Source document

Loading document…
KPIsSections16

Income flow

Headline metrics
Revenue — GREEN$26.4M+26.8% YoY
Gross margin — GREEN63.7%
Net income — GREEN-$5.4M+32.5% YoY
Net margin — GREEN-20.3%
Operating margin — RED-10.3%
Red flags3 red1 orange
Liquidity4
RED
Negative operating cash flowoperating_cf_burn
The company is burning cash from operations — sustainability depends on financing.
RED
Net margin -20.3%net_margin_sharply_negative
Net income margin below -5% — profitability materially negative vs revenue.
RED
Cash conversion (CFO/Rev) -15.4%cash_conversion_weak
CFO/Revenue below 0 — operating model not generating cash despite revenue.
ORANGE
Accumulated deficit / equity 886%accumulated_deficit_high
Accumulated deficit exceeds equity book value — balance sheet technically impaired.
Income Statement
Income Statement
MetricValueFlag
EPS (diluted)$-0.12GREEN
Gross Margin63.7%GREEN
Net Income-$5.4MGREEN
Net Margin-20.3%GREEN
Operating Margin-10.3%RED
R&D % Revenue5.9%GREEN
Revenue$26.4MGREEN
Revenue (quarter)$13.9MGREEN
Balance Sheet
Balance Sheet
MetricValueFlag
Broad Liquidity$27.6MGREEN
Cash$27.6MGREEN
Current Ratio5.68GREEN
Debt/Equity3.31GREEN
Total Assets$61.1MGREEN
Total Equity$10.7MGREEN
Cash Flow
Cash Flow
MetricValueFlag
Cash Conversion (CFO/Rev)-0.15GREEN
Free Cash Flow-$4.2MGREEN
Operating CF-$4.1MGREEN
SBC % Revenue5.3%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