Penumbra, Inc. Reports Third Quarter 2025 Financial Results
Penumbra (NYSE: PEN) reported Q3 2025 revenue of $354.7 million, up 17.8% (16.9% constant currency) versus Q3 2024, with the U.S. representing 77.5% of sales. U.S. revenue rose 21.5%; U.S. thrombectomy sales were $192.0 million, up 18.5%. Gross profit was $240.4 million, or 67.8% gross margin. Income from operations was $48.8 million (13.8% operating margin) and net income was $45.9 million; adjusted EBITDA was $66.7 million (18.8% margin). SG&A increased to $168.9 million. The company raised full‑year 2025 revenue guidance to $1,375 million–$1,380 million (15%–16% growth) and reaffirmed U.S. thrombectomy growth guidance of 20%–21%. A conference call and webcast are scheduled for Nov 5, 2025 at 4:30 PM ET.
Penumbra (NYSE: PEN) ha riportato ricavi del terzo trimestre 2025 di 354,7 milioni di dollari, in aumento del 17,8% (16,9% a tassi di cambio costanti) rispetto al Q3 2024, con gli Stati Uniti che rappresentano il 77,5% delle vendite. Ricavi USA sono aumentati del 21,5%; vendite USA di trombectomia sono state di 192,0 milioni di dollari, in crescita dell'18,5%. Il margine lordo è stato di 240,4 milioni, ovvero 67,8% di margine lordo. L’utile operativo è stato di 48,8 milioni (margine operativo 13,8%) e l’utile netto è stato di 45,9 milioni; l’EBITDA rettificato è stato di 66,7 milioni (margine 18,8%). Le spese SG&A sono aumentate a 168,9 milioni. L’azienda ha alzato la guidance per i ricavi relativi all’intero 2025 a 1.375 milioni–1.380 milioni di dollari (crescita 15%–16%) e ha riaffermato la guidance di crescita per la trombectomia negli USA al 20%–21%. Una conference call e una webcast sono previste per il 5 novembre 2025 alle 16:30 ET.
Penumbra (NYSE: PEN) reportó ingresos del tercer trimestre de 2025 de 354,7 millones de dólares, un aumento del 17,8% (16,9% en moneda constante) frente al Q3 2024, siendo Estados Unidos el 77,5% de las ventas. Ingresos en EE. UU. crecieron un 21,5%; las ventas de trombectomía en EE. UU. fueron de 192,0 millones de dólares, un incremento del 18,5%. El beneficio bruto fue de 240,4 millones, o 67,8% de margen bruto. El resultado operativo fue de 48,8 millones (margen operativo del 13,8%) y el ingreso neto fue de 45,9 millones; el EBITDA ajustado fue de 66,7 millones (margen del 18,8%). Los gastos de SG&A aumentaron a 168,9 millones. La compañía elevó la guía de ingresos para todo 2025 a 1.375 millones–1.380 millones de dólares (crecimiento del 15%–16%) y reafirmó la guía de crecimiento de trombectomía en EE. UU. del 20%–21%. Una llamada de conferencia y webcast están programadas para el 5 de noviembre de 2025 a las 4:30 p. m. hora del Este.
펜엄브라(Penumbra, NYSE: PEN)는 2025년 3분기 매출 3억5470만 달러를 보고했으며, 2024년 3분기 대비 17.8% 증가했고(고정 환율 기준 16.9%), 미국이 매출의 77.5%를 차지했습니다. 미국 매출은 21.5% 증가했고; 미국 혈전제거 기기 매출은 192.0백만 달러로 18.5% 증가했습니다. 총이익은 240.4백만 달러로 67.8% 총이익률을 기록했습니다. 영업 이익은 48.8백만 달러(영업이익률 13.8%)이고 순이익은 45.9백만 달러였습니다. 조정 EBITDA는 66.7백만 달러(마진 18.8%)였습니다. SG&A는 168.9백만 달러로 증가했습니다. 2025년 연간 매출 가이던스를 13.75억–13.80억 달러로 상향했고(성장 15%–16%), 미국 혈전제거 성장 가이던스를 20%–21%로 재확인했습니다. 2025년 11월 5일 동부 표준시 16:30에 컨퍼런스 콜 및 웹캐스트가 예정되어 있습니다.
Penumbra (NYSE: PEN) a rapporté un chiffre d'affaires du T3 2025 de 354,7 millions de dollars, en hausse de 17,8% (16,9% en taux de change constants) par rapport au T3 2024, les États-Unis représentant 77,5% des ventes. Les revenus américains ont augmenté de 21,5%; les ventes de thrombectomie américaines se sont élevées à 192,0 millions de dollars, en hausse de 18,5%. Le bénéfice brut était de 240,4 millions, soit une marge brute de 67,8%. Le résultat opérationnel était de 48,8 millions (marge opérationnelle de 13,8%) et le résultat net était de 45,9 millions; l’EBITDA ajusté était de 66,7 millions (marge de 18,8%). Les SG&A ont augmenté à 168,9 millions. L’entreprise a relevé sa prévision de chiffre d’affaires pour l’ensemble de 2025 à 1 375 millions–1 380 millions de dollars (croissance de 15%–16%) et a réaffirmé la prévision de croissance des thrombectomies américaines à 20%–21%. Une conférence téléphonique et une webdiffusion sont prévues le 5 novembre 2025 à 16h30, heure de l’Est.
Penumbra (NYSE: PEN) meldete Umsatz im dritten Quartal 2025 von 354,7 Mio. US-Dollar, eine Steigerung von 17,8% (16,9% bei konstanten Wechselkursen) gegenüber dem Q3 2024, wobei die USA 77,5% des Umsatzes ausmachen. US-Umsatz stieg um 21,5%; US-Tromektomie-Umsätze betrugen 192,0 Mio. US-Dollar, ein Plus von 18,5%. Bruttogewinn betrug 240,4 Mio. US-Dollar, bzw. Bruttomarge 67,8%. Operativer Gewinn war 48,8 Mio. US-Dollar (operative Marge 13,8%) und Nettogewinn 45,9 Mio. US-Dollar; bereinigtes EBITDA 66,7 Mio. US-Dollar (Marge 18,8%). SG&A stiegen auf 168,9 Mio. US-Dollar. Das Unternehmen erhöhte die Umsatzprognose für das Gesamtjahr 2025 auf 1.375 Mio. bis 1.380 Mio. US-Dollar (Wachstum 15%–16%) und bestätigte die Wachstumsprognose für US-Tromektomien von 20%–21%. Eine Telefonkonferenz und Webcast sind für den 5. November 2025 um 16:30 Uhr ET geplant.
Penumbra (NYSE: PEN) أَفادت إيرادات الربع الثالث من 2025 البالغة 354.7 مليون دولار، بارتفاع قدره 17.8% مقارنة بالربع الثالث من 2024، مع تمثيل الولايات المتحدة 77.5% من المبيعات. إيرادات الولايات المتحدة ارتفعت بنسبة 21.5%؛ مبيعات الاستئصال الخثري في الولايات المتحدة بلغت 192.0 مليون دولار، بزيادة 18.5%. بلغ الربح الإجمالي 240.4 مليون دولار، أي هامش الربح الإجمالي 67.8%. بلغ دخل العمليات 48.8 مليون دولار (هامش تشغيلي 13.8%) وصافي الدخل 45.9 مليون دولار؛ بلغ EBITDA المعدلة 66.7 مليون دولار (هامش 18.8%). زادت SG&A إلى 168.9 مليون دولار. رفعت الشركة توجيهات الإيرادات للسنة الكاملة 2025 إلى 1,375 مليون–1,380 مليون دولار (نمو 15%–16%) وأعادت تأكيد توجيهات نمو الاستئصال الخثري في الولايات المتحدة عند 20%–21%. ومن المقرر إجراء مؤتمر هاتفي وبث مباشر عبر الويب في 5 نوفمبر 2025 الساعة 4:30 مساءً بتوقيت شرق الولايات المتحدة.
- Total revenue +17.8% YoY to $354.7M
- U.S. revenue +21.5% YoY
- U.S. thrombectomy revenue +18.5% YoY to $192.0M
- Gross margin 67.8% vs 66.5% year‑ago
- Raised 2025 revenue guidance to $1,375M–$1,380M (15%–16% growth)
- SG&A expenses increased to $168.9M (+20.9% vs prior year)
- Operating expenses remain high at 54.0% of revenue
Insights
Strong quarter: revenue and margins improved, guidance raised, driven by U.S. thrombectomy and embolization growth.
Penumbra reported third quarter revenue of
Revenue strength appears concentrated in the U.S., with embolization and access sales notably up
The business mechanism is clear: higher procedure volumes and product mix drove revenue and margin expansion. Risks include heavier U.S. concentration and rising SG&A, which could blunt upside if growth slows. Watch quarterly procedure trends, international traction, and whether SG&A growth stabilizes over the next
-
Revenue of
in the third quarter of 2025, an increase of$354.7 million 17.8% or16.9% in constant currency1, compared to the third quarter of 2024. -
Total
U.S. revenue of in the third quarter of 2025, an increase of$275.0 million 21.5% compared to the third quarter of 2024. -
U.S. Thrombectomy revenue of in the third quarter of 2025, an increase of$192.0 million 18.5% compared to the third quarter of 2024.U.S. VTE revenue increased34% compared to the same period a year ago. -
Income from operations of
or operating margin of$48.8 million 13.8% in the third quarter of 2025. -
Net income of
and adjusted EBITDA1 of$45.9 million or net income margin of$66.7 million 12.9% and adjusted EBITDA margin1 of18.8% in the third quarter of 2025.
Third
Quarter 2025 Financial Results
Total revenue increased to
Gross profit for the third quarter of 2025 was
Total operating expenses were
Income from operations was
Updated Full Year 2025 Financial Outlook
The Company is increasing its guidance for 2025 total revenue to a range of
Webcast and Conference Call Information
Penumbra, Inc. will host a conference call to discuss the third quarter 2025 financial results after market close on Wednesday, November 5, 2025 at 4:30 PM Eastern Time. The conference call can be accessed live over the phone by dialing (888) 596-4144 (conference id: 6572573), or the webcast can be accessed on the "Events and Presentations" section under the "Investors" tab of the Company's website at www.penumbrainc.com. The webcast will be available on the Company's website for at least two weeks following the completion of the call.
About Penumbra
Penumbra, Inc., the world's leading thrombectomy company, is focused on developing the most innovative technologies for challenging medical conditions such as ischemic stroke, venous thromboembolism such as pulmonary embolism, and acute limb ischemia. Our broad portfolio, which includes computer assisted vacuum thrombectomy (CAVT), centers on removing blood clots from head-to-toe with speed, safety and simplicity. By pioneering these innovations, we support healthcare providers, hospitals and clinics in more than 100 countries, working to improve patient outcomes and quality of life. For more information, visit www.penumbrainc.com and connect on Instagram, LinkedIn, and X.
Non-GAAP Financial Measures
In addition to financial measures prepared in accordance with
Constant Currency. The Company's constant currency revenue disclosures estimate the impact of changes in foreign currency rates on the translation of the Company's current period revenue as compared to the applicable comparable period in the prior year. This impact is derived by taking the current local currency revenue and translating it into
Non-GAAP operating expenses, non-GAAP income from operations, non-GAAP net income, and non-GAAP diluted EPS. The adjustments to the GAAP financial measures reflect the exclusion of:
- the effect of the amortization of finite lived intangible assets acquired in connection with the Sixense acquisition over their estimated useful lives;
- the excess tax benefits associated with share-based compensation arrangements;
- non-recurring litigation related expenses;
- non-cash long-lived asset impairment charges related to the impairment of our immersive healthcare asset group; and
- one-time expenses in connection with the wind down of the immersive healthcare business.
Adjusted EBITDA and adjusted EBITDA margin. The Company's adjusted EBITDA reflects the exclusion from GAAP net income (loss) of:
- non-cash operating charges such as stock-based compensation, depreciation and amortization, and impairment charges;
- non-operating items such as interest income, interest expense, and provision for (benefit from) income taxes;
- non-recurring litigation related expenses; and
- one-time expenses in connection with the wind down of the immersive healthcare business.
Full reconciliation of these non-GAAP measures to the most comparable GAAP measures is set forth in the tables below.
Our management believes the non-GAAP financial measures disclosed in this press release are useful to investors in assessing the operating performance of our business and provide meaningful comparisons to prior periods and thus a more complete understanding of our business than could be obtained absent this disclosure. Specifically, we consider the change in constant currency revenue as a useful metric as it provides an alternative framework for assessing how our underlying business performed excluding the effect of foreign currency rate fluctuations. We consider non-GAAP operating expenses, non-GAAP income from operations, non-GAAP net income, and non-GAAP diluted EPS useful metrics as they provide an alternative framework for assessing how our underlying business performed excluding non-cash long-lived asset impairment charges related to the impairment of our immersive healthcare asset group, the amortization expense of finite lived intangible assets acquired in connection with the Sixense acquisition, the excess tax benefits associated with share-based compensation arrangements, expenses related to certain litigation matters that we have determined are not a normal or recurring part of our business, including settlement costs and legal fees, and one-time expenses in connection with the wind down of the immersive healthcare business. Further, we consider adjusted EBITDA and adjusted EBITDA margin useful metrics as they provide an alternative framework for assessing how our underlying business performed excluding non-cash operating charges such as stock-based compensation, depreciation and amortization, and impairment charges, non-operating items such as interest income, interest expense, and provision for (benefit from) income taxes, non-recurring litigation related expenses, and one-time expenses in connection with the wind down of the immersive healthcare business.
The non-GAAP financial measures included in this press release may be different from, and therefore may not be comparable to, similarly titled measures used by other companies. These non-GAAP measures should not be considered in isolation or as alternatives to GAAP measures. We urge investors to review the reconciliation of these non-GAAP financial measures to the comparable GAAP financial measures included in this press release, and not to rely on any single financial measure to evaluate our business.
Forward-Looking Statements
Except for historical information, certain statements in this press release are forward-looking in nature and are subject to risks, uncertainties and assumptions about us. Our business and operations are subject to a variety of risks and uncertainties and, consequently, actual results may differ materially from those projected by any forward-looking statements. Factors that could cause actual results to differ from those projected include, but are not limited to: failure to sustain or grow profitability or generate positive cash flows; failure to effectively introduce and market new products; delays in product introductions; significant competition; inability to further penetrate our current customer base, expand our user base and increase the frequency of use of our products by our customers; inability to achieve or maintain satisfactory pricing and margins; manufacturing difficulties; permanent write-downs or write-offs of our inventory or other assets; product defects or failures; unfavorable outcomes in clinical trials; inability to maintain our culture as we grow; fluctuations in foreign currency exchange rates; potential adverse regulatory actions; and the potential impact of any acquisitions, mergers, dispositions, joint ventures or investments we may make. These risks and uncertainties, as well as others, are discussed in greater detail in our filings with the Securities and Exchange Commission ("SEC"), including our Annual Report on Form 10-K for the year ended December 31, 2024 filed with the SEC on February 18, 2025. There may be additional risks of which we are not presently aware or that we currently believe are immaterial which could have an adverse impact on our business. Any forward-looking statements are based on our current expectations, estimates and assumptions regarding future events and are applicable only as of the dates of such statements. We make no commitment to revise or update any forward-looking statements in order to reflect events or circumstances that may change.
|
Penumbra, Inc. |
||||
|
Condensed Consolidated Balance Sheets |
||||
|
(unaudited) |
||||
|
(in thousands) |
||||
|
|
||||
|
|
|
September 30, 2025 |
|
December 31, 2024 |
|
Assets |
|
|
|
|
|
Current assets: |
|
|
|
|
|
Cash and cash equivalents |
|
$ 321,029 |
|
$ 324,404 |
|
Marketable investments |
|
149,267 |
|
15,727 |
|
Accounts receivable, net |
|
183,430 |
|
167,668 |
|
Inventories |
|
432,365 |
|
406,737 |
|
Prepaid expenses and other current assets |
|
55,429 |
|
36,589 |
|
Total current assets |
|
1,141,520 |
|
951,125 |
|
Property and equipment, net |
|
97,730 |
|
62,641 |
|
Operating lease right-of-use assets |
|
170,715 |
|
177,787 |
|
Finance lease right-of-use assets |
|
26,790 |
|
28,018 |
|
Intangible assets, net |
|
6,368 |
|
6,513 |
|
Goodwill |
|
166,748 |
|
165,826 |
|
Deferred taxes |
|
94,478 |
|
100,332 |
|
Other non-current assets |
|
40,020 |
|
40,939 |
|
Total assets |
|
$ 1,744,369 |
|
$ 1,533,181 |
|
Liabilities and Stockholders' Equity |
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
Accounts payable |
|
$ 29,821 |
|
$ 31,326 |
|
Accrued liabilities |
|
124,273 |
|
112,429 |
|
Current operating lease liabilities |
|
13,086 |
|
12,221 |
|
Current finance lease liabilities |
|
2,423 |
|
2,369 |
|
Total current liabilities |
|
169,603 |
|
158,345 |
|
Non-current operating lease liabilities |
|
180,313 |
|
187,068 |
|
Non-current finance lease liabilities |
|
21,223 |
|
21,731 |
|
Other non-current liabilities |
|
14,534 |
|
15,106 |
|
Total liabilities |
|
385,673 |
|
382,250 |
|
Stockholders' equity: |
|
|
|
|
|
Common stock |
|
39 |
|
38 |
|
Additional paid-in capital |
|
1,165,195 |
|
1,096,732 |
|
Accumulated other comprehensive income (loss) |
|
3,114 |
|
(5,843) |
|
Retained earnings |
|
190,348 |
|
60,004 |
|
Total stockholders' equity |
|
1,358,696 |
|
1,150,931 |
|
Total liabilities and stockholders' equity |
|
$ 1,744,369 |
|
$ 1,533,181 |
|
Penumbra, Inc. |
||||||||
|
Condensed Consolidated Statements of Operations |
||||||||
|
(unaudited) |
||||||||
|
(in thousands, except share and per share amounts) |
||||||||
|
|
||||||||
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||
|
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
Revenue |
|
$ 354,685 |
|
$ 301,039 |
|
$ 1,018,280 |
|
$ 879,097 |
|
Cost of revenue |
|
114,269 |
|
100,733 |
|
337,971 |
|
334,823 |
|
Gross profit |
|
240,416 |
|
200,306 |
|
680,309 |
|
544,274 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
Research and development |
|
22,677 |
|
25,205 |
|
67,972 |
|
74,773 |
|
Sales, general and administrative |
|
168,901 |
|
139,737 |
|
482,321 |
|
426,052 |
|
Impairment charge |
|
— |
|
— |
|
— |
|
76,945 |
|
Total operating expenses |
|
191,578 |
|
164,942 |
|
550,293 |
|
577,770 |
|
Income (loss) from operations |
|
48,838 |
|
35,364 |
|
130,016 |
|
(33,496) |
|
Interest and other income, net |
|
3,487 |
|
4,414 |
|
11,477 |
|
10,026 |
|
Income (loss) before income taxes |
|
52,325 |
|
39,778 |
|
141,493 |
|
(23,470) |
|
Provision for (benefit from) income taxes |
|
6,474 |
|
10,251 |
|
11,149 |
|
(3,799) |
|
Net income (loss) |
|
$ 45,851 |
|
$ 29,527 |
|
$ 130,344 |
|
$ (19,671) |
|
|
|
|
|
|
|
|
|
|
|
Net income (loss) per share: |
|
|
|
|
|
|
|
|
|
Basic |
|
$ 1.17 |
|
$ 0.76 |
|
$ 3.36 |
|
$ (0.51) |
|
Diluted |
|
$ 1.17 |
|
$ 0.75 |
|
$ 3.32 |
|
$ (0.51) |
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
Basic |
|
39,078,378 |
|
38,610,805 |
|
38,827,038 |
|
38,706,809 |
|
Diluted |
|
39,302,239 |
|
39,178,227 |
|
39,250,680 |
|
38,706,809 |
|
Penumbra, Inc. |
||||||||
|
Reconciliation of GAAP Operating Expenses and GAAP Income (Loss) from Operations to Non-GAAP Operating Expenses and |
||||||||
|
(unaudited) |
||||||||
|
(in thousands) |
||||||||
|
|
||||||||
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||
|
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
GAAP operating expenses |
|
$ 191,578 |
|
$ 164,942 |
|
$ 550,293 |
|
$ 577,770 |
|
GAAP operating expenses includes the effect of the following |
|
|
|
|
|
|
|
|
|
Impairment charge2 |
|
— |
|
— |
|
— |
|
76,945 |
|
Non-recurring litigation related expenses |
|
— |
|
— |
|
— |
|
4,823 |
|
Amortization of finite lived intangible assets acquired |
|
— |
|
— |
|
— |
|
4,759 |
|
Wind down expenses3 |
|
— |
|
4,971 |
|
— |
|
4,971 |
|
Non-GAAP operating expenses |
|
$ 191,578 |
|
$ 159,971 |
|
$ 550,293 |
|
$ 486,272 |
|
|
|
|
|
|
|
|
|
|
|
GAAP income (loss) from operations |
|
$ 48,838 |
|
$ 35,364 |
|
$ 130,016 |
|
$ (33,496) |
|
GAAP income (loss) from operations includes the effect of the |
|
|
|
|
|
|
|
|
|
Impairment charge2 |
|
— |
|
— |
|
— |
|
76,945 |
|
Non-recurring litigation related expenses |
|
— |
|
— |
|
— |
|
4,823 |
|
Amortization of finite lived intangible assets acquired |
|
— |
|
— |
|
— |
|
4,759 |
|
Wind down expenses3 |
|
— |
|
4,971 |
|
— |
|
4,971 |
|
Non-GAAP income from operations |
|
$ 48,838 |
|
$ 40,335 |
|
$ 130,016 |
|
$ 58,002 |
|
|
|
|
|
|
|
1See "Non-GAAP Financial Measures" for important information about our use of non-GAAP measures. |
||||
|
2Represents charges associated with the impairment of the immersive healthcare asset group during the three months ended June 30, 2024. |
||||
|
3Represents one-time expenses that include severance and other costs related to the wind down of the immersive healthcare business during the three and nine months ended September 30, 2024. |
||||
|
Penumbra, Inc. |
||||||||||||||||
|
Reconciliation of GAAP Net Income (Loss) and GAAP Diluted EPS to Non-GAAP Net Income and Non-GAAP Diluted EPS1 |
||||||||||||||||
|
(unaudited) |
||||||||||||||||
|
(in thousands, except share and per share amounts) |
||||||||||||||||
|
|
||||||||||||||||
|
|
|
Three Months Ended September 30, 2025 |
|
Three Months Ended September 30, 2024 |
|
Nine Months Ended |
|
Nine Months Ended |
||||||||
|
|
|
Net |
|
Diluted |
|
Net |
|
Diluted |
|
Net |
|
Diluted |
|
Net (loss) |
|
Diluted |
|
GAAP net income (loss) |
|
$ 45,851 |
|
$ 1.17 |
|
$ 29,527 |
|
$ 0.75 |
|
$ 130,344 |
|
$ 3.32 |
|
$ (19,671) |
|
$ (0.51) |
|
GAAP net income (loss) includes the effect of the |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Impairment charge2 |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
76,945 |
|
1.96 |
|
Non-recurring litigation related expenses |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
4,823 |
|
0.12 |
|
Amortization of finite lived intangible assets |
|
— |
|
— |
|
— |
|
— |
|
— |
|
— |
|
4,759 |
|
0.12 |
|
Wind down expenses3 |
|
— |
|
— |
|
4,971 |
|
0.13 |
|
— |
|
— |
|
4,971 |
|
0.13 |
|
Tax effects of the non-GAAP adjustments above4 |
|
— |
|
— |
|
(1,198) |
|
(0.03) |
|
— |
|
— |
|
(22,051) |
|
(0.56) |
|
Excess tax benefits related to stock compensation |
|
(7,754) |
|
(0.20) |
|
(85) |
|
0.00 |
|
(25,889) |
|
(0.66) |
|
(491) |
|
(0.01) |
|
Non-GAAP net income |
|
$ 38,097 |
|
$ 0.97 |
|
$ 33,215 |
|
$ 0.85 |
|
$ 104,455 |
|
$ 2.66 |
|
$ 49,285 |
|
$ 1.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted EPS |
|
|
|
$ 1.17 |
|
|
|
$ 0.75 |
|
|
|
$ 3.32 |
|
|
|
$ (0.51) |
|
Non-GAAP diluted EPS |
|
|
|
$ 0.97 |
|
|
|
$ 0.85 |
|
|
|
$ 2.66 |
|
|
|
$ 1.25 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares outstanding used to compute: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted EPS |
|
39,302,239 |
|
39,178,227 |
|
39,250,680 |
|
38,706,809 |
||||||||
|
Non-GAAP diluted EPS5 |
|
39,302,239 |
|
39,178,227 |
|
39,250,680 |
|
39,334,133 |
||||||||
|
|
|
|
|
|
|
1See "Non-GAAP Financial Measures" for important information about our use of non-GAAP measures. |
||||
|
2Represents charges associated with the impairment of the immersive healthcare asset group during the three months ended June 30, 2024. |
||||
|
3Represents one-time expenses that include severance and other costs related to the wind down of the immersive healthcare business during the three and nine months ended September 30, 2024. |
||||
|
4For the three and nine months ended September 30, 2024, management used a combined federal and state tax rate of |
||||
|
5For the purposes of calculating non-GAAP diluted EPS for the nine months ended September 30, 2024, non-GAAP diluted weighted average shares outstanding of 39,334,133 were used as the Company had non-GAAP net income in the period. |
||||
|
Penumbra, Inc. |
||||||||
|
Reconciliation of GAAP Net Income (Loss) and GAAP Net Income (Loss) Margin to Adjusted EBITDA and Adjusted EBITDA |
||||||||
|
(unaudited) |
||||||||
|
(in thousands, except for percentages) |
||||||||
|
|
||||||||
|
|
|
Three Months Ended September 30, |
|
Nine Months Ended September 30, |
||||
|
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
|
GAAP net income (loss) |
|
$ 45,851 |
|
$ 29,527 |
|
$ 130,344 |
|
$ (19,671) |
|
Adjustments to GAAP net income (loss): |
|
|
|
|
|
|
|
|
|
Depreciation and amortization expense |
|
2,488 |
|
4,148 |
|
13,010 |
|
19,314 |
|
Interest income, net |
|
(4,022) |
|
(3,129) |
|
(10,756) |
|
(9,333) |
|
Provision for (benefit from) income taxes |
|
6,474 |
|
10,251 |
|
11,149 |
|
(3,799) |
|
Stock-based compensation expense |
|
15,932 |
|
10,940 |
|
43,951 |
|
34,069 |
|
Impairment charge2 |
|
— |
|
— |
|
— |
|
76,945 |
|
Non-recurring litigation related expenses |
|
— |
|
— |
|
— |
|
4,823 |
|
Wind down expenses3 |
|
— |
|
4,971 |
|
— |
|
4,971 |
|
Adjusted EBITDA |
|
$ 66,723 |
|
$ 56,708 |
|
$ 187,698 |
|
$ 107,319 |
|
|
|
|
|
|
|
|
|
|
|
Revenue |
|
$ 354,685 |
|
$ 301,039 |
|
$ 1,018,280 |
|
$ 879,097 |
|
Adjusted EBITDA |
|
$ 66,723 |
|
$ 56,708 |
|
$ 187,698 |
|
$ 107,319 |
|
GAAP net income (loss) margin |
|
12.9 % |
|
9.8 % |
|
12.8 % |
|
(2.2) % |
|
Adjusted EBITDA margin |
|
18.8 % |
|
18.8 % |
|
18.4 % |
|
12.2 % |
|
|
|
|
|
|
|
1See "Non-GAAP Financial Measures" for important information about our use of non-GAAP measures. |
||||
|
2Represents charges associated with the impairment of the immersive healthcare asset group during the three months ended June 30, 2024. |
||||
|
3Represents one-time expenses that include severance and other costs related to the wind down of the immersive healthcare business during the three and nine months ended September 30, 2024. |
||||
|
Penumbra, Inc. |
||||||||||||||
|
Reconciliation of Revenue Growth by Geographic Regions to Constant Currency Revenue Growth1 |
||||||||||||||
|
(unaudited) |
||||||||||||||
|
(in thousands, except for percentages) |
||||||||||||||
|
|
||||||||||||||
|
|
|
Three Months Ended |
|
Reported Change |
|
FX Impact |
|
Constant Currency Change |
||||||
|
|
|
2025 |
|
2024 |
|
$ |
|
% |
|
$ |
|
$ |
|
% |
|
|
|
$ 275,029 |
|
$ 226,326 |
|
$ 48,703 |
|
21.5 % |
|
$ — |
|
$ 48,703 |
|
21.5 % |
|
International |
|
79,656 |
|
74,713 |
|
4,943 |
|
6.6 % |
|
(2,689) |
|
2,254 |
|
3.0 % |
|
Total |
|
$ 354,685 |
|
$ 301,039 |
|
$ 53,646 |
|
17.8 % |
|
$ (2,689) |
|
$ 50,957 |
|
16.9 % |
|
|
||||||||||||||
|
|
|
Nine Months Ended |
|
Reported Change |
|
FX Impact |
|
Constant Currency Change |
||||||
|
|
|
2025 |
|
2024 |
|
$ |
|
% |
|
$ |
|
$ |
|
% |
|
|
|
$ 792,707 |
|
$ 654,150 |
|
$ 138,557 |
|
21.2 % |
|
$ — |
|
$ 138,557 |
|
21.2 % |
|
International |
|
225,573 |
|
224,947 |
|
626 |
|
0.3 % |
|
(3,169) |
|
(2,543) |
|
(1.1) % |
|
Total |
|
$ 1,018,280 |
|
$ 879,097 |
|
$ 139,183 |
|
15.8 % |
|
$ (3,169) |
|
$ 136,014 |
|
15.5 % |
|
Penumbra, Inc. |
||||||||||||||
|
Reconciliation of Revenue Change by Product Categories to Constant Currency Revenue Growth1 |
||||||||||||||
|
(unaudited) |
||||||||||||||
|
(in thousands, except for percentages) |
||||||||||||||
|
|
||||||||||||||
|
|
|
Three Months Ended |
|
Reported Change |
|
FX Impact |
|
Constant Currency Change |
||||||
|
|
|
2025 |
|
2024 |
|
$ |
|
% |
|
$ |
|
$ |
|
% |
|
Thrombectomy |
|
$ 236,422 |
|
$ 204,141 |
|
$ 32,281 |
|
15.8 % |
|
$ (1,444) |
|
$ 30,837 |
|
15.1 % |
|
Embolization and Access |
|
118,263 |
|
96,898 |
|
21,365 |
|
22.0 % |
|
(1,245) |
|
20,120 |
|
20.8 % |
|
Total |
|
$ 354,685 |
|
$ 301,039 |
|
$ 53,646 |
|
17.8 % |
|
$ (2,689) |
|
$ 50,957 |
|
16.9 % |
|
|
||||||||||||||
|
|
|
Nine Months Ended |
|
Reported Change |
|
FX Impact |
|
Constant Currency Change |
||||||
|
|
|
2025 |
|
2024 |
|
$ |
|
% |
|
$ |
|
$ |
|
% |
|
Thrombectomy |
|
$ 693,222 |
|
$ 595,346 |
|
$ 97,876 |
|
16.4 % |
|
$ (1,682) |
|
$ 96,194 |
|
16.2 % |
|
Embolization and Access |
|
325,058 |
|
283,751 |
|
41,307 |
|
14.6 % |
|
(1,487) |
|
39,820 |
|
14.0 % |
|
Total |
|
$ 1,018,280 |
|
$ 879,097 |
|
$ 139,183 |
|
15.8 % |
|
$ (3,169) |
|
$ 136,014 |
|
15.5 % |
|
Penumbra, Inc. |
||||||||||||||
|
Reconciliation of Revenue Change by Product Categories and Geographic Regions to Constant Currency Revenue Growth1 |
||||||||||||||
|
(unaudited) |
||||||||||||||
|
(in thousands, except for percentages) |
||||||||||||||
|
|
||||||||||||||
|
|
|
Three Months Ended |
|
Reported Change |
|
FX Impact |
|
Constant Currency Change |
||||||
|
|
|
2025 |
|
2024 |
|
$ |
|
% |
|
$ |
|
$ |
|
% |
|
Thrombectomy |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 191,994 |
|
$ 162,051 |
|
$ 29,943 |
|
18.5 % |
|
$ — |
|
$ 29,943 |
|
18.5 % |
|
International |
|
44,428 |
|
42,090 |
|
2,338 |
|
5.6 % |
|
(1,444) |
|
894 |
|
2.1 % |
|
Total Thrombectomy |
|
236,422 |
|
204,141 |
|
32,281 |
|
15.8 % |
|
(1,444) |
|
30,837 |
|
15.1 % |
|
Embolization and Access |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
83,035 |
|
64,275 |
|
18,760 |
|
29.2 % |
|
— |
|
18,760 |
|
29.2 % |
|
International |
|
35,228 |
|
32,623 |
|
2,605 |
|
8.0 % |
|
(1,245) |
|
1,360 |
|
4.2 % |
|
Total Embolization and Access |
|
118,263 |
|
96,898 |
|
21,365 |
|
22.0 % |
|
(1,245) |
|
20,120 |
|
20.8 % |
|
Total |
|
$ 354,685 |
|
$ 301,039 |
|
$ 53,646 |
|
17.8 % |
|
$ (2,689) |
|
$ 50,957 |
|
16.9 % |
|
|
||||||||||||||
|
|
|
Nine Months Ended |
|
Reported Change |
|
FX Impact |
|
Constant Currency Change |
||||||
|
|
|
2025 |
|
2024 |
|
$ |
|
% |
|
$ |
|
$ |
|
% |
|
Thrombectomy |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
$ 568,419 |
|
$ 466,064 |
|
$ 102,355 |
|
22.0 % |
|
$ — |
|
$ 102,355 |
|
22.0 % |
|
International |
|
124,803 |
|
129,282 |
|
(4,479) |
|
(3.5) % |
|
(1,682) |
|
(6,161) |
|
(4.8) % |
|
Total Thrombectomy |
|
693,222 |
|
595,346 |
|
97,876 |
|
16.4 % |
|
(1,682) |
|
96,194 |
|
16.2 % |
|
Embolization and Access |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
224,288 |
|
188,086 |
|
36,202 |
|
19.2 % |
|
— |
|
36,202 |
|
19.2 % |
|
International |
|
100,770 |
|
95,665 |
|
5,105 |
|
5.3 % |
|
(1,487) |
|
3,618 |
|
3.8 % |
|
Total Embolization and Access |
|
325,058 |
|
283,751 |
|
41,307 |
|
14.6 % |
|
(1,487) |
|
39,820 |
|
14.0 % |
|
Total |
|
$ 1,018,280 |
|
$ 879,097 |
|
$ 139,183 |
|
15.8 % |
|
$ (3,169) |
|
$ 136,014 |
|
15.5 % |
|
|
|
|
|
|
|
1See "Non-GAAP Financial Measures" for important information about our use of non-GAAP measures. |
||||
Investor Relations
Penumbra, Inc.
investors@penumbrainc.com
View original content to download multimedia:https://www.prnewswire.com/news-releases/penumbra-inc-reports-third-quarter-2025-financial-results-302605997.html
SOURCE Penumbra, Inc.