Sanara MedTech cuts 2026 revenue guidance to $110M–$115M
Sentiment and the balance of points
Rhea-AI Sentiment reads the wording of the document, how positive or negative its language is on a 1 to 5 scale. The balance of points shown with the takes weighs what the document actually discloses, so the two can disagree, for example when a trial that missed its main goal is described in upbeat language.
Rhea-AI Filing Summary
Sanara MedTech Inc. (SMTI) reported third-quarter 2026 net revenue of $28.4 million, up 8% year over year, and gross profit of $26.3 million with a 93% gross margin. Adjusted EBITDA, a non-GAAP measure, was $5.6 million versus $4.9 million a year earlier. Operating income fell to $0.7 million from $2.9 million; the quarter included approximately $3.0 million in legal and advisory costs related to strategic initiatives and the pending merger with MiMedx Group.
Continuing operations posted a $1.3 million net loss, compared with $0.8 million net income a year earlier. Nine-month revenue rose 12% to $84.4 million, while operating cash flow was $3.5 million versus $2.8 million. Sanara lowered 2026 revenue guidance to $110 million to $115 million from $116 million to $121 million; the updated range represents stated growth of approximately 7% to 12% from 2025 revenue of $103.1 million. The merger remains pending after shareholder approval in September, with regulatory review ongoing. At September 30, 2026, cash was $16.8 million and long-term debt was $46.7 million.
How this balance works
Rhea-AI gives every point it takes from this document a weight. Minor counts 1, Moderate 3 and Major 9, so one Major point outweighs several Minor ones. The bar adds up the weights on each side, and when neither side holds more than 65% of the total the balance reads Mixed.
It reads the document as published, with the same rules for every company, and it does not look at what the market expected or at how the stock traded, so a point can be objectively good on a day the stock falls.
Rhea-AI Sentiment measures something else, the tone of the wording.
Hollow bars mark forward-looking points. How the balance works
Positive
- Moderate pointQuarterly revenue rose 8% to $28.4 million year over year.
- Moderate pointAdjusted EBITDA rose to $5.6 million from $4.9 million in Q3.
- Moderate pointOperating cash flow increased to $3.5 million from $2.8 million.
- Minor pointNine-month revenue increased 12% to $84.4 million year over year.
Negative
- Major point. Forward-looking: it has not happened yet and may not happen.Full-year 2026 revenue guidance fell to $110 million to $115 million.
- Moderate pointContinuing operations recorded a $1.3 million loss versus $0.8 million income.
Filing Explained
The revised 2026 revenue outlook is $110 million to $115 million; September 30 cash also reflected about $1.6 million of interest-payment timing.
The November 12 release lowers Sanara’s full-year 2026 revenue guidance to
At
8-K Event Classification
Key Figures
Key Terms
Adjusted EBITDA financial
non-GAAP financial measure financial
discontinued operations financial
equity method investments financial
anti-dilutive effect financial
Earnings Snapshot
Updated full-year 2026 net revenue guidance is $110 million to $115 million, compared with the previous range of $116 million to $121 million; the updated range represents approximately 7% to 12% growth from 2025 net revenue of $103.1 million.
FAQ
AI-generated questions and answers. How Rhea-AI works. Not financial advice.
How much revenue did Sanara MedTech (SMTI) report for Q3 2026?
What is Sanara MedTech's 2026 revenue guidance?
What drove SMTI's third-quarter revenue growth?
What is the status of Sanara MedTech's proposed merger with MiMedx?
Why did SMTI's September 30 cash balance reflect a loan interest payment timing difference?
AI-generated analysis. How Rhea-AI works. Not financial advice.
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
Date
of Report (Date of earliest event reported):
| (Exact name of registrant as specified in its charter) |
| (State or other jurisdiction | (Commission | (IRS Employer | ||
| of incorporation) | File Number) | Identification No.) |
| (Address of principal executive offices) | (Zip Code) |
Registrant’s
telephone number, including area code:
(Former name or former address, if changed since last report)
Not Applicable
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | ||
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | ||
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | ||
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
| The |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging
growth company
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐
Item 2.02 Results of Operations and Financial Condition.
On November 12, 2026, Sanara MedTech Inc. (the “Company”) issued a press release announcing its financial results for the quarter ended September 30, 2026. A copy of the Company’s press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated by reference herein.
The information in this Current Report on Form 8-K, including Exhibit 99.1 furnished hereto, shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that section, nor shall it be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth in such filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits
| Exhibit No. | Description | |
| 99.1 | Press Release issued November 12, 2026 (furnished pursuant to Item 2.02). | |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| Date: | November 12, 2026 | ||
| Sanara MedTech Inc. | |||
| By: | /s/ Elizabeth B. Taylor | ||
| Name: | Elizabeth B. Taylor | ||
| Title: | Chief Financial Officer | ||
Exhibit 99.1
Sanara MedTech Inc. Reports Third Quarter 2026 Financial Results (Unaudited)
FORT WORTH, TX, November 12, 2026 (GLOBE NEWSWIRE) — Sanara MedTech Inc. (“Sanara,” “Sanara MedTech,” the “Company,” “we,” “our” or “us”) (Nasdaq: SMTI), a medical technology company focused on developing and commercializing transformative technologies to improve clinical outcomes and reduce healthcare expenditures in the surgical market, today reported its financial results for the third quarter ended September 30, 2026.
Third Quarter 2026 Financial Summary(1)
| ● | Net revenue increased 8% to $28.4 million, compared to $26.3 million in the third quarter of 2025. | |
| ● | Gross profit of $26.3 million, or 93% of net revenue, compared to gross profit of $24.5 million, or 93% of net revenue, in the third quarter of 2025. | |
| ● | Operating income of $0.7 million, compared to operating income of $2.9 million in the third quarter of 2025. Third quarter operating income included approximately $3.0 million in legal and advisory services associated with corporate strategic initiatives and the pending merger with MiMedx Group, Inc. (“MIMEDX” and the proposed transaction, the “Merger”). | |
| ● | Net loss from continuing operations of $1.3 million, or a loss of $0.15 per diluted share, compared to net income from continuing operations of $0.8 million, or $0.09 per diluted share, in the third quarter of 2025. | |
| ● | Adjusted EBITDA(2) of $5.6 million, compared to $4.9 million in the third quarter of 2025. |
First Nine Months of 2026 Financial Summary(1)
| ● | Net revenue increased 12% to $84.4 million, compared to $75.6 million in the first nine months of 2025. | |
| ● | Gross profit of $78.4 million, or 93% of net revenue, compared to gross profit of $69.9 million, or 93% of net revenue, in the first nine months of 2025. | |
| ● | Operating income of $5.2 million, compared to operating income of $6.3 million in the first nine months of 2025. Operating income for the first nine months included approximately $4.1 million in legal and advisory services associated with corporate strategic initiatives and the pending Merger. | |
| ● | Net loss from continuing operations of $1.3 million, or a loss of $0.15 per diluted share, compared to net income from continuing operations of $0.7 million, or $0.08 per diluted share, in the first nine months of 2025. | |
| ● | Adjusted EBITDA(2) of $14.9 million, compared to $12.3 million in the first nine months of 2025. | |
| ● | Cash and cash equivalents of $16.8 million and $46.7 million of long-term debt at September 30, 2026, compared to $16.6 million of cash and cash equivalents and $46.0 million of long-term debt at December 31, 2025. |
| (1) | As a result of the Company’s strategic realignment, the balance sheets and statements of operations of Tissue Health Plus (“THP”), which were previously reported as the THP segment, have been classified as discontinued operations and excluded from continuing operations for the three and nine months ended September 30, 2026 and 2025. |
| (2) | Adjusted EBITDA is a non-GAAP financial measure. See the discussion and the reconciliation at the end of this release for additional information. |
Management Comments
Seth Yon, President and Chief Executive Officer of Sanara, commented, “Our team delivered another quarter of strong execution with net revenue of $28.4 million, representing 8% growth year-over-year, gross margin of 93% and Adjusted EBITDA of $5.6 million. CellerateRX Surgical and BIASURGE continue to be strong drivers of our revenue growth.
“In July, we announced our entry into a transformational agreement in which Sanara is expected to be acquired by MIMEDX. We were pleased to receive shareholder approval for the pending combination in September, and we continue to work through the regulatory and review process. We believe this is a significant next step for Sanara’s growth and we remain excited about the opportunity this transaction represents for our customers, employees and shareholders,” Mr. Yon concluded.
Third Quarter and Year-to-Date 2026 Revenue
The following table summarizes revenue streams from product sales for the periods presented:
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Soft tissue repair products | $ | 25,662,232 | $ | 23,424,126 | $ | 75,847,769 | $ | 66,618,023 | ||||||||
| Bone fusion products | 2,767,926 | 2,909,693 | 8,517,680 | 8,954,144 | ||||||||||||
| Total Net Revenue | $ | 28,430,158 | $ | 26,333,819 | $ | 84,365,449 | $ | 75,572,167 | ||||||||
Third Quarter of 2026 Financial Results(1)
Net revenue for the third quarter of 2026 was $28.4 million, compared to $26.3 million for the third quarter of 2025, an increase of $2.1 million, or 8%, year-over-year. Higher net revenue for the third quarter of 2026 was driven by an increase of $2.2 million, or 10%, in sales of soft tissue repair products, including CellerateRX® Surgical Powder (“CellerateRX Surgical”) and BIASURGE® Advanced Surgical Solution (“BIASURGE”), offset by a slight decrease of $0.1 million, or 5%, in sales of bone fusion products. The increases were supported by increased market penetration and our strategy to continue expanding and developing our independent distribution network in both new and existing U.S. markets.
Gross profit for the third quarter of 2026 was $26.3 million, compared to $24.5 million for the third quarter of 2025, an increase of $1.9 million, or 8%, year-over-year. Gross margin was 93% of net revenue for the third quarter of 2026 and 2025. Higher gross profit for the third quarter of 2026 was primarily due to the net revenue growth factors above and product mix.
Operating expenses for the third quarter of 2026 were $25.6 million, or 90% of net revenue, compared to $21.5 million, or 82% of net revenue, for the third quarter of 2025, an increase of $4.1 million, or 19%, year-over-year. The increase in operating expenses was primarily due to higher selling, general and administrative expenses (“SG&A”). Higher SG&A in the third quarter of 2026 was primarily due to approximately $3.0 million in legal and advisory services associated with corporate strategic initiatives and the pending Merger, approximately $0.8 million of increased direct sales and marketing expenses, approximately $0.4 million related to legal and accounting expense and approximately $0.2 million related to compensation expense. Research and development expenses (“R&D”) for the third quarter of 2026 decreased to $0.7 million, or 3% of net revenue, compared to $1.0 million, or 4% of net revenue, for the third quarter of 2025. Lower R&D for the third quarter of 2026 was primarily due to the timing of product enhancement initiatives associated with the Company’s soft tissue repair products when compared to the third quarter of 2025.
Operating income for the third quarter of 2026 was $0.7 million, compared to operating income of $2.9 million for the third quarter of 2025.
Other expense for the third quarter of 2026 was $2.0 million, compared to $2.1 million for the third quarter of 2025. The decrease in other expense for the third quarter of 2026 was primarily due to interest income and gain on disposal of investment, offset by higher share of losses from equity method investments. The net gain on disposal of investment represents our share of proceeds from the issuance of additional ordinary shares of Biomimetic Innovations Limited (“BMI”), reduced by our diluted share of BMI losses and the write-off of our investment in SI Healthcare Technologies, LLC.
Net loss from continuing operations for the third quarter of 2026 was $1.3 million, or a loss of $0.15 per diluted share, compared to net income from continuing operations of $0.8 million, or $0.09 per diluted share, for the third quarter of 2025, a decrease of $2.1 million. Net loss from continuing operations for the third quarter of 2026 was primarily due to higher SG&A, which included costs associated with the pending Merger, and higher share of losses from equity method investments, partially offset by net revenue growth. Net loss from discontinued operations for the third quarter of 2026 was $0.1 million, compared to a net loss from discontinued operations of $31.2 million for the third quarter of 2025.
Adjusted EBITDA(2) for the third quarter of 2026 was $5.6 million, compared to $4.9 million for the third quarter of 2025, an increase of $0.7 million. Higher Adjusted EBITDA in the third quarter of 2026 was primarily due to net revenue growth offset by increases in SG&A.
First Nine Months of 2026 Financial Results(1)
Net revenue for the first nine months of 2026 was $84.4 million, compared to $75.6 million for the first nine months of 2025, an increase of $8.8 million, or 12%, year-over-year. Higher net revenue for the first nine months of 2026 was driven by an increase of $9.2 million, or 14%, in sales of soft tissue repair products, including CellerateRX Surgical, BIASURGE and FORTIFY TRG® Tissue Repair Graft, offset by a slight decrease of $0.4 million, or 5%, in sales of bone fusion products. The increases were supported by increased market penetration and our strategy to continue expanding and developing our independent distribution network in both new and existing U.S. markets.
Gross profit for the first nine months of 2026 was $78.4 million, compared to $69.9 million for the first nine months of 2025, an increase of $8.4 million, or 12%, year-over-year. Gross margin was 93% of net revenue for the first nine months of 2026 and 2025. Higher gross profit for the first nine months of 2026 was primarily due to the net revenue growth factors above and product mix.
Operating expenses for the first nine months of 2026 were $73.2 million, or 87% of net revenue, compared to $63.7 million, or 84% of net revenue, for the first nine months of 2025, an increase of $9.5 million, or 15%, year-over-year. The increase in operating expenses was primarily due to higher SG&A for the first nine months of 2026. Higher SG&A in the first nine months of 2026 was primarily due to approximately $4.1 million in legal and advisory services associated with corporate strategic initiatives and the pending Merger, approximately $3.9 million of increased direct sales and marketing expenses, approximately $1.3 million related to compensation expense and approximately $0.4 million related to legal and accounting expense. R&D for the first nine months of 2026 decreased to $2.6 million, or 3% of net revenue, compared to $3.0 million, or 4% of net revenue, for the first nine months of 2025. Lower R&D in the first nine months of 2026 was primarily due to the timing of product enhancement initiatives associated with the Company’s soft tissue repair products when compared to the first nine months of 2025.
Operating income for the first nine months of 2026 was $5.2 million, compared to operating income of $6.3 million for the first nine months of 2025.
Other expense for the first nine months of 2026 was $6.5 million, compared to $5.5 million for the first nine months of 2025. The increase in other expense for the first nine months of 2026 was primarily due to higher interest expense related to our term loan with CRG Servicing LLC (the “CRG Term Loan”) and share of losses from equity method investments, offset by higher interest income and the gain on disposal of investment.
Net loss from continuing operations for the first nine months of 2026 was $1.3 million, or a loss of $0.15 per diluted share, compared to net income from continuing operations of $0.7 million, or $0.08 per diluted share, for the first nine months of 2025, a decrease of $2.0 million. Net loss from continuing operations for the first nine months of 2026 was primarily due to higher SG&A, which included costs related to the pending Merger, higher interest expense related to the CRG Term Loan and share of losses from equity method investments, partially offset by net revenue growth. Net loss from discontinued operations for the first nine months of 2026 was $0.1 million, compared to a net loss from discontinued operations of $36.7 million for the first nine months of 2025.
Adjusted EBITDA(2) for the first nine months of 2026 was $14.9 million, compared to $12.3 million for the first nine months of 2025, an increase of $2.6 million. Higher Adjusted EBITDA in the first nine months of 2026 was primarily due to net revenue growth offset by increases in SG&A.
Net cash provided by operating activities in the first nine months of 2026 was $3.5 million, compared to $2.8 million of net cash provided by operating activities in the first nine months of 2025. The increase in net cash provided by operating activities during the first nine months of 2026 was primarily due to a reduction in net loss and decreased inventory expenditures. Additionally, a timing difference in the CRG Term Loan interest payment, which was remitted on October 1, 2026 rather than September 30, 2026, resulted in the payment being recognized in the fourth quarter of 2026, favorably affecting the September 30, 2026 cash balance by approximately $1.6 million. The increase in net cash provided by operating activities was partially offset by increased bonus and commission payments.
As of September 30, 2026, the Company had $16.8 million of cash and cash equivalents and $46.7 million of long-term debt, compared to $16.6 million and $46.0 million, respectively, as of December 31, 2025.
| (1) | As a result of the Company’s strategic realignment, the balance sheets and statements of operations of THP, which were previously reported as the THP segment, have been classified as discontinued operations and excluded from continuing operations for the three and nine months ended September 30, 2026 and 2025. |
|
(2) | Adjusted EBITDA is a non-GAAP financial measure. See the discussion and the reconciliation at the end of this release for additional information. |
Update to Full Year 2026 Financial Guidance
The Company is updating its full year 2026 net revenue guidance to a range of $110 million to $115 million compared to its previously provided range of $116 million to $121 million. This updated full year guidance represents growth of approximately 7% to 12%, compared to net revenue of $103.1 million for the full year 2025.
About Sanara MedTech Inc.
Sanara MedTech Inc. is a medical technology company focused on developing and commercializing transformative technologies to improve clinical outcomes and reduce healthcare expenditures in the surgical market. The Company develops, markets and distributes surgical products for use by physicians and clinicians in hospitals. Each of the Company’s products and technologies is designed to achieve the goal of providing better clinical outcomes at a lower overall cost for healthcare systems. Sanara’s products are primarily sold in the North American surgical tissue repair market. Sanara markets and distributes CellerateRX® Surgical Powder, BIASURGE® Advanced Surgical Solution, FORTIFY TRG® Tissue Repair Graft and FORTIFY FLOWABLE® Extracellular Matrix, as well as a portfolio of advanced biologic products including: ACTIGENTM Verified Inductive Bone Matrix, ALLOCYTE® Plus Advanced Viable Bone Matrix, BiFORM® Bioactive Moldable Matrix and TEXAGEN® Amniotic Membrane Allograft to the surgical market. The Company believes it can drive its pipeline from concept to preclinical and clinical development while meeting quality and regulatory requirements. The Company strives to be one of the most innovative and comprehensive providers of effective surgical solutions and is continually seeking to expand its offerings for patients requiring surgical treatments in the United States. For more information, please visit SanaraMedTech.com.
Information about Forward-Looking Statements
The statements in this press release that do not constitute historical facts are “forward-looking statements,” within the meaning of and subject to the safe harbor created by the Private Securities Litigation Reform Act of 1995. These statements may be identified by terms such as “aims,” “anticipates,” “believes,” “contemplates,” “continue,” “could,” “estimates,” “expects,” “forecast,” “guidance,” “intends,” “may,” “plans,” “possible,” “potential,” “predicts,” “preliminary,” “projects,” “seeks,” “should,” “targets,” “will” or “would,” or the negatives of these terms, variations of these terms or other similar expressions. These forward-looking statements include, among others, statements regarding the Company’s expected net revenue, the Company’s ability to achieve enhanced results by focusing on the surgical market, the Company’s business strategy and mission, the development of new products, the timing of commercialization of the Company’s products, and the regulatory approval process. These items involve risks, contingencies and uncertainties such as uncertainties as to the timing of the proposed transaction with MIMEDX; the timing, receipt and terms and conditions of any required governmental or regulatory approvals of the proposed transaction that could reduce the anticipated benefits of or cause the parties to abandon the proposed transaction; risks related to the satisfaction of the conditions to closing the proposed transaction (including the failure to obtain necessary regulatory approvals) in the anticipated timeframe or at all; the risk that any announcements relating to the proposed transaction could have adverse effects on the market price of the Company’s stock; disruption from the proposed transaction making it more difficult to maintain business and operational relationships, including retaining and hiring key personnel; the occurrence of any event, change or other circumstances that could give rise to the termination of the merger agreement, including in certain circumstances requiring the Company to pay a termination fee; risks related to disruption of management’s attention from the Company’s ongoing business operations due to the proposed transaction; significant transaction costs; the risk of litigation and/or regulatory actions related to the proposed transaction; uncertainties associated with the development and process for obtaining regulatory approval for new products; the extent of product demand; market and customer acceptance; the effect of economic conditions, competition and pricing; the ability to consummate and integrate acquisitions, and other risks, contingencies and uncertainties detailed in the Company’s most recent Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and subsequent reports filed with the Securities and Exchange Commission (the “SEC”), which could cause the Company’s actual operating results, performance or business plans or prospects to differ materially from those expressed in or implied by these statements.
All forward-looking statements speak only as of the date on which they are made, and the Company undertakes no obligation to revise any of these statements to reflect future circumstances or the occurrence of unanticipated events, except as required by applicable securities laws.
Important Information and Where to Find It
In connection with the proposed transaction, MIMEDX filed with the SEC a registration statement on Form S-4 that includes a proxy statement of Sanara and that also constitutes a prospectus of MIMEDX. Each of MIMEDX and Sanara may also file other relevant documents with the SEC regarding the proposed transaction. This communication is not a substitute for the proxy statement/prospectus or registration statement or any other document that MIMEDX or Sanara may file with the SEC. INVESTORS AND SECURITY HOLDERS ARE URGED TO READ THE REGISTRATION STATEMENT, PROXY STATEMENT/PROSPECTUS AND ANY OTHER RELEVANT DOCUMENTS THAT MAY BE FILED WITH THE SEC, AS WELL AS ANY AMENDMENTS OR SUPPLEMENTS TO THESE DOCUMENTS, CAREFULLY AND IN THEIR ENTIRETY IF AND WHEN THEY BECOME AVAILABLE BECAUSE THEY CONTAIN OR WILL CONTAIN IMPORTANT INFORMATION ABOUT THE PROPOSED TRANSACTION. Investors and security holders will be able to obtain free copies of the registration statement and proxy statement/prospectus and other documents containing important information about MIMEDX, Sanara and the proposed transaction, once such documents are filed with the SEC through the website maintained by the SEC at https://www.sec.gov. Copies of the documents filed with the SEC by MIMEDX will be available free of charge on MIMEDX ‘s website at https://investors.mimedx.com/. Copies will also be available at no charge at the Investor Relations section of Sanara’s website at https://ir.sanaramedtech.com/.
Participants in the Solicitation
Sanara, MIMEDX and certain of their respective directors and executive officers may be deemed to be participants in the solicitation of proxies in respect of the proposed transaction. Information about the directors and executive officers of Sanara, including a description of their direct or indirect interests, by security holdings or otherwise, is set forth in Sanara’s proxy statement for its 2026 Annual Meeting of Shareholders, which was filed with the SEC on April 17, 2026. Information about the directors and executive officers of MIMEDX, including a description of their direct or indirect interests, by security holdings or otherwise, is set forth in MIMEDX’s proxy statement for its 2026 Annual Meeting of Shareholders, which was filed with the SEC on April 29, 2026. Other information regarding the participants in the proxy solicitations and a description of their direct and indirect interests, by security holdings or otherwise, is contained in the proxy statement/prospectus. Investors should read the proxy statement/prospectus carefully before making any voting or investment decisions. You may obtain free copies of these documents from Sanara and MIMEDX using the sources indicated above.
No Offer or Solicitation
This communication does not constitute an offer to sell or the solicitation of an offer to subscribe for or buy any securities or a solicitation of any vote or approval with respect to the proposed transactions or otherwise, nor shall there be any sale, issuance or transfer of securities in any jurisdiction in which such offer, solicitation or sale would be unlawful prior to registration or qualification under the securities laws of such jurisdiction.
Investor Relations Contact:
Walter Frank or John Nesbett
IMS Investor Relations
IR@sanaramedtech.com
(203) 972-9200
SANARA MEDTECH INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
September 30, 2026 | December 31, 2025 | |||||||
| (Unaudited) | ||||||||
| Assets | ||||||||
| Current assets | ||||||||
| Cash and cash equivalents | $ | 16,787,737 | $ | 16,578,857 | ||||
| Accounts receivable, net | 13,889,078 | 11,998,075 | ||||||
| Inventory, net | 3,297,619 | 3,948,748 | ||||||
| Convertible loan receivable | 1,758,300 | - | ||||||
| Prepaid and other assets | 670,314 | 948,620 | ||||||
| Current assets related to discontinued operations | 1,635 | 67,863 | ||||||
| Total current assets | 36,404,683 | 33,542,163 | ||||||
| Long-term assets | ||||||||
| Intangible assets, net | 16,696,904 | 18,640,673 | ||||||
| Goodwill | 3,601,781 | 3,601,781 | ||||||
| Investment in equity securities | 13,393,089 | 14,626,858 | ||||||
| Right of use assets – operating leases | 1,821,822 | 2,075,634 | ||||||
| Property and equipment, net | 316,869 | 456,962 | ||||||
| Total long-term assets | 35,830,465 | 39,401,908 | ||||||
| Total assets | $ | 72,235,148 | $ | 72,944,071 | ||||
| Liabilities and shareholders’ equity | ||||||||
| Current liabilities | ||||||||
| Accounts payable | $ | 5,186,872 | $ | 2,338,761 | ||||
| Accrued bonuses and commissions | 7,864,379 | 11,781,435 | ||||||
| Accrued royalties and expenses | 2,731,923 | 2,684,626 | ||||||
| Operating lease liabilities – current | 398,872 | 353,229 | ||||||
| Earnout liabilities – current | - | 235,001 | ||||||
| Current liabilities related to discontinued operations | 100,000 | 1,233,478 | ||||||
| Total current liabilities | 16,282,046 | 18,626,530 | ||||||
| Long-term liabilities | ||||||||
| Long-term debt | 46,722,954 | 45,970,937 | ||||||
| Operating lease liabilities – long-term | 1,564,604 | 1,868,703 | ||||||
| Other long-term liabilities | - | 548,125 | ||||||
| Total long-term liabilities | 48,287,558 | 48,387,765 | ||||||
| Total liabilities | 64,569,604 | 67,014,295 | ||||||
| Commitments and contingencies | ||||||||
| Shareholders’ equity | ||||||||
| Common Stock: $0.001 par value, 20,000,000 shares authorized; 9,182,927 issued and outstanding as of September 30, 2026 and 8,946,913 issued and outstanding as of December 31, 2025 | 9,184 | 8,948 | ||||||
| Additional paid-in capital | 83,968,702 | 81,232,536 | ||||||
| Accumulated deficit | (76,312,342 | ) | (75,303,042 | ) | ||||
| Total Sanara MedTech shareholders’ equity | 7,665,544 | 5,938,442 | ||||||
| Equity attributable to noncontrolling interest | - | (8,666 | ) | |||||
| Total shareholders’ equity | 7,665,544 | 5,929,776 | ||||||
| Total liabilities and shareholders’ equity | $ | 72,235,148 | $ | 72,944,071 | ||||
SANARA MEDTECH INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED)
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Net Revenue | $ | 28,430,158 | $ | 26,333,819 | $ | 84,365,449 | $ | 75,572,167 | ||||||||
| Cost of goods sold | 2,104,917 | 1,874,214 | 6,009,853 | 5,646,463 | ||||||||||||
| Gross profit | 26,325,241 | 24,459,605 | 78,355,596 | 69,925,704 | ||||||||||||
| Operating expenses | ||||||||||||||||
| Selling, general and administrative | 24,252,475 | 19,877,875 | 68,735,685 | 58,641,402 | ||||||||||||
| Research and development | 723,717 | 1,029,591 | 2,637,541 | 3,036,746 | ||||||||||||
| Depreciation and amortization | 613,044 | 610,899 | 1,819,407 | 1,993,477 | ||||||||||||
| Total operating expenses | 25,589,236 | 21,518,365 | 73,192,633 | 63,671,625 | ||||||||||||
| Operating income | 736,005 | 2,941,240 | 5,162,963 | 6,254,079 | ||||||||||||
| Other income (expense) | ||||||||||||||||
| Interest expense | (1,812,764 | ) | (1,818,105 | ) | (5,422,420 | ) | (4,926,765 | ) | ||||||||
| Share of losses from equity method investments | (442,984 | ) | (288,642 | ) | (1,339,139 | ) | (627,732 | ) | ||||||||
| Interest income | 146,494 | - | 213,266 | 3,672 | ||||||||||||
| Gain on disposal of investment | 105,370 | - | 105,370 | - | ||||||||||||
| Gain (loss) on disposal of property and equipment | (19,107 | ) | - | (20,483 | ) | 10,932 | ||||||||||
| Total other income (expense) | (2,022,991 | ) | (2,106,747 | ) | (6,463,406 | ) | (5,539,893 | ) | ||||||||
| Net income (loss) from continuing operations | (1,286,986 | ) | 834,493 | (1,300,443 | ) | 714,186 | ||||||||||
| Net loss from discontinued operations (including asset impairment charge of $26,472,407 in 2025) | (124,207 | ) | (31,246,601 | ) | (105,011 | ) | (36,672,075 | ) | ||||||||
| Net loss | (1,411,193 | ) | (30,412,108 | ) | (1,405,454 | ) | (35,957,889 | ) | ||||||||
| Less: Net income (loss) attributable to noncontrolling interest from continuing operations | 354 | (955 | ) | - | (5,197 | ) | ||||||||||
| Net loss attributable to Sanara MedTech shareholders | $ | (1,411,547 | ) | $ | (30,411,153 | ) | $ | (1,405,454 | ) | $ | (35,952,692 | ) | ||||
| Net income (loss) per share, basic: | ||||||||||||||||
| Continuing operations | $ | (0.15 | ) | $ | 0.10 | $ | (0.15 | ) | $ | 0.08 | ||||||
| Discontinued operations | (0.01 | ) | (3.62 | ) | (0.01 | ) | (4.26 | ) | ||||||||
| Net income (loss) per share of common stock, basic | $ | (0.16 | ) | $ | (3.52 | ) | $ | (0.16 | ) | $ | (4.18 | ) | ||||
| Net income (loss) per share, diluted: | ||||||||||||||||
| Continuing operations | $ | (0.15 | ) | $ | 0.09 | $ | (0.15 | ) | $ | 0.08 | ||||||
| Discontinued operations | (0.01 | ) | (3.49 | ) | (0.01 | ) | (4.12 | ) | ||||||||
| Net income (loss) per share of common stock, diluted | $ | (0.16 | ) | $ | (3.40 | ) | $ | (0.16 | ) | $ | (4.04 | ) | ||||
| Weighted average number of common shares outstanding, basic | 8,783,139 | 8,646,668 | 8,749,797 | 8,610,538 | ||||||||||||
| Weighted average number of common shares outstanding, diluted | 8,783,139 | 8,940,734 | 8,749,797 | 8,907,565 | ||||||||||||
The following is a reconciliation of the numerator and denominator of basic and diluted net income (loss) per share for the periods presented:
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Numerator: | ||||||||||||||||
| Net income (loss) from continuing operations | $ | (1,286,986 | ) | $ | 834,493 | $ | (1,300,443 | ) | $ | 714,186 | ||||||
| Net loss from discontinued operations | (124,207 | ) | (31,246,601 | ) | (105,011 | ) | (36,672,075 | ) | ||||||||
| Less: Net income (loss) attributable to noncontrolling interests from continuing operations | 354 | (955 | ) | - | (5,197 | ) | ||||||||||
| Net loss attributable to Sanara MedTech shareholders | $ | (1,411,547 | ) | $ | (30,411,153 | ) | $ | (1,405,454 | ) | $ | (35,952,692 | ) | ||||
| Denominator: | ||||||||||||||||
| Weighted average shares, basic | 8,783,139 | 8,646,668 | 8,749,797 | 8,610,538 | ||||||||||||
| Dilutive effect of stock options | - | 31,013 | - | 31,013 | ||||||||||||
| Dilutive effect of unvested shares | - | 263,053 | - | 266,014 | ||||||||||||
| Weighted average shares, diluted | 8,783,139 | 8,940,734 | 8,749,797 | 8,907,565 | ||||||||||||
The following table summarizes the shares of common stock that were potentially issuable but were excluded from the computation of diluted net loss per share of common stock for the period presented, as such shares would have had an anti-dilutive effect:
September 30, 2026 | ||||
| Stock options | 10,218 | |||
| Unvested restricted stock | 394,883 | |||
SANARA MEDTECH INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED)
| Nine Months Ended September 30, | ||||||||
| 2026 | 2025 | |||||||
| Cash flows from operating activities: | ||||||||
| Net loss | $ | (1,405,454 | ) | $ | (35,957,889 | ) | ||
| Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||
| Depreciation and amortization | 1,819,407 | 3,277,569 | ||||||
| Share of losses from equity method investments | 1,339,139 | 627,732 | ||||||
| Gain on disposal of investment | (105,370 | ) | - | |||||
| (Gain) loss on disposal of property and equipment | 20,483 | (9,674 | ) | |||||
| Credit loss expense | 212,200 | 459,233 | ||||||
| Inventory obsolescence | 353,839 | 489,572 | ||||||
| Paid-in-kind interest | - | 1,593,416 | ||||||
| Back-end fee | 531,393 | 578,901 | ||||||
| Amortization and write-off of debt issuance costs | 220,624 | 206,363 | ||||||
| Share-based compensation | 3,795,459 | 3,972,788 | ||||||
| Noncash lease expense | 253,812 | 446,285 | ||||||
| Accretion of finance liabilities | 69,605 | 120,022 | ||||||
| Asset impairment charges | - | 26,472,407 | ||||||
| Changes in operating assets and liabilities: | ||||||||
| Accounts receivable, net | (2,087,003 | ) | (144,959 | ) | ||||
| Accounts receivable – related parties | - | 40,566 | ||||||
| Inventory, net | 297,290 | (1,122,497 | ) | |||||
| Prepaid and other assets | 328,334 | 318,266 | ||||||
| Accounts payable | 2,848,111 | (359,968 | ) | |||||
| Accounts payable – related parties | - | (3,575 | ) | |||||
| Accrued royalties and expenses | 286,483 | 403,767 | ||||||
| Accrued bonuses and commissions | (5,042,427 | ) | 1,879,615 | |||||
| Operating lease liabilities | (258,456 | ) | (446,372 | ) | ||||
| Net cash provided by operating activities | 3,477,469 | 2,841,568 | ||||||
| Cash flows from investing activities: | ||||||||
| Convertible loan receivable | (1,758,300 | ) | - | |||||
| Purchases of property and equipment | (49,052 | ) | (4,543,491 | ) | ||||
| Investment in equity securities | - | (5,899,524 | ) | |||||
| CarePICS Acquisition | - | (2,122,146 | ) | |||||
| Proceeds from disposal of property and equipment | - | 60,000 | ||||||
| Purchases of intangible assets | - | (23,452 | ) | |||||
| Net cash used in investing activities | (1,807,352 | ) | (12,528,613 | ) | ||||
| Cash flows from financing activities: | ||||||||
| Cash payment of finance and earnout liabilities | (807,000 | ) | (859,000 | ) | ||||
| Net settlement of equity-based awards | (654,237 | ) | (764,421 | ) | ||||
| Loan proceeds, net of debt issuance costs of zero in 2026 and $228,183 in 2025 | - | 12,021,817 | ||||||
| Pay off debt assumed in CarePICS Acquisition | - | (1,650,000 | ) | |||||
| Net cash provided by (used in) financing activities | (1,461,237 | ) | 8,748,396 | |||||
| Net increase (decrease) in cash and cash equivalents | 208,880 | (938,649 | ) | |||||
| Cash and cash equivalents, beginning of period | 16,578,857 | 15,878,295 | ||||||
| Cash and cash equivalents, end of period | $ | 16,787,737 | $ | 14,939,646 | ||||
| Cash paid during the period for: | ||||||||
| Interest | $ | 3,050,346 | $ | 2,428,062 | ||||
| Taxes | 49,695 | 52,984 | ||||||
| Supplemental noncash investing and financing activities: | ||||||||
| Non-monetary exchange to acquire intangible assets | $ | - | $ | 2,084,278 | ||||
| Earnout liability generated by CarePICS Acquisition | - | 1,355,603 | ||||||
| Right of use assets obtained in exchange for lease obligations | - | 1,153,099 | ||||||
| Conversion of note receivable into equity method investment | - | 1,101,478 | ||||||
SANARA MEDTECH INC. AND SUBSIDIARIES
NON-GAAP FINANCIAL MEASURES (UNAUDITED)
To supplement the Company’s financial information presented in accordance with generally accepted accounting principles in the United States (“GAAP”), we present certain non-GAAP financial measures in this press release, including Adjusted EBITDA. The Company’s management uses these non-GAAP financial measures, both internally and externally, to assess and communicate the financial performance of the Company. The Company defines Adjusted EBITDA as net income (loss) from continuing operations excluding interest expense/income, provision/benefit for income taxes, depreciation and amortization, non-cash share-based compensation expense, change in fair value of earnout liabilities, asset impairment charges, share of losses from equity method investments, gain/loss on the disposal of property and equipment, gain on disposal of investment, executive separation costs, and acquisition and other transaction related costs, as each is applicable to the periods presented.
The Company believes Adjusted EBITDA is useful to investors because it facilitates comparisons of the Company’s core business operations across periods on a consistent basis. Accordingly, the Company adjusts certain items when calculating Adjusted EBITDA because the Company believes that such items are not related to the Company’s core business operations.
The Company’s non-GAAP financial measures are not in accordance with, nor an alternative for, measures conforming to GAAP and may be different from non-GAAP financial measures used by other companies. In addition, these non-GAAP financial measures are not based on any comprehensive set of accounting rules or principles. The Company continues to provide all information required by GAAP, but it believes that evaluating its ongoing operating results may not be as useful if an investor or other user is limited to reviewing only GAAP financial measures. The Company does not, nor does it suggest that investors should, consider these non-GAAP financial measures in isolation from, or as a substitute for, financial information prepared in accordance with GAAP. Material limitations associated with the use of such measures include that they do not reflect all costs included in operating expenses and may not be comparable with similarly named financial measures of other companies. Furthermore, these non-GAAP financial measures are based on subjective determinations of management regarding the nature and classification of events and circumstances. The Company presents these non-GAAP financial measures to provide investors with information to evaluate the Company’s operating results in a manner similar to how management evaluates business performance. To compensate for any limitations in such non-GAAP financial measures, management believes that it is useful in understanding and analyzing the results of the business to review both GAAP information and the related non-GAAP financial measures. Whenever the Company uses a non-GAAP financial measure, it provides a reconciliation of the non-GAAP financial measure to the most directly comparable GAAP financial measure. Investors are encouraged to review and consider these reconciliations.
Reconciliation of Net income (loss) from continuing operations to Adjusted EBITDA (Unaudited):
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||
| 2026 | 2025 | 2026 | 2025 | |||||||||||||
| Net income (loss) from continuing operations | $ | (1,286,986 | ) | $ | 834,493 | $ | (1,300,443 | ) | $ | 714,186 | ||||||
| Adjustments: | ||||||||||||||||
| Interest expense | 1,812,764 | 1,818,105 | 5,422,420 | 4,926,765 | ||||||||||||
| Depreciation and amortization(1) | 613,044 | 610,899 | 1,819,407 | 1,993,477 | ||||||||||||
| Noncash share-based compensation | 1,270,814 | 1,164,070 | 3,795,459 | 3,618,437 | ||||||||||||
| Share of losses from equity method investments | 442,984 | 288,642 | 1,339,139 | 627,732 | ||||||||||||
| Gain on disposal of investment | (105,370 | ) | - | (105,370 | ) | - | ||||||||||
| (Gain) loss on disposal of property and equipment | 19,107 | - | 20,483 | (10,932 | ) | |||||||||||
| Interest income | (146,494 | ) | - | (213,266 | ) | (3,672 | ) | |||||||||
| Executive separation costs(2) | - | 172,048 | - | 432,323 | ||||||||||||
| Acquisition and other transaction related costs(3) | 3,003,558 | 20,000 | 4,118,538 | 24,826 | ||||||||||||
| Adjusted EBITDA | $ | 5,623,421 | $ | 4,908,257 | $ | 14,896,367 | $ | 12,323,142 | ||||||||
| (1) | Depreciation expense of $12,482 was reclassified as continuing operations in the nine months ended September 30, 2025, and is therefore no longer reflected in discontinued operations. | |
| (2) | Includes $41,948 and $172,122 of share-based compensation related to executive separation costs for the three and nine months ended September 30, 2025, respectively. | |
| (3) | Acquisition and other transaction related costs are comprised of legal and advisory services associated with prospective acquisitions in 2025 and with corporate strategic initiatives and the pending Merger in 2026. |
ANNEX - Consolidated (reflecting our Surgical Business):
The following tables reflect results of operations of our surgical business for the periods indicated below (Unaudited except for full fiscal years ended December 31, 2025, 2024, and 2023):
| 2025 | 2024 | 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | TOTAL | Q1 | Q2 | Q3 | Q4 | TOTAL | Q1 | Q2 | Q3 | Q4 | TOTAL | ||||||||||||||||||||||||||||||||||||||||||||||
| Net Revenue | $ | 23,434,096 | $ | 25,804,252 | $ | 26,333,819 | $ | 27,545,815 | $ | 103,117,982 | $ | 18,536,638 | $ | 20,158,823 | $ | 21,671,599 | $ | 26,305,365 | $ | 86,672,425 | $ | 15,519,187 | $ | 15,753,164 | $ | 16,024,948 | $ | 17,689,813 | $ | 64,987,112 | ||||||||||||||||||||||||||||||
| Cost of goods sold | 1,834,967 | 1,937,282 | 1,874,214 | 1,874,506 | 7,520,969 | 1,890,046 | 2,008,686 | 1,991,987 | 2,249,182 | 8,139,901 | 2,116,694 | 2,187,516 | 1,751,349 | 1,788,162 | 7,843,721 | |||||||||||||||||||||||||||||||||||||||||||||
| Gross profit | 21,599,129 | 23,866,970 | 24,459,605 | 25,671,309 | 95,597,013 | 16,646,592 | 18,150,137 | 19,679,612 | 24,056,183 | 78,532,524 | 13,402,493 | 13,565,648 | 14,273,599 | 15,901,651 | 57,143,391 | |||||||||||||||||||||||||||||||||||||||||||||
| Operating expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Selling, general and administrative(1) | 19,129,208 | 19,634,319 | 19,877,875 | 20,075,597 | 78,716,999 | 15,683,039 | 18,349,924 | 17,420,347 | 20,220,332 | 71,673,642 | 12,467,395 | 13,301,230 | 13,460,404 | 15,597,823 | 54,826,852 | |||||||||||||||||||||||||||||||||||||||||||||
| Research and development | 950,359 | 1,056,796 | 1,029,591 | 2,035,737 | 5,072,483 | 578,981 | 582,443 | 783,840 | 883,399 | 2,828,663 | 235,236 | 208,727 | 225,886 | 232,933 | 902,782 | |||||||||||||||||||||||||||||||||||||||||||||
| Depreciation and amortization(2) | 694,032 | 688,546 | 610,899 | 668,396 | 2,661,873 | 698,502 | 698,407 | 696,888 | 692,032 | 2,785,829 | 372,020 | 396,597 | 590,563 | 687,679 | 2,046,859 | |||||||||||||||||||||||||||||||||||||||||||||
| Change in fair value of earnout liabilities | - | - | - | - | - | (103,781 | ) | 89,330 | - | - | (14,451 | ) | (191,127 | ) | (436,004 | ) | (758,783 | ) | 87,578 | (1,298,336 | ) | |||||||||||||||||||||||||||||||||||||||
| Asset impairment charges | - | - | - | 1,841,120 | 1,841,120 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||
| Total operating expenses | 20,773,599 | 21,379,661 | 21,518,365 | 24,620,850 | 88,292,475 | 16,856,741 | 19,720,104 | 18,901,075 | 21,795,763 | 77,273,683 | 12,883,524 | 13,470,550 | 13,518,070 | 16,606,013 | 56,478,157 | |||||||||||||||||||||||||||||||||||||||||||||
| Operating income (loss) | 825,530 | 2,487,309 | 2,941,240 | 1,050,459 | 7,304,538 | (210,149 | ) | (1,569,967 | ) | 778,537 | 2,260,420 | 1,258,841 | 518,969 | 95,098 | 755,529 | (704,362 | ) | 665,234 | ||||||||||||||||||||||||||||||||||||||||||
| Other income (expense) | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | (1,317,092 | ) | (1,791,568 | ) | (1,818,105 | ) | (1,833,035 | ) | (6,759,800 | ) | (267,336 | ) | (644,346 | ) | (927,577 | ) | (1,289,136 | ) | (3,128,395 | ) | (6 | ) | - | (188,294 | ) | (287,483 | ) | (475,783 | ) | |||||||||||||||||||||||||||||||
| Share of losses from equity method investments | (143,608 | ) | (195,482 | ) | (288,642 | ) | (324,734 | ) | (952,466 | ) | - | - | (31,448 | ) | (58,559 | ) | (90,007 | ) | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||
| Interest income | 3,672 | - | - | - | 3,672 | - | - | - | 21,978 | 21,978 | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||
| Gain on disposal of property and equipment | 10,932 | - | - | - | 10,932 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||
| Gain on disposal of investment | - | - | - | - | - | - | - | - | - | - | - | - | - | 251,034 | 251,034 | |||||||||||||||||||||||||||||||||||||||||||||
| Total other income (expense) | (1,446,096 | ) | (1,987,050 | ) | (2,106,747 | ) | (2,157,769 | ) | (7,697,662 | ) | (267,336 | ) | (644,346 | ) | (959,025 | ) | (1,325,717 | ) | (3,196,424 | ) | (6 | ) | - | (188,294 | ) | (36,449 | ) | (224,749 | ) | |||||||||||||||||||||||||||||||
| Net income (loss) from continuing operations | $ | (620,566 | ) | $ | 500,259 | $ | 834,493 | $ | (1,107,310 | ) | $ | (393,124 | ) | $ | (477,485 | ) | $ | (2,214,313 | ) | $ | (180,488 | ) | $ | 934,703 | $ | (1,937,583 | ) | $ | 518,963 | $ | 95,098 | $ | 567,235 | $ | (740,811 | ) | $ | 440,485 | ||||||||||||||||||||||
| (1) | Selling, general and administrative expense of $90,293 was reclassified and is now reflected as discontinued operations in the first quarter of 2024. | |
| (2) | Depreciation expense of $5,461 and $7,021 was reclassified as continuing operations in the first and second quarters of 2025, respectively, and is therefore no longer reflected in discontinued operations. |
ANNEX - Consolidated (reflecting our Surgical Business) (continued):
Reconciliation of Net income (loss) from continuing operations to Adjusted EBITDA (Unaudited):
| 2025 | 2024 | 2023 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Q1 | Q2 | Q3 | Q4 | TOTAL | Q1 | Q2 | Q3 | Q4 | TOTAL | Q1 | Q2 | Q3 | Q4 | TOTAL | ||||||||||||||||||||||||||||||||||||||||||||||
| Net income (loss) from continuing operations | $ | (620,566 | ) | $ | 500,259 | $ | 834,493 | $ | (1,107,310 | ) | $ | (393,124 | ) | $ | (477,485 | ) | $ | (2,214,313 | ) | $ | (180,488 | ) | $ | 934,703 | $ | (1,937,583 | ) | $ | 518,963 | $ | 95,098 | $ | 567,235 | $ | (740,811 | ) | $ | 440,485 | ||||||||||||||||||||||
| Adjustments: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| Interest expense | 1,317,092 | 1,791,568 | 1,818,105 | 1,833,035 | 6,759,800 | 267,336 | 644,346 | 927,577 | 1,289,136 | 3,128,395 | 6 | - | 188,294 | 287,483 | 475,783 | |||||||||||||||||||||||||||||||||||||||||||||
| Depreciation and amortization(1) | 694,032 | 688,546 | 610,899 | 668,396 | 2,661,873 | 698,502 | 698,407 | 696,888 | 692,032 | 2,785,829 | 372,020 | 396,597 | 590,563 | 687,679 | 2,046,859 | |||||||||||||||||||||||||||||||||||||||||||||
| Noncash share-based compensation | 1,175,496 | 1,278,871 | 1,164,070 | 1,155,545 | 4,773,982 | 753,616 | 1,046,321 | 1,003,599 | 1,165,472 | 3,969,008 | 545,214 | 1,064,516 | 813,606 | 777,994 | 3,201,330 | |||||||||||||||||||||||||||||||||||||||||||||
| Change in fair value of earnout liabilities | - | - | - | - | - | (103,781 | ) | 89,330 | - | - | (14,451 | ) | (191,127 | ) | (436,004 | ) | (758,783 | ) | 87,578 | (1,298,336 | ) | |||||||||||||||||||||||||||||||||||||||
| Asset impairment charges | - | - | - | 1,841,120 | 1,841,120 | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||
| Share of losses from equity method investments | 143,608 | 195,482 | 288,642 | 324,734 | 952,466 | - | - | 31,448 | 58,559 | 90,007 | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||
| Gain on disposal of property and equipment | (10,932 | ) | - | - | - | (10,932 | ) | - | - | - | - | - | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||
| Interest income | (3,672 | ) | - | - | - | (3,672 | ) | - | - | - | (21,978 | ) | (21,978 | ) | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||
| Executive separation costs(2) | - | 260,275 | 172,048 | - | 432,323 | - | 904,781 | 59,685 | - | 964,466 | - | - | - | - | - | |||||||||||||||||||||||||||||||||||||||||||||
| Acquisition costs (3) | - | 4,826 | 20,000 | (24,826 | ) | - | - | 225,089 | 24,812 | (64,872 | ) | 185,029 | - | - | - | 423,513 | 423,513 | |||||||||||||||||||||||||||||||||||||||||||
| Adjusted EBITDA | $ | 2,695,058 | $ | 4,719,827 | $ | 4,908,257 | $ | 4,690,694 | $ | 17,013,836 | $ | 1,138,188 | $ | 1,393,961 | $ | 2,563,521 | $ | 4,053,052 | $ | 9,148,722 | $ | 1,245,076 | $ | 1,120,207 | $ | 1,400,915 | $ | 1,523,436 | $ | 5,289,634 | ||||||||||||||||||||||||||||||
| (1) | Depreciation expense of $5,461 and $7,021 was reclassified as continuing operations in the first and second quarters of 2025, respectively, and is therefore no longer reflected in discontinued operations. | |
| (2) | Includes share-based compensation related to executive separation costs. | |
| (3) | Acquisition costs include legal, tax, accounting and other contract services related to prospective acquisitions. |