MiMedx Group, Inc.
HealthcareNASDAQ:MDXG · NASDAQ Capital Market
-$0.09 today
Vol 0.95M · Avg 1.52M
Income Statement
Follow revenue through to earnings
Review sales, margins, expenses, and profit trends to see what is actually driving reported earnings over time.
Earnings Waterfall
Revenue to Net Income
Key Ratios
Analysis
$389.4M of revenue converted into $30.7M of net income for the selected period. Gross margin is 79.8% and net margin is 4.7%, showing how much revenue survives after costs and taxes. EPS is $0.20, tying the income statement back to per-share earnings.
Income Statement
Annual data · 5 periods
| Metric | FY2025 | FY2024 | FY2023 | FY2022 | FY2021 | FY2020 | FY2019 | FY2018 |
|---|---|---|---|---|---|---|---|---|
| Revenue | $418.6M +20.0% | $348.9M +8.5% | $321.5M +20.0% | $267.8M +10.7% | $242.0M | $809.6M | $921.6M | $731.2M |
| Cost of Revenue | $73.0M +21.5% | $60.1M +10.0% | $54.6M +13.1% | $48.3M +21.9% | $39.6M | $725.6M | $804.0M | $882.4M |
| Gross Profit | $345.6M +19.7% | $288.8M +8.2% | $266.8M +21.6% | $219.5M +8.5% | $202.4M | $8.9B | $7.6B | $6.2B |
| Gross Margin | 82.6% -0.2pp | 82.8% -0.2pp | 83.0% +1.0pp | 82.0% -1.7pp | 83.6% | 9.8% | 28.9% | 38.3% |
| Research & Development | $15.1M +22.3% | $12.3M -2.6% | $12.7M -0.3% | $12.7M +27.9% | $9.9M | $983.2M | $1.3B | $490.4M |
| Selling, General & Admin | $266.2M +23.0% | $216.4M +0.0% | $216.3M -2.1% | $220.8M +13.3% | $194.8M | $620.6M | $923.0M | -$1.5B |
| Operating Expenses | $281.3M +22.3% | $229.9M +0.1% | $229.7M -1.9% | $234.3M +11.8% | $209.4M | $5.3B | $7.0B | $8.7B |
| Depreciation & Amortization | $14.9M +146.3% | $6.0M +76.3% | $3.4M -15.3% | $4.0M -21.9% | $5.2M | $374.2M | $1.2B | $631.8M |
| EBITDA | $82.9M +26.9% | $65.4M +61.3% | $40.5M +479.2% | -$10.7M -465.0% | -$1.9M | -$15.2B | $6.8B | $9.3B |
| EBITDA Margin | 19.8% +1.1pp | 18.7% +6.1pp | 12.6% +16.6pp | -4.0% -3.2pp | -0.8% | 5.6% | 46.3% | 42.0% |
| Operating Income | $63.9M +8.5% | $58.9M +58.6% | $37.1M +352.0% | -$14.7M -108.9% | -$7.1M | $12.3B | $14.0B | -$15.7B |
| Operating Margin | 15.3% -1.6pp | 16.9% +5.3pp | 11.5% +17.0pp | -5.5% -2.6pp | -2.9% | 16.6% | 24.1% | 22.0% |
| Interest Income | $4.7M | $0 | $0 | $0 | $0 | -$1.5B | -$1.6B | $405.0M |
| Interest Expense | $1.8M +77.2% | $1.0M -84.4% | $6.5M +28.7% | $5.0M +0.7% | $5.0M | $1.1B | $1.0B | $1.2B |
| Other Income / Expenses | $2.4M +251.2% | -$1.6M +75.8% | -$6.5M -29.1% | -$5.0M -0.3% | -$5.0M | -$1.5B | $1.4B | $1.2B |
| Income Before Tax | $66.3M +15.7% | $57.3M +87.0% | $30.6M +255.1% | -$19.7M -63.8% | -$12.1M | $3.3B | $4.9B | $3.6B |
| Pre-Tax Margin | 15.8% -0.6pp | 16.4% +6.9pp | 9.5% +16.9pp | -7.4% -2.4pp | -5.0% | 20.8% | 18.7% | 26.2% |
| Income Tax Expense | $17.7M +15.6% | $15.3M +141.6% | -$36.8M -17967.0% | $206.0K -16.6% | $247.0K | $1.3B | -$1.6B | $745.2M |
| Net Income | $48.6M +14.5% | $42.4M -37.1% | $67.4M +323.3% | -$30.2M -145.5% | -$12.3M | $4.9B | $4.8B | $4.7B |
| Net Margin | 11.6% -0.6pp | 12.2% -8.8pp | 21.0% +32.3pp | -11.3% -6.2pp | -5.1% | 12.4% | 17.5% | 22.5% |
| EPS (Basic) | $0 +13.8% | $0 -39.6% | $0 +277.8% | -$0 -189.7% | -$0 | $400.8M | $703.2M | $1.3B |
| EPS (Diluted) | $0 +14.3% | $0 -26.3% | $0 +240.7% | -$0 -189.7% | -$0 | $766.2M | $609.4M | $452.6M |
| Weighted Avg Shares | $147.8M +0.6% | $147.0M +26.2% | $116.5M +3.2% | $112.9M +2.3% | $110.4M | $757.8M | $925.8M | $1.1B |
| Weighted Avg Shares (Diluted) | $149.7M +0.5% | $149.0M +2.1% | $146.0M +29.3% | $112.9M +2.3% | $110.4M | $1.2B | $924.4M | $678.0M |
Older periods hidden.
Sign in to unlockCompetitors
Peer companies in the same sector
Dianthus Therapeutics, Inc.
NASDAQ:DNTH
$3.43B
Innoviva, Inc.
NASDAQ:INVA
$1.68B
Taysha Gene Therapies, Inc.
NASDAQ:TSHA
$1.64B
Syndax Pharmaceuticals, Inc.
NASDAQ:SNDX
$1.62B
Atai Beckley Inc.
NASDAQ:ATAI
$1.44B
Rapport Therapeutics, Inc. Common Stock
NASDAQ:RAPP
$1.40B
Inhibrx Biosciences, Inc.
NASDAQ:INBX
$1.35B
Nektar Therapeutics
NASDAQ:NKTR
$1.16B
CureVac N.V.
CVAC
$1.05B
Sana Biotechnology, Inc.
NASDAQ:SANA
$745.82M
SEC Filings
Recent regulatory filings
No filings found.
How much revenue does MDXG generate?
MiMedx Group, Inc. (MDXG) reported $418.63M of revenue in fiscal 2025.
Is MDXG profitable?
MiMedx Group, Inc. (MDXG) reported $48.58M of net income, with a net margin of 11.6%.
Explore More
Continue the stock analysis
Jump to another research area for this company.