ENGLEWOOD, Colo., March 11,
2025 /PRNewswire/ -- Zynex, Inc. (NASDAQ: ZYXI), an
innovative medical technology company specializing in the
manufacture and sale of non-invasive medical devices for pain
management, rehabilitation, and patient monitoring, today
reported its financial and operational results for the fourth
quarter and full year ended December 31,
2024.
Key Highlights and Business Update
- FY 2024 orders increased 16% year-over-year
- FY 2024 net revenue increased 4% to $192.4 million
- FY 2024 net income of $3.0
million; Diluted EPS $0.09
- FY 2024 cash flow from operations of $12.7 million
- Received FDA Clearance for new TensWave device
Management Commentary
"In the fourth quarter of 2024 we continued our steady growth in
orders and delivered another year of revenue growth and
profitability," said Thomas
Sandgaard, President and CEO of Zynex. "We generated
$12.7 million of positive cash flow
from operations and $10.9 million of
Adjusted EBITDA in 2024.
"Our fourth quarter revenue was less than expected. The
shortfall was due to slower than normal payments from certain
payers and we were recently notified that Tricare has temporarily
suspended payments as they review prior claims. We continue to be
in-network and have maintained good relations with Tricare. We have
a meeting with Tricare in April and believe we have good evidence
to get payments reinstated. TriCare currently represents
approximately 20-25% of our annual revenue. As directed by Tricare,
we continue to support both existing patients and new patients as
we receive their prescriptions.
"Due to the temporary payment suspension and lack of clarity on
the timing of a resolution, we are restructuring our staff to align
with current revenue. We are decreasing our overall staff by
approximately 15%, which primarily affects employees in our
corporate departments. This staff reduction along with other
expense reductions made during the second half of 2024 and the
first quarter of 2025 will result in savings of approximately
$35 million annually. Although these
processes are never easy, it is critical for us to be prudent and
conservative in adapting to external changes and execute these
expense adjustments immediately. We are confident that
long-term, our pain management business is still solid with
significant growth potential.
"We continue to accelerate our payer expansion and expect it to
offset some of the near-term revenue challenges. Building
relationships with new payers is a process, but we have been
working on expansion in several areas during 2024 and expect those
to start yielding results in 2025.
"Additionally, we completed the NiCO laser pulse oximeter human
clinical trial at Duke University with
positive results. The NiCO pulse oximeter utilizes highly precise
laser technology to measure fractional blood oxygenation levels,
compared to LED-based pulse oximeter products which have been shown
to incorrectly estimate oxygen levels in several populations, most
prominently in individuals with darker skin pigmentation.
"We maintain a flexible and healthy balance sheet and it's
important to note over the past few years we have been able to buy
back over $80 million worth of shares
on the open market, directly increasing shareholder value.
"Over the long term we believe we will remain a leader of
holistic, non-invasive approaches to pain management and patient
monitoring and continue to pursue additional lines of revenue that
improve patient outcomes and overall health," concluded
Sandgaard.
Fourth Quarter 2024 Financial Results
Net revenue was $46.0 million for
the three months ended December 31,
2024, compared to $47.3
million in the prior year quarter.
Gross profit in the quarter ended December 31, 2024, was $36.0 million, or 78% of revenue, as compared to
$37.0 million or 78% of revenue, in
2023.
Sales and marketing expense for the three months ended
December 31, 2024, decreased 11% to
$19.3 million from $21.7 million for the same period in 2023,
primarily due to decreased headcount in the sales force.
General and administrative expenses for the three months ended
December 31, 2024, were $17.3 million, versus $13.0 million in the prior year period.
Net loss for the three months ended December 31, 2024, totaled ($0.6) million, or ($0.02) per basic and diluted share, as compared
to net income of $1.2 million, or
$0.04 per basic and diluted share, in
the quarter ended December 31,
2023.
Adjusted EBITDA for the three months ended December 31, 2024, was $0.6 million, as compared to $9.9 million in the quarter ended December 31, 2023.
Cash flows from operations for the three months ended
December 31, 2024, was $2.4 million. As of December 31, 2024, the Company had working
capital of $58.3 million. Cash and
cash equivalents were $39.6 million
at December 31, 2024, up 5% from
September 30, 2024.
Full Year 2024 Financial Results
Net revenue was $192.4 million for
the year ended December 31, 2024, a
4% increase compared to $184.3
million in 2023.
Gross profit in the year ended December
31, 2024, was $152.9 million,
or 80% of revenue, as compared to $146.0
million or 79% of revenue, in 2023.
Sales and marketing expense for the year ended December 31, 2024, decreased slightly to
$86.6 million from $86.7 million for 2023, primarily due to
decreased headcount in the sales force.
General and administrative expenses for the year ended
December 31, 2024, were $60.4 million, versus $48.5 million in the prior year.
Net income for the year ended December
31, 2024, totaled $3.0
million, or $0.09 per basic
and diluted share, as compared to net income of $9.7 million, or $0.27 per basic and diluted share, in 2023.
Adjusted EBITDA for the year ended December 31, 2024, was $10.9 million, as compared to $22.3 million in the year ended December 31, 2023.
Cash flows from operations for the year ended December 31, 2024, was $12.7 million and $17.8
million for the year ended December
31, 2023.
First Quarter 2025 Guidance
The Company expects Q1 2025 net revenue of at least $30 million. Loss per share is expected to be
($0.30) per share or better. The
Company expects quarterly revenues to increase throughout the year
with the usual seasonality typically experienced. The reduction in
expenses which were undertaken throughout the second half of 2024
and more aggressively during Q1 2025 will show a significant impact
on the bottom line in Q2 and going forward.
Conference Call and Webcast Details
Tuesday, March 11, 2025, at
4:15 PM Eastern Time (2:15 PM Mountain Time)
To register and participate in the webcast, interested parties
should click on the following link or dial in approximately 10-15
minutes prior to the webcast: 4Q 2024 Webcast Link
U.S. & Canada dial-in number:
800-836-8184
International number: 646-357-8785
Non-GAAP Financial Measures
Zynex reports its financial results in accordance with
accounting principles generally accepted in the U.S. (GAAP). In
addition, the Company is providing in this news release financial
information in the form of Adjusted EBITDA (earnings before
interest, taxes, depreciation, amortization, other income/expense,
stock compensation, restructuring, receivables adjustment and
non-cash lease charges). Management believes these non-GAAP
financial measures are useful to investors and lenders in
evaluating the overall financial health of the Company in that they
allow for greater transparency of additional financial data
routinely used by management to evaluate performance. Adjusted
EBITDA can be useful for investors or lenders as an indicator of
available earnings. Non-GAAP financial measures should not be
considered in isolation from, or as an alternative to, the
financial information prepared in accordance with GAAP.
Safe Harbor Statement
This press release contains forward-looking statements within
the meaning of The Private Securities Litigation Reform Act of
1995, as amended. our results of operations and the plans,
strategies and objectives for future operations; the timing and
scope of any potential stock repurchase; and other similar
statements.
Words such as "anticipate," "believe," "continue," "could,"
"designed," "endeavor," "estimate," "expect," "intend," "may,"
"might," "plan," "potential," "predict," "project," "seek,"
"should," "target," "preliminary," "will," "would" and similar
expressions are intended to identify forward-looking statements.
The express or implied forward-looking statements included in this
press release are only predictions and are subject to a number of
risks, uncertainties and assumptions.
Forward-looking statements are neither historical facts nor
assurances of future performance. Instead, they are based only on
our current beliefs, expectations and assumptions regarding the
future of our business, future plans and strategies, projections,
anticipated events and trends, the economy and other future
conditions. Because forward-looking statements relate to
the future, they are subject to inherent uncertainties, risks and
changes in circumstances that are difficult to predict and many of
which are outside of our control. Our actual results and financial
condition may differ materially from those indicated in the
forward-looking statements. Therefore, you should not rely on any
of these forward-looking statements. The Company makes no express
or implied representation or warranty as to the completeness of
forward-looking statements or, in the case of projections, as to
their attainability or the accuracy and completeness of the
assumptions from which they are derived. Factors that could cause
actual results to materially differ from forward-looking statements
include, but are not limited to, the need to obtain CE marking of
new products; the acceptance of new products as well as existing
products by doctors and hospitals, larger competitors with greater
financial resources; the need to keep pace with technological
changes; our dependence on the reimbursement for our products from
health insurance companies; our dependence on fourth party
manufacturers to produce our products on time and to our
specifications' implementation of our sales strategy including a
strong direct sales force, the impact of COVID-19 on the global
economy; market conditions; the timing, scope and possibility that
the repurchase program may be suspended or discontinued; economic
factors, such as interest rate fluctuations; and other risks
described in our filings with the Securities and Exchange
Commission.
These and other risks are described in our filings with the
Securities and Exchange Commission including but not limited to,
our Annual Report on Form 10-K for the year ended December 31,
2024, as well as our quarterly reports on Form 10-Q and
current reports on Form 8-K. Any forward-looking statements
contained in this press release represent Zynex's views only as of
today and should not be relied upon as representing its views as of
any subsequent date. Zynex explicitly disclaims any obligation to
update any forward-looking statements, except to the extent
required by law.
About Zynex, Inc.
Zynex, founded in 1996, develops, manufactures, markets, and
sells medical devices used for pain management and rehabilitation
as well as non-invasive fluid, sepsis, and laser-based pulse
oximetry monitoring systems for use in hospitals. For additional
information, please visit: www.zynex.com.
Investor Relations Contact:
Brian Prenoveau, CFA
MZ Group – MZ North America
ZYXI@mzgroup.us
+561 489 5315
ZYNEX,
INC.
|
CONDENSED
CONSOLIDATED BALANCE SHEETS
|
(AMOUNTS IN
THOUSANDS)
|
(unaudited)
|
|
|
|
December 31,
|
|
December 31,
|
|
|
2024
|
|
2023
|
ASSETS
|
|
|
|
|
|
|
Current
assets:
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
39,631
|
|
$
|
44,579
|
Accounts receivable,
net
|
|
|
18,022
|
|
|
26,838
|
Inventory,
net
|
|
|
13,919
|
|
|
13,106
|
Prepaid expenses and
other
|
|
|
3,607
|
|
|
3,332
|
Total current
assets
|
|
|
75,179
|
|
|
87,855
|
|
|
|
|
|
|
|
Property and equipment,
net
|
|
|
3,084
|
|
|
3,114
|
Operating lease
asset
|
|
|
9,820
|
|
|
12,515
|
Finance lease
asset
|
|
|
1,141
|
|
|
587
|
Deposits
|
|
|
408
|
|
|
409
|
Intangible assets, net
of accumulated amortization
|
|
|
7,247
|
|
|
8,158
|
Goodwill
|
|
|
20,401
|
|
|
20,401
|
Deferred income
taxes
|
|
|
4,799
|
|
|
3,865
|
Total
assets
|
|
$
|
122,079
|
|
$
|
136,904
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
|
|
Accounts payable and
accrued expenses
|
|
|
7,091
|
|
|
8,433
|
Operating lease
liability
|
|
|
4,030
|
|
|
3,729
|
Finance lease
liability
|
|
|
287
|
|
|
196
|
Income taxes
payable
|
|
|
—
|
|
|
633
|
Accrued payroll and
related taxes
|
|
|
5,456
|
|
|
5,541
|
Total current
liabilities
|
|
|
16,864
|
|
|
18,532
|
Long-term
liabilities:
|
|
|
|
|
|
|
Convertible senior
notes, less issuance costs
|
|
|
58,567
|
|
|
57,605
|
Operating lease
liability
|
|
|
10,151
|
|
|
14,181
|
Finance lease
liability
|
|
|
789
|
|
|
457
|
Total
liabilities
|
|
|
86,371
|
|
|
90,775
|
|
|
|
|
|
|
|
Stockholders'
equity:
|
|
|
|
|
|
|
Common stock
|
|
|
32
|
|
|
33
|
Additional paid-in
capital
|
|
|
93,088
|
|
|
90,878
|
Treasury
stock
|
|
|
(87,186)
|
|
|
(71,562)
|
Retained
earnings
|
|
|
29,774
|
|
|
26,780
|
Total stockholders'
equity
|
|
|
35,708
|
|
|
46,129
|
Total liabilities and
stockholders' equity
|
|
$
|
122,079
|
|
$
|
136,904
|
ZYNEX, INC.
|
CONDENSED CONSOLIDATED STATEMENTS OF
INCOME
|
(AMOUNTS IN THOUSANDS, EXCEPT PER SHARE
DATA)
|
(unaudited)
|
|
|
For the
Quarter Ended
December 31,
|
|
For the Years
Ended
December 31,
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
NET
REVENUE
|
|
|
|
|
|
|
|
|
|
|
|
Devices
|
$
|
14,809
|
|
$
|
16,279
|
|
$
|
59,612
|
|
$
|
58,822
|
Supplies
|
|
31,165
|
|
|
31,005
|
|
|
132,742
|
|
|
125,500
|
Total net
revenue
|
|
45,975
|
|
|
47,284
|
|
|
192,354
|
|
|
184,322
|
|
|
|
|
|
|
|
|
|
|
|
|
COSTS OF REVENUE AND
OPERATING EXPENSES
|
|
|
|
|
|
|
|
|
|
|
|
Costs of revenue -
devices and supplies
|
|
9,983
|
|
|
10,271
|
|
|
39,429
|
|
|
38,366
|
Sales and
marketing
|
|
19,262
|
|
|
21,677
|
|
|
86,581
|
|
|
86,659
|
General and
administrative
|
|
17,292
|
|
|
13,038
|
|
|
60,354
|
|
|
48,517
|
Total costs of revenue
and operating expenses
|
|
46,537
|
|
|
44,986
|
|
|
186,364
|
|
|
173,542
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from
operations
|
|
(563)
|
|
|
2,298
|
|
|
5,990
|
|
|
10,780
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income
(expense)
|
|
|
|
|
|
|
|
|
|
|
|
Gain on disposal of
assets
|
|
—
|
|
|
—
|
|
|
19
|
|
|
39
|
Change in fair value of
contingent consideration
|
|
—
|
|
|
(1)
|
|
|
—
|
|
|
2,854
|
Interest expense,
net
|
|
(615)
|
|
|
(366)
|
|
|
(2,382)
|
|
|
(1,094)
|
Other income (expense),
net
|
|
(615)
|
|
|
(367)
|
|
|
(2,363)
|
|
|
1,799
|
|
|
|
|
|
|
|
|
|
|
|
|
Income (loss) from
operations before income taxes
|
|
(1,178)
|
|
|
1,931
|
|
|
3,627
|
|
|
12,579
|
Income tax expense
(benefit)
|
|
(563)
|
|
|
716
|
|
|
633
|
|
|
2,847
|
Net income
(loss)
|
$
|
(615)
|
|
$
|
1,215
|
|
$
|
2,994
|
|
$
|
9,732
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per
share:
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
$
|
(0.02)
|
|
$
|
0.04
|
|
$
|
0.09
|
|
$
|
0.27
|
Diluted
|
$
|
(0.02)
|
|
$
|
0.04
|
|
$
|
0.09
|
|
$
|
0.27
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average basic
shares outstanding
|
|
31,885
|
|
|
33,595
|
|
|
31,941
|
|
|
35,555
|
Weighted average
diluted shares outstanding
|
|
32,187
|
|
|
34,013
|
|
|
32,299
|
|
|
36,142
|
ZYNEX,
INC.
|
CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS
|
(AMOUNTS IN
THOUSANDS)
|
(unaudited)
|
|
|
|
|
|
|
|
|
|
For the Years Ended
December 31,
|
|
|
2024
|
|
2023
|
CASH FLOWS FROM
OPERATING ACTIVITIES:
|
|
|
|
|
|
|
Net income
|
|
$
|
2,994
|
|
$
|
9,732
|
Adjustments to
reconcile net income to net cash provided by operating
activities:
|
|
|
|
|
|
|
Depreciation
|
|
|
2,901
|
|
|
2,684
|
Amortization
|
|
|
1,881
|
|
|
1,536
|
Non-cash reserve
charges
|
|
|
—
|
|
|
(91)
|
Stock-based
compensation
|
|
|
2,989
|
|
|
2,296
|
Non-cash lease
expense
|
|
|
(1,033)
|
|
|
904
|
Benefit for deferred
income taxes
|
|
|
(934)
|
|
|
(2,303)
|
Change in fair value
of contingent consideration
|
|
|
—
|
|
|
(2,854)
|
Gain on disposal of
assets
|
|
|
(19)
|
|
|
(39)
|
Change in operating
assets and liabilities:
|
|
|
|
|
|
|
Short-term
investments
|
|
|
—
|
|
|
(190)
|
Accounts
receivable
|
|
|
8,816
|
|
|
8,225
|
Prepaid and other
assets
|
|
|
(67)
|
|
|
(1,150)
|
Accounts payable and
other accrued expenses
|
|
|
(2,072)
|
|
|
269
|
Inventory
|
|
|
(2,736)
|
|
|
(1,445)
|
Deposits
|
|
|
1
|
|
|
182
|
Net cash provided by
operating activities
|
|
|
12,721
|
|
|
17,756
|
|
|
|
|
|
|
|
CASH FLOWS FROM
INVESTING ACTIVITIES:
|
|
|
|
|
|
|
Purchase of property
and equipment
|
|
|
(578)
|
|
|
(1,206)
|
Purchase of short-term
investments
|
|
|
—
|
|
|
(9,810)
|
Maturity of short-term
investments
|
|
|
—
|
|
|
10,000
|
Proceeds on sale of
fixed assets
|
|
|
—
|
|
|
50
|
Net cash used in
investing activities
|
|
|
(578)
|
|
|
(966)
|
|
|
|
|
|
|
|
CASH FLOWS FROM
FINANCING ACTIVITIES:
|
|
|
|
|
|
|
Payments on finance
lease obligations
|
|
|
(334)
|
|
|
(128)
|
Cash dividends
paid
|
|
|
(9)
|
|
|
(3)
|
Purchase of treasury
stock
|
|
|
(15,625)
|
|
|
(37,924)
|
Excise tax payments on
net treasury stock purchases
|
|
|
(473)
|
|
|
—
|
Proceeds from issuance
of convertible senior notes, net of issuance costs
|
|
|
—
|
|
|
57,018
|
Proceeds from the
issuance of common stock on stock-based awards
|
|
|
22
|
|
|
86
|
Principal payments on
long-term debt
|
|
|
—
|
|
|
(10,667)
|
Taxes withheld and paid
on employees' equity awards
|
|
|
(672)
|
|
|
(737)
|
Net cash provided by
(used in) financing activities
|
|
|
(17,091)
|
|
|
7,645
|
|
|
|
|
|
|
|
Net increase (decrease)
in cash and cash equivalents
|
|
|
(4,948)
|
|
|
24,435
|
Cash and cash
equivalents at beginning of year
|
|
|
44,579
|
|
|
20,144
|
Cash and cash
equivalents at end of year
|
|
$
|
39,631
|
|
$
|
44,579
|
ZYNEX,
INC.
|
|
RECONCILIATION OF
GAAP TO NON-GAAP MEASURES
|
|
(AMOUNTS IN
THOUSANDS)
|
|
(unaudited)
|
|
|
|
|
For the Three
Months Ended
December 31,
|
|
For the Year
Ended
December 31,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
|
Adjusted
EBITDA:
|
|
|
|
|
|
|
|
|
|
Net income
(loss)
|
$
(615)
|
|
$
1,215
|
|
$
2,994
|
|
$
9,732
|
|
|
Depreciation and
Amortization*
|
503
|
|
423
|
|
1,872
|
|
1,660
|
|
|
Stock-based
compensation expense
|
644
|
|
676
|
|
2,989
|
|
2,296
|
|
|
Interest expense and other, net
|
615
|
|
366
|
|
2,363
|
|
1,055
|
|
|
Change in value of contingent consideration
|
-
|
|
1
|
|
-
|
|
(2,854)
|
|
|
Non-cash lease expense **
|
-
|
|
362
|
|
-
|
|
1,340
|
|
|
Non-cash receivables adjustment ***
|
-
|
|
6,183
|
|
-
|
|
6,183
|
|
|
Income tax expense (benefit)
|
(563)
|
|
716
|
|
633
|
|
2,847
|
|
|
Adjusted
EBITDA
|
$
584
|
|
$
9,942
|
|
$
10,851
|
|
$
22,259
|
|
|
% of Net
Revenue
|
1 %
|
|
21 %
|
|
6 %
|
|
12 %
|
|
|
|
|
|
|
|
|
|
|
|
|
* Depreciation
does not include amounts related to units on lease to third parties
which are depreciated and included in cost of goods
sold.
|
|
|
** Amount
expensed under building lease agreements in excess of cash payments
due to abated rent
|
|
*** Amount of
non-recurring reduction in net revenue, booked as a charge against
revenue, related to slow collecting receivables from a prior
period
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/zynex-reports-fourth-quarter-and-full-year-2024-financial-results-302398958.html
SOURCE Zynex, Inc.