Source document
Income flow
| Revenue — GREEN | $26.4M | +26.8% YoY |
|---|---|---|
| Gross margin — GREEN | 63.7% | |
| Net income — GREEN | -$5.4M | +32.5% YoY |
| Net margin — GREEN | -20.3% | |
| Operating margin — RED | -10.3% |
operating_cf_burnnet_margin_sharply_negativecash_conversion_weakaccumulated_deficit_high| Metric | Value | Flag |
|---|---|---|
| EPS (diluted) | $-0.12 | GREEN |
| Gross Margin | 63.7% | GREEN |
| Net Income | -$5.4M | GREEN |
| Net Margin | -20.3% | GREEN |
| Operating Margin | -10.3% | RED |
| R&D % Revenue | 5.9% | GREEN |
| Revenue | $26.4M | GREEN |
| Revenue (quarter) | $13.9M | GREEN |
| Metric | Value | Flag |
|---|---|---|
| Broad Liquidity | $27.6M | GREEN |
| Cash | $27.6M | GREEN |
| Current Ratio | 5.68 | GREEN |
| Debt/Equity | 3.31 | GREEN |
| Total Assets | $61.1M | GREEN |
| Total Equity | $10.7M | GREEN |
| Metric | Value | Flag |
|---|---|---|
| Cash Conversion (CFO/Rev) | -0.15 | GREEN |
| Free Cash Flow | -$4.2M | GREEN |
| Operating CF | -$4.1M | GREEN |
| SBC % Revenue | 5.3% | GREEN |
Sections in this filing
MD&A
ITEM 2 . Management ’ s Discussion and Analysis of Financial Condition and Results of Operations The following discussion and analysis should be read in conjunction with our financial statements and related notes contained elsewhere in this report and with the audited consolidated financial statements and footnotes as of and for the year ended December 31, 2025 contained within our Annual Report on Form 10-K, filed with the Securities and Exchange Commission on March 10, 2026. This discussion contains forward-looking statements that involve risks, uncertainties and assumptions. Our actual results may differ materially from those anticipated in these forward-looking statements as a result of a variety of factors discussed in this report and those discussed in other documents we file with the SEC. In light of these risks, uncertainties and assumptions, readers are cautioned not to place undue reliance on such forward-looking statements. These forward-looking statements represent beliefs and assumptions as of the date of this report. While we may elect to update forward-looking statements and at some point in the future, we specifically disclaim any obligation to do so, even if our estimates change. Past performance does not guarantee future results. Executive Level Overview We are a surgical aesthetics company with a passion for elevating people’s lives through innovative products, including our Helium Plasma Platform Technology products marketed and sold as Renuvion ® and the AYON Body Contouring System TM in the cosmetic surgery market and J-Plasma ® in the hospital surgical market. Renuvion and J-Plasma offer surgeons a unique ability to provide controlled heat to tissue to achieve their desired results. The AYON Body Contouring System TM is an FDA-cleared, surgeon-designed body contouring system that combines precision, versatility, and innovation in an all-in-one platform. It seamlessly integrates fat removal, closed loop contouring, and Renuvion’s tissue contraction and electrosurgical capabilities, empowering surgeons to deliver comprehensive body contouring treatments for patients. We also leverage our deep expertise and decades of experience in unique waveforms through OEM agreements with other medical device manufacturers. We operate in two business segments: OEM and Surgical Aesthetics, formerly known as Advanced Energy. The OEM segment is primarily