Tuesday, March 31

Xtant Medical Reports Fourth Quarter and Full-Year 2025 Financial Results


Full year 2025 revenue totals $133.9 million, an increase of 14% year-over-year

Xtant delivers positive net income, adjusted EBITDA and operating cash flow

Total cash of $17.3 million as of December 31, 2025 with an additional $10.5 million received subsequent to year end related to divestiture

BELGRADE, Mont., March 31, 2026 /PRNewswire/ — Xtant Medical Holdings, Inc. (NYSE American: XTNT), a global medical technology company focused on surgical solutions for spinal and other orthopedic conditions, today reported financial and operating results for the fourth quarter and full-year ended December 31, 2025.

Fourth Quarter 2025 Financial Highlights

  • Revenue of $32.4 million, up approximately 3% compared to the prior year quarter
    • Company’s earlier-than-anticipated closing of the Companion Spine transaction reduced fourth quarter 2025 revenue by an estimated $2.0 million
  • Gross margin of 54.9% compared to 50.8% for the prior year quarter
  • Net income of $0.1 million compared to a net loss of $3.2 million in the prior year quarter
  • Non-GAAP adjusted EBITDA of $1.9 million compared to adjusted EBITDA of $0.4 million in the prior year quarter

Full-Year 2025 Financial Highlights

  • Revenue of $134.0 million, up approximately 14% over the full-year 2024
  • Gross margin of 62.9%, compared to 58.2% for the full year 2024
  • Net income of $5.0 million, or $0.03 per diluted share, compared to a net loss of $16.5 million, or a net loss of $0.12 per basic and diluted share, for the full year 2024
  • Non-GAAP adjusted EBITDA of $16.3 million compared to an adjusted EBITDA loss of $2.3 million for the full year 2024
  • Net cash provided by operations of $12.5 million compared to net cash used in operations of $11.9 million for the full year 2024

Fourth Quarter 2025 and Recent Business Highlights

  • Completed the previously announced sale of Xtant’s non-core Coflex® and CoFix assets and its international hardware businesses to Companion Spine for a total sale price of $21.4 million in cash.
  • Announced the commercial launch of its next-generation innovative synthetic bone graft in the nanOss line, Strata™. nanOss Strata is manufactured from hydroxycarbonapatite (HCA), a material with higher solubility than traditional hydroxyapatite (HA), the most commonly used synthetic material.
  • Announced the commercial launch of CollagenX™, its bovine collagen particulate product for surgical wound closure designed to promote healing, prevent dehiscence, and help mitigate concerns related to surgical site infections.

Sean Browne, President and CEO of Xtant Medical, stated, “Our fourth quarter 2025 caps a truly transformational year for Xtant, during which we meaningfully sharpened our focus on our core biologics business while driving the new product innovation for which we are known. Along the way, in 2025 we achieved profitability and cash flow generation, reflecting robust topline growth, targeted R&D investments, and prudent expense management. We also took advantage of a short-term license and royalty opportunity through our amnio line in the advanced wound care market. Those cash flows, along with the divestiture of certain non-core products and operations, provided Xtant with the capital to focus on internally developing our advanced biologics product lines, including new products released in 2025. With this foundation in place, we began to opportunistically add to our field sales force in the fourth quarter 2025 and into the first quarter of 2026 to improve our reach and leverage our outstanding contract portfolio and independent agent network.”

“Looking ahead to 2026, with the recent receipt of amounts previously outstanding under our note receivable from the Companion Spine transaction, we have increased our current cash position to over $22 million while reducing our term loan balance to $11.2 million. Given our significantly strengthened financial position, we do not see any need to raise additional outside capital to run our operations and we expect to be free cash flow positive in 2026. Moreover, this year we plan to lean into our strengths in biologics and invest in our commercial team to focus on profitably growing our core biologics business. With the substantial progress made in 2025, I am excited for this year and beyond,” Mr. Browne concluded.

Fourth Quarter and Full-Year 2025 Financial Results

Fourth quarter 2025 revenue grew 3% to $32.4 million, compared to $31.5 million for the same period in 2024. The increase is due primarily to higher license revenue, partly offset by one less month of Coflex and CoFix and related international hardware sales in 2025 as a result of the sale of those businesses to Companion Spine in early December. For the full year, total revenue of $134.0 million increased 14% over $117.3 million for the full year 2024.

Gross margin for the fourth quarter of 2025 was 54.9%, compared to 50.8% for the same period in 2024. For the full year 2025, gross margin was 62.9%, compared to 58.2% for the full year 2024. These increases were primarily attributable to sales mix and greater scale, partially offset by increased charges for excess and obsolete inventory, in particular, a $1.3 million charge related to excess and obsolete inventory associated with the launch of the Cortera® Fixation System.

Operating expenses for the fourth quarter of 2025 totaled $18.7 million, compared to $17.9 million for the fourth quarter of 2024. Full year 2025 total operating expenses were $77.0 million, compared to $80.3 million for the full year 2024. The increase in fourth quarter 2025 operating expenses was primarily due to increases in various compensation plans and the year-over-year decline was primarily driven by reduced commission expense.

Net income for the fourth quarter 2025 totaled $0.1 million, compared to a net loss of $3.2 million for the fourth quarter of 2024. For the full year 2025, net income was $5.0 million, or $0.03 per diluted share, compared to a net loss of $16.5 million, or a new loss of $0.12 per basic and diluted share, for the full year 2024.

Non-GAAP adjusted EBITDA for the fourth quarter of 2025 totaled $1.9 million, compared to adjusted EBITDA of $0.4 million for the same period in 2024. For the full year 2025, non-GAAP adjusted EBITDA was $16.3 million, compared to an adjusted EBITDA loss of $2.3 million for the full year 2024.

The Company defines adjusted EBITDA as net income/loss from operations before depreciation, amortization and interest income/expense and provision for income tax/benefit, and as further adjusted to add back in or exclude, as applicable, separation-related expenses, non-cash compensation, disposition/acquisition-related expense, acquisition-related fair value adjustments, gain on divestiture, and unrealized foreign currency translation gain or loss. A calculation and reconciliation of adjusted EBITDA to net income (loss) can be found in the attached financial tables.

As of December 31, 2025, the Company had $17.3 million of cash and cash equivalents compared to $6.2 million as of December 31, 2024. Cash as of December 31, 2025 excludes an additional $10.5 million received in February 2026 upon repayment of the unsecured promissory note issued by Companion Spine to Xtant in the divestiture transactions that closed in December 2025.

2026 Financial Guidance

The Company anticipates full-year 2026 revenue to be in the range of $95 million to $99 million. This outlook reflects anticipated organic growth in its core higher-margin biologics business, offset bythe impact of the Company’s December 2025 sale of non-core Coflex® and CoFix assets and its international hardware businesses to Companion Spine, as well as the cessation of license revenue related to the Q-Code and amniotic membrane agreements that the Company received in 2025.

Conference Call

Xtant Medical will host a webcast and conference call to discuss its fourth quarter and full-year 2025 financial and operating results at 8:30 am ET today, March 31, 2026.

To access the webcast: https://www.webcaster5.com/Webcast/Page/3039/53616

To access the conference call, dial 888-506-0062 (US) or 973-528-0011 (International) and reference Participant Access Code 581090.

A replay of the call will be available on the Investor section of the Company’s website at www.xtantmedical.com for a period of one year.

About Xtant Medical Holdings, Inc.

Xtant Medical’s mission of honoring the gift of donation so that our patients can live as full and complete a life as possible, is the driving force behind our company. Xtant Medical Holdings, Inc. (www.xtantmedical.com) is a global medical technology company focused on the design, development, and commercialization of a comprehensive portfolio of orthobiologics serving the chronic and surgical wound care and sports medicine markets, as well as spinal implant systems. Xtant people are dedicated and talented, operating with the highest integrity to serve our customers.

The symbols ™ and ® denote trademarks and registered trademarks of Xtant Medical Holdings, Inc. or its affiliates, registered as indicated in the United States, and in other countries. All other trademarks and trade names referred to in this release are the property of their respective owners.

Non-GAAP Financial Measures

To supplement the Company’s consolidated financial statements prepared in accordance with U.S. generally accepted accounting principles (GAAP), the Company uses certain non-GAAP financial measures in this release, including adjusted EBITDA. Reconciliations of the non-GAAP financial measures used in this release to the most comparable GAAP measures for the respective periods can be found in tables later in this release. The Company’s management believes that the presentation of these measures provides useful information to investors. These measures may assist investors in evaluating the Company’s operations, period over period. Management uses the non-GAAP measures in this release internally for evaluation of the performance of the business, including the allocation of resources. Investors should consider non-GAAP financial measures only as a supplement to, not as a substitute for or as superior to, measures of financial performance prepared in accordance with GAAP.

Cautionary Statement Regarding Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include statements that are predictive in nature, that depend upon or refer to future events or conditions, or that include words such as “intends,” ”expects,” ”anticipates,” ”plans,” ”believes,” ”estimates,” “continue,” “future,” ”will,” “potential,” “going forward,” “guidance,” similar expressions or the negative thereof, and the use of future dates. Forward-looking statements in this release include the Company’s full year 2026 revenue guidance, anticipated organic growth in its core higher-margin biologics business, need for no further capital to fund its operations and expectation to be free cash flow positive in 2026. The Company cautions that its forward-looking statements by their nature involve risks and uncertainties, and actual results may differ materially depending on a variety of important factors, including, among others: the Company’s future operating results, financial performance and need for additional capital; the success of the Company’s expanded field sales force to improve the Company’s reach and leverage its outstanding contract portfolio and independent agent network; the Company’s ability to become operationally self-sustaining and less reliant on third-party manufacturers and suppliers; risks associated with acquisitions and dispositions; its ability to implement successfully its future growth initiatives and risks associated therewith; possible future impairment charges to long-lived assets and goodwill and write-downs of excess and obsolete inventory; its ability to continue to innovate, develop and introduce new products and the success of those products; its ability to remain competitive; its ability to engage and retain new and existing independent distributors and agents and qualified sales and other personnel and its dependence on key independent agents for a significant portion of its revenue; the effect of inflation, elevated interest rates and other recessionary factors and supply chain disruptions; the effect of product sales mix changes on its financial results; the effect of government and third-party coverage and reimbursement for its products; its ability to obtain and maintain regulatory approvals and comply with government regulations; the effect of product liability claims and other litigation to which the Company may be subject; the effect of product recalls and defects; its ability to license intellectual property on commercially reasonable terms and to maintain any such licenses and its ability to obtain and protect its intellectual property and proprietary rights and operate without infringing the rights of others; its ability to service its debt, comply with debt covenants, and access additional indebtedness or financing on favorable terms or at all, if and when needed; and other factors described in its Annual Report on Form 10-K for the year ended December 31, 2025 to be filed with the Securities and Exchange Commission (SEC) on March 30, 2026. Investors are encouraged to read the Company’s filings with the SEC, available at www.sec.gov, for a discussion of these and other risks and uncertainties. The Company undertakes no obligation to release publicly any revisions to any forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events, except as required by law. All forward-looking statements attributable to the Company or persons acting on its behalf are expressly qualified in their entirety by this cautionary statement.

— Tables Follow –

XTANT MEDICAL HOLDINGS, INC.
Consolidated Balance Sheets
(In thousands, except number of shares and par value)




As of

December 31, 2025



As of

December 31, 2024


ASSETS









Current Assets:









Cash and cash-equivalents


$

17,053



$

6,199


Restricted cash



275




22


Trade accounts receivable, net of allowance for credit losses of $2,165 and
$1,437, respectively



17,803




20,660


Inventories



30,263




38,634


Note receivable



10,462





Prepaid and other current assets



2,389




1,601


Total current assets



78,245




67,116


Property and equipment, net



6,202




10,131


Right of use asset, net



3,192




829


Goodwill



6,074




7,302


Intangible assets, net



299




8,356


Other assets



133




103


Total Assets


$

94,145



$

93,837











LIABILITIES & STOCKHOLDERS’ EQUITY









Current Liabilities:









Accounts payable


$

3,844



$

7,918


Accrued liabilities



10,626




7,771


Current portion of long-term debt



3,500





Current portion of lease liability



622




703


Current portion of finance lease obligations



35




69


Line of credit



10,857




12,120


Total current liabilities



29,484




28,581


Long-term Liabilities:









Lease liability, net



2,665




166


Financing lease obligations, net



12




47


Long-term debt, plus premium and less issuance costs



11,026




22,038


Deferred tax liability



5




42


Total Liabilities



43,192




50,874











Commitments and Contingencies (Note 12)
















Stockholders’ Equity:









Preferred stock, $0.000001 par value; 10,000,000 shares authorized; no
shares issued and outstanding







Common stock, $0.000001 par value; 300,000,000 shares authorized;
140,039,557 shares issued and outstanding as of December 31, 2025;
139,045,664 shares issued and outstanding as of December 31, 2024







Additional paid-in capital



305,439




302,738


Accumulated other comprehensive income






(316)


Accumulated deficit



(254,486)




(259,459)


Total Stockholders’ Equity



50,953




42,963


Total Liabilities & Stockholders’ Equity


$

94,145



$

93,837


XTANT MEDICAL HOLDINGS, INC.
Consolidated Statements of Operations
(Unaudited, in thousands, except number of shares and per share amounts)













Three Months Ended
December 31,



Twelve Months Ended
December 31,




2025



2024



2025



2024


Revenue

















Product revenue


$

27,712



$

30,011



$

115,204



$

115,765


License revenue



4,645




1,502




18,723




1,502


Total Revenue



32,357




31,513




133,927




117,267



















Cost of Sales



14,603




15,489




49,654




49,051


Gross Profit



17,754




16,024




84,273




68,216



















Operating Expenses

















General and administrative



7,293




5,700




29,375




28,691


Sales and marketing



10,946




11,684




45,512




49,214


Research and development



459




522




2,102




2,385


Total Operating Expenses



18,698




17,906




76,989




80,290



















Income (Loss) from Operations



(944)




(1,882)




7,284




(12,074)



















Other Income (Expense)

















Interest expense



(718)




(1,134)




(3,671)




(4,160)


Interest income



94







94





Unrealized foreign currency translation (loss)
gain



(206)




(101)




(60)




5


Gain on divestiture



3,281







3,281





Other income (expense)



91




(27)




73




(33)


Total Other Income (Expense)



2,542




(1,262)




(283)




(4,188)



















Net Income (Loss) from Operations Before
Provision for Income Taxes



1,598




(3,144)




7,001




(16,262)



















Provision for Income Taxes Current and
Deferred



(1,541)




(21)




(2,028)




(187)



















Net Income (Loss)


$

57



$

(3,165)



$

4,973



$

(16,449)



















Net Income (Loss) Per Share:

















Basic


$

0.00



$

(0.02)



$

0.04



$

(0.12)


Dilutive


$

0.00



$

(0.02)



$

0.03



$

(0.12)



















Shares used in the computation:

















Basic



139,826,783




138,977,615




139,531,791




133,665,075


Dilutive



150,462,888




138,977,615




150,042,556




133,665,075


XTANT MEDICAL HOLDINGS, INC.
Consolidated Statements of Cash Flows
(Unaudited, in thousands)






Year Ended December 31,




2025



2024


Operating activities:









Net income (loss)


$

4,973



$

(16,449)


Adjustments to reconcile net income (loss) to net cash provided by (used in)
operating activities:









Depreciation and amortization



5,223




4,224


Non-cash interest



537




522


Loss (gain) on sale of fixed assets



251




(264)


Stock-based compensation



2,892




4,117


Provision for reserve on accounts receivable



1,404




823


Provision for excess and obsolete inventory



3,669




485


Gain on sale to Companion



(3,281)





Other



(76)




(5)











Changes in operating assets and liabilities, net of the effects of acquisitions:









Trade accounts receivable



(591)




(755)


Inventories



(1,999)




(2,494)


Prepaid and other assets



(1,537)




(218)


Accounts payable



(3,117)




1,033


Accrued liabilities



4,198




(2,915)


Net cash provided by (used in) operating activities



12,546




(11,896)











Investing activities:









Purchases of property and equipment



(2,382)




(4,113)


Proceeds from sale of fixed assets



232




383


Proceeds from sale to Companion, net of promissory note



10,049





Net cash provided by (used in) investing activities



7,899




(3,730)











Financing activities:









Borrowings on line of credit



100,066




112,640


Repayments on line of credit



(101,329)




(105,142)


Payments on long-term debt



(8,000)





Payments on financing leases



(67)




(65)


Proceeds from private placement, net of issuance costs



(65)




4,456


Proceeds from issuance of long-term debt






5,000


Debt issuance costs



(49)




(651)


Payment of taxes from withholding of common stock upon vesting and
settlement of restricted stock units



(126)




(178)


Proceeds from exercise of stock-based compensation






13


Net cash (used in) provided by financing activities



(9,570)




16,073











Effect of exchange rate changes on cash and cash equivalents and restricted cash



232




(149)











Net change in cash and cash equivalents and restricted cash



11,107




298


Cash and cash equivalents and restricted cash at beginning of year



6,221




5,923


Cash and cash equivalents and restricted cash at end of year


$

17,328



$

6,221


Reconciliation of cash and cash equivalents and restricted cash reported in the
consolidated balance sheets









Cash and cash equivalents


$

17,053



$

6,199


Restricted cash



275




22


Total cash and cash equivalents and restricted cash reported in the consolidated
balance sheets


$

17,328



$

6,221


XTANT MEDICAL HOLDINGS, INC.
CALCULATION OF NON-GAAP CONSOLIDATED EBITDA AND ADJUSTED EBITDA 
(in thousands)







Three Months Ended December 31,



Year Ended December 31,




2025



2024



2025



2024















Net Income (Loss)


$

57



$

(3,165)



$

4,973



$

(16,449)



















Depreciation and amortization



1,819




1,148




5,223




4,224


Interest expense, net



624




1,134




3,577




4,160


Tax expense



1,541




21




2,028




187


Non-GAAP EBITDA



4,041




(862)




15,801




(7,878)



















Net Income (Loss)/Total Revenue



0.2

%



-10.0

%



3.7

%



-14.0

%


















Non-GAAP EBITDA/Total Revenue



12.5

%



-2.7

%



11.8

%



-6.7

%


















NON-GAAP ADJUSTED EBITDA CALCULATION

















Non-cash compensation



727




840




2,892




4,117


Gain on divestiture



(3,281)







(3,281)





Divestiture/acquisition-related expenses



122







491




338


Acquisition-related fair value adjustments



47




167




358




415


Unrealized foreign currency translation loss (gain)



206




101




60




(5)


Separation related expenses






192




23




682



















Non-GAAP Adjusted EBITDA


$

1,862



$

438



$

16,344



$

(2,331)



















Non-GAAP Adjusted EBITDA/Total Revenue



5.8

%



1.4

%



12.2

%



-2.0

%

SOURCE Xtant Medical Holdings, Inc.



Source link

Leave a Reply

Your email address will not be published. Required fields are marked *