Axogen, Inc. balance sheet
At the end of fiscal 2025, Axogen, Inc. had total assets of $222m, total liabilities of $92.8m and shareholders' equity of $129m. It held $35.5m in cash against $48.4m of debt: net debt of $12.8m.
Balance sheet
| Fiscal year | 2010Dec 2010 | 2011Dec 2011 | 2012Dec 2012 | 2013Dec 2013 | 2014Dec 2014 | 2015Dec 2015 | 2016Dec 2016 | 2017Dec 2017 | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMSept 2026 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 2 | 8 | 14 | 20 | 8 | 26 | 30 | 37 | 24 | 36 | 49 | 33 | 15 | 31 | 28 | 36 | 329 |
| Receivables | 0 | 1 | 1 | 2 | 3 | 5 | 8 | 11 | 15 | 17 | 18 | 18 | 22 | 25 | 24 | 26 | 34 |
| Inventory | 2 | 2 | 3 | 3 | 3 | 4 | 5 | 7 | 12 | 14 | 13 | 17 | 19 | 23 | 33 | 42 | 49 |
| Total current assets | 5 | 11 | 18 | 26 | 14 | 35 | 44 | 56 | 151 | 135 | 145 | 127 | 98 | 88 | 99 | 120 | 438 |
| Goodwill | 0 | 0 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Total assets | 6 | 12 | 20 | 28 | 16 | 37 | 46 | 59 | 160 | 155 | 201 | 208 | 195 | 197 | 204 | 222 | 550 |
| Accounts payable | 0 | — | — | 1 | 1 | 2 | 4 | 3 | 5 | 8 | 5 | 6 | 9 | 12 | 8 | 3 | — |
| Deferred revenue (current) | — | — | — | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | — | — | — | — | — |
| Total current liabilities | 9 | 2 | 1 | 2 | 2 | 4 | 11 | 14 | 13 | 21 | 23 | 24 | 24 | 30 | 31 | 24 | 36 |
| Short-term debt | 7 | 0 | — | — | — | — | 0 | 1 | 0 | 2 | — | — | — | — | — | — | — |
| Long-term debt | 0 | 4 | 22 | 25 | 25 | 25 | 20 | 20 | 0 | 0 | 32 | 45 | 46 | 47 | 47 | 48 | 0 |
| Total debt | 7 | 5 | 22 | 25 | 25 | 25 | 24 | 25 | 0 | 2 | 35 | 45 | 46 | 47 | 47 | 48 | 0 |
| Total liabilities | 18 | 6 | 23 | 28 | 28 | 29 | 31 | 34 | 13 | 22 | 78 | 95 | 94 | 101 | 100 | 93 | 54 |
| Shareholders' equity | −27 | 6 | −3 | 0 | −11 | 8 | 15 | 25 | 147 | 132 | 123 | 113 | 101 | 96 | 104 | 129 | 496 |
| Non-controlling interests and other (assets − liabilities − equity) | 15 | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — | — |
| Net debt (negative = net cash) | 5 | −3 | 8 | 5 | 17 | −1 | −6 | −12 | −24 | −34 | −14 | 12 | 30 | 16 | 20 | 13 | −329 |
| Shares outstanding | 1m | 11m | 11m | — | 19m | 30m | 33m | 34m | 39m | 40m | 41m | 42m | 42m | 43m | 44m | 47m | 60m |
| Quarter | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 | 2026 Q3Sept 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 24 | 26 | 28 | 31 | 26 | 28 | 34 | 34 |
| Inventory | 33 | 36 | 37 | 41 | 42 | 46 | 47 | 49 |
| Total current assets | 99 | 93 | 103 | 114 | 120 | 185 | 200 | 438 |
| Total assets | 204 | 196 | 205 | 216 | 222 | 289 | 305 | 550 |
| Accounts payable | 8 | — | — | — | 3 | — | — | — |
| Total current liabilities | 31 | 22 | 25 | 28 | 24 | 26 | 30 | 36 |
| Long-term debt | 47 | 48 | 48 | 48 | 48 | 0 | 0 | 0 |
| Total debt | 47 | 48 | 48 | 48 | 48 | 0 | 0 | 0 |
| Total liabilities | 100 | 91 | 93 | 96 | 93 | 45 | 49 | 54 |
| Shareholders' equity | 104 | 105 | 112 | 121 | 129 | 245 | 256 | 496 |
| Shares outstanding | 44m | 46m | 46m | 46m | 47m | 53m | 54m | 60m |
Compare with peers
- Orthopediatrics Corp balance sheet
- Lemaitre Vascular Inc balance sheet
- Cerus Corp balance sheet
- Establishment Labs Holdings Inc. balance sheet
- Skinhealth Systems Inc. balance sheet
Head to head: AXGN vs KIDSAXGN vs LMATAXGN vs CERSAXGN vs SKIN
More: Health Care Equipment stocks compared, Health Care sector, rankings of US companies