ATRC
AtriCure, Inc.
Company overview
- Market capitalization
- $2.97B
- Employees
- 1,350
- Latest publication
- 2026-09-29
About AtriCure, Inc.
AtriCure, Inc. engages in the development, manufacture, and sale of devices for surgical ablation of cardiac tissue, exclusion of the left atrial appendage, and temporarily blocking pain by ablating peripheral nerves to medical centers in the United States, the Asia-Pacific, and internationally. It offers Isolator Synergy Ablation System clamps, a single-use disposable radio frequency products; multifunctional pens and linear ablation devices, a single-use disposable RF products for the treatment of cardiac arrhythmias; cryoICE Cryoablation System that enables the user to make linear ablations of varied lengths; and EPi-Sense Systems, a single-use disposable device used for the treatment of symptomatic, drug-refractory, and long-standing persistent atrial fibrillation. It also provides cryoSPHERE probe, which provides temporary pain relief by applying cryothermic energy to targeted intercoastal peripheral nerves in the ribcage; AtriClip System, an implantable device coupled to a single-use disposable applier; cryoXT probes, a cryoablation device designed specifically for Cryo Nerve Block therapy; LARIAT System, a solution for soft-tissue closure; Lumitip dissectors to separate tissues to provide access to key anatomical structures that are targeted for ablation; Glidepath guides for placement of clamps; and Subtle Cannula's to support access for EPi-Sense catheters. In addition, the company sells various reusable cardiac surgery instruments. It markets and sells its products through independent distributors and direct sales personnel. The company was incorporated in 2000 and is headquartered in Mason, Ohio.
Financial statements
Income Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20182018-06-30 · USD | Q3 20142014-09-30 · USD | Q2 20112011-06-30 · USD | Q4 20102010-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 153,604,000USD | 141,249,000USD | 140,500,000USD | 134,269,000USD | 51,802,000USD | 26,678,000USD | 16,779,563USD | 16,388,963USD |
| Cost Of Revenue | 34,975,000USD | 31,938,000USD | 35,923,000USD | 32,937,000USD | 13,723,000USD | 7,786,000USD | 4,502,085USD | 4,082,993USD |
| Gross Profit | 118,629,000USD | 109,311,000USD | 104,577,000USD | 101,332,000USD | 38,079,000USD | 18,892,000USD | 12,277,478USD | 12,305,970USD |
| Research Development | 26,402,000USD | 24,235,000USD | 22,745,000USD | 22,892,000USD | 8,655,000USD | 5,033,000USD | 2,878,876USD | 3,513,406USD |
| Selling General Administrative | 82,562,000USD | 84,550,000USD | 78,341,000USD | 78,232,000USD | 28,466,000USD | 14,662,000USD | 10,169,771USD | 9,030,330USD |
| Total Operating Expenses | 108,964,000USD | 108,785,000USD | 101,086,000USD | 101,124,000USD | 37,121,000USD | 19,695,000USD | 13,048,647USD | 12,543,736USD |
| Operating Income | 9,665,000USD | 526,000USD | 3,491,000USD | 208,000USD | 958,000USD | -803,000USD | -771,169USD | -237,766USD |
| Total Other Income Expense Net | -239,000USD | -132,000USD | -1,131,000USD | -294,000USD | -1,248,000USD | 341,000USD | -166,000USD | 268,597USD |
| Interest Income | 1,179,000USD | 1,245,000USD | 1,331,000USD | 1,165,000USD | — | — | — | — |
| Interest Expense | 1,318,000USD | 1,340,000USD | 1,504,000USD | 2,906,000USD | 1,221,000USD | 24,000USD | 172,292USD | 183,714USD |
| Income Before Tax | 9,426,000USD | 394,000USD | 2,360,000USD | -86,000USD | -290,000USD | -462,000USD | -937,445USD | 30,831USD |
| Income Tax Expense | 471,000USD | 286,000USD | 604,000USD | 181,000USD | 48,000USD | 4,000USD | 9,205USD | 19,287USD |
| Net Income | 8,955,000USD | 108,000USD | 1,756,000USD | -267,000USD | -338,000USD | -466,000USD | -946,650USD | 11,544USD |
| Net Interest Income | — | -95,000USD | -173,000USD | -303,000USD | — | — | — | — |
| Tax Provision | — | 286,000USD | 604,000USD | 181,000USD | — | — | — | — |
| Net Income From Continuing Ops | — | 108,000USD | 1,756,000USD | -267,000USD | -338,000USD | -466,000USD | -946,650USD | 0USD |
| Ebit | — | 1,734,000USD | 3,864,000USD | 2,820,000USD | -4,958,000USD | -2,057,000USD | -765,145USD | 214,545USD |
| Ebitda | — | 7,007,000USD | 8,971,000USD | 7,989,000USD | -2,754,000USD | -803,000USD | -216,746USD | 802,130USD |
| Depreciation And Amortization | — | 5,273,000USD | 5,107,000USD | 5,169,000USD | 2,204,000USD | 1,254,000USD | 548,399USD | 587,585USD |
| Reconciled Depreciation | — | 5,273,000USD | 5,107,000USD | 5,169,000USD | 2,204,000USD | 1,254,000USD | 548,399USD | 587,585USD |
| Non Operating Income Net Other | — | — | — | — | -27,000USD | 365,000USD | 6,016USD | — |
| Minority Interest | — | — | — | — | 0USD | 0USD | 0USD | 0USD |
| Discontinued Operations | — | — | — | — | 0USD | 0USD | 0USD | 0USD |
| Net Income Applicable To Common Shares | — | — | — | — | -338,000USD | -466,000USD | -946,650USD | 11,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20252025-12-31 · USD | FY 20212021-12-31 · USD | FY 20022002-12-31 · USD | FY 20012001-12-31 · USD |
|---|---|---|---|---|
| Total Revenue | 534,528,000USD | 274,329,000USD | 1,766,000USD | 20,000USD |
| Cost Of Revenue | 136,790,000USD | 68,469,000USD | 681,000USD | 8,000USD |
| Gross Profit | 397,738,000USD | 205,860,000USD | 1,085,000USD | 12,000USD |
| Research Development | 90,168,000USD | 48,506,000USD | — | — |
| Selling General Administrative | 311,017,000USD | 19,849,000USD | — | — |
| Total Operating Expenses | 401,185,000USD | 150,655,000USD | 6,747,000USD | 3,152,000USD |
| Operating Income | -3,447,000USD | 55,205,000USD | -5,662,000USD | -3,140,000USD |
| Interest Income | 4,479,000USD | 466,000USD | — | — |
| Interest Expense | 5,878,000USD | 4,918,000USD | 0USD | 0USD |
| Net Interest Income | -1,399,000USD | -4,452,000USD | — | — |
| Income Before Tax | -10,163,000USD | 50,387,000USD | — | — |
| Income Tax Expense | 1,285,000USD | 188,000USD | 9,031,000USD | 3,596,000USD |
| Tax Provision | 1,285,000USD | 188,000USD | — | — |
| Net Income | -11,448,000USD | 50,199,000USD | -9,031,000USD | -3,596,000USD |
| Net Income From Continuing Ops | -11,448,000USD | 50,199,000USD | — | — |
| Ebit | -4,285,000USD | 55,305,000USD | -5,662,000USD | -3,140,000USD |
| Ebitda | 16,246,000USD | 65,746,000USD | -5,662,000USD | -3,140,000USD |
| Depreciation And Amortization | 20,531,000USD | 10,441,000USD | — | — |
| Reconciled Depreciation | 20,531,000USD | 10,441,000USD | — | — |
| Total Other Income Expense Net | -6,716,000USD | -4,818,000USD | 5,662,000USD | 3,140,000USD |
| Unclassified Operating Expenses | — | 82,300,000USD | 6,747,000USD | 3,152,000USD |
| Non Operating Income Net Other | — | 100,000USD | — | — |
| Net Income Applicable To Common Shares | — | 50,199,000USD | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Quarterly
| Metric | Q2 20262026-06-30 · USD | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 676,643,000USD | 643,988,000USD | 654,179,000USD | 635,442,000USD | 608,849,000USD | 591,631,000USD | 609,328,000USD | 615,068,000USD |
| Cash And Equivalents | 167,786,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 345,531,000USD | 313,693,000USD | 322,517,000USD | 301,110,000USD | 271,257,000USD | 251,484,000USD | 267,826,000USD | 269,286,000USD |
| Other Current Assets | 13,839,000USD | 15,074,000USD | 9,944,000USD | 11,314,000USD | 11,113,000USD | 13,365,000USD | 9,431,000USD | 7,496,000USD |
| Other Non Current Assets | 4,582,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 160,210,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 81,916,000USD | 73,191,000USD | 81,520,000USD | 77,840,000USD | 68,843,000USD | 61,221,000USD | 73,424,000USD | 74,431,000USD |
| Other Current Liabilities | 3,173,000USD | — | — | — | — | — | — | — |
| Other Non Current Liabilities | 7,246,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 516,433,000USD | 491,693,000USD | 491,935,000USD | 476,507,000USD | 464,491,000USD | 454,619,000USD | 460,969,000USD | 465,021,000USD |
| Total Equity Including Noncontrolling Interest | 516,433,000USD | — | — | — | — | — | — | — |
| Long Term Debt | 61,000,000USD | 61,000,000USD | 61,865,000USD | 61,865,000USD | 61,865,000USD | 61,865,000USD | 61,865,000USD | 61,865,000USD |
| Net Receivables | 79,981,000USD | 71,312,000USD | 66,653,000USD | 62,980,000USD | 66,004,000USD | 63,323,000USD | 60,339,000USD | 54,909,000USD |
| Inventory | 83,925,000USD | 81,142,000USD | 78,492,000USD | 78,951,000USD | 76,344,000USD | 74,911,000USD | 75,335,000USD | 76,546,000USD |
| Property Plant Equipment Net | 48,491,000USD | 46,185,000USD | 45,991,000USD | 46,351,000USD | 47,767,000USD | 48,207,000USD | 47,386,000USD | 49,637,000USD |
| Goodwill | 234,781,000USD | — | — | — | — | — | — | — |
| Intangible Assets | 43,258,000USD | 45,642,000USD | 48,026,000USD | 50,136,000USD | 52,246,000USD | 54,357,000USD | 56,467,000USD | 58,352,000USD |
| Accounts Payable | 35,850,000USD | 30,558,000USD | 78,399,000USD | 25,472,000USD | 25,678,000USD | 25,176,000USD | 25,032,000USD | 31,736,000USD |
| Common Stock | 51,000USD | 51,000USD | 50,000USD | 50,000USD | 50,000USD | 49,000USD | 49,000USD | 49,000USD |
| Retained Earnings | -404,140,000USD | -413,095,000USD | -413,203,000USD | -414,959,000USD | -414,692,000USD | -408,502,000USD | -401,755,000USD | -386,187,000USD |
| Accumulated Other Comprehensive Income | 101,000USD | 227,000USD | 566,000USD | 573,000USD | 749,000USD | -230,000USD | -1,035,000USD | -146,999USD |
| Total Liab | — | 152,295,000USD | 162,244,000USD | 158,935,000USD | 144,358,000USD | 137,012,000USD | 148,359,000USD | 150,047,000USD |
| Other Current Liab | — | 39,502,999USD | 3,121,000USD | 49,370,000USD | 40,257,000USD | 33,205,000USD | 45,587,000USD | 39,980,000USD |
| Capital Stock | — | 51,000USD | 50,000USD | 50,000USD | 50,000USD | 49,000USD | 49,000USD | 49,000USD |
| Good Will | — | 234,781,000USD | 234,781,000USD | 234,781,000USD | 234,781,000USD | 234,781,000USD | 234,781,000USD | 234,781,000USD |
| Cash | — | 146,165,000USD | 167,428,000USD | 147,865,000USD | 117,796,000USD | 99,885,000USD | 122,721,000USD | 130,335,000USD |
| Cash And Short Term Investments | — | 146,165,000USD | 167,428,000USD | 147,865,000USD | 117,796,000USD | 99,885,000USD | 122,721,000USD | 130,335,000USD |
| Net Debt | — | -71,251,000USD | -79,410,000USD | -71,135,000USD | -40,545,000USD | -22,472,000USD | -46,191,000USD | -53,207,000USD |
| Short Term Debt | — | 3,130,000USD | 3,121,000USD | 2,998,000USD | 2,908,000USD | 2,840,000USD | 2,805,000USD | 2,715,000USD |
| Short Long Term Debt Total | — | 74,914,000USD | 88,018,000USD | 76,730,000USD | 77,251,000USD | 77,413,000USD | 76,530,000USD | 77,128,000USD |
| Property Plant Equipment Gross | — | 46,185,000USD | 115,757,000USD | 46,351,000USD | 47,767,000USD | 48,207,000USD | 108,681,000USD | 49,637,000USD |
| Common Stock Shares Outstanding | — | 49,046,000shares | 48,873,000shares | 47,680,000shares | 47,557,000shares | 47,393,000shares | 47,105,000shares | 47,105,000shares |
| Non Current Assets Total | — | 330,295,000USD | 331,662,000USD | 334,332,000USD | 337,592,000USD | 340,147,000USD | 341,502,000USD | 345,782,000USD |
| Non Current Liabilities Total | — | 79,103,999USD | 80,724,000USD | 81,095,000USD | 75,515,000USD | 75,791,000USD | 74,935,000USD | 75,616,000USD |
| Non Current Liabilities Other | — | 7,320,000USD | 7,343,000USD | 7,363,000USD | 1,172,000USD | 1,218,000USD | 1,210,000USD | 1,203,000USD |
| Non Currrent Assets Other | — | 3,687,000USD | 2,864,000USD | 3,064,000USD | 2,798,000USD | 2,802,000USD | 2,868,000USD | 3,012,000USD |
| Net Working Capital | — | 240,502,000USD | 240,997,000USD | 223,270,000USD | 202,414,000USD | 190,263,000USD | 194,402,000USD | 194,855,000USD |
| Unclassified Non Current Liabilities | — | 10,783,999USD | 11,516,000USD | 11,867,000USD | 12,478,000USD | 12,708,000USD | 11,860,000USD | 12,548,000USD |
| Unclassified Equity | — | 904,459,000USD | 904,472,000USD | 890,793,000USD | 878,334,000USD | 863,253,000USD | 863,661,000USD | 851,256,999USD |
| Unclassified Current Liabilities | — | — | -3,121,000USD | — | — | — | -2,805,000USD | -29,476,000USD |
| Short Long Term Debt | — | — | — | — | — | — | 2,805,000USD | — |
| Short Term Investments | — | — | — | — | — | — | 0USD | 0USD |
| Current Deferred Revenue | — | — | — | — | — | — | — | 29,476,000USD |
| Source | DisclosureDeterministicFinal | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Balance sheet Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Assets | 654,179,000USD | 609,328,000USD | 613,932,000USD | 585,448,000USD | 615,312,000USD | 714,539,000USD | 557,880,000USD | 356,759,000USD |
| Intangible Assets | 48,026,000USD | 56,467,000USD | 63,986,000USD | 39,339,000USD | 42,992,000USD | 128,199,000USD | 129,881,000USD | 49,254,000USD |
| Other Current Assets | 9,944,000USD | 9,431,000USD | 8,563,000USD | 5,477,000USD | 5,001,000USD | 4,347,000USD | 3,899,000USD | 2,592,000USD |
| Total Liab | 162,244,000USD | 148,359,000USD | 147,764,000USD | 128,694,000USD | 131,556,000USD | 302,145,000USD | 310,537,000USD | 107,378,000USD |
| Total Stockholder Equity | 491,935,000USD | 460,969,000USD | 466,168,000USD | 456,754,000USD | 483,756,000USD | 412,394,000USD | 247,343,000USD | 249,381,000USD |
| Other Current Liab | 3,121,000USD | 45,587,000USD | 44,682,000USD | 33,022,000USD | 34,640,000USD | 26,728,000USD | 31,092,000USD | 24,954,000USD |
| Common Stock | 50,000USD | 49,000USD | 48,000USD | 47,000USD | 46,000USD | 45,000USD | 40,000USD | 39,000USD |
| Capital Stock | 50,000USD | 49,000USD | 48,000USD | 47,000USD | 46,000USD | 45,000USD | 40,000USD | 39,000USD |
| Retained Earnings | -413,203,000USD | -401,755,000USD | -357,057,000USD | -326,619,000USD | -280,153,000USD | -330,352,000USD | -282,197,000USD | -247,003,000USD |
| Good Will | 234,781,000USD | 234,781,000USD | 234,781,000USD | 234,781,000USD | 234,781,000USD | 234,781,000USD | 234,781,000USD | 105,257,000USD |
| Cash | 167,428,000USD | 122,721,000USD | 84,310,000USD | 58,099,000USD | 43,654,000USD | 41,944,000USD | 28,483,000USD | 32,231,000USD |
| Cash And Short Term Investments | 167,428,000USD | 122,721,000USD | 137,285,000USD | 121,113,000USD | 119,090,000USD | 244,218,000USD | 81,801,000USD | 124,402,000USD |
| Total Current Assets | 322,517,000USD | 267,826,000USD | 266,246,000USD | 215,214,000USD | 196,076,000USD | 306,737,000USD | 143,160,000USD | 174,673,000USD |
| Total Current Liabilities | 81,520,000USD | 73,424,000USD | 74,569,000USD | 58,392,000USD | 56,445,000USD | 49,137,000USD | 49,916,000USD | 40,216,000USD |
| Net Debt | -79,410,000USD | -46,191,000USD | -9,816,000USD | 16,449,000USD | 31,993,000USD | 32,057,000USD | 47,939,000USD | 20,229,000USD |
| Short Term Debt | 3,121,000USD | 2,805,000USD | 2,533,000USD | 5,472,000USD | 1,756,000USD | 8,417,000USD | 2,218,000USD | 4,717,000USD |
| Short Long Term Debt Total | 88,018,000USD | 76,530,000USD | 74,494,000USD | 74,548,000USD | 75,647,000USD | 74,001,000USD | 76,422,000USD | 52,460,000USD |
| Long Term Debt | 61,865,000USD | 61,865,000USD | 60,593,000USD | 56,834,000USD | 59,741,000USD | 53,435,000USD | 59,634,000USD | 35,571,000USD |
| Net Receivables | 66,653,000USD | 60,339,000USD | 52,501,000USD | 42,693,000USD | 33,021,000USD | 23,146,000USD | 28,046,000USD | 25,195,000USD |
| Inventory | 78,492,000USD | 75,335,000USD | 67,897,000USD | 45,931,000USD | 38,964,000USD | 35,026,000USD | 29,414,000USD | 22,484,000USD |
| Accounts Payable | 78,399,000USD | 25,032,000USD | 27,354,000USD | 19,898,000USD | 18,597,000USD | 12,736,000USD | 14,948,000USD | 9,659,000USD |
| Property Plant Equipment Net | 45,991,000USD | 47,386,000USD | 46,759,000USD | 42,620,000USD | 36,170,000USD | 30,204,000USD | 36,678,000USD | 27,080,000USD |
| Property Plant Equipment Gross | 115,757,000USD | 108,681,000USD | 99,183,000USD | 42,620,000USD | 36,170,000USD | 30,204,000USD | 36,678,000USD | 27,080,000USD |
| Accumulated Other Comprehensive Income | 566,000USD | -1,035,000USD | -993,000USD | -4,096,000USD | -948,000USD | 312,000USD | -158,000USD | -199,000USD |
| Common Stock Shares Outstanding | 47,750,000shares | 46,965,000shares | 46,309,000shares | 45,740,000shares | 46,039,000shares | 42,125,000shares | 37,589,000shares | 34,087,000shares |
| Non Current Assets Total | 331,662,000USD | 341,502,000USD | 347,686,000USD | 370,234,000USD | 419,236,000USD | 407,802,000USD | 414,720,000USD | 182,086,000USD |
| Non Current Liabilities Total | 80,724,000USD | 74,935,000USD | 73,195,000USD | 70,302,000USD | 75,111,000USD | 253,008,000USD | 260,621,000USD | 67,162,000USD |
| Non Current Liabilities Other | 7,343,000USD | 1,210,000USD | 1,234,000USD | 13,468,000USD | 15,370,000USD | 199,573,000USD | 200,987,000USD | 19,419,000USD |
| Non Currrent Assets Other | 2,864,000USD | 2,868,000USD | 2,160,000USD | 1,985,000USD | 955,000USD | 440,000USD | 705,000USD | 495,000USD |
| Net Working Capital | 240,997,000USD | 194,402,000USD | 191,677,000USD | 156,822,000USD | 139,631,000USD | 257,600,000USD | 93,244,000USD | 134,457,000USD |
| Unclassified Current Liabilities | -3,121,000USD | -2,805,000USD | -2,533,000USD | -5,472,000USD | — | -7,161,000USD | — | -4,717,000USD |
| Unclassified Non Current Liabilities | 11,516,000USD | 11,860,000USD | 11,368,000USD | -1,226,000USD | -1,220,000USD | -187,424,000USD | -186,417,000USD | -7,247,000USD |
| Unclassified Equity | 904,472,000USD | 863,661,000USD | 824,122,000USD | 787,375,000USD | 764,765,000USD | 742,344,000USD | 529,618,000USD | 496,505,000USD |
| Short Long Term Debt | — | 2,805,000USD | 2,533,000USD | 5,472,000USD | 1,756,000USD | 8,417,000USD | 2,218,000USD | 4,717,000USD |
| Short Term Investments | — | 0USD | 52,975,000USD | 63,014,000USD | 75,436,000USD | 202,274,000USD | 53,318,000USD | 92,171,000USD |
| Other Assets | — | — | 1USD | 1,985,000USD | 955,000USD | 16,532,000USD | 705,000USD | 495,000USD |
| Long Term Investments | — | — | 0USD | 51,509,000USD | 104,338,000USD | 14,178,000USD | 12,675,000USD | — |
| Other Liab | — | — | — | 1,226,000USD | 1,220,000USD | 187,424,000USD | 186,417,000USD | 19,419,000USD |
| Net Tangible Assets | — | — | — | 182,634,000USD | 205,983,000USD | 49,414,000USD | -117,319,000USD | 94,870,000USD |
| Unclassified Non Current Assets | — | — | — | — | — | -16,532,000USD | — | — |
| Current Deferred Revenue | — | — | — | — | — | — | — | 886,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Quarterly
| Metric | Q1 20262026-03-31 · USD | Q4 20252025-12-31 · USD | Q3 20252025-09-30 · USD | Q2 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD | Q2 20242024-06-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | 108,000USD | 1,756,000USD | -267,000USD | -6,190,000USD | -6,747,000USD | -15,568,000USD | -7,853,000USD | -8,008,000USD |
| Depreciation | 5,273,000USD | 5,107,000USD | 5,169,000USD | 5,171,000USD | 5,084,000USD | 4,826,000USD | 4,928,000USD | 4,527,000USD |
| Stock Based Compensation | 11,273,000USD | 11,260,000USD | 12,424,000USD | 11,371,000USD | 9,630,000USD | 10,385,000USD | 10,364,000USD | 10,391,000USD |
| Other Non Cash Items | 813,000USD | 1,767,000USD | 535,000USD | 4,935,000USD | 615,000USD | 13,569,000USD | 311,000USD | 407,000USD |
| Change To Account Receivables | -5,019,000USD | -3,755,000USD | 2,989,000USD | -2,158,000USD | -2,686,000USD | -6,063,000USD | 893,000USD | -342,000USD |
| Change To Inventory | -2,770,000USD | 455,000USD | -2,637,000USD | -824,000USD | 750,000USD | 831,000USD | -2,684,000USD | -1,742,000USD |
| Change In Working Capital | -21,463,000USD | 137,000USD | 8,855,000USD | 6,330,000USD | -19,608,000USD | -7,376,000USD | 12,254,000USD | 63,000USD |
| Total Cash From Operating Activities | -3,996,000USD | 20,027,000USD | 26,716,000USD | 21,617,000USD | -11,026,000USD | 5,836,000USD | 20,004,000USD | 7,380,000USD |
| Capital Expenditures | -3,852,000USD | 3,398,000USD | -2,605,000USD | -7,662,000USD | -2,181,000USD | -14,693,000USD | -3,608,000USD | -2,384,000USD |
| Free Cash Flow | -7,848,000USD | 23,425,000USD | 24,111,000USD | 13,955,000USD | -13,207,000USD | -8,857,000USD | 16,396,000USD | 4,996,000USD |
| Total Cashflows From Investing Activities | -3,852,000USD | -2,602,000USD | -2,605,000USD | -7,662,000USD | -1,681,000USD | -14,693,000USD | 4,392,000USD | 30,891,000USD |
| Net Borrowings | -1,194,000USD | -321,000USD | -301,000USD | -292,000USD | -287,000USD | -281,000USD | -269,000USD | — |
| Total Cash From Financing Activities | -13,255,000USD | 2,098,000USD | 5,984,000USD | 3,419,000USD | -10,325,000USD | 1,738,000USD | -333,000USD | 2,854,000USD |
| Dividends Paid | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD | 0USD |
| Sale Purchase Of Stock | -11,442,000USD | -228,000USD | -357,000USD | -406,000USD | -10,172,000USD | -192,000USD | -63,000USD | -159,000USD |
| Change In Cash | -21,263,000USD | 19,563,000USD | 30,069,000USD | 17,911,000USD | -22,836,000USD | -7,614,000USD | 24,300,000USD | 41,068,000USD |
| Begin Period Cash Flow | 167,428,000USD | 147,865,000USD | 117,796,000USD | 99,885,000USD | 122,721,000USD | 130,335,000USD | 106,035,000USD | 64,967,000USD |
| End Period Cash Flow | 146,165,000USD | 167,428,000USD | 147,865,000USD | 117,796,000USD | 99,885,000USD | 122,721,000USD | 130,335,000USD | 106,035,000USD |
| Other Cashflows From Financing Activities | -777,000USD | -1,201,000USD | 6,642,000USD | 4,117,000USD | 134,000USD | 2,211,000USD | -1,000USD | 3,277,000USD |
| Investments | — | 0USD | -2,605,000USD | -7,662,000USD | -1,681,000USD | -14,693,000USD | 4,392,000USD | 30,891,000USD |
| Other Cashflows From Investing Activities | — | -1,000,000USD | — | -5,000,000USD | 500,000USD | -12,000,000USD | 25,000USD | 25,000USD |
| Unclassified Investing Cash Flow | — | -5,000,000USD | 2,605,000USD | 12,662,000USD | 1,681,000USD | 26,693,000USD | 3,583,000USD | 2,359,000USD |
| Unclassified Financing Cash Flow | — | 3,848,000USD | — | — | — | — | — | — |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Cash flow Yearly
| Metric | FY 20252025-12-31 · USD | FY 20242024-12-31 · USD | FY 20232023-12-31 · USD | FY 20222022-12-31 · USD | FY 20212021-12-31 · USD | FY 20202020-12-31 · USD | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|---|---|---|---|---|---|
| Net Income | -11,448,000USD | -44,698,000USD | -30,438,000USD | -46,466,000USD | 50,199,000USD | -48,155,000USD | -35,194,000USD | -21,137,000USD |
| Depreciation | 20,531,000USD | 18,733,000USD | 14,813,000USD | 11,710,000USD | 10,441,000USD | 9,548,000USD | 9,366,000USD | 8,754,000USD |
| Stock Based Compensation | 44,685,000USD | 40,405,000USD | 35,728,000USD | 28,771,000USD | 28,078,000USD | 22,642,000USD | 17,977,000USD | 16,495,000USD |
| Other Non Cash Items | 7,852,000USD | 30,562,000USD | 2,621,000USD | 2,724,000USD | -182,434,000USD | 1,222,000USD | -3,790,000USD | -10,406,000USD |
| Change To Account Receivables | -5,610,000USD | -8,301,000USD | -9,872,000USD | -8,989,000USD | -10,087,000USD | 5,087,000USD | -3,201,000USD | -2,837,000USD |
| Change To Inventory | -2,256,000USD | -7,740,000USD | -21,830,000USD | -7,305,000USD | -4,274,000USD | -5,265,000USD | -5,151,000USD | -146,000USD |
| Change In Working Capital | -4,286,000USD | -18,358,000USD | -18,240,000USD | -18,880,000USD | -4,846,000USD | -6,639,000USD | -4,615,000USD | 1,399,000USD |
| Total Cash From Operating Activities | 57,334,000USD | 12,204,000USD | 4,484,000USD | -22,141,000USD | -13,780,000USD | -19,869,000USD | -15,811,000USD | -4,171,000USD |
| Capital Expenditures | -9,050,000USD | -23,459,000USD | -41,998,000USD | -16,881,000USD | -9,753,000USD | -5,259,000USD | -12,182,000USD | -6,211,000USD |
| Free Cash Flow | 48,284,000USD | -11,255,000USD | -37,514,000USD | -39,022,000USD | -23,533,000USD | -25,128,000USD | -27,993,000USD | -10,382,000USD |
| Investments | 0USD | 30,234,000USD | 21,817,000USD | 60,887,000USD | 33,257,000USD | -151,739,000USD | 27,236,000USD | -79,199,000USD |
| Total Cashflows From Investing Activities | -14,550,000USD | 30,234,000USD | 21,817,000USD | 44,006,000USD | 23,504,000USD | -156,198,000USD | -2,147,000USD | -85,404,000USD |
| Net Borrowings | -1,201,000USD | -1,669,000USD | -992,000USD | -899,000USD | 3,829,000USD | -35,000USD | 19,671,000USD | 14,490,000USD |
| Total Cash From Financing Activities | 1,176,000USD | -3,603,000USD | -32,000USD | -7,059,000USD | -7,642,000USD | 189,392,000USD | 14,373,000USD | 100,176,000USD |
| Dividends Paid | 0USD | 0USD | -60,000USD | -6,041,000USD | -12,356,000USD | -14,165,000USD | -3,864,000USD | -25,776,000USD |
| Sale Purchase Of Stock | -11,163,000USD | -6,951,000USD | -6,557,000USD | -12,201,000USD | -18,011,000USD | -13,029,000USD | -9,033,000USD | -4,457,000USD |
| Change In Cash | 44,707,000USD | 38,411,000USD | 26,211,000USD | 14,445,000USD | 1,710,000USD | 13,461,000USD | -3,748,000USD | 10,422,000USD |
| Begin Period Cash Flow | 122,721,000USD | 84,310,000USD | 58,099,000USD | 43,654,000USD | 41,944,000USD | 28,483,000USD | 32,231,000USD | 21,809,000USD |
| End Period Cash Flow | 167,428,000USD | 122,721,000USD | 84,310,000USD | 58,099,000USD | 43,654,000USD | 41,944,000USD | 28,483,000USD | 32,231,000USD |
| Other Cashflows From Investing Activities | -5,500,000USD | 30,234,000USD | -30,000,000USD | 44,006,000USD | 33,257,000USD | 800,000USD | 39,000USD | 6,000USD |
| Other Cashflows From Financing Activities | 6,250,000USD | 5,017,000USD | 7,517,000USD | 6,041,000USD | 11,185,000USD | 28,295,000USD | 3,535,000USD | 6,134,000USD |
| Unclassified Financing Cash Flow | 7,290,000USD | — | — | 6,041,000USD | 7,711,000USD | 188,326,000USD | 4,064,000USD | 109,785,000USD |
| Unclassified Operating Cash Flow | — | -14,440,000USD | — | — | 84,782,000USD | 1,513,000USD | — | — |
| Unclassified Investing Cash Flow | — | -6,775,000USD | 71,998,000USD | -44,006,000USD | -33,257,000USD | — | -17,240,000USD | — |
| Change To Liabilities | — | — | — | -289,000USD | 12,981,000USD | -6,468,000USD | 5,898,000USD | 4,618,000USD |
| Issuance Of Capital Stock | — | — | — | 0USD | 0USD | 188,958,000USD | 0USD | 82,873,000USD |
| Cash And Cash Equivalents Changes | — | — | — | 14,806,000USD | 1,710,000USD | 13,461,000USD | -3,748,000USD | 10,422,000USD |
| Exchange Rate Changes | — | — | — | — | -372,000USD | 136,000USD | -163,000USD | -179,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Operating metrics
No operating metrics are currently published for this company.
Revenue breakdown
| Period | Dimension | Business / region | Revenue | Currency | Source |
|---|---|---|---|---|---|
| Q4 2021Quarterly · 2021-12-31 | Geography | International | 12,003,000 | USD | 0001323885-22-000057 |
| Q4 2021Quarterly · 2021-12-31 | Geography | United States | 61,215,000 | USD | 0001323885-22-000057 |
| Q3 2021Quarterly · 2021-09-30 | Geography | International | 12,923,000 | USD | 0001323885-22-000057 |
| Q3 2021Quarterly · 2021-09-30 | Geography | United States | 57,537,000 | USD | 0001323885-22-000057 |
| Q2 2021Quarterly · 2021-06-30 | Geography | International | 11,306,000 | USD | 0001323885-22-000057 |
| Q2 2021Quarterly · 2021-06-30 | Geography | United States | 60,070,000 | USD | 0001323885-22-000057 |
| Q3 2012Quarterly · 2012-09-30 | Geography | Geography Group One | 3,778,000 | USD | 0001193125-12-448528 |
| Q3 2012Quarterly · 2012-09-30 | Geography | United States | 12,361,000 | USD | 0001193125-12-448528 |
| Q2 2012Quarterly · 2012-06-30 | Geography | Geography Group One | 4,857,000 | USD | 0001193125-12-334460 |
| Q2 2012Quarterly · 2012-06-30 | Geography | United States | 13,411,000 | USD | 0001193125-12-334460 |
| Q3 2011Quarterly · 2011-09-30 | Geography | Geography Group One | 3,464,000 | USD | 0001193125-12-448528 |
| Q3 2011Quarterly · 2011-09-30 | Geography | United States | 11,758,000 | USD | 0001193125-12-448528 |
| Q2 2011Quarterly · 2011-06-30 | Geography | Geography Group One | 4,118,000 | USD | 0001193125-12-334460 |
| Q2 2011Quarterly · 2011-06-30 | Geography | United States | 12,662,000 | USD | 0001193125-12-334460 |
Periods follow company fiscal calendars. Quarterly, annual and year-to-date amounts are shown separately. Missing values are not zero. Data may be delayed, incomplete or corrected; follow the disclosure links to verify figures.