Lumexa Imaging (Nasdaq: LMRI) grows 2025 revenue, cuts debt and loss
Rhea-AI Filing Summary
Lumexa Imaging Holdings, Inc. reported preliminary, unaudited results for the fourth quarter and full year ended December 31, 2025 and reiterated its full-year 2026 guidance. Full-year 2025 total revenues rose to $1,023,081 thousand from $948,869 thousand, while net loss narrowed to $47,104 thousand from $94,099 thousand. Adjusted EBITDA increased to $230,154 thousand from $200,839 thousand, reflecting stronger operating performance. Basic and diluted loss per share improved to $0.66 from $1.35. Outpatient volumes grew, with consolidated total procedures up 4.6% for 2025 and consolidated advanced procedures up 7.8%. The company strengthened its balance sheet: cash and cash equivalents increased to $58,828 thousand from $26,131 thousand, and long-term debt (less current maturities) declined to $819,029 thousand from $1,185,080 thousand, supported by initial public offering proceeds of $434,750 thousand.
Positive
- Improved profitability and leverage: 2025 net loss narrowed to $47,104 thousand from $94,099 thousand, Adjusted EBITDA increased to $230,154 thousand from $200,839 thousand, and long-term debt (excluding current portion) declined to $819,029 thousand from $1,185,080 thousand, supported by $434,750 thousand of IPO proceeds.
Negative
- None.
Insights
Stronger 2025 EBITDA, reduced leverage, but business still loss-making.
Lumexa Imaging delivered solid top-line growth in 2025, with revenue reaching $1,023,081 thousand and Adjusted EBITDA rising to $230,154 thousand from $200,839 thousand. Management highlights advanced imaging volumes, new de novo centers and an in-network payer return as key drivers.
The company remains unprofitable on a GAAP basis, though net loss improved to $47,104 thousand from $94,099 thousand. Interest expense of $118,539 thousand and an income tax provision of $14,885 thousand still weigh on earnings despite better operating results.
Balance sheet metrics improved: long-term debt (excluding current portion) fell to $819,029 thousand from $1,185,080 thousand, aided by net IPO proceeds of $434,750 thousand, while cash increased to $58,828 thousand. The company also reiterated full-year 2026 guidance, signaling confidence aligned with its volume growth and margin expansion objectives.
8-K Event Classification
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d)
OF THE SECURITIES EXCHANGE ACT OF 1934
Date of report (Date of earliest event reported):
(Exact Name of Registrant as Specified in its Charter)
| (State or Other Jurisdiction of Incorporation) |
(Commission File Number) |
(IRS Employer Identification No.) |
| (Address of Principal Executive Offices) | (Zip Code) |
(Registrant’s telephone number, including area code)
Not applicable
(Former Name or Former Address, if Changed Since Last Report)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class |
Trading Symbol |
Name of each exchange on which registered | ||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.
| Item 2.02. | Results of Operations and Financial Condition. |
On March 26, 2026, Lumexa Imaging Holdings, Inc. (the “Company”) issued a press release announcing certain preliminary financial information for the quarter and year ended December 31, 2025. A copy of the press release is furnished as Exhibit 99.1 hereto.
The preliminary financial information set forth in the press release for the quarter and year ended December 31, 2025 reflects preliminary, unaudited estimates with respect to such results based solely on currently available information, which is subject to change. The Company has not completed its normal quarterly and year-end closing procedures for the quarter and year ended December 31, 2025, and there can be no assurance that final results for the quarter and year-end will not differ materially from the preliminary financial information included in the press release, including as a result of year-end closing procedures, adjustments and the completion of the audit of the Company’s consolidated financial statements. These estimates should not be viewed as a substitute for the Company’s full consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America. Accordingly, you should not place undue reliance on these preliminary unaudited results.
In addition, certain statements set forth in such press release are forward-looking statements. The Company’s expectations and beliefs regarding such forward-looking statements may not materialize, and actual results in future periods are subject to risks and uncertainties that could cause actual results to differ materially from those projected.
The information furnished pursuant to Item 2.02 of this report, including Exhibit 99.1, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, unless the Company specifically states that the information is to be considered “filed” under the Exchange Act or incorporates it by reference into a filing under the Securities Act of 1933 or the Exchange Act.
| Item 7.01. | Regulation FD Disclosure. |
The information described under Item 2.02 above is incorporated by reference in this Item 7.01.
| Item 9.01. | Financial Statements and Exhibits. |
(d) Exhibits.
| Exhibit |
Description | |
| 99.1 | Press Release dated March 26, 2026 | |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) | |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| LUMEXA IMAGING HOLDINGS, INC. | ||||||
| By: | /s/ J. Anthony Martin | |||||
| Date: March 26, 2026 | Name: | J. Anthony Martin | ||||
| Title: | Chief Financial Officer | |||||
Exhibit 99.1
Lumexa Imaging Announces Fourth Quarter and Full Year 2025 Results, Reiterates Full Year 2026 Guidance
RALEIGH, NORTH CAROLINA, March 26, 2026—Lumexa Imaging (Nasdaq: LMRI), one of the nation’s largest providers of outpatient imaging services, today announced certain financial results for the fourth quarter ended December 31, 2025, and reiterated full year 2026 guidance. The financial results included in this release pertaining to the fourth quarter and full year 2025 are preliminary, unaudited, and subject to final review and adjustment.
“The fourth quarter of 2025 marked a strong close to an important year for Lumexa Imaging, with continued momentum across the business,” said Caitlin Zulla, Chief Executive Officer of Lumexa Imaging. “Strong Adjusted EBITDA growth was driven by advanced imaging volumes, ramping new de novo centers, and our return in-network with a large payer in New Jersey. We strengthened our balance sheet, reducing leverage by two turns, and opened a record number of de novo centers during the year, setting the stage for future growth.”
Ms. Zulla continued, “Looking ahead, our 2026 outlook reflects continued growth and margin expansion, supported by durable demand tailwinds and the ongoing shift to outpatient care. With a focused strategy centered on same-center growth, geographic expansion, and advanced imaging, we believe Lumexa Imaging is well positioned to deliver sustained, profitable growth while expanding access to high-quality, lower-cost imaging for patients, providers, and payors.”
Fourth Quarter 2025 Highlights:
All comparisons are to the quarter ended December 31, 2024, unless otherwise noted
| • | Consolidated revenues of $267.7 million, an increase of 7.9% from $248.0 million |
| • | System-wide revenue growth of 10.6% |
| • | Same center advanced volume growth: 12.7% for consolidated and 9.2% for system-wide |
| • | Net loss of $28.7 million compared to $25.1 million |
| • | Adjusted EBITDA of $63.8 million, an increase of 18.6% from $53.7 million; and a 23.8% Adjusted EBITDA margin |
| • | Achieved a two-turn reduction in leverage from 5.5 times to 3.5 times, resulting in more than $50 million in annual cash savings |
2025 Full Year Highlights:
All comparisons are to the year ended December 31, 2024, unless otherwise noted
| • | Added ten new imaging facilities: Nine de novo centers (six wholly owned and three through joint ventures) and one acquired site |
| • | Consolidated revenues of $1.023 billion, an increase of 7.8% from $948.9 million |
| • | System-wide revenue growth of 8.2% |
| • | Same center advanced volume growth: 8.0% for consolidated and 7.1% for system-wide |
| • | Net loss of $47.1 million compared to $94.1 million |
| • | Adjusted EBITDA of $230.2 million, an increase of 14.6% from $200.8 million; and a 22.5% Adjusted EBITDA margin |
Outpatient Volumes:
| Consolidated | 2025 | 2024 | Increase YoY | 4Q25 | 4Q24 | Increase YoY | ||||||||||||||||||
| Consolidated total procedures |
2,418,096 | 2,312,645 | 4.6 | % | 627,293 | 569,734 | 10.1 | % | ||||||||||||||||
| Consolidated advanced procedures |
728,304 | 675,697 | 7.8 | % | 190,982 | 167,184 | 14.2 | % | ||||||||||||||||
| % advanced procedures |
30.1 | % | 29.2 | % | 90bps | 30.4 | % | 29.3 | % | 110bps | ||||||||||||||
| Consolidated same-center advanced volume growth |
— | — | 8.0 | % | — | — | 12.7 | % | ||||||||||||||||
| System-wide |
||||||||||||||||||||||||
| System-wide total procedures |
3,972,228 | 3,840,624 | 3.4 | % | 1,027,590 | 962,520 | 6.8 | % | ||||||||||||||||
| System-wide advanced procedures |
1,444,618 | 1,340,951 | 7.7 | % | 379,527 | 341,859 | 11.0 | % | ||||||||||||||||
| % advanced procedures |
36.4 | % | 34.9 | % | 145bps | 36.9 | % | 35.5 | % | 142bps | ||||||||||||||
| System-wide same-center advanced volume growth |
— | — | 7.1 | % | — | — | 9.2 | % | ||||||||||||||||
Note: Advanced Procedures includes MRI and CT modalities
2026 Full Year Outlook:
The company is reiterating its outlook for the year ending December 31, 2026. Lumexa Imaging continues to expect:
| • | Consolidated revenues of $1.045 to $1.097 billion |
| • | Adjusted EBITDA of $234 to $242 million. This includes approximately $7 million of public company costs that were not incurred in 2025. (At the midpoint of guidance, the addition of these costs lowers Adjusted EBITDA growth for 2026 versus 2025 from 7% to 4%.) |
The company is also providing guidance for Adjusted EPS of $0.71 to $0.77 per share
The financial information above is preliminary and subject to Lumexa Imaging’s normal quarter and year-end accounting procedures and external audit by Lumexa Imaging’s independent registered public accounting firm. In addition, these preliminary unaudited results are not a comprehensive statement of Lumexa Imaging’s financial results for the year ended December 31, 2025, should not be viewed as a substitute for full, audited consolidated financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”), and are not necessarily indicative of Lumexa Imaging’s results for any future period.
Lumexa Imaging Earnings Conference Call and Webcast
Lumexa Imaging will host a conference call to discuss its fourth quarter and full year 2025, as well as its 2026 outlook, on March 26, 2026 at 8:30 a.m. ET. Participants can register for the conference call at the following link:
https://register-conf.media-server.com/register/BI5d8d23fe681d4694851e49a7f37188bd. The call can also be accessed via live audio webcast online at ir.lumexaimaging.com. A replay of the webcast will be available at the same link shortly after the completion of the call and will remain available for approximately one year.
Statement Regarding Use of Non-GAAP Financial Measures
This press release uses Adjusted EBITDA and Adjusted EPS, financial measures that are not calculated in accordance with GAAP. We use Adjusted EBITDA and Adjusted EPS, in conjunction with GAAP financial measures, as an integral part of managing our business and to, among other things: (i) monitor and evaluate the performance of our business operations and financial performance; (ii) facilitate internal comparisons of the historical operating performance of our business operations; (iii) review and assess the operating performance of our management team; and (iv) analyze and evaluate financial and strategic planning decisions regarding future operations and annual operating budgets. For a reconciliation of Adjusted EBITDA to the most directly comparable measure calculated in accordance with GAAP, please see below.
We have not reconciled our Adjusted EBITDA or Adjusted EPS guidance to their most directly comparable GAAP measures because we do not and are not able to provide guidance for those GAAP measures due to the uncertainty and potential variability of certain reconciling items, including transaction costs, severance and executive recruiting. Because such items cannot be provided without unreasonable efforts, we are unable to provide a reconciliation of our Adjusted EBITDA guidance to GAAP net loss. However, such items could have a significant impact on our future results.
About Lumexa Imaging
Lumexa Imaging is a nationwide provider of outpatient medical imaging. With over 5,000 team members and more than 188 outpatient imaging centers across 13 states, our team conducted approximately 4 million outpatient procedures system-wide in 2025. We are a partner of choice for health systems and radiologists, delivering best-in-class clinical excellence, operations, and state-of-the-art technology across our platform.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, Section 21E of the Securities Exchange Act of 1934, as amended, and the Private Securities Litigation Reform Act of 1995. All statements other than statements of historical facts contained in this press release may be forward-looking statements. Forward-looking statements generally relate to future events or our future financial or operating performance. In some cases, you can identify forward-looking statements because they contain words such as “anticipate,” “believe,” “contemplate,” “continue,” “could,” “estimate,” “expect,” “intend,” “may,” “plan,” “potential,” “predict,” “project,” “should,” “target,” or “will,” or the negative of these words or other similar terms or expressions that concern our expectations, strategy, plans or intentions. Forward-looking statements in this release include, but are not limited to, statements regarding our expectations regarding our financial position and operating performance, including our performance for the fourth quarter and full year 2025 and guidance for full year 2026 and our assumptions underlying such guidance; our ability to drive future growth and execute on our goals and strategies; and our expectations regarding our product innovation. Our expectations and beliefs regarding these matters may not materialize, and actual results in future periods are subject to risks and uncertainties that could cause actual results to differ materially from those projected, including but not limited to those risk factors identified in the “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” sections of the Form S-1 and related Prospectus pursuant to Rule 424(b)(4) of Lumexa Imaging, each as filed with the Securities and Exchange Commission (SEC). The forward-looking statements in this press release are based on information available to us as of the date hereof, and we disclaim any obligations to update any forward-looking statements, except as required by law.
Investor Contact
Sue Dooley
Lumexa Imaging
sue.dooley@Lumexaimaging.com
Media Contact
Melissa Weston
Lumexa Imaging
Melissa.Weston@LumexaImaging.com
LUMEXA IMAGING HOLDINGS, INC.
CONSOLIDATED BALANCE SHEETS
DECEMBER 31, 2025 AND 2024
(IN THOUSANDS, EXCEPT FOR COMMON SHARES)
(Preliminary and Unaudited)
| 2025 | 2024 | |||||||
| ASSETS |
||||||||
| Cash and cash equivalents |
$ | 58,828 | $ | 26,131 | ||||
| Accounts receivable |
112,942 | 107,046 | ||||||
| Accounts receivable, related party |
18,893 | 23,308 | ||||||
| Other receivables |
19,015 | 5,644 | ||||||
| Prepaid expenses |
17,582 | 10,391 | ||||||
|
|
|
|
|
|||||
| Total current assets |
227,260 | 172,520 | ||||||
|
|
|
|
|
|||||
| Property and equipment, net of accumulated depreciation |
144,709 | 121,133 | ||||||
| Operating lease right-of-use assets |
76,555 | 80,792 | ||||||
| Investments in unconsolidated affiliates |
423,191 | 415,819 | ||||||
| Intangible assets, net of accumulated amortization |
41,335 | 47,788 | ||||||
| Goodwill |
807,554 | 807,554 | ||||||
| Other assets |
43,953 | 24,958 | ||||||
|
|
|
|
|
|||||
| TOTAL ASSETS |
$ | 1,764,557 | $ | 1,670,564 | ||||
|
|
|
|
|
|||||
| LIABILITIES AND EQUITY |
||||||||
| Accounts payable |
$ | 44,857 | $ | 29,889 | ||||
| Accrued expenses and other current liabilities |
95,561 | 108,454 | ||||||
| Accounts receivable pledging arrangement |
1,599 | — | ||||||
| Current portion of long-term debt |
13,112 | 16,001 | ||||||
| Current portion of finance lease liabilities |
11,552 | 5,509 | ||||||
| Current portion of operating lease liabilities |
12,513 | 13,807 | ||||||
|
|
|
|
|
|||||
| Total current liabilities |
179,194 | 173,660 | ||||||
| Long-term debt, less current maturities |
819,029 | 1,185,080 | ||||||
| Long-term finance lease liabilities, less current maturities |
33,262 | 16,120 | ||||||
| Long-term operating lease liabilities, less current maturities |
71,437 | 72,746 | ||||||
| Deferred income taxes |
40,772 | 32,696 | ||||||
| Other liabilities |
34,740 | 28,608 | ||||||
|
|
|
|
|
|||||
| Total liabilities |
1,178,434 | 1,508,910 | ||||||
|
|
|
|
|
|||||
| COMMITMENTS AND CONTINGENCIES |
||||||||
| EQUITY: |
||||||||
| Common stock, $0.001 par value, 1,000,000,000 shares authorized, 96,109,927 shares issued and outstanding at December 31, 2025 and 69,523,830 shares issued and outstanding at December 31, 2024 |
96 | 70 | ||||||
| Additional paid-in-capital |
1,217,087 | 745,540 | ||||||
| Accumulated deficit |
(631,060 | ) | (583,956 | ) | ||||
|
|
|
|
|
|||||
| Total equity |
586,123 | 161,654 | ||||||
|
|
|
|
|
|||||
| TOTAL LIABILITIES AND EQUITY |
$ | 1,764,557 | $ | 1,670,564 | ||||
|
|
|
|
|
|||||
LUMEXA IMAGING HOLDINGS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
FOR THE YEARS AND QUARTER ENDED DECEMBER 31, 2025 AND 2024
(IN THOUSANDS, EXCEPT FOR SHARE AND PER SHARE DATA)
(Preliminary and Unaudited)
| Year Ended December 31, | Quarter Ended December 31, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| REVENUES: |
||||||||||||||||
| Net patient service revenue |
$ | 802,707 | $ | 746,850 | $ | 210,529 | $ | 189,829 | ||||||||
| Management fee and other revenue |
220,374 | 202,019 | 57,205 | 58,199 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total revenues |
1,023,081 | 948,869 | 267,734 | 248,028 | ||||||||||||
| OPERATING EXPENSES: |
||||||||||||||||
| Cost of operations, excluding depreciation and amortization |
865,516 | 852,606 | 225,618 | 226,456 | ||||||||||||
| General and administrative expenses |
90,453 | 70,361 | 37,191 | 20,120 | ||||||||||||
| Depreciation and amortization |
40,379 | 42,164 | 12,395 | 9,816 | ||||||||||||
| Loss on disposal of property and equipment |
968 | — | 491 | — | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total operating expenses |
997,316 | 965,131 | 275,695 | 256,392 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Equity in earnings of unconsolidated affiliates |
72,135 | 71,505 | 22,300 | 23,615 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| INCOME FROM OPERATIONS |
97,900 | 55,243 | 14,339 | 15,251 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| OTHER INCOME AND EXPENSES: |
||||||||||||||||
| Interest expense |
118,539 | 136,027 | 28,016 | 31,387 | ||||||||||||
| Loss on extinguishment of debt |
13,453 | 703 | 13,453 | — | ||||||||||||
| Other income |
(1,873 | ) | — | (1,873 | ) | (110 | ) | |||||||||
| Gain on imaging center sold, related party |
— | (2,294 | ) | — | — | |||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total other expenses |
130,119 | 134,436 | 39,596 | 31,277 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| LOSS BEFORE INCOME TAXES |
(32,219 | ) | (79,193 | ) | (25,257 | ) | (16,026 | ) | ||||||||
| Income tax provision |
14,885 | 14,906 | 3,433 | 9,032 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| NET LOSS AND COMPREHENSIVE LOSS |
$ | (47,104 | ) | $ | (94,099 | ) | $ | (28,690 | ) | $ | (25,058 | ) | ||||
|
|
|
|
|
|
|
|
|
|||||||||
| NET LOSS PER SHARE: |
||||||||||||||||
| Weighted average shares outstanding—Basic and diluted |
70,978,092 | 69,469,401 | 75,346,628 | 69,491,962 | ||||||||||||
| Basic and diluted loss per share |
$ | (0.66 | ) | $ | (1.35 | ) | $ | (0.38 | ) | $ | (0.36 | ) | ||||
LUMEXA IMAGING HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
FOR THE YEARS ENDED DECEMBER 31, 2025 AND 2024
(IN THOUSANDS)
(Preliminary and Unaudited)
| 2025 | 2024 | |||||||
| CASH FLOWS FROM OPERATING ACTIVITIES: |
||||||||
| Net loss |
$ | (47,104 | ) | $ | (94,099 | ) | ||
| Adjustments to reconcile net loss to net cash provided by operating activities |
||||||||
| Depreciation and amortization |
40,379 | 42,164 | ||||||
| Amortization of operating lease right-of-use assets |
15,010 | 14,961 | ||||||
| Amortization of debt issuance costs |
5,739 | 6,185 | ||||||
| Amortization of cloud computing implementation costs |
439 | — | ||||||
| Write-off of debt issuance costs due to extinguishment of debt |
5,435 | 703 | ||||||
| Equity in earnings of unconsolidated affiliates |
(72,135 | ) | (71,505 | ) | ||||
| Distributions from investments in unconsolidated affiliates |
64,885 | 79,531 | ||||||
| Loss on disposal of property and equipment |
968 | — | ||||||
| Gain on insurance recovery for disposed property and equipment |
(1,873 | ) | — | |||||
| Gain on imaging center sold, related party |
— | (2,294 | ) | |||||
| Non-cash change in fair value of interest rate caps |
— | 1,274 | ||||||
| Deferred income taxes |
8,076 | 9,753 | ||||||
| Unit-based compensation |
41,604 | 56,654 | ||||||
| Changes in operating assets and liabilities: |
||||||||
| Accounts receivable |
(5,896 | ) | 2,354 | |||||
| Accounts receivable, related party |
4,554 | (8,584 | ) | |||||
| Capitalized cloud computing implementation costs |
(5,940 | ) | — | |||||
| Other receivables |
(12,669 | ) | 907 | |||||
| Prepaid expenses |
(6,277 | ) | (911 | ) | ||||
| Other assets |
(7,361 | ) | (5,952 | ) | ||||
| Accounts payable |
14,415 | 2,948 | ||||||
| Accrued expenses and other current liabilities |
(17,932 | ) | 12,078 | |||||
| Other liabilities |
6,133 | 7,109 | ||||||
| Operating lease liabilities |
(13,376 | ) | (12,549 | ) | ||||
|
|
|
|
|
|||||
| Net cash provided by operating activities |
17,074 | 40,727 | ||||||
|
|
|
|
|
|||||
| CASH FLOWS FROM INVESTING ACTIVITIES: |
||||||||
| Proceeds from sale or disposal of property and equipment |
2,643 | 361 | ||||||
| Purchases of property and equipment |
(23,477 | ) | (27,773 | ) | ||||
| Proceeds from sale of businesses |
— | 3,744 | ||||||
| Proceeds from sale of business, related party |
— | 1,385 | ||||||
| Contributions to investments in unconsolidated affiliates |
(123 | ) | — | |||||
|
|
|
|
|
|||||
| Net cash used in investing activities |
(20,957 | ) | (22,283 | ) | ||||
|
|
|
|
|
|||||
| CASH FLOWS FROM FINANCING ACTIVITIES: |
||||||||
| Proceeds from initial public offering, net of underwriting discounts and commissions |
434,750 | — | ||||||
| Transaction costs incurred in connection with initial public offering |
(7,777 | ) | — | |||||
| Payments of long-term debt |
(1,204,056 | ) | (11,845 | ) | ||||
| Proceeds from long-term debt, net of issuance costs |
827,848 | 10,608 | ||||||
| Payment of third-party debt issuance costs |
(9,304 | ) | (506 | ) | ||||
| Proceeds from revolving line of credit |
5,000 | 30,000 | ||||||
| Repayments of revolving line of credit |
(5,000 | ) | (30,000 | ) | ||||
| Payments of finance lease liabilities |
(7,315 | ) | (11,429 | ) | ||||
| Capital contributions |
835 | 673 | ||||||
| Proceeds from accounts receivable pledging arrangement |
1,599 | — | ||||||
|
|
|
|
|
|||||
| Net cash provided by (used in) financing activities |
36,580 | (12,499 | ) | |||||
|
|
|
|
|
|||||
| NET INCREASE IN CASH AND CASH EQUIVALENTS |
32,697 | 5,945 | ||||||
| CASH AND CASH EQUIVALENTS, beginning of year |
26,131 | 20,186 | ||||||
|
|
|
|
|
|||||
| CASH AND CASH EQUIVALENTS, end of year |
$ | 58,828 | $ | 26,131 | ||||
|
|
|
|
|
|||||
LUMEXA IMAGING HOLDINGS, INC.
RECONCILIATION OF GAAP TO NON-GAAP MEASURES
FOR THE THREE MONTHS AND YEARS ENDED DECEMBER 31, 2025 AND 2024
(IN THOUSANDS)
(Preliminary and Unaudited)
| Year Ended December 31, | Quarter Ended December 31, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Net loss |
$ | (47,104 | ) | $ | (94,099 | ) | $ | (28,690 | ) | $ | (25,058 | ) | ||||
| Depreciation and amortization |
40,379 | 42,164 | 12,395 | 9,816 | ||||||||||||
| Income tax provision |
14,885 | 14,906 | 3,433 | 9,032 | ||||||||||||
| Amortization of basis difference |
2,000 | 2,000 | 500 | 500 | ||||||||||||
| Interest expense |
118,539 | 136,027 | 28,016 | 31,387 | ||||||||||||
| Loss on extinguishment of debt |
13,453 | 703 | 13,453 | — | ||||||||||||
| Stock-based compensation |
41,604 | 56,654 | 18,572 | 14,038 | ||||||||||||
| Gain on imaging center sold, related party |
— | (2,294 | ) | — | (110 | ) | ||||||||||
| Loss on disposal of property and equipment |
968 | — | 491 | — | ||||||||||||
| Other income(1) |
(1,873 | ) | — | (1,873 | ) | — | ||||||||||
| Severance and executive recruiting(2) |
3,523 | 3,436 | 985 | 3,032 | ||||||||||||
| Strategic initiatives and implementation(3) |
3,459 | 5,362 | 375 | 1,946 | ||||||||||||
| Transaction costs(4) |
21,325 | 18,167 | 10,962 | 4,185 | ||||||||||||
| Litigation and settlements(5) |
(113 | ) | 588 | 29 | 401 | |||||||||||
| Other(6) |
942 | 1,904 | 56 | 469 | ||||||||||||
| Adjustments for equity in earnings of unconsolidated affiliates(7) |
18,167 | 15,321 | 5,046 | 4,106 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Adjusted EBITDA |
$ | 230,154 | $ | 200,839 | $ | 63,750 | $ | 53,744 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| (1) | Represents receipt of casualty insurance proceeds related to a flood at one of our centers. |
| (2) | Includes severance and recruiting expenses for executive leadership departures as part of strategic organizational changes. |
| (3) | Includes third-party consulting, implementation, and integration expenses incurred as part of our strategic transformation and optimization initiatives, specifically related to the deployment of a new technology system and labor model, as well as the development, customization, and integration of a new enterprise resource planning (ERP) system. |
| (4) | Includes costs for third party non-recurring IPO costs, buy-side and sell-side due diligence activities to evaluate and execute potential mergers and acquisitions, integrate acquired businesses and one-time employee retention bonuses related to potential mergers and acquisitions. |
| (5) | Consists of litigation and settlement costs for matters not related to core operations. |
| (6) | Consists of other costs related to debt financing, certain de novo start-up costs related to outpatient imaging centers and certain exit costs related to closed outpatient imaging centers. |
| (7) | To adjust for Lumexa Imaging’s proportional share of depreciation and amortization, interest expense and loss on asset disposals, which are included in equity in earnings from unconsolidated affiliates. |
LUMEXA IMAGING HOLDINGS, INC.
DETAILS OF MANAGEMENT FEE AND OTHER REVENUES
FOR THE YEARS AND QUARTER ENDED DECEMBER 31, 2025 AND 2024
(IN THOUSANDS)
(Preliminary and Unaudited)
| Year Ended December 31, | Quarter Ended December 31, | |||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Components of “management fee and other revenues:” |
||||||||||||||||
| Fees for managing joint ventured outpatient sites and other third party services |
$ | 86,610 | $ | 74,785 | $ | 22,113 | $ | 25,135 | ||||||||
| Zero margin pass-throughs of employee, IT and other site level costs paid by Lumexa |
133,764 | 127,234 | 35,092 | 33,064 | ||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||
| Total revenues |
$ | 220,374 | $ | 202,019 | $ | 57,205 | $ | 58,199 | ||||||||
|
|
|
|
|
|
|
|
|
|||||||||