AXGN
Axogen Inc.
$41.45
+$0.55(+1.34%)
58
Overall
40
Value
63
Tech
73
Quality
Market Cap
$2.27B
Volume
688.65K
52W Range
$9.22 - $45.83
Target Price
$50.00
Order:
Income Statement
| Metric | Trend | Chart | 2016 Dec | 2017 Dec | 2018 Dec | 2019 Dec | 2020 Dec | 2021 Dec | 2022 Dec | 2023 Dec | 2024 Dec | 2025 Dec |
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| REVENUE | ||||||||||||
| Total Revenue | $41.1M | $60.4M | $83.9M | $106.7M | $112.3M | $127.4M | $138.6M | $159.0M | $187.3M | $225.2M | ||
| Total Revenue | $41.1M | $60.4M | $83.9M | $106.7M | $112.3M | $127.4M | $138.6M | $159.0M | $187.3M | $225.2M | ||
| COST OF GOODS SOLD | ||||||||||||
| Cost of Revenue | $-6.5M | $-9.3M | $-12.9M | $17.3M | $21.6M | $22.9M | $24.1M | $37.1M | $45.4M | $57.9M | ||
| GROSS PROFIT | ||||||||||||
| Gross Profit | $34.6M | $51.1M | $71.0M | $89.4M | $90.7M | $104.4M | $114.4M | $121.9M | $142.0M | $167.4M | ||
| OPERATING EXPENSES | ||||||||||||
| Operating Expenses | $43.6M | $59.3M | $91.6M | $120.8M | $113.9M | $129.8M | $144.1M | $143.3M | $145.3M | $175.2M | ||
| Research & Development | $4.2M | $6.7M | $11.8M | $17.5M | $17.8M | $24.2M | $27.2M | $27.3M | $27.8M | $32.9M | ||
| Research Expense | $4.2M | $6.7M | $11.8M | $17.5M | $17.8M | $24.2M | $27.2M | $27.3M | $27.8M | $32.9M | ||
| Selling, General & Administrative | $38.6M | $52.4M | $79.7M | $103.3M | $96.1M | $105.7M | $117.0M | $116.0M | $117.5M | $142.3M | ||
| Selling & Marketing Expenses | $28.4M | $37.6M | $56.6M | $72.0M | $69.7M | $73.3M | $80.2M | $77.6M | $78.5M | $97.7M | ||
| General & Administrative Expenses | $10.1M | $14.7M | $23.1M | $31.3M | $26.4M | $32.3M | $36.8M | $38.4M | $39.0M | $44.6M | ||
| Promotion & Advertising | $-40.0K | $-204.0K | $-29.0K | -- | -- | -- | -- | -- | -- | -- | ||
| Salaries & Wages | -- | -- | $-7.6M | $10.3M | $8.5M | -- | -- | -- | -- | -- | ||
| Depreciation & Amortization | $875.4K | $246.0K | $81.0K | $933.0K | $1.5M | $2.7M | $2.8M | $4.2M | $6.5M | -- | ||
| Depreciation & Amortization | $875.4K | $246.0K | $81.0K | $933.0K | $1.5M | $2.7M | -- | -- | -- | -- | ||
| Amortization | $875.4K | $246.0K | $81.0K | $1.5M | $2.1M | $3.7M | $4.5M | $5.4M | $6.5M | -- | ||
| Other Operating Expenses | -- | -- | -- | $2.0M | $2.9M | $5.1M | -- | -- | -- | -- | ||
| OPERATING INCOME | ||||||||||||
| Operating income | $-9.0M | $-8.2M | $-20.6M | $-31.4M | $-23.2M | $-25.4M | $-29.7M | $-21.5M | $-3.3M | $-7.8M | ||
| EBITDA | $-8.5M | $-7.4M | $-20.3M | $-26.2M | $-19.3M | $-20.9M | $-22.6M | $-12.4M | $7.0M | $1.5M | ||
| NON-OPERATING ITEMS | ||||||||||||
| Interest Expense (Non-Operating) | $5.4M | $2.2M | $1.1M | $40.0K | $1.1M | $1.4M | $624.0K | $2.8M | $8.2M | $7.7M | ||
| Net Non-Operating Interest Income/Expense | $-5.4M | $-2.2M | $-1.1M | $-40.0K | $-1.1M | $-1.4M | $-624.0K | $-5.3M | $-8.2M | $-7.7M | ||
| Gain on Sale of Securities | -- | -- | $1.5M | $2.4M | $488.0K | $65.0K | $1.6M | $3.0M | $1.7M | $-319.0K | ||
| Other Income/Expense | $19.6K | $31.0K | $689.0K | $-2.3M | $-450.0K | $213.0K | $1.4M | $-2.6M | $-1.5M | $152.0K | ||
| Other Special Charges | $-19.6K | $-31.0K | $-2.2M | $-53.0K | $-38.0K | $-278.0K | $-230.0K | $-437.0K | $-199.0K | $167.0K | ||
| PRE-TAX INCOME | ||||||||||||
| EBIT | $-9.0M | $-8.2M | $-21.3M | $-29.1M | $-22.7M | $-25.6M | $-28.3M | $-18.9M | $-1.8M | $-7.9M | ||
| Pre-Tax Income | $-14.4M | $-10.4M | $-22.4M | $-29.1M | $-23.8M | $-27.0M | $-28.9M | $-21.7M | $-10.0M | $-15.7M | ||
| INCOME TAX | ||||||||||||
| Tax Provision | -- | -- | -- | -- | -- | -- | -- | -- | -- | $108.0K | ||
| NET INCOME | ||||||||||||
| Net Income | $-14.4M | $-10.4M | $-22.4M | $-29.1M | $-23.8M | $-27.0M | $-28.9M | $-21.7M | $-10.0M | $-15.7M | ||
| Net Income (Continuing Operations) | $-14.4M | $-10.4M | $-22.4M | $-29.1M | $-23.8M | $-27.0M | $-28.9M | $-21.7M | $-10.0M | $-15.7M | ||
| Net Income (Discontinued Operations) | $-14.4M | $-10.4M | $-22.4M | $-29.1M | $-23.8M | $-27.0M | $-28.9M | $-21.7M | $-10.0M | $-15.7M | ||
| Net Income (Common Stockholders) | $-14.4M | $-10.4M | $-22.4M | $-29.1M | $-23.8M | $-27.0M | $-28.9M | $-21.7M | $-10.0M | $-15.7M | ||
| Normalized Income | -- | -- | -- | -- | -- | -- | -- | -- | -- | $-15.5M | ||
| TOTALS | ||||||||||||
| Total Expenses | $37.2M | $50.0M | $78.7M | $138.1M | $135.5M | $152.8M | $168.3M | $180.5M | $190.6M | $233.1M | ||
| SHARE & EPS DATA | ||||||||||||
| Average Shares Outstanding | $30.7M | $33.3M | $37.1K | $39.2K | $40.0M | $41.2M | $42.1M | $42.9M | $44.3M | $46.1M | ||
| Average Shares Outstanding (Diluted) | $30.7M | $33.7M | $37.3M | $39.2K | $40.0M | $41.2M | $42.1M | $42.9M | $44.3M | $46.1M | ||
| Shares Outstanding | $33.0M | $34.5M | $38.9M | $39.7M | $40.7M | $41.8M | $42.6M | $43.2M | $44.3M | $51.9M | ||
| Basic EPS | -- | -- | -- | $-0.74 | $-0.60 | $-0.65 | $-0.69 | $-0.51 | $-0.23 | $-0.34 | ||
| Basic EPS (Continuing Operations) | -- | -- | -- | $-0.74 | $-0.60 | $-0.65 | $-0.69 | $-0.51 | $-0.23 | $-0.34 | ||
| Diluted EPS | $-0.47 | $-0.31 | $-0.60 | $-0.74 | $-0.60 | $-0.65 | $-0.69 | $-0.51 | $-0.23 | $-0.34 | ||
| Diluted EPS (Continuing Operations) | -- | -- | -- | -- | -- | $-0.65 | $-0.69 | $-0.51 | $-0.23 | $-0.34 | ||
| OTHER METRICS | ||||||||||||
| Other Gand A | $10.1M | $14.7M | $23.1M | $31.3M | $26.4M | $32.3M | $36.8M | $38.4M | $39.0M | $44.6M | ||
| Rent And Landing Fees | $10.1M | $14.7M | $23.1M | $516.0K | -- | -- | -- | -- | -- | -- | ||
| Selling Expense | $28.4M | $37.6M | $56.6M | -- | -- | -- | -- | -- | -- | -- | ||
Financial data is updated quarterly and may not reflect the most recent earnings.
| A | B | C | D | |
|---|---|---|---|---|
| 1 | Symbol | Price | Change | Vol |
| 2 | AXGN | $41.45 | +1.3% | 688.65K |
| 3 | ||||
| 4 | ||||
| 5 | ||||
| 6 |