TMDX
TransMedics Group, Inc.
Company overview
- Market capitalization
- $2.87B
- Employees
- 898
- Latest publication
- 2026-09-29
About TransMedics Group, Inc.
TransMedics Group, Inc., a commercial-stage medical technology company, engages in transforming organ transplant therapy for end-stage organ failure patients in the United States and internationally. The company provides Organ Care System (OCS), a portable organ perfusion, optimization, and monitoring system that utilizes its proprietary and customized technology to replicate near-physiologic conditions for donor organs outside of the human body. Its OCS includes OCS LUNG for the preservation of standard criteria donor lungs for double-lung transplantation; OCS Heart, a technology for preservation of DBD donor hearts deemed unsuitable due to limitations of cold storage and for ex vivo reanimation, functional monitoring, and beating-heart preservation of donation-after-circulatory-death hearts; and OCS Liver for the preservation of DBD and DCD of donor livers. The company also developed national OCS program, a turnkey solution for outsourced organ retrieval; and provides OCS organ management and logistics services, including aviation and ground transportation, and other coordination activity. The company was founded in 1998 and is headquartered in Andover, Massachusetts.
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 20252025-06-30 · USD | Q1 20252025-03-31 · USD | Q4 20242024-12-31 · USD | Q3 20242024-09-30 · USD |
|---|---|---|---|---|---|---|---|---|
| Total Revenue | 189,948,000USD | 173,933,000USD | 160,764,000USD | 143,823,000USD | 157,370,000USD | 143,537,000USD | 121,624,000USD | 108,761,000USD |
| Cost Of Revenue | 76,750,000USD | 72,772,000USD | 67,350,000USD | 59,248,000USD | 60,781,000USD | 55,309,000USD | 49,611,000USD | 47,916,000USD |
| Gross Profit | 113,198,000USD | 101,161,000USD | 93,414,000USD | 84,575,000USD | 96,589,000USD | 88,228,000USD | 72,013,000USD | 60,845,000USD |
| Research Development | 31,632,000USD | 24,879,000USD | 20,701,000USD | 15,260,000USD | 15,934,000USD | 17,160,000USD | 16,464,000USD | 14,266,000USD |
| Selling General Administrative | 57,830,000USD | 55,654,000USD | 50,175,000USD | 44,939,000USD | 44,088,000USD | 43,625,000USD | 46,905,000USD | 42,656,000USD |
| Total Operating Expenses | 89,462,000USD | 87,864,000USD | 72,141,000USD | 61,275,000USD | 60,022,000USD | 60,785,000USD | 63,369,000USD | 56,922,000USD |
| Operating Income | 23,736,000USD | 13,297,000USD | 21,273,000USD | 23,300,000USD | 36,567,000USD | 27,443,000USD | 8,644,000USD | 3,923,000USD |
| Total Other Income Expense Net | -4,331,000USD | -4,812,000USD | 360,000USD | -269,000USD | -385,000USD | -767,000USD | -1,655,000USD | 322,000USD |
| Interest Expense | 7,225,000USD | 7,170,000USD | 3,354,000USD | 3,491,000USD | 3,476,000USD | 3,461,000USD | 3,571,000USD | 3,617,000USD |
| Income Before Tax | 19,405,000USD | 8,485,000USD | 21,633,000USD | 23,031,000USD | 36,182,000USD | 26,676,000USD | 6,989,000USD | 4,245,000USD |
| Income Tax Expense | 4,723,000USD | 1,170,000USD | -83,750,000USD | -1,288,000USD | 1,275,000USD | 994,000USD | 132,000USD | 29,000USD |
| Net Income | 14,682,000USD | 7,315,000USD | 105,383,000USD | 24,319,000USD | 34,907,000USD | 25,682,000USD | 6,857,000USD | 4,216,000USD |
| Selling And Marketing Expenses | — | 1,269,000USD | 1,265,000USD | 1,076,000USD | — | — | — | 200,000USD |
| Unclassified Operating Expenses | — | 6,062,000USD | — | — | — | — | — | — |
| Net Interest Income | — | -7,170,000USD | -11,454,000USD | -191,000USD | -976,000USD | -3,461,000USD | -14,071,000USD | -317,000USD |
| Tax Provision | — | 1,170,000USD | -83,750,000USD | -1,288,000USD | 1,275,000USD | 994,000USD | 132,000USD | 29,000USD |
| Net Income From Continuing Ops | — | 7,315,000USD | 105,383,000USD | 24,319,000USD | 34,907,000USD | 25,682,000USD | 6,857,000USD | 4,216,000USD |
| Ebit | — | 15,655,000USD | 24,987,000USD | 26,522,000USD | 39,658,000USD | 30,137,000USD | 10,560,000USD | 7,862,000USD |
| Ebitda | — | 27,519,000USD | 32,455,000USD | 33,371,000USD | 46,389,000USD | 36,274,000USD | 16,240,000USD | 13,039,000USD |
| Depreciation And Amortization | — | 11,864,000USD | 7,468,000USD | 6,849,000USD | 6,731,000USD | 6,137,000USD | 5,680,000USD | 5,177,000USD |
| Reconciled Depreciation | — | 11,864,000USD | 7,468,000USD | 6,849,000USD | 6,731,000USD | 6,137,000USD | 5,680,000USD | 5,177,000USD |
| Interest Income | — | — | — | 3,300,000USD | 2,500,000USD | — | — | 3,300,000USD |
| 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 20242024-12-31 · USD | FY 20062006-12-31 · USD |
|---|---|---|---|
| Total Revenue | 605,494,000USD | 441,540,000USD | — |
| Cost Of Revenue | 242,688,000USD | 179,459,000USD | — |
| Gross Profit | 362,806,000USD | 262,081,000USD | — |
| Research Development | 69,055,000USD | 55,968,000USD | 13,645,000USD |
| Selling General Administrative | 180,852,000USD | 168,617,000USD | 4,599,000USD |
| Selling And Marketing Expenses | 4,316,000USD | — | — |
| Total Operating Expenses | 254,223,000USD | 224,585,000USD | 18,244,000USD |
| Operating Income | 108,583,000USD | 37,496,000USD | -18,244,000USD |
| Interest Expense | 13,782,000USD | 14,409,000USD | 0USD |
| Net Interest Income | -13,782,000USD | -14,409,000USD | — |
| Income Before Tax | 107,522,000USD | 35,780,000USD | -17,554,000USD |
| Income Tax Expense | -82,769,000USD | 316,000USD | — |
| Tax Provision | -82,769,000USD | 316,000USD | — |
| Net Income | 190,291,000USD | 35,464,000USD | -17,554,000USD |
| Net Income From Continuing Ops | 190,291,000USD | 35,464,000USD | -17,554,000USD |
| Ebit | 121,304,000USD | 50,189,000USD | -18,244,000USD |
| Ebitda | 148,489,000USD | 69,947,000USD | — |
| Depreciation And Amortization | 27,185,000USD | 19,758,000USD | — |
| Reconciled Depreciation | 27,185,000USD | 19,758,000USD | — |
| Total Other Income Expense Net | -1,061,000USD | -1,716,000USD | 690,000USD |
| Net Income Applicable To Common Shares | — | — | -21,932,000USD |
| Source | 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 | 1,464,396,000USD | 1,434,820,000USD | 1,068,373,000USD | 946,032,000USD | 890,522,000USD | 837,530,000USD | 804,076,000USD | 785,571,000USD |
| Total Current Assets | 651,124,000USD | 619,280,000USD | 637,783,000USD | 612,996,000USD | 558,129,000USD | 505,918,000USD | 497,216,000USD | 492,475,000USD |
| Other Current Assets | 20,174,000USD | 16,924,000USD | 16,254,000USD | 21,614,000USD | 13,835,000USD | 10,369,000USD | 16,290,000USD | 20,101,000USD |
| Other Non Current Assets | 2,188,000USD | — | — | — | — | — | — | — |
| Total Liabilities | 946,343,000USD | — | — | — | — | — | — | — |
| Total Current Liabilities | 98,283,000USD | 91,920,000USD | 89,305,000USD | 79,721,000USD | 56,620,000USD | 55,603,000USD | 59,913,000USD | 60,048,000USD |
| Total Stockholder Equity | 518,053,000USD | 494,007,000USD | 473,100,000USD | 355,200,000USD | 318,101,000USD | 266,308,000USD | 228,603,000USD | 209,920,000USD |
| Total Equity Including Noncontrolling Interest | 518,053,000USD | — | — | — | — | — | — | — |
| Short Long Term Debt | 20,000,000USD | 15,000,000USD | 10,000,000USD | 5,000,000USD | — | — | — | — |
| Deferred Revenue | 3,130,000USD | — | — | — | — | — | — | — |
| Net Receivables | 104,138,000USD | 90,727,000USD | 84,282,000USD | 80,702,000USD | 104,851,000USD | 142,026,000USD | 97,722,000USD | 90,128,000USD |
| Inventory | 54,137,000USD | 49,890,000USD | 48,881,000USD | 44,506,000USD | 38,868,000USD | 43,380,000USD | 46,554,000USD | 52,152,000USD |
| Property Plant Equipment Net | 369,948,000USD | 700,974,000USD | 332,811,000USD | 318,762,000USD | 318,073,000USD | 317,251,000USD | 292,451,000USD | 278,682,000USD |
| Goodwill | 11,549,000USD | — | — | — | — | — | — | — |
| Intangible Assets | 0USD | — | 1,948,000USD | 1,999,000USD | 2,050,000USD | 2,101,000USD | 2,152,000USD | 2,202,000USD |
| Accounts Payable | 12,909,000USD | 11,151,000USD | 10,350,000USD | 12,162,000USD | 9,539,000USD | 10,595,000USD | 10,292,000USD | 13,134,000USD |
| Short Term Debt | 3,646,000USD | 18,508,000USD | 13,310,000USD | 8,238,000USD | 3,021,000USD | 2,791,000USD | 2,727,000USD | 5,086,000USD |
| Common Stock | 774,216,000USD | 764,640,000USD | 750,926,000USD | 738,432,000USD | 725,655,000USD | 709,194,000USD | 697,208,000USD | 685,251,000USD |
| Retained Earnings | -255,953,000USD | -270,635,000USD | -277,950,000USD | -383,333,000USD | -407,652,000USD | -442,559,000USD | -468,241,000USD | -475,098,000USD |
| Accumulated Other Comprehensive Income | -210,000USD | 2,000USD | 124,000USD | 101,000USD | 98,000USD | -327,000USD | -364,000USD | -233,000USD |
| Total Liab | — | 940,813,000USD | 595,273,000USD | 590,832,000USD | 572,421,000USD | 571,222,000USD | 575,473,000USD | 575,651,000USD |
| Other Current Liab | — | 59,316,000USD | 62,740,000USD | 56,016,000USD | 42,490,000USD | 40,139,000USD | 45,152,000USD | 39,644,000USD |
| Capital Stock | — | 764,640,000USD | 750,926,000USD | 738,432,000USD | 725,655,000USD | 709,194,000USD | 697,208,000USD | 685,251,000USD |
| Good Will | — | 11,549,000USD | 11,549,000USD | 11,549,000USD | 11,549,000USD | 11,549,000USD | 11,549,000USD | 11,549,000USD |
| Cash | — | 461,739,000USD | 488,366,000USD | 466,174,000USD | 400,575,000USD | 310,143,000USD | 336,650,000USD | 330,094,000USD |
| Cash And Short Term Investments | — | 461,739,000USD | 488,366,000USD | 466,174,000USD | 400,575,000USD | 310,143,000USD | 336,650,000USD | 330,094,000USD |
| Current Deferred Revenue | — | 2,945,000USD | 2,905,000USD | 3,305,000USD | 1,570,000USD | 2,078,000USD | 1,742,000USD | 2,184,000USD |
| Net Debt | — | 401,676,000USD | -18,675,000USD | 53,175,000USD | 118,247,000USD | 208,267,000USD | 181,637,000USD | 188,052,000USD |
| Short Long Term Debt Total | — | 863,415,000USD | 469,691,000USD | 519,349,000USD | 518,822,000USD | 518,410,000USD | 518,287,000USD | 518,146,000USD |
| Long Term Debt | — | 498,195,000USD | 502,391,000USD | 506,685,000USD | 510,889,000USD | 510,098,000USD | 509,311,000USD | 508,531,000USD |
| Property Plant Equipment Gross | — | 774,796,000USD | 398,876,000USD | 379,340,000USD | 371,850,000USD | 364,142,000USD | 333,165,000USD | 313,922,000USD |
| Common Stock Shares Outstanding | — | 36,194,023shares | 40,927,898shares | 40,748,023shares | 40,558,953shares | 39,914,000shares | 35,211,121shares | 35,683,952shares |
| Non Current Assets Total | — | 815,540,000USD | 430,590,000USD | 333,036,000USD | 332,393,000USD | 331,612,000USD | 306,860,000USD | 293,096,000USD |
| Non Current Liabilities Total | — | 848,893,000USD | 505,968,000USD | 511,111,000USD | 515,801,000USD | 515,619,000USD | 515,560,000USD | 515,603,000USD |
| Non Current Liabilities Other | — | 3,986,000USD | — | — | — | — | — | — |
| Non Currrent Assets Other | — | 20,541,000USD | 739,000USD | 726,000USD | 721,000USD | 711,000USD | 708,000USD | 663,000USD |
| Net Working Capital | — | 527,360,000USD | 548,478,000USD | 533,275,000USD | 501,509,000USD | 450,315,000USD | 437,303,000USD | 432,427,000USD |
| Unclassified Non Current Assets | — | 82,476,000USD | 83,543,000USD | — | — | — | — | — |
| Unclassified Current Liabilities | — | -15,000,000USD | -10,000,000USD | -5,000,000USD | — | — | — | — |
| Unclassified Non Current Liabilities | — | 346,712,000USD | — | — | — | 5,521,000USD | 6,249,000USD | 7,072,000USD |
| Unclassified Equity | — | -764,640,000USD | -750,926,000USD | -738,432,000USD | -725,655,000USD | -709,194,000USD | -697,208,000USD | -685,251,000USD |
| 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 | 1,068,373,000USD | 804,076,000USD | 706,047,000USD | 277,147,000USD | 134,893,000USD | 152,026,000USD | 105,299,000USD | 42,157,000USD |
| Intangible Assets | 1,948,000USD | 2,152,000USD | 2,354,000USD | — | — | — | — | — |
| Other Current Assets | 16,254,000USD | 16,290,000USD | 8,031,000USD | 2,896,000USD | 5,460,000USD | 2,326,000USD | 1,538,000USD | 1,838,000USD |
| Total Liab | 595,273,000USD | 575,473,000USD | 568,845,000USD | 89,772,000USD | 67,039,000USD | 48,135,000USD | 50,650,000USD | 46,982,000USD |
| Total Stockholder Equity | 473,100,000USD | 228,603,000USD | 137,202,000USD | 187,375,000USD | 67,854,000USD | 103,891,000USD | 54,649,000USD | -4,825,000USD |
| Other Current Liab | 62,740,000USD | 45,152,000USD | 38,221,000USD | 18,635,000USD | 16,337,000USD | 10,410,000USD | 8,702,000USD | 7,833,000USD |
| Common Stock | 750,926,000USD | 697,208,000USD | 641,106,000USD | 666,277,000USD | 510,488,000USD | 502,217,000USD | 424,134,000USD | 331,212,000USD |
| Capital Stock | 750,926,000USD | 697,208,000USD | 641,106,000USD | 666,277,000USD | 510,488,000USD | 502,217,000USD | 424,134,000USD | 331,212,000USD |
| Retained Earnings | -277,950,000USD | -468,241,000USD | -503,705,000USD | -478,677,000USD | -442,446,000USD | -398,231,000USD | -369,483,000USD | -335,936,000USD |
| Good Will | 11,549,000USD | 11,549,000USD | 11,990,000USD | 0USD | — | — | — | — |
| Cash | 488,366,000USD | 336,650,000USD | 394,812,000USD | 201,182,000USD | 25,580,000USD | 24,581,000USD | 20,092,000USD | 20,241,000USD |
| Cash And Short Term Investments | 488,366,000USD | 336,650,000USD | 394,812,000USD | 201,182,000USD | 92,452,000USD | 125,642,000USD | 80,688,000USD | 20,241,000USD |
| Total Current Assets | 637,783,000USD | 497,216,000USD | 510,654,000USD | 252,294,000USD | 118,705,000USD | 146,766,000USD | 100,001,000USD | 34,794,000USD |
| Total Current Liabilities | 89,305,000USD | 59,913,000USD | 54,934,000USD | 23,661,000USD | 23,238,000USD | 11,879,000USD | 16,115,000USD | 12,553,000USD |
| Current Deferred Revenue | 2,905,000USD | 1,742,000USD | 1,961,000USD | 241,000USD | 250,000USD | 263,000USD | 166,000USD | 306,000USD |
| Net Debt | -18,675,000USD | 181,637,000USD | 121,134,000USD | -133,627,000USD | -16,976,000USD | 10,076,000USD | 14,054,000USD | 13,429,000USD |
| Short Term Debt | 13,310,000USD | 2,727,000USD | 2,035,000USD | 1,444,000USD | 8,604,000USD | — | — | — |
| Short Long Term Debt | 10,000,000USD | — | — | — | — | — | — | — |
| Short Long Term Debt Total | 469,691,000USD | 518,287,000USD | 515,946,000USD | 67,555,000USD | 43,801,000USD | 34,657,000USD | 34,146,000USD | 33,670,000USD |
| Long Term Debt | 502,391,000USD | 509,311,000USD | 506,204,000USD | 58,696,000USD | 35,197,000USD | 34,657,000USD | 34,146,000USD | 33,670,000USD |
| Net Receivables | 84,282,000USD | 97,722,000USD | 63,576,000USD | 27,611,000USD | 5,934,000USD | 6,864,000USD | 6,559,000USD | 3,438,000USD |
| Inventory | 48,881,000USD | 46,554,000USD | 44,235,000USD | 20,605,000USD | 14,859,000USD | 11,934,000USD | 11,216,000USD | 9,277,000USD |
| Accounts Payable | 10,350,000USD | 10,292,000USD | 12,717,000USD | 3,341,000USD | 6,651,000USD | 1,206,000USD | 7,247,000USD | 4,720,000USD |
| Property Plant Equipment Net | 332,811,000USD | 292,451,000USD | 180,487,000USD | 24,353,000USD | 15,688,000USD | 4,754,000USD | 4,792,000USD | 3,474,000USD |
| Property Plant Equipment Gross | 398,876,000USD | 333,165,000USD | 201,780,000USD | 24,353,000USD | 15,688,000USD | 4,754,000USD | 4,792,000USD | 3,474,000USD |
| Accumulated Other Comprehensive Income | 124,000USD | -364,000USD | -199,000USD | -225,000USD | -188,000USD | -95,000USD | -2,000USD | -101,000USD |
| Common Stock Shares Outstanding | 40,540,694shares | 35,217,000shares | 32,517,372shares | 29,556,633shares | 27,616,839shares | 24,702,764shares | 14,204,787shares | 19,246,097shares |
| Non Current Assets Total | 430,590,000USD | 306,860,000USD | 195,393,000USD | 24,853,000USD | 16,188,000USD | 5,260,000USD | 5,298,000USD | 7,363,000USD |
| Non Current Liabilities Total | 505,968,000USD | 515,560,000USD | 513,911,000USD | 66,111,000USD | 43,801,000USD | 36,256,000USD | 34,535,000USD | 34,429,000USD |
| Non Currrent Assets Other | 739,000USD | 708,000USD | 562,000USD | 500,000USD | 500,000USD | 506,000USD | 6,000USD | 3,389,000USD |
| Net Working Capital | 548,478,000USD | 437,303,000USD | 455,720,000USD | 228,633,000USD | 95,467,000USD | 134,887,000USD | 83,886,000USD | 22,241,000USD |
| Unclassified Non Current Assets | 83,543,000USD | — | — | — | — | — | — | -3,389,000USD |
| Unclassified Current Liabilities | -10,000,000USD | — | — | — | -8,604,000USD | — | — | — |
| Unclassified Equity | -750,926,000USD | -697,208,000USD | -641,106,000USD | -666,277,000USD | -510,488,000USD | -502,217,000USD | -424,134,000USD | -331,212,000USD |
| Unclassified Non Current Liabilities | — | 6,249,000USD | 7,707,000USD | 7,415,000USD | — | -1,599,000USD | — | -3,383,000USD |
| Other Assets | — | — | — | 500,000USD | 500,000USD | 506,000USD | 506,000USD | 3,889,000USD |
| Short Term Investments | — | — | — | 0USD | 66,872,000USD | 101,061,000USD | 60,596,000USD | 0USD |
| Net Tangible Assets | — | — | — | 187,375,000USD | 67,854,000USD | 103,891,000USD | 54,649,000USD | -192,242,000USD |
| Non Current Liabilities Other | — | — | — | — | 8,604,000USD | — | — | — |
| Deferred Long Term Liab | — | — | — | — | — | 1,599,000USD | — | 3,383,000USD |
| Other Liab | — | — | — | — | — | 1,599,000USD | 389,000USD | 759,000USD |
| 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 | 7,315,000USD | 105,383,000USD | 24,319,000USD | 34,907,000USD | 25,682,000USD | 6,857,000USD | 4,216,000USD | 12,194,000USD |
| Depreciation | 11,864,000USD | 7,468,000USD | 6,849,000USD | 6,731,000USD | 6,137,000USD | 5,680,000USD | 5,177,000USD | 4,599,000USD |
| Stock Based Compensation | 9,952,000USD | 9,395,000USD | 9,136,000USD | 9,372,000USD | 8,958,000USD | 10,767,000USD | 7,944,000USD | 7,643,000USD |
| Other Non Cash Items | 5,689,000USD | 751,000USD | 1,338,000USD | 414,000USD | 768,000USD | 2,191,000USD | 769,000USD | 1,105,000USD |
| Change To Account Receivables | -6,520,000USD | -3,582,000USD | 24,148,000USD | 37,518,000USD | -44,134,000USD | -7,841,000USD | -8,819,000USD | 757,000USD |
| Change To Inventory | -3,896,000USD | -6,531,000USD | -6,902,000USD | 3,714,000USD | 2,003,000USD | 4,136,999USD | -4,558,000USD | -2,319,000USD |
| Change In Working Capital | -11,354,000USD | -4,941,000USD | 27,931,000USD | 40,185,000USD | -44,400,000USD | -5,832,000USD | -11,249,000USD | 177,000USD |
| Total Cash From Operating Activities | 24,533,000USD | 34,513,000USD | 69,573,000USD | 91,609,000USD | -2,855,000USD | 19,663,000USD | 6,857,000USD | 25,718,000USD |
| Capital Expenditures | -36,657,000USD | -15,514,000USD | -7,624,000USD | -9,075,000USD | -27,038,000USD | -13,606,000USD | -48,203,000USD | -23,763,000USD |
| Free Cash Flow | -12,124,000USD | 18,999,000USD | 61,949,000USD | 82,534,000USD | -29,893,000USD | 6,057,000USD | -41,346,000USD | 1,955,000USD |
| Total Cashflows From Investing Activities | -36,657,000USD | -15,514,000USD | -7,624,000USD | -9,075,000USD | -27,038,000USD | -13,606,000USD | -47,762,000USD | -23,763,000USD |
| Total Cash From Financing Activities | 3,762,000USD | 3,099,000USD | 3,641,000USD | 7,089,000USD | 3,028,000USD | 1,186,000USD | 7,862,000USD | 10,641,000USD |
| Sale Purchase Of Stock | 1,688,000USD | — | 1,963,000USD | 1,286,000USD | — | — | 1,423,000USD | — |
| Change In Cash | -8,689,000USD | 22,192,000USD | 65,599,000USD | 90,432,000USD | -26,507,000USD | 6,556,000USD | -32,657,000USD | 12,534,000USD |
| Begin Period Cash Flow | 488,866,000USD | 466,674,000USD | 400,575,000USD | 310,643,000USD | 337,150,000USD | 330,594,000USD | 362,751,000USD | 350,217,000USD |
| End Period Cash Flow | 480,177,000USD | 488,866,000USD | 466,174,000USD | 401,075,000USD | 310,643,000USD | 337,150,000USD | 330,094,000USD | 362,751,000USD |
| Other Cashflows From Financing Activities | -138,000USD | 3,099,000USD | -138,000USD | 5,803,000USD | 3,028,000USD | 1,186,000USD | 7,862,000USD | 10,641,000USD |
| Unclassified Operating Cash Flow | 1,067,000USD | -83,543,000USD | — | — | — | — | — | — |
| Unclassified Financing Cash Flow | 2,212,000USD | — | 1,816,000USD | — | — | — | -1,423,000USD | — |
| Investments | — | — | -7,624,000USD | -9,075,000USD | -27,038,000USD | -13,606,000USD | -47,762,000USD | -23,763,000USD |
| Unclassified Investing Cash Flow | — | — | 7,624,000USD | 9,075,000USD | 27,038,000USD | 13,606,000USD | 47,762,000USD | 23,763,000USD |
| Net Borrowings | — | — | — | — | — | 0USD | 0USD | — |
| Other Cashflows From Investing Activities | — | — | — | — | — | — | 441,000USD | — |
| 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 | 190,291,000USD | 35,464,000USD | -25,028,000USD | -36,231,000USD | -44,215,000USD | -28,748,000USD | -33,547,000USD | -23,756,000USD |
| Depreciation | 27,185,000USD | 19,758,000USD | 8,177,000USD | 3,478,000USD | 1,817,000USD | 1,577,000USD | 1,222,000USD | 769,000USD |
| Stock Based Compensation | 36,861,000USD | 33,224,000USD | 19,791,000USD | 10,321,000USD | 6,878,000USD | 2,414,000USD | 854,000USD | 144,000USD |
| Other Non Cash Items | 4,795,000USD | 5,357,000USD | 30,039,000USD | 3,374,000USD | 3,653,000USD | 511,000USD | 475,000USD | 177,000USD |
| Change To Account Receivables | 13,950,000USD | -34,310,000USD | -33,816,000USD | -21,678,000USD | 840,000USD | -218,000USD | -3,166,000USD | -2,513,000USD |
| Change To Inventory | -7,716,000USD | -8,353,000USD | -28,092,000USD | -8,024,000USD | -4,894,000USD | -1,740,000USD | -4,121,000USD | -2,699,000USD |
| Change In Working Capital | 17,251,000USD | -45,000,000USD | -44,347,000USD | -26,759,000USD | 3,003,000USD | -5,588,000USD | -1,626,000USD | -4,327,000USD |
| Total Cash From Operating Activities | 192,840,000USD | 48,803,000USD | -13,028,000USD | -45,817,000USD | -28,864,000USD | -30,265,000USD | -32,286,000USD | -25,984,000USD |
| Capital Expenditures | -59,251,000USD | -129,744,000USD | -179,059,000USD | -11,907,000USD | -3,519,000USD | -455,000USD | -165,000USD | -418,000USD |
| Free Cash Flow | 133,589,000USD | -80,941,000USD | -192,087,000USD | -57,724,000USD | -32,383,000USD | -30,720,000USD | -32,451,000USD | -26,402,000USD |
| Total Cashflows From Investing Activities | -59,251,000USD | -129,303,000USD | -193,953,000USD | 54,513,000USD | 29,267,000USD | -41,598,000USD | -60,501,000USD | 12,307,000USD |
| Net Borrowings | 0USD | 0USD | 445,380,000USD | 22,459,000USD | 22,459,000USD | 22,459,000USD | 22,459,000USD | 24,360,000USD |
| Total Cash From Financing Activities | 16,857,000USD | 22,874,000USD | 400,418,000USD | 167,927,000USD | 1,393,000USD | 75,549,000USD | 92,723,000USD | 22,064,000USD |
| Sale Purchase Of Stock | -138,000USD | — | 955,000USD | 509,000USD | 419,000USD | 357,000USD | 202,000USD | 46,000USD |
| Change In Cash | 151,716,000USD | -58,162,000USD | 193,630,000USD | 175,602,000USD | 999,000USD | 4,489,000USD | -149,000USD | 8,305,000USD |
| Begin Period Cash Flow | 337,150,000USD | 395,312,000USD | 201,682,000USD | 26,080,000USD | 25,081,000USD | 20,592,000USD | 20,741,000USD | 12,436,000USD |
| End Period Cash Flow | 488,866,000USD | 337,150,000USD | 395,312,000USD | 201,682,000USD | 26,080,000USD | 25,081,000USD | 20,592,000USD | 20,741,000USD |
| Other Cashflows From Financing Activities | 16,995,000USD | 22,874,000USD | -52,072,000USD | 5,614,000USD | 1,393,000USD | 2,128,000USD | -4,644,000USD | -2,296,000USD |
| Unclassified Operating Cash Flow | -83,543,000USD | — | -1,660,000USD | — | — | — | — | 1,009,000USD |
| Investments | — | -129,303,000USD | -154,899,000USD | 54,513,000USD | 32,786,000USD | -41,143,000USD | -60,501,000USD | 12,725,000USD |
| Issuance Of Capital Stock | — | 0USD | -160,000USD | 139,854,000USD | 0USD | 75,670,000USD | 97,367,000USD | 0USD |
| Other Cashflows From Investing Activities | — | -129,744,000USD | -27,212,000USD | -107,000USD | 32,786,000USD | -41,143,000USD | -60,336,000USD | 12,725,000USD |
| Unclassified Investing Cash Flow | — | 259,488,000USD | 167,217,000USD | 12,014,000USD | -32,786,000USD | 41,143,000USD | 60,501,000USD | -12,725,000USD |
| Dividends Paid | — | — | -51,117,000USD | — | — | -357,000USD | — | — |
| Unclassified Financing Cash Flow | — | — | 57,272,000USD | 139,345,000USD | -22,878,000USD | 50,962,000USD | 74,706,000USD | — |
| Change To Liabilities | — | — | — | -3,270,000USD | 9,965,000USD | -5,742,000USD | 3,307,000USD | 231,000USD |
| Cash And Cash Equivalents Changes | — | — | — | — | 1,796,000USD | — | — | — |
| 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 | Product | Product | 111,158,000 | USD | Disclosure |
| Q2 2026Quarterly · 2026-06-30 | Product | Service Unrelated To OCSTransplant | 1,000,000 | USD | Disclosure |
| Q2 2026Quarterly · 2026-06-30 | Product | Services | 78,790,000 | USD | Disclosure |
| Q1 2026Quarterly · 2026-03-31 | Product | Product | 107,972,000 | USD | 0001193125-26-206453 |
| Q1 2026Quarterly · 2026-03-31 | Product | Service Unrelated To OCSTransplant | 1,300,000 | USD | 0001193125-26-206453 |
| Q1 2026Quarterly · 2026-03-31 | Product | Services | 65,961,000 | USD | 0001193125-26-206453 |
| Q4 2025Quarterly · 2025-12-31 | Product | Product | 100,390,000 | USD | Legacy provider |
| Q4 2025Quarterly · 2025-12-31 | Product | Service Unrelated To OCSTransplant | 1,000,000 | USD | Legacy provider |
| Q4 2025Quarterly · 2025-12-31 | Product | Services | 60,374,000 | USD | Legacy provider |
| FY 2025Yearly · 2025-12-31 | Product | Product | 372,401,000 | USD | 0001193125-26-067032 |
| FY 2025Yearly · 2025-12-31 | Product | Service Unrelated To OCSTransplant | 4,100,000 | USD | 0001193125-26-067032 |
| FY 2025Yearly · 2025-12-31 | Product | Services | 233,093,000 | USD | 0001193125-26-067032 |
| Q3 2025Quarterly · 2025-09-30 | Product | Product | 87,677,000 | USD | 0001193125-25-256377 |
| Q3 2025Quarterly · 2025-09-30 | Product | Service Unrelated To OCSTransplant | 1,200,000 | USD | 0001193125-25-256377 |
| Q3 2025Quarterly · 2025-09-30 | Product | Services | 56,146,000 | USD | 0001193125-25-256377 |
| Q2 2025Quarterly · 2025-06-30 | Product | Product | 96,100,000 | USD | 0000950170-25-100314 |
| Q2 2025Quarterly · 2025-06-30 | Product | Service Unrelated To OCSTransplant | 1,000,000 | USD | 0000950170-25-100314 |
| Q2 2025Quarterly · 2025-06-30 | Product | Services | 61,270,000 | USD | 0000950170-25-100314 |
| Q1 2025Quarterly · 2025-03-31 | Product | Product | 88,234,000 | USD | 0001193125-26-206453 |
| Q1 2025Quarterly · 2025-03-31 | Product | Service Unrelated To OCSTransplant | 900,000 | USD | 0001193125-26-206453 |
| Q1 2025Quarterly · 2025-03-31 | Product | Services | 55,303,000 | USD | 0001193125-26-206453 |
| FY 2024Yearly · 2024-12-31 | Product | Product | 273,866,000 | USD | 0001193125-26-067032 |
| FY 2024Yearly · 2024-12-31 | Product | Service Unrelated To OCSTransplant | 4,400,000 | USD | 0001193125-26-067032 |
| FY 2024Yearly · 2024-12-31 | Product | Services | 167,674,000 | USD | 0001193125-26-067032 |
| Q3 2024Quarterly · 2024-09-30 | Product | Product | 65,861,000 | USD | 0001193125-25-256377 |
| Q3 2024Quarterly · 2024-09-30 | Product | Services | 42,900,000 | USD | 0001193125-25-256377 |
| Q2 2024Quarterly · 2024-06-30 | Product | Product | 71,732,000 | USD | 0000950170-25-100314 |
| Q2 2024Quarterly · 2024-06-30 | Product | Service Unrelated To OCSTransplant | 1,100,000 | USD | 0000950170-25-100314 |
| Q2 2024Quarterly · 2024-06-30 | Product | Services | 42,573,000 | USD | 0000950170-25-100314 |
| FY 2023Yearly · 2023-12-31 | Product | Product | 176,069,000 | USD | 0001193125-26-067032 |
| FY 2023Yearly · 2023-12-31 | Product | Services | 65,554,000 | USD | 0001193125-26-067032 |
| Q2 2023Quarterly · 2023-06-30 | Geography | Other Countries | 3,518,000 | USD | 0000950170-23-038605 |
| Q2 2023Quarterly · 2023-06-30 | Geography | United States | 48,947,000 | USD | 0000950170-23-038605 |
| Q1 2023Quarterly · 2023-03-31 | Geography | Other Countries | 4,053,000 | USD | 0000950170-23-017909 |
| Q1 2023Quarterly · 2023-03-31 | Geography | United States | 37,501,000 | USD | 0000950170-23-017909 |
| FY 2022Yearly · 2022-12-31 | Product | Product | 79,234,000 | USD | 0000950170-25-029104 |
| FY 2022Yearly · 2022-12-31 | Product | Services | 14,225,000 | USD | 0000950170-25-029104 |
| Q4 2022Quarterly · 2022-12-31 | Geography | Other Countries | 2,321,000 | USD | Legacy provider |
| Q4 2022Quarterly · 2022-12-31 | Geography | United States | 29,054,000 | USD | Legacy provider |
| FY 2022Yearly · 2022-12-31 | Geography | Other Countries | 9,421,000 | USD | 0000950170-23-004652 |
| FY 2022Yearly · 2022-12-31 | Geography | United States | 84,038,000 | USD | 0000950170-23-004652 |
| Q3 2022Quarterly · 2022-09-30 | Geography | Other Countries | 2,398,000 | USD | 0001564590-22-036772 |
| Q3 2022Quarterly · 2022-09-30 | Geography | United States | 23,285,000 | USD | 0001564590-22-036772 |
| Q2 2022Quarterly · 2022-06-30 | Geography | Other Countries | 2,383,000 | USD | 0000950170-23-038605 |
| Q2 2022Quarterly · 2022-06-30 | Geography | United States | 18,138,000 | USD | 0000950170-23-038605 |
| Q1 2022Quarterly · 2022-03-31 | Geography | Other Countries | 2,319,000 | USD | 0000950170-23-017909 |
| Q1 2022Quarterly · 2022-03-31 | Geography | United States | 13,561,000 | USD | 0000950170-23-017909 |
| FY 2021Yearly · 2021-12-31 | Product | Ocs Heart Product | 17,683,000 | USD | 0001564590-22-008045 |
| FY 2021Yearly · 2021-12-31 | Product | Ocs Liver Product | 1,914,000 | USD | 0001564590-22-008045 |
| FY 2021Yearly · 2021-12-31 | Product | Ocs Lung Product | 10,665,000 | USD | 0001564590-22-008045 |
| Q4 2021Quarterly · 2021-12-31 | Geography | Other Countries | 2,434,000 | USD | Legacy provider |
| Q4 2021Quarterly · 2021-12-31 | Geography | United States | 7,234,000 | USD | Legacy provider |
| FY 2021Yearly · 2021-12-31 | Geography | Other Countries | 8,401,000 | USD | 0000950170-23-004652 |
| FY 2021Yearly · 2021-12-31 | Geography | United States | 21,861,000 | USD | 0000950170-23-004652 |
| Q3 2021Quarterly · 2021-09-30 | Geography | Non Us And Uk | 1,901,000 | USD | 0001564590-21-055805 |
| Q3 2021Quarterly · 2021-09-30 | Geography | United Kingdom | 357,000 | USD | 0001564590-21-055805 |
| Q3 2021Quarterly · 2021-09-30 | Geography | United States | 3,112,000 | USD | 0001564590-21-055805 |
| FY 2020Yearly · 2020-12-31 | Product | Ocs Heart Product | 14,196,000 | USD | 0001564590-22-008045 |
| FY 2020Yearly · 2020-12-31 | Product | Ocs Liver Product | 5,249,000 | USD | 0001564590-22-008045 |
| FY 2020Yearly · 2020-12-31 | Product | Ocs Lung Product | 6,194,000 | USD | 0001564590-22-008045 |
| FY 2020Yearly · 2020-12-31 | Geography | Other Countries | 6,400,000 | USD | 0000950170-23-004652 |
| FY 2020Yearly · 2020-12-31 | Geography | United States | 19,239,000 | USD | 0000950170-23-004652 |
| FY 2019Yearly · 2019-12-31 | Product | Ocs Heart Product | 11,442,000 | USD | 0001564590-21-012527 |
| FY 2019Yearly · 2019-12-31 | Product | Ocs Liver Product | 3,498,000 | USD | 0001564590-21-012527 |
| FY 2019Yearly · 2019-12-31 | Product | Ocs Lung Product | 8,664,000 | USD | 0001564590-21-012527 |
| FY 2018Yearly · 2018-12-31 | Product | Ocs Heart Product | 5,956,000 | USD | 0001564590-20-011409 |
| FY 2018Yearly · 2018-12-31 | Product | Ocs Liver Product | 1,983,000 | USD | 0001564590-20-011409 |
| FY 2018Yearly · 2018-12-31 | Product | Ocs Lung Product | 5,078,000 | USD | 0001564590-20-011409 |
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.