SKIN
SkinHealth Systems Inc.
Company overview
- Market capitalization
- $84.59M
- Employees
- 613
- Latest publication
- 2026-09-29
About SkinHealth Systems Inc.
SkinHealth Systems Inc., a global medical aesthetics company delivering an integrated ecosystem of clinically proven solutions in the Americas, the Asia-Pacific, Europe, the Middle East, Africa, Canada, and Latin America. The company's flagship product is HydraFacial, which enhances the skin to cleanse, extract, and hydrate the skin with proprietary solutions and serums. It also offers Syndeo devices, which are delivery systems that are designed to connect providers to the consumer's preferences to create a more personalized experience; consumables, such as single-use tips, solutions, and serums used to provide a hydrafacial treatment; SkinStylus SteriLock Microsystem, a microneedling and nanoneedling device used for the treatment of enhancing appearance of surgical or traumatic hypertrophic scars on the abdomen and facial acne scarring in Fitzpatrick skin types I, II, and III; and Keravive peptide solutions and take home sprays for treating scalp health. In addition, it operates the MyBeautyHealth mobile application for consumers to earn loyalty points and unlock savings, log skin concerns and receive personalized treatment plans, and find and connect with Hydrafacial providers, as well as offers boosters. The company was formerly known as The Beauty Health Company and changed its name to SkinHealth Systems Inc. in April 2026. The company was founded in 1997 and is headquartered in Long Beach, California.
Financial statements
Income Quarterly
| Metric | Q4 20252025-12-31 · USD | Q3 20202020-09-30 · USD | Q4 20192019-12-31 · USD |
|---|---|---|---|
| Total Revenue | 82,368,000USD | 34,560,000USD | 49,922,000USD |
| Cost Of Revenue | 29,330,000USD | 13,603,000USD | 18,966,000USD |
| Gross Profit | 53,038,000USD | 20,957,000USD | 30,956,000USD |
| Research Development | 1,681,000USD | 577,000USD | 1,252,000USD |
| Selling General Administrative | 27,682,000USD | 7,054,000USD | 6,513,000USD |
| Selling And Marketing Expenses | 23,513,000USD | 10,541,000USD | 16,807,000USD |
| Total Operating Expenses | 52,876,000USD | 18,172,000USD | 23,879,000USD |
| Operating Income | 162,000USD | 2,785,000USD | 6,384,000USD |
| Interest Income | 1,512,000USD | — | — |
| Interest Expense | 6,373,000USD | 5,629,000USD | — |
| Net Interest Income | -4,861,000USD | -5,629,000USD | — |
| Income Before Tax | -4,808,000USD | -2,807,000USD | 2,720,000USD |
| Income Tax Expense | 3,296,000USD | -593,000USD | 13,000USD |
| Tax Provision | 3,296,000USD | -593,000USD | — |
| Net Income | -8,104,000USD | -2,214,000USD | 2,545,000USD |
| Net Income From Continuing Ops | -8,104,000USD | -2,214,000USD | — |
| Ebit | 1,565,000USD | 2,822,000USD | 6,384,000USD |
| Ebitda | 6,916,000USD | 6,525,000USD | 10,057,000USD |
| Depreciation And Amortization | 5,351,000USD | 3,703,000USD | 3,673,000USD |
| Reconciled Depreciation | 5,351,000USD | 3,670,000USD | — |
| Total Other Income Expense Net | -4,970,000USD | -5,592,000USD | -3,664,000USD |
| Net Income Applicable To Common Shares | — | -1,540USD | 2,545,000USD |
| Source | Legacy providerLegacy | Legacy providerLegacy | Legacy providerLegacy |
Income Yearly
| Metric | FY 20192019-12-31 · USD | FY 20182018-12-31 · USD |
|---|---|---|
| Total Revenue | 166,623,000USD | 112,310,000USD |
| Cost Of Revenue | 60,111,000USD | 39,335,000USD |
| Gross Profit | 106,512,000USD | 72,975,000USD |
| Research Development | 4,614,000USD | 2,404,000USD |
| Selling General Administrative | 26,662,000USD | 17,772,000USD |
| Selling And Marketing Expenses | 61,774,000USD | 42,739,000USD |
| Total Operating Expenses | 93,050,000USD | 62,915,000USD |
| Operating Income | 13,462,000USD | 10,060,000USD |
| Interest Expense | 17,092,000USD | 10,049,000USD |
| Net Interest Income | -17,092,000USD | -10,049,000USD |
| Income Before Tax | -2,935,000USD | 10,000USD |
| Income Tax Expense | -1,297,000USD | 327,000USD |
| Tax Provision | -1,297,000USD | 327,000USD |
| Net Income | -1,638,000USD | -317,000USD |
| Net Income From Continuing Ops | -1,638,000USD | -317,000USD |
| Ebit | 14,157,000USD | 10,059,000USD |
| Ebitda | 27,895,000USD | 21,555,000USD |
| Depreciation And Amortization | 13,738,000USD | 11,496,000USD |
| Reconciled Depreciation | 13,944,000USD | 11,496,000USD |
| Total Other Income Expense Net | -16,397,000USD | -10,050,000USD |
| Net Income Applicable To Common Shares | -2,359,000USD | -90,929,000USD |
| Source | 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 | 486,573,000USD | 473,200,000USD | 499,803,000USD | 503,636,000USD | 507,565,000USD | 673,820,000USD | 685,683,000USD | 699,548,000USD |
| Cash And Equivalents | 206,074,000USD | — | — | — | — | — | — | — |
| Total Current Assets | 295,241,000USD | 277,700,000USD | 309,517,000USD | 308,367,000USD | 306,107,000USD | 469,373,000USD | 477,124,000USD | 485,047,000USD |
| Other Current Assets | 22,693,000USD | 5,347,000USD | 5,395,000USD | 7,432,000USD | 7,794,000USD | 7,178,000USD | 9,487,000USD | 16,034,000USD |
| Other Non Current Assets | 10,930,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 431,005,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 168,198,000USD | 155,200,000USD | 186,275,000USD | 61,904,000USD | 59,441,000USD | 62,804,000USD | 68,152,000USD | 73,948,000USD |
| Other Current Liabilities | 31,605,000USD | — | — | — | — | — | — | — |
| Other Non Current Liabilities | 2,319,000USD | — | — | — | — | — | — | — |
| Total Stockholder Equity | 55,568,000USD | 55,200,000USD | 61,056,000USD | 65,660,000USD | 74,002,000USD | 46,061,000USD | 51,803,000USD | 59,724,000USD |
| Total Equity Including Noncontrolling Interest | 55,568,000USD | — | — | — | — | — | — | — |
| Net Receivables | 17,640,000USD | 20,253,000USD | 23,437,000USD | 25,392,000USD | 27,126,000USD | 23,532,000USD | 28,461,000USD | 36,678,000USD |
| Inventory | 46,842,000USD | 47,700,000USD | 48,012,000USD | 56,146,000USD | 59,187,000USD | 65,632,000USD | 69,113,000USD | 73,443,000USD |
| Property Plant Equipment Net | 21,485,000USD | 22,600,000USD | 14,108,000USD | 16,665,000USD | 15,239,000USD | 16,699,000USD | 19,568,000USD | 22,233,000USD |
| Goodwill | 126,349,000USD | — | — | — | — | — | — | — |
| Accounts Payable | 16,051,000USD | 15,900,000USD | 15,631,000USD | 17,294,000USD | 22,976,000USD | 23,143,000USD | 21,941,000USD | 23,084,000USD |
| Short Term Debt | 3,857,000USD | 107,102,000USD | 129,087,000USD | 5,041,000USD | 5,165,000USD | 5,075,000USD | 5,147,000USD | 4,827,000USD |
| Common Stock | 13,000USD | 13,000USD | 13,000USD | 13,000USD | 12,000USD | 12,000USD | 12,000USD | 12,000USD |
| Retained Earnings | -526,783,000USD | -524,100,000USD | -517,484,000USD | -509,380,000USD | -498,349,000USD | -518,061,000USD | -507,965,000USD | -497,635,000USD |
| Accumulated Other Comprehensive Income | -1,399,000USD | -1,700,000USD | -1,434,000USD | -1,775,000USD | -2,196,000USD | -5,825,000USD | -6,953,000USD | -3,712,000USD |
| Intangible Assets | — | 32,799,999USD | 35,763,000USD | 37,981,000USD | 43,489,000USD | 45,649,000USD | 47,512,000USD | 50,979,000USD |
| Total Liab | — | 418,000,000USD | 438,747,000USD | 437,976,000USD | 433,563,000USD | 627,759,000USD | 633,880,000USD | 639,824,000USD |
| Other Current Liab | — | 30,597,000USD | 39,345,000USD | 37,540,000USD | 15,588,000USD | 19,555,000USD | 35,263,000USD | 26,611,000USD |
| Capital Stock | — | 13,000USD | 13,000USD | 13,000USD | 12,000USD | 12,000USD | 12,000USD | 12,000USD |
| Good Will | — | 126,200,000USD | 126,621,000USD | 126,497,000USD | 126,273,000USD | 124,260,000USD | 123,499,000USD | 125,455,000USD |
| Cash | — | 204,400,000USD | 232,673,000USD | 219,397,000USD | 212,000,000USD | 373,031,000USD | 370,063,000USD | 358,892,000USD |
| Cash And Short Term Investments | — | 204,400,000USD | 232,673,000USD | 219,397,000USD | 212,000,000USD | 373,031,000USD | 370,063,000USD | 358,892,000USD |
| Current Deferred Revenue | — | 1,101,000USD | 1,012,000USD | 534,000USD | 172,000USD | 590,000USD | 2,375,000USD | 3,263,000USD |
| Net Debt | — | 162,800,000USD | 146,083,000USD | 159,583,000USD | 164,731,000USD | 194,656,000USD | 198,095,000USD | 209,439,000USD |
| Short Long Term Debt | — | 102,944,000USD | 123,959,000USD | — | — | — | — | — |
| Short Long Term Debt Total | — | 367,200,000USD | 378,756,000USD | 378,980,000USD | 376,731,000USD | 567,687,000USD | 568,158,000USD | 568,331,000USD |
| Long Term Debt | — | 241,276,000USD | 240,431,000USD | 363,388,000USD | 363,096,000USD | 552,984,000USD | 552,198,000USD | 551,411,000USD |
| Property Plant Equipment Gross | — | 45,760,000USD | 36,906,000USD | 41,728,000USD | 41,853,000USD | 43,615,000USD | 45,068,000USD | 48,820,000USD |
| Common Stock Shares Outstanding | — | 131,399,898shares | 127,439,511shares | 126,890,888shares | 140,294,291shares | 125,079,470shares | 124,401,969shares | 124,057,602shares |
| Non Current Assets Total | — | 195,500,000USD | 190,286,000USD | 195,269,000USD | 201,458,000USD | 204,447,000USD | 208,559,000USD | 214,501,000USD |
| Non Current Liabilities Total | — | 262,791,000USD | 252,472,000USD | 376,072,000USD | 374,122,000USD | 564,955,000USD | 565,728,000USD | 565,876,000USD |
| Non Current Liabilities Other | — | 2,371,000USD | 2,410,000USD | 1,882,000USD | 1,990,000USD | 1,802,000USD | 1,833,000USD | 699,000USD |
| Non Currrent Assets Other | — | 11,500,000USD | 11,869,000USD | 13,141,000USD | 13,300,000USD | 13,588,000USD | 14,086,000USD | 14,662,000USD |
| Net Working Capital | — | 122,493,000USD | 123,242,000USD | 246,463,000USD | 246,666,000USD | 406,569,000USD | 408,972,000USD | 411,099,000USD |
| Unclassified Non Current Assets | — | 2,400,001USD | 1,925,000USD | — | 3,157,000USD | 4,251,000USD | 3,893,999USD | — |
| Unclassified Current Liabilities | — | -102,444,000USD | -122,759,000USD | 1,495,000USD | 15,540,000USD | 14,441,000USD | 3,426,000USD | 16,163,000USD |
| Unclassified Non Current Liabilities | — | 19,144,000USD | 9,631,000USD | 10,802,000USD | 9,036,000USD | 10,169,000USD | 11,697,000USD | 13,766,000USD |
| Unclassified Equity | — | 580,974,000USD | 579,948,000USD | 576,789,000USD | 574,523,000USD | 569,923,000USD | 566,697,000USD | 561,047,000USD |
| Other Assets | — | — | — | — | — | — | 1USD | — |
| Short Term Investments | — | — | — | — | — | — | 37,000USD | — |
| 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 | 499,800,000USD | 685,683,000USD | 929,113,000USD | 1,003,083,000USD | 1,218,806,000USD | 222,835,000USD | 226,351,000USD | — |
| Intangible Assets | 35,800,000USD | 47,512,000USD | 62,123,000USD | 46,386,000USD | 56,010,000USD | 50,935,000USD | 60,293,000USD | — |
| Other Current Assets | 5,363,000USD | 9,487,000USD | 28,877,000USD | 27,648,000USD | 12,322,000USD | 3,220,000USD | 3,709,000USD | — |
| Total Liab | 438,700,000USD | 633,880,000USD | 869,723,000USD | 836,030,000USD | 916,509,000USD | 252,795,000USD | 227,559,000USD | — |
| Total Stockholder Equity | 61,100,000USD | 51,803,000USD | 59,390,000USD | 167,053,000USD | 302,297,000USD | -29,960,000USD | -1,208,000USD | — |
| Other Current Liab | 40,413,000USD | 19,311,000USD | 47,004,000USD | 26,445,000USD | 3,712,000USD | 9,007,000USD | 11,526,000USD | — |
| Common Stock | 13,000USD | 12,000USD | 12,000USD | 14,000USD | 16,000USD | 4,000USD | — | — |
| Capital Stock | 13,000USD | 12,000USD | 12,000USD | 14,000USD | 16,000USD | 4,000USD | 0USD | — |
| Retained Earnings | -517,500,000USD | -507,965,000USD | -478,867,000USD | -378,751,000USD | -418,712,000USD | -43,604,000USD | -14,429,000USD | — |
| Good Will | 126,600,000USD | 123,499,000USD | 125,818,000USD | 124,593,000USD | 123,694,000USD | 98,531,000USD | 98,520,000USD | — |
| Cash | 232,700,000USD | 370,063,000USD | 523,025,000USD | 568,197,000USD | 901,886,000USD | 9,486,000USD | 7,307,000USD | — |
| Cash And Short Term Investments | 232,700,000USD | 370,063,000USD | 523,025,000USD | 568,197,000USD | 901,886,000USD | 9,486,000USD | 7,307,000USD | — |
| Total Current Assets | 309,500,000USD | 477,124,000USD | 698,252,000USD | 783,275,000USD | 1,000,892,000USD | 59,095,000USD | 54,170,000USD | — |
| Total Current Liabilities | 186,300,000USD | 68,152,000USD | 115,008,000USD | 71,714,000USD | 76,437,000USD | 30,930,000USD | 37,818,000USD | — |
| Net Debt | 146,000,000USD | 198,095,000USD | 229,264,000USD | 183,593,000USD | -171,972,000USD | 207,050,000USD | 182,890,000USD | — |
| Short Term Debt | 129,086,999USD | 5,147,000USD | 4,598,000USD | 4,958,000USD | 3,712,000USD | 512,000USD | 9,071,000USD | — |
| Short Long Term Debt | 123,959,000USD | — | — | — | — | 512,000USD | 8,927,000USD | — |
| Short Long Term Debt Total | 378,700,000USD | 568,158,000USD | 752,289,000USD | 751,790,000USD | 733,626,000USD | 216,536,000USD | 190,197,000USD | — |
| Long Term Debt | 240,431,000USD | 552,198,000USD | 738,372,000USD | 734,143,000USD | 729,914,000USD | 216,024,000USD | 180,850,000USD | — |
| Net Receivables | 23,437,000USD | 28,461,000USD | 55,029,000USD | 77,774,000USD | 51,423,000USD | 23,187,000USD | 23,719,000USD | — |
| Inventory | 48,000,000USD | 69,113,000USD | 91,321,000USD | 109,656,000USD | 35,261,000USD | 23,202,000USD | 19,435,000USD | — |
| Accounts Payable | 15,600,000USD | 21,941,000USD | 44,768,000USD | 28,467,000USD | 29,049,000USD | 18,485,000USD | 14,257,000USD | — |
| Property Plant Equipment Net | 14,100,000USD | 19,568,000USD | 26,346,000USD | 33,821,000USD | 31,175,000USD | 9,191,000USD | 10,800,000USD | — |
| Property Plant Equipment Gross | 36,906,000USD | 45,068,000USD | 46,299,000USD | 33,821,000USD | 31,175,000USD | 13,598,000USD | 13,037,000USD | — |
| Accumulated Other Comprehensive Income | -1,400,000USD | -6,953,000USD | -3,036,000USD | -4,530,000USD | -1,257,000USD | 242,000USD | 28,000USD | — |
| Common Stock Shares Outstanding | 135,798,202shares | 142,492,575shares | 131,680,605shares | 148,506,312shares | 102,114,949shares | 34,293,271shares | 32,136,203shares | 125,399,913shares |
| Non Current Assets Total | 190,300,000USD | 208,559,000USD | 230,861,000USD | 219,808,000USD | 217,914,000USD | 163,740,000USD | 172,181,000USD | — |
| Non Current Liabilities Total | 252,472,000USD | 565,728,000USD | 754,715,000USD | 764,316,000USD | 840,072,000USD | 221,865,000USD | 189,741,000USD | — |
| Non Current Liabilities Other | 2,410,000USD | 1,833,000USD | 2,767,000USD | 28,162,000USD | 12,781,000USD | 65,646,664USD | 325,000USD | — |
| Non Currrent Assets Other | 11,900,000USD | 14,086,000USD | 16,043,000USD | 14,193,000USD | 6,705,000USD | 4,813,000USD | 2,336,000USD | — |
| Net Working Capital | 123,242,000USD | 408,972,000USD | 583,244,000USD | 715,984,000USD | 924,455,000USD | 3,137,591USD | 16,352,000USD | — |
| Unclassified Current Liabilities | -122,758,999USD | 19,378,000USD | 18,188,000USD | 11,029,000USD | — | 2,414,000USD | -20,453,000USD | — |
| Unclassified Non Current Liabilities | 9,631,000USD | 11,697,000USD | 13,576,000USD | -17,484,000USD | — | -68,046,664USD | — | — |
| Unclassified Equity | 579,974,000USD | 566,697,000USD | 541,269,000USD | 550,306,000USD | 722,234,000USD | 13,394,000USD | 13,193,000USD | — |
| Current Deferred Revenue | — | 2,375,000USD | 450,000USD | 815,000USD | 39,964,000USD | — | 14,490,000USD | — |
| Unclassified Non Current Assets | — | 3,894,000USD | — | -14,193,000USD | -6,705,000USD | -464,911,212USD | -2,336,000USD | — |
| Deferred Long Term Liab | — | — | — | 2,011,000USD | 3,561,000USD | 2,400,000USD | — | — |
| Other Liab | — | — | — | 17,484,000USD | 97,377,000USD | 5,841,000USD | 8,891,000USD | — |
| Other Assets | — | — | — | 15,008,000USD | 7,035,000USD | 5,083,000USD | 2,568,000USD | — |
| Net Tangible Assets | — | — | — | 497,000USD | 122,593,000USD | -179,426,000USD | -160,021,000USD | — |
| Long Term Investments | — | — | — | — | — | 460,098,212USD | — | — |
| Short Term Investments | — | — | — | — | — | -20,625USD | — | — |
| 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 | -6,600,000USD | -8,104,000USD | -11,031,000USD | 19,712,000USD | -10,096,000USD | -10,330,000USD | -18,291,000USD | 202,000USD |
| Depreciation | 5,336,000USD | 5,351,000USD | 8,433,000USD | 2,834,000USD | 6,164,000USD | 6,559,000USD | 1,070,000USD | 8,917,000USD |
| Stock Based Compensation | 2,079,000USD | 3,585,000USD | 2,455,000USD | 5,308,000USD | 3,476,000USD | 5,850,000USD | 7,712,000USD | 6,498,000USD |
| Other Non Cash Items | 3,283,000USD | 7,159,000USD | 3,611,000USD | -14,754,000USD | 790,000USD | 12,096,000USD | 17,775,000USD | -959,000USD |
| Change To Account Receivables | 2,500,000USD | 393,000USD | 2,488,000USD | -1,708,000USD | 3,989,000USD | 7,456,000USD | 2,849,000USD | 4,620,000USD |
| Change To Inventory | -136,000USD | 4,678,000USD | 2,025,000USD | 5,328,000USD | 3,761,000USD | -3,032,000USD | 29,276,000USD | 4,509,000USD |
| Change In Working Capital | -9,137,000USD | 7,879,000USD | 4,104,000USD | -4,537,000USD | 2,927,000USD | 5,795,000USD | 155,000USD | -7,343,000USD |
| Total Cash From Operating Activities | -5,554,000USD | 15,196,000USD | 9,647,000USD | 9,646,000USD | 2,996,000USD | 16,472,000USD | 10,315,000USD | 6,201,000USD |
| Capital Expenditures | -224,000USD | -1,382,000USD | -1,084,000USD | 1,145,000USD | -1,145,000USD | -862,000USD | -2,092,000USD | -2,038,000USD |
| Free Cash Flow | -5,778,000USD | 13,814,000USD | 8,563,000USD | 10,791,000USD | 1,851,000USD | 15,610,000USD | 8,223,000USD | 4,163,000USD |
| Total Cashflows From Investing Activities | -1,649,000USD | -1,382,000USD | -1,084,000USD | -1,552,000USD | -1,145,000USD | -862,000USD | -2,092,000USD | -2,038,000USD |
| Net Borrowings | -20,161,000USD | -85,000USD | -616,000USD | -172,653,000USD | 0USD | 0USD | 0USD | — |
| Total Cash From Financing Activities | -20,900,000USD | -512,000USD | -803,000USD | -173,361,000USD | -250,000USD | -770,000USD | -204,000USD | -98,749,000USD |
| Change In Cash | -28,300,000USD | 13,276,000USD | 7,397,000USD | -161,031,000USD | 2,968,000USD | 11,171,000USD | 9,348,000USD | -95,090,000USD |
| Begin Period Cash Flow | 232,700,000USD | 219,397,000USD | 212,000,000USD | 373,031,000USD | 370,063,000USD | 358,892,000USD | 349,544,000USD | 444,634,000USD |
| End Period Cash Flow | 204,400,000USD | 232,673,000USD | 219,397,000USD | 212,000,000USD | 373,031,000USD | 370,063,000USD | 358,892,000USD | 349,544,000USD |
| Other Cashflows From Investing Activities | -1,649,000USD | -1,243,000USD | -1,057,000USD | -1,597,000USD | -1,100,000USD | -788,000USD | -5,932,000USD | -1,704,000USD |
| Other Cashflows From Financing Activities | -739,000USD | -427,000USD | -187,000USD | 238,302,000USD | -250,000USD | -310,977,000USD | -204,000USD | 97,915,000USD |
| Sale Purchase Of Stock | — | -250,000USD | -187,000USD | -708,000USD | -250,000USD | 156,082,000USD | -204,000USD | -98,332,000USD |
| Unclassified Investing Cash Flow | — | 1,243,000USD | 2,141,000USD | — | 2,245,000USD | 1,650,000USD | 8,024,000USD | 3,742,000USD |
| Investments | — | — | -1,084,000USD | -1,552,000USD | -1,145,000USD | -862,000USD | -2,092,000USD | -2,038,000USD |
| Unclassified Operating Cash Flow | — | — | 2,075,000USD | 1,083,000USD | — | -3,498,000USD | 1,894,000USD | -1,114,000USD |
| Unclassified Financing Cash Flow | — | — | — | -238,302,000USD | — | 154,125,000USD | — | -98,332,000USD |
| 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 | -9,500,000USD | -29,098,000USD | -100,116,000USD | 44,384,000USD | -375,108,000USD | -29,175,000USD | -1,638,000USD | -317,000USD |
| Depreciation | 20,836,000USD | 33,680,000USD | 34,675,000USD | 22,016,000USD | 21,135,000USD | 14,401,000USD | 13,881,000USD | 11,496,000USD |
| Stock Based Compensation | 14,824,000USD | 26,696,000USD | 22,544,000USD | 28,495,000USD | 12,418,000USD | 363,000USD | 103,000USD | 61,000USD |
| Other Non Cash Items | -1,252,000USD | 15,997,000USD | 41,291,000USD | -59,425,000USD | 335,621,000USD | 8,898,000USD | 1,943,000USD | 660,000USD |
| Change To Account Receivables | 8,585,000USD | 20,804,000USD | 12,854,000USD | -32,025,000USD | -31,013,000USD | 3,701,000USD | -11,048,000USD | -7,719,000USD |
| Change To Inventory | 15,800,000USD | -10,500,000USD | 19,568,000USD | -82,097,000USD | -9,443,000USD | -3,211,000USD | -4,769,000USD | -9,799,000USD |
| Change In Working Capital | 10,373,000USD | -27,393,000USD | 23,356,000USD | -140,283,000USD | -18,664,000USD | -2,582,000USD | -7,912,000USD | -9,780,000USD |
| Total Cash From Operating Activities | 37,500,000USD | 16,134,000USD | 21,750,000USD | -106,600,000USD | -28,361,000USD | -12,436,000USD | 1,728,000USD | -895,000USD |
| Capital Expenditures | -303,000USD | -6,794,000USD | -13,049,000USD | -17,394,000USD | -15,616,000USD | -3,817,000USD | -10,422,000USD | -7,885,000USD |
| Free Cash Flow | 37,182,000USD | 9,340,000USD | 8,701,000USD | -123,994,000USD | -43,977,000USD | -16,253,000USD | -8,694,000USD | -8,780,000USD |
| Total Cashflows From Investing Activities | -5,163,000USD | -6,794,000USD | -31,507,000USD | -18,869,000USD | -37,731,000USD | -3,817,000USD | -12,480,000USD | -8,443,000USD |
| Net Borrowings | -173,354,000USD | -156,082,000USD | 0USD | 0USD | 413,023,000USD | 19,728,000USD | 14,728,000USD | 113,627,000USD |
| Total Cash From Financing Activities | -174,900,000USD | -158,341,000USD | -37,448,000USD | -205,242,000USD | 959,035,000USD | 18,273,000USD | 14,578,000USD | 11,164,000USD |
| Sale Purchase Of Stock | 0USD | -1,957,000USD | -32,395,000USD | -160,000,000USD | 188,378,000USD | -154,000USD | 0USD | 0USD |
| Change In Cash | -137,400,000USD | -152,962,000USD | -45,172,000USD | -333,689,000USD | 892,400,000USD | 2,179,000USD | 3,732,000USD | 1,823,000USD |
| Begin Period Cash Flow | 370,100,000USD | 523,025,000USD | 568,197,000USD | 901,886,000USD | 9,486,000USD | 7,307,000USD | 3,575,000USD | 1,752,000USD |
| End Period Cash Flow | 232,700,000USD | 370,063,000USD | 523,025,000USD | 568,197,000USD | 901,886,000USD | 9,486,000USD | 7,307,000USD | 3,575,000USD |
| Other Cashflows From Investing Activities | -5,163,000USD | -6,794,000USD | -18,458,000USD | -6,547,000USD | 781,000USD | -316,000USD | -1,648,000USD | -558,000USD |
| Other Cashflows From Financing Activities | 26,000USD | -302,000USD | -5,053,000USD | -45,242,000USD | -503,857,000USD | -1,301,000USD | -1,922,000USD | -3,752,000USD |
| Unclassified Operating Cash Flow | 2,219,000USD | -3,748,000USD | — | -1,787,000USD | -3,763,000USD | -4,341,000USD | -4,649,000USD | -3,015,000USD |
| Investments | — | -6,794,000USD | -31,507,000USD | -18,869,000USD | 781,000USD | -3,817,000USD | -12,480,000USD | -8,443,000USD |
| Unclassified Investing Cash Flow | — | 13,588,000USD | 31,507,000USD | 23,941,000USD | -23,677,000USD | 4,133,000USD | 12,070,000USD | 8,443,000USD |
| Change To Liabilities | — | — | — | -1,553,000USD | 34,713,000USD | 4,889,000USD | 4,311,000USD | 4,178,000USD |
| Cash And Cash Equivalents Changes | — | — | — | -330,711,000USD | 892,943,000USD | — | — | — |
| Unclassified Financing Cash Flow | — | — | — | — | 861,491,000USD | — | 1,772,000USD | — |
| Dividends Paid | — | — | — | — | — | -323,000USD | 0USD | -98,711,000USD |
| 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 |
|---|---|---|---|---|---|
| Q2 2026Quarterly · 2026-06-30 | Geography | Americas | 49,888,000 | USD | Disclosure |
| Q2 2026Quarterly · 2026-06-30 | Geography | Asia Pacific | 7,304,000 | USD | Disclosure |
| Q2 2026Quarterly · 2026-06-30 | Geography | EMEA | 14,921,000 | USD | Disclosure |
| Q2 2026Quarterly · 2026-06-30 | Product | Consumables | 53,859,000 | USD | Disclosure |
| Q2 2026Quarterly · 2026-06-30 | Product | Delivery Systems | 18,254,000 | USD | Disclosure |
| Q1 2026Quarterly · 2026-03-31 | Geography | Americas | 44,608,000 | USD | 0001628280-26-032326 |
| Q1 2026Quarterly · 2026-03-31 | Geography | Asia Pacific | 6,567,000 | USD | 0001628280-26-032326 |
| Q1 2026Quarterly · 2026-03-31 | Geography | EMEA | 13,735,000 | USD | 0001628280-26-032326 |
| Q1 2026Quarterly · 2026-03-31 | Product | Consumables | 46,371,000 | USD | 0001628280-26-032326 |
| Q1 2026Quarterly · 2026-03-31 | Product | Delivery Systems | 18,539,000 | USD | 0001628280-26-032326 |
| Q4 2025Quarterly · 2025-12-31 | Geography | Americas | 57,412,000 | USD | Legacy provider |
| Q4 2025Quarterly · 2025-12-31 | Geography | Asia Pacific | 6,126,000 | USD | Legacy provider |
| Q4 2025Quarterly · 2025-12-31 | Geography | EMEA | 18,830,000 | USD | Legacy provider |
| Q4 2025Quarterly · 2025-12-31 | Product | Consumables | 57,683,000 | USD | Legacy provider |
| Q4 2025Quarterly · 2025-12-31 | Product | Delivery Systems | 24,685,000 | USD | Legacy provider |
| FY 2025Yearly · 2025-12-31 | Geography | Americas | 203,980,000 | USD | 0001628280-26-017376 |
| FY 2025Yearly · 2025-12-31 | Geography | Asia Pacific | 28,515,000 | USD | 0001628280-26-017376 |
| FY 2025Yearly · 2025-12-31 | Geography | EMEA | 68,295,000 | USD | 0001628280-26-017376 |
| FY 2025Yearly · 2025-12-31 | Product | Consumables | 212,711,000 | USD | 0001628280-26-017376 |
| FY 2025Yearly · 2025-12-31 | Product | Delivery Systems | 88,079,000 | USD | 0001628280-26-017376 |
| Q3 2025Quarterly · 2025-09-30 | Geography | Americas | 48,263,000 | USD | 0001628280-25-050315 |
| Q3 2025Quarterly · 2025-09-30 | Geography | Asia Pacific | 6,336,000 | USD | 0001628280-25-050315 |
| Q3 2025Quarterly · 2025-09-30 | Geography | EMEA | 16,056,000 | USD | 0001628280-25-050315 |
| Q3 2025Quarterly · 2025-09-30 | Product | Consumables | 49,836,000 | USD | 0001628280-25-050315 |
| Q3 2025Quarterly · 2025-09-30 | Product | Delivery Systems | 20,819,000 | USD | 0001628280-25-050315 |
| Q2 2025Quarterly · 2025-06-30 | Geography | Americas | 52,048,000 | USD | 0001628280-25-038993 |
| Q2 2025Quarterly · 2025-06-30 | Geography | Asia Pacific | 7,717,000 | USD | 0001628280-25-038993 |
| Q2 2025Quarterly · 2025-06-30 | Geography | EMEA | 18,422,000 | USD | 0001628280-25-038993 |
| Q2 2025Quarterly · 2025-06-30 | Product | Consumables | 55,830,000 | USD | 0001628280-25-038993 |
| Q2 2025Quarterly · 2025-06-30 | Product | Delivery Systems | 22,357,000 | USD | 0001628280-25-038993 |
| Q1 2025Quarterly · 2025-03-31 | Geography | Americas | 46,257,000 | USD | 0001628280-26-032326 |
| Q1 2025Quarterly · 2025-03-31 | Geography | Asia Pacific | 8,336,000 | USD | 0001628280-26-032326 |
| Q1 2025Quarterly · 2025-03-31 | Geography | EMEA | 14,987,000 | USD | 0001628280-26-032326 |
| Q1 2025Quarterly · 2025-03-31 | Product | Consumables | 49,362,000 | USD | 0001628280-26-032326 |
| Q1 2025Quarterly · 2025-03-31 | Product | Delivery Systems | 20,218,000 | USD | 0001628280-26-032326 |
| Q4 2024Quarterly · 2024-12-31 | Geography | Americas | 57,058,000 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Geography | Asia Pacific | 9,232,000 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Geography | EMEA | 17,205,000 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Product | Consumables | 56,700,000 | USD | Legacy provider |
| Q4 2024Quarterly · 2024-12-31 | Product | Delivery Systems | 26,795,000 | USD | Legacy provider |
| FY 2024Yearly · 2024-12-31 | Geography | Americas | 216,993,000 | USD | 0001628280-26-017376 |
| FY 2024Yearly · 2024-12-31 | Geography | Asia Pacific | 45,668,000 | USD | 0001628280-26-017376 |
| FY 2024Yearly · 2024-12-31 | Geography | EMEA | 71,633,000 | USD | 0001628280-26-017376 |
| FY 2024Yearly · 2024-12-31 | Product | Consumables | 208,894,000 | USD | 0001628280-26-017376 |
| FY 2024Yearly · 2024-12-31 | Product | Delivery Systems | 125,400,000 | USD | 0001628280-26-017376 |
| Q3 2024Quarterly · 2024-09-30 | Geography | Americas | 51,878,000 | USD | 0001628280-25-050315 |
| Q3 2024Quarterly · 2024-09-30 | Geography | Asia Pacific | 10,829,000 | USD | 0001628280-25-050315 |
| Q3 2024Quarterly · 2024-09-30 | Geography | EMEA | 16,095,000 | USD | 0001628280-25-050315 |
| Q3 2024Quarterly · 2024-09-30 | Product | Consumables | 51,189,000 | USD | 0001628280-25-050315 |
| Q3 2024Quarterly · 2024-09-30 | Product | Delivery Systems | 27,613,000 | USD | 0001628280-25-050315 |
| FY 2023Yearly · 2023-12-31 | Geography | Americas | 227,709,000 | USD | 0001628280-26-017376 |
| FY 2023Yearly · 2023-12-31 | Geography | Asia Pacific | 82,193,000 | USD | 0001628280-26-017376 |
| FY 2023Yearly · 2023-12-31 | Geography | EMEA | 88,089,000 | USD | 0001628280-26-017376 |
| FY 2023Yearly · 2023-12-31 | Product | Consumables | 191,361,000 | USD | 0001628280-26-017376 |
| FY 2023Yearly · 2023-12-31 | Product | Delivery Systems | 206,630,000 | USD | 0001628280-26-017376 |
| FY 2022Yearly · 2022-12-31 | Geography | Americas | 243,243,000 | USD | 0001628280-25-012407 |
| FY 2022Yearly · 2022-12-31 | Geography | Asia Pacific | 54,306,000 | USD | 0001628280-25-012407 |
| FY 2022Yearly · 2022-12-31 | Geography | EMEA | 68,327,000 | USD | 0001628280-25-012407 |
| FY 2022Yearly · 2022-12-31 | Product | Consumables | 159,641,000 | USD | 0001628280-25-012407 |
| FY 2022Yearly · 2022-12-31 | Product | Delivery Systems | 206,235,000 | USD | 0001628280-25-012407 |
| FY 2021Yearly · 2021-12-31 | Geography | Asia Pacific | 43,701,000 | USD | 0001628280-24-010638 |
| FY 2021Yearly · 2021-12-31 | Geography | EMEA | 46,959,000 | USD | 0001628280-24-010638 |
| FY 2021Yearly · 2021-12-31 | Geography | United States | 169,426,000 | USD | 0001628280-24-010638 |
| FY 2021Yearly · 2021-12-31 | Product | Consumables | 120,622,000 | USD | 0001628280-24-010638 |
| FY 2021Yearly · 2021-12-31 | Product | Delivery Systems | 139,464,000 | USD | 0001628280-24-010638 |
| FY 2020Yearly · 2020-12-31 | Geography | Asia Pacific | 14,464,000 | USD | 0001818093-23-000006 |
| FY 2020Yearly · 2020-12-31 | Geography | EMEA | 23,175,000 | USD | 0001818093-23-000006 |
| FY 2020Yearly · 2020-12-31 | Geography | United States | 81,453,000 | USD | 0001818093-23-000006 |
| FY 2020Yearly · 2020-12-31 | Product | Consumables | 65,720,000 | USD | 0001818093-23-000006 |
| FY 2020Yearly · 2020-12-31 | Product | Delivery Systems | 53,372,000 | USD | 0001818093-23-000006 |
| FY 2019Yearly · 2019-12-31 | Geography | Asia Pacific | 15,802,000 | USD | 0001818093-22-000046 |
| FY 2019Yearly · 2019-12-31 | Geography | EMEA | 28,425,000 | USD | 0001818093-22-000046 |
| FY 2019Yearly · 2019-12-31 | Geography | United States | 122,396,000 | USD | 0001818093-22-000046 |
| FY 2019Yearly · 2019-12-31 | Product | Consumables | 85,156,000 | USD | 0001818093-22-000046 |
| FY 2019Yearly · 2019-12-31 | Product | Delivery Systems | 81,467,000 | USD | 0001818093-22-000046 |
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.