,915 |
|
Reconciliation to GAAP Financial Measures |
||||||||||||||||
(In Thousands, Except Shares and Per Share Amounts) |
||||||||||||||||
Three Months Ended |
|
Twelve Months Ended |
||||||||||||||
December 31 |
December 31 |
|||||||||||||||
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
||
Net Income (Loss) | $ |
(755 |
) |
$ |
(1,512 |
) |
$ |
(480 |
) |
$ |
(8,439 |
) |
||||
Income taxes |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
||||
Interest expense |
|
289 |
|
|
1,108 |
|
|
1,254 |
|
|
2,301 |
|
||||
Depreciation and amortization |
|
541 |
|
|
554 |
|
|
2,174 |
|
|
1,445 |
|
||||
EBITDA |
|
75 |
|
|
150 |
|
|
2,948 |
|
|
(4,693 |
) |
||||
Severance costs |
|
15 |
|
|
165 |
|
|
24 |
|
|
942 |
|
||||
Stock-based compensation |
|
383 |
|
|
215 |
|
|
1,292 |
|
|
933 |
|
||||
|
886 |
|
|
- |
|
|
886 |
|
|
- |
|
|||||
Wanbang deferred revenue |
|
- |
|
|
- |
|
|
- |
|
|
(2,197 |
) |
||||
Wanbang inventory reserve |
|
- |
|
|
- |
|
|
- |
|
|
1,098 |
|
||||
Adjusted EBITDA | $ |
1,358 |
|
$ |
530 |
|
$ |
5,150 |
|
$ |
(3,917 |
) |
||||
Adjusted EPS | $ |
0.04 |
|
$ |
0.02 |
|
$ |
0.17 |
|
$ |
(0.17 |
) |
||||
Basic Weighted Average Shares Outstanding |
|
32,878,110 |
|
|
28,652,164 |
|
|
31,058,539 |
|
|
23,322,915 |
|
||||
View source version on businesswire.com: https://www.businesswire.com/news/home/20250320494026/en/
Heather R. Hunter
SVP, Chief Corporate Affairs Officer
(248) 432-1362
IR@rockwellmed.com
Source: Rockwell Medical