STRATA Skin Sciences (SSKN) faces going-concern risk after Nasdaq delisting and loan default
STRATA Skin Sciences develops and markets medical devices for dermatology, led by its XTRAC excimer laser and VTRAC lamp systems for psoriasis, vitiligo and other inflammatory skin diseases, and the TheraClear X acne system. XTRAC in the U.S. is mainly placed under a recurring per-use revenue model with 842 partner clinics as of December 31, 2025.
The company reported a net loss of about $6.3 million for 2025 and an accumulated deficit of about $254.4 million. A Nasdaq delisting in February 2026 triggered an event of default under its MidCap term loan, causing all long‑term debt to be classified as current and creating substantial doubt about its ability to continue as a going concern.
Reimbursement is central to the model: Medicare national CPT rates for XTRAC treatments in 2025 ranged from $137 to $183 per treatment, and revised excimer CPT descriptors effective January 1, 2027 are expected to expand covered indications to additional autoimmune skin conditions. STRATA also faces sales‑tax disputes totaling several million dollars and supply‑chain risks tied to rare gases used in its lasers.
Positive
- None.
Negative
- Going concern and default risk: 2025 net loss of about $6.3 million, a $254.4 million accumulated deficit, Nasdaq delisting triggering a debt default, all term debt classified as current and explicit “substantial doubt” about the ability to continue as a going concern.
- Leverage, liquidity and contingent liabilities: reliance on a MidCap senior term facility (amended multiple times), negative working capital, several million dollars of contested state sales-and-use tax assessments and accruals, and rising cost and supply risks for rare gases critical to laser manufacturing.
Insights
Going-concern warning, debt default and delisting dominate this update.
STRATA Skin Sciences operates a niche dermatology device franchise, with XTRAC lasers driving recurring per‑use revenue at 842 U.S. partner clinics. However, 2025 results showed a $6.3 million net loss and an accumulated deficit of $254.4 million, underscoring a long history of operating losses.
The February 2026 delisting from Nasdaq triggered an event of default under the MidCap senior term facility, leading to all long‑term debt being reclassified as current and negative working capital. Management explicitly highlights substantial doubt about the company’s ability to continue as a going concern, pending covenant relief, debt modification or new financing.
Structurally, the model still benefits from established reimbursement, with 2025 Medicare CPT rates of $137–$183 per XTRAC treatment and 89% psoriasis coverage, and potential upside from broader excimer CPT descriptors effective January 1, 2027. Offsetting this, the company faces multi‑state sales‑tax exposures, noble‑gas supply risk linked to the Russia‑Ukraine conflict, and tightening liquidity. Investors will depend on future disclosures about any debt renegotiation, capital raises or strategic alternatives to reassess solvency risk.
| | | |
| (State or Other Jurisdiction of incorporation or Organization) | (I.R.S. Employer Identification No.) |
| | | |
| (Address of principal executive offices) | (Zip code) |
|
Title of Each Class
|
Trading Symbol(s)
|
Name Of Each Exchange On Which Registered
|
||
|
N/A
|
N/A
|
N/A
|
| Large accelerated filer ☐ | Accelerated filer ☐ | | Smaller reporting company |
| Emerging growth company |
|
Page
|
||
|
PART I
|
3 |
|
|
Item 1.
|
Business
|
3 |
|
Item 1A.
|
Risk Factors
|
13 |
|
Item 1B.
|
Unresolved Staff Comments
|
36 |
|
Item 1C.
|
Cybersecurity
|
36 |
|
Item 2.
|
Properties
|
37 |
|
Item 3.
|
Legal Proceedings
|
38 |
|
Item 4.
|
Mine Safety Disclosures
|
38 |
|
PART II
|
39 |
|
|
Item 5.
|
Market for Registrant’s Common Equity, Related Stockholder Matters and Issuer Purchases of Equity Securities
|
39 |
|
Item 6.
|
[Reserved]
|
40 |
|
Item 7.
|
Management’s Discussion and Analysis of Financial Condition and Results of Operations
|
41 |
|
Item 7A.
|
Quantitative and Qualitative Disclosures About Market Risk
|
58 |
|
Item 8.
|
Financial Statements and Supplementary Data
|
58 |
|
Item 9.
|
Changes in and Disagreements with Accountants on Accounting and Financial Disclosure
|
58 |
|
Item 9A.
|
Controls and Procedures
|
59 |
|
Item 9B.
|
Other Information
|
60 |
|
Item 9C.
|
Disclosure Regarding Foreign Jurisdictions that Prevent Inspections
|
60 |
|
PART III
|
60 |
|
|
Item 10.
|
Directors, Executive Officers and Corporate Governance
|
60 |
|
Item 11.
|
Executive Compensation
|
65 |
|
Item 12.
|
Security Ownership of Certain Beneficial Owners and Management and Related Stockholder Matters
|
70 |
|
Item 13.
|
Certain Relationships and Related Transactions, and Director Independence
|
71 |
|
Item 14.
|
Principal Accounting Fees and Services
|
72 |
|
PART IV
|
73 |
|
|
Item 15.
|
Exhibits and Financial Statement Schedules
|
73 |
|
Item 16.
|
Form 10-K Summary
|
76 |
| • |
forecasts of future business performance, consumer trends and macro-economic conditions;
|
| • |
descriptions of market, competitive conditions, and competitive product introductions;
|
| • |
descriptions of plans or objectives of management for future operations, products or services;
|
| • |
actions by the FDA or other regulatory agencies with respect to our products or product candidates;
|
| • |
changes to third-party reimbursement of laser treatments using our devices;
|
| • |
our estimates regarding the sufficiency of our cash resources, expenses, capital requirements and needs for additional financing and our ability to obtain additional financing;
|
| • |
our ability to protect our intellectual property and operate our business without infringing upon the intellectual property rights of others;
|
| • |
anticipated results of existing or future litigation or government actions;
|
| • |
health emergencies, the spread of infectious disease or pandemics; and
|
| • |
descriptions or assumptions underlying or related to any of the above items.
|
| ITEM 1. |
BUSINESS
|
| • |
96920 – designated for: the total area less than 250 square centimeters. CMS assigned a 2025 national payment of $137 per treatment;
|
| • |
96921 – designated for: the total area 250 to 500 square centimeters. CMS assigned a 2025 national payment of $146 per treatment; and
|
| • |
96922 – designated for: the total area over 500 square centimeters. CMS assigned a 2025 national payment of $183 per treatment.
|
| • |
96920 – designated for: the total area less than 250 square centimeters. CMS assigned a 2026 national payment of $138 per treatment;
|
| • |
96921 – designated for: the total area 250 to 500 square centimeters. CMS assigned a 2026 national payment of $148 per treatment; and
|
| • |
96922 – designated for: the total area over 500 square centimeters. CMS assigned a 2026 national payment of $176 per treatment.
|
|
ITEM 1A.
|
RISK FACTORS
|
| • |
We have incurred losses for a number of years and anticipate that we will incur continued losses for the foreseeable future.
|
| • |
Our history of operating losses and current default on our long-term debt raise substantial doubt regarding our ability to continue as a going concern.
|
| • |
Public health epidemics or pandemics may affect our ability to develop, market and sell our products, disrupt regulatory activities or have other adverse effects on our business and operations.
|
| • |
We may not be able to maintain an uninterrupted supply of the gases used to power our lasers, as the Russia-Ukraine War has disrupted supplies of rare gases.
|
| • |
We may not be able to successfully integrate newly acquired businesses, joint ventures and other partnerships into our operations or achieve expected profitability from our acquisitions.
|
| • |
Our laser treatments of psoriasis, vitiligo, atopic dermatitis and leukoderma and/or any of our future products or services may fail to gain market acceptance or be impacted by competitive products, services or therapies which could
adversely affect our competitive position.
|
| • |
The success of our products depends on third-party reimbursement of patients’ costs, which could result in potentially reduced prices or reduced demand and adversely affect our revenues and business operations.
|
| • |
Any failure in our customer education efforts could have a material adverse effect on our revenue and cash flow.
|
| • |
If revenue from significant distributors declines, we may have difficulty replacing the lost revenue, which would negatively affect our results and operations.
|
| • |
If we fail to manage our sales and marketing force or to market and distribute our products effectively, we may experience diminished revenues and profits.
|
| • |
We are reliant on a limited number of suppliers for production of our products.
|
| • |
Our indebtedness could materially adversely affect our financial condition and our ability to operate our business, react to changes in the economy or industry or pay our debts and meet our obligations under our debt and could divert our
cash flow from operations for debt payments.
|
| • |
If our actual liability for state sales and use taxes is higher than our accrued liability, it could have a material impact on our financial condition.
|
| • |
We must comply with complex statutes prohibiting fraud and abuse, and both we and physicians utilizing our products could be subject to significant penalties for noncompliance.
|
| • |
We may be subject, directly or indirectly, to federal and state healthcare fraud and abuse laws and regulations and could face substantial penalties if we are unable to fully comply with such laws.
|
| • |
If the effectiveness and safety of our devices are not supported by long-term data, and the level of acceptance of our products by dermatologists does not increase or is not maintained, our revenues could decline.
|
| • |
Our failure to obtain or maintain necessary FDA clearances and approvals, or to maintain continued clearances, or equivalents thereof in the U.S. and relevant foreign markets, could hurt our ability to distribute and market our products.
|
| • |
If required, clinical trials necessary to support a 510(k) notice or PMA application, for new or modified products, will be expensive and will require the enrollment of large numbers of patients, and suitable patients may be difficult to
identify and recruit.
|
| • |
Healthcare policy changes may have a material adverse effect on us.
|
| • |
Our market acceptance in international markets requires regulatory approvals from foreign governments and may depend on third party reimbursement of participants’ cost.
|
| • |
We face substantial competition, which may result in others discovering, developing or commercializing products more successfully than us.
|
| • |
We actively employ social media as part of our marketing strategy, which could give rise to regulatory violations, liability, breaches of data security or reputational damage.
|
| • |
Social media companies on which we rely for advertising may change their policies, limiting our ability to reach our target markets.
|
| • |
We may become subject to claims of infringement or misappropriation of the intellectual property rights of others, which could prohibit us from shipping affected products, require us to obtain licenses from third parties or to develop
non-infringing alternatives, and subject us to substantial monetary damages and injunctive relief. Our patents may also be subject to challenge on validity grounds, and our patent applications may be rejected.
|
| • |
If we or our third-party manufacturers or suppliers fail to comply with the FDA’s Quality System Regulation or any applicable state equivalent, our manufacturing operations could be interrupted and our potential product sales and
operating results could suffer.
|
| • |
If any of our medical products cause or contribute to a death or a serious injury, or malfunction in certain ways, we will be subject to medical device reporting regulations, which can result in voluntary corrective actions or agency
enforcement actions.
|
| • |
We may have a need for additional funds in the future and there is no guarantee that we will be able to generate those funds from our business, and if we do not have enough capital to fund operations, then we will have to cut costs or
raise funds.
|
| • |
We may be subject to disruptions or failures in our information technology systems and network infrastructures, including through cyber-attacks or other third-party breaches that could have a material adverse effect on our business.
|
| • |
Environmental and health safety laws may result in liabilities, expenses and restrictions on our operations.
|
| • |
Changes in the United States trade policy, including the impact of recently announced baseline tariffs, may have a material adverse effect on our business and results of operations.
|
| • |
Our shares of common stock have been delisted from The Nasdaq Capital Market and are now traded over the counter (“OTC”).
|
| • |
Your percentage ownership will be further diluted in the future.
|
| • |
Our stock price may be volatile, meaning purchasers of our common stock could incur substantial losses.
|
| • |
Our charter documents and Delaware law may inhibit a takeover that stockholders consider favorable and could also limit the market price of our stock.
|
| • |
the ability to source raw materials and supplies;
|
| • |
a general decline in business activity;
|
| • |
the destabilization of the markets and negative impacts on the healthcare system globally, which could negatively impact our ability to market and sell our products, including through the disruption of health care activities in general
and elective health care procedures in particular, the inability of our sales team to contact and/or visit doctors in person, patients’ interest in starting or continuing procedures involving our products and our ability to support patients
that presently use our products; and
|
| • |
difficulty accessing the capital and credit markets on favorable terms, or at all, and a severe disruption and instability in the global financial markets, or deteriorations in credit and financing conditions which could affect our
access to capital necessary to fund business operations.
|
| • |
unforeseen difficulties in integrating operations, technologies, services, accounting and personnel;
|
| • |
diversion of financial and management resources from existing operations;
|
| • |
unforeseen difficulties related to entering geographic regions where we do not have prior experience;
|
| • |
risks relating to obtaining sufficient equity or debt financing; and
|
| • |
potential loss of customers.
|
| • |
to hire, as needed, a sufficient number of qualified sales and marketing personnel with the aptitude, skills and understanding to market our products;
|
| • |
to adequately train our sales and marketing force in the use and benefits of all our products and services, thereby making them more effective promoters;
|
| • |
to manage our sales and marketing force and our ancillary channels (e.g., telesales) such that variable and semi-fixed expenses grow at a lesser rate than our revenues; and
|
| • |
to set the prices and other terms and conditions for treatments using the XTRAC system in a complex legal environment so that treatments will be accepted as attractive skin health and appropriate alternatives to conventional modalities
and treatments.
|
| • |
it may be difficult for us to satisfy our obligations, including debt service requirements under our outstanding debt, resulting in possible defaults on and acceleration of such indebtedness;
|
| • |
our ability to obtain additional financing for working capital, capital expenditures, debt service requirements, acquisitions or other general corporate purposes may be impaired;
|
| • |
a substantial portion of cash flow from operations may be dedicated to the payment of principal and interest on our debt, therefore reducing our ability to use our cash flow to fund our operations, capital expenditures, future business
opportunities, acquisitions and other purposes;
|
| • |
we are more vulnerable to economic downturns and adverse industry conditions and our flexibility to plan for, or react to, changes in our business or industry is more limited;
|
| • |
our ability to capitalize on business opportunities and to react to competitive pressures, as compared to our competitors, may be compromised due to our high level of debt; and
|
| • |
our ability to borrow additional funds or to refinance debt may be limited.
|
| • |
the anti-kickback statute which prohibits certain business practices and relationships, including the payment or receipt of remuneration for the referral of patients whose care will be paid by Medicare or other federal healthcare
programs, as modified by the ACA;
|
| • |
the physician self-referral prohibition, commonly referred to as the Stark Law;
|
| • |
the anti-inducement law, which prohibits providers from offering anything to a Medicare or Medicaid beneficiary to induce that beneficiary to use items or services covered by either program; the Civil False
Claims Act, which prohibits any person from knowingly presenting or causing to be presented false or fraudulent claims for payment by the federal government, including the Medicare and Medicaid programs; and
|
| • |
the Civil Monetary Penalties Law, which authorizes HHS to impose civil penalties administratively for fraudulent or abusive acts. Sanctions for violating these federal laws include criminal and civil penalties that range from punitive
sanctions, damage assessments, monetary penalties, and imprisonment, denial of Medicare and Medicaid payments, or exclusion from the Medicare and Medicaid programs, or both.
|
| • |
the federal healthcare programs’ anti-kickback laws, as modified by the ACA, which prohibits, among other things, persons or entities from soliciting, receiving, offering or providing remuneration, directly or indirectly, in return for
or to induce either the referral of an individual for, or the purchase order or recommendation of, any item or service for which payment may be made under a federal healthcare program such as the Medicare and Medicaid programs;
|
| • |
federal false claims laws which prohibit, among other things, individuals or entities from knowingly presenting, or causing to be presented, claims for payment from Medicare, Medicaid, or other third-party
payers that are false or fraudulent, or are for items or services not provided as claimed and which may apply to entities like us to the extent that our interactions with customers may affect their billing or coding practices;
|
| • |
HIPAA, which established new federal crimes for knowingly and willfully executing a scheme to defraud any healthcare benefit program or making false statements in connection with the delivery of or payment
for healthcare benefits, items or services, as well as leading to regulations imposing certain requirements relating to the privacy, security and transmission of individually identifiable health information; and
|
| • |
state law equivalents of each of the above federal laws, such as anti-kickback and false claims laws which may apply to items or services reimbursed by any third-party payer, including commercial insurers, and state laws governing the
privacy of health information in certain circumstances, many of which differ from each other in significant ways and often are not preempted by HIPAA, thus complicating compliance efforts.
|
| • |
warning letters or untitled letters issued by the FDA;
|
| • |
fines, civil penalties, injunctions and criminal prosecution;
|
| • |
unanticipated expenditures to address or defend such actions;
|
| • |
delays in clearing or approving, or refusal to clear or approve, our products;
|
| • |
withdrawal or suspension of clearance or approval of our products by the FDA or other regulatory bodies;
|
| • |
product recall or seizure;
|
| • |
orders for physician or customer notification or device repair, replacement or refund;
|
| • |
interruption of production; and
|
| • |
operating restrictions.
|
| • |
sell or license some of our technologies that we would not otherwise sell or license if we were in a stronger financial position;
|
| • |
sell or license some of our technologies under terms that are less favorable than they otherwise might have been if we were in a stronger financial position; and
|
| • |
consider further business combination transactions with other companies or positioning ourselves to be acquired by another company.
|
| • |
failure of any of our products to achieve or continue to have commercial success;
|
| • |
the timing of regulatory approval for our future products;
|
| • |
adverse regulatory determinations with respect to our existing products;
|
| • |
results of our research and development efforts and our clinical trials;
|
| • |
the announcement of new products or product enhancements by us or our competitors;
|
| • |
regulatory developments in the U.S. and foreign countries;
|
| • |
our ability to manufacture our products to commercial standards;
|
| • |
developments concerning our clinical collaborators, suppliers or marketing partners;
|
| • |
changes in financial estimates or recommendations by securities analysts;
|
| • |
public concern over our products;
|
| • |
developments or disputes concerning patents or other intellectual property rights;
|
| • |
product liability claims and litigation against us or our competitors;
|
| • |
the departure of key personnel;
|
| • |
the strength of our balance sheet and any perceived need to raise additional funds;
|
| • |
variations in our financial results from expected financial results or those of companies that are perceived to be similar to us;
|
| • |
changes in the structure of third-party reimbursement in the U.S. and other countries;
|
| • |
changes in accounting principles or practices;
|
| • |
the lack of current public information regarding our business;
|
| • |
general economic, industry and market conditions; and
|
| • |
future sales of our common stock.
|
| • |
limit who may call a special meeting of stockholders;
|
| • |
establish advance notice requirements for nominations for election to our Board of Directors or for proposing matters that can be acted upon at stockholder meetings;
|
| • |
do not permit cumulative voting in the election of our directors, which would otherwise permit less than a majority of stockholders to elect directors;
|
| • |
prohibit stockholder action by written consent, thereby requiring all stockholder actions to be taken at a meeting of our stockholders; and
|
| • |
provide our Board of Directors the ability to designate the terms of and issue a new series of preferred stock without stockholder approval.
|
|
ITEM 1B.
|
UNRESOLVED STAFF COMMENTS
|
|
ITEM 1C.
|
CYBERSECURITY
|
|
ITEM 2.
|
PROPERTIES
|
|
ITEM 3.
|
LEGAL PROCEEDINGS
|
|
ITEM 4.
|
MINE SAFETY DISCLOSURES
|
|
ITEM 5.
|
MARKET FOR REGISTRANT’S COMMON EQUITY, RELATED STOCKHOLDER MATTERS AND ISSUER PURCHASES OF EQUITY SECURITIES
|
|
Plan Category
|
Number of securities
to be issued upon
exercise of outstanding
securities (#)
|
Weighted average
exercise price
of outstanding
options ($)
|
Number of securities
remaining available for
future issuance under equity
compensation plans
(excluding securities
reflected in column(a)) (#)
|
|||||||||
|
(a)
|
(b)
|
(c)
|
||||||||||
|
Equity compensation plans approved by security holders
|
725,726
|
$
|
6.13
|
536,826
|
||||||||
|
Equity compensation plans not approved by security holders
|
—
|
—
|
—
|
|||||||||
|
725,726
|
$
|
6.13
|
536,826
|
|||||||||
|
ITEM 6.
|
[RESERVED]
|
|
ITEM 7.
|
MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
|
| • |
XTRAC® Excimer Laser. XTRAC received FDA clearance in 2000 and has since become a widely recognized treatment among dermatologists for
psoriasis and other skin diseases. The XTRAC System delivers ultra-narrowband ultraviolet B (“UVB”) light to affected areas of skin. Following a series of
treatments typically performed twice weekly, psoriasis remission can be achieved, and vitiligo patches can be re-pigmented. XTRAC is endorsed by the National Psoriasis Foundation, and its use for psoriasis is covered by nearly all major
insurance companies, including Medicare. We estimate that more than half of all major insurance companies now offer reimbursement for vitiligo as well.
|
| • |
In the third quarter of 2018, we announced the FDA granted clearance for our Multi Micro Dose (“MMD”) tip for our XTRAC excimer laser. The MMD Tip accessory is indicated for use in conjunction with the XTRAC laser system to filter the
Narrow Band UVB (“NB-UVB”) light at delivery in order to calculate and individualize the maximum non-blistering dose for a particular patient.
|
| • |
In January 2020, we announced the FDA granted clearance of our XTRAC Momentum Excimer Laser Platform. In February 2022, we announced the commercial launch, with the first installation in the U.S.
market, of our next generation excimer laser system, XTRAC Momentum® 1.0.
|
| • |
VTRAC® Lamp. VTRAC received FDA clearance in 2005 and provides targeted therapeutic efficacy demonstrated by excimer technology with the simplicity of design and
reliability of a lamp system.
|
| • |
TheraClear® X Acne Treatment Device. The TheraClear® Acne Therapy System combines intense pulse light with vacuum (suction) for the treatment of mild to
moderate inflammatory acne (including acne vulgaris), comedonal acne and pustular acne.
|
|
Year Ended December 31,
|
Change
|
|||||||||||||||
|
(in thousands)
|
2025
|
2024
|
Dollar
|
Percentage
|
||||||||||||
|
|
||||||||||||||||
|
Revenues, net
|
$
|
30,696
|
$
|
33,562
|
$
|
(2,866
|
)
|
(9
|
)%
|
|||||||
|
Cost of revenues
|
12,815
|
14,340
|
(1,525
|
)
|
(11
|
)%
|
||||||||||
|
Gross profit
|
17,881
|
19,222
|
(1,341
|
)
|
(7
|
)%
|
||||||||||
|
Operating expenses:
|
||||||||||||||||
|
Engineering and product development
|
421
|
883
|
(462
|
)
|
(52
|
)%
|
||||||||||
|
Selling and marketing
|
13,111
|
12,430
|
681
|
5
|
%
|
|||||||||||
|
General and administrative
|
10,184
|
10,896
|
(712
|
)
|
(7
|
)%
|
||||||||||
|
Impairment of goodwill
|
—
|
4,268
|
(4,268
|
)
|
(100
|
)%
|
||||||||||
|
Settlement gains
|
(1,135
|
)
|
—
|
(1,135
|
)
|
(100
|
)%
|
|||||||||
|
|
22,581
|
28,477
|
(5,896
|
)
|
(21
|
)%
|
||||||||||
|
Loss from operations
|
(4,700
|
)
|
(9,255
|
)
|
4,555
|
(49
|
)%
|
|||||||||
|
Other (expense) income:
|
||||||||||||||||
|
Interest expense
|
(1,959
|
)
|
(2,107
|
)
|
148
|
(7
|
)%
|
|||||||||
|
Interest income
|
410
|
242
|
168
|
69
|
%
|
|||||||||||
|
Other income
|
—
|
864
|
(864
|
)
|
(100
|
)%
|
||||||||||
|
|
(1,549
|
)
|
(1,001
|
)
|
(548
|
)
|
55
|
%
|
||||||||
|
Loss before benefit from income taxes
|
$
|
(6,249
|
)
|
$
|
(10,256
|
)
|
$
|
4,007
|
(39
|
)%
|
||||||
|
Year Ended December 31,
|
Change
|
|||||||||||||||
|
(in thousands)
|
2025
|
2024
|
Dollar
|
Percentage
|
||||||||||||
|
|
||||||||||||||||
|
Domestic
|
$
|
20,584
|
$
|
20,888
|
$
|
(304
|
)
|
(1
|
)%
|
|||||||
|
International
|
10,112
|
12,674
|
(2,562
|
)
|
(20
|
)%
|
||||||||||
|
Total revenues
|
$
|
30,696
|
$
|
33,562
|
$
|
(2,866
|
)
|
(9
|
)%
|
|||||||
|
Year Ended December 31,
|
Change
|
|||||||||||||||
|
(in thousands)
|
2025
|
2024
|
Dollar
|
Percentage
|
||||||||||||
|
|
||||||||||||||||
|
Dermatology recurring procedures
|
$
|
21,478
|
$
|
21,171
|
$
|
307
|
1
|
%
|
||||||||
|
Dermatology procedures equipment
|
9,218
|
12,391
|
(3,173
|
)
|
(26
|
)%
|
||||||||||
|
Total revenues
|
$
|
30,696
|
$
|
33,562
|
$
|
(2,866
|
)
|
(9
|
)%
|
|||||||
|
Year Ended December 31,
|
Change
|
|||||||||||||||
|
(in thousands, except percentages)
|
2025
|
2024
|
Dollar
|
Percentage
|
||||||||||||
|
|
||||||||||||||||
|
Revenues
|
$
|
21,478
|
$
|
21,171
|
$
|
307
|
1
|
%
|
||||||||
|
Cost of revenues
|
8,164
|
7,799
|
365
|
5
|
%
|
|||||||||||
|
Gross profit
|
$
|
13,314
|
$
|
13,372
|
$
|
(58
|
)
|
—
|
%
|
|||||||
|
Gross profit percentage
|
62.0
|
%
|
63.2
|
%
|
||||||||||||
|
Year Ended December 31,
|
Change
|
|||||||||||||||
|
(in thousands, except percentages)
|
2025
|
2024
|
Dollar
|
Percentage
|
||||||||||||
|
|
||||||||||||||||
|
Revenues
|
$
|
9,218
|
$
|
12,391
|
$
|
(3,173
|
)
|
(26
|
)%
|
|||||||
|
Cost of revenues
|
4,651
|
6,541
|
(1,890
|
)
|
(29
|
)%
|
||||||||||
|
Gross profit
|
$
|
4,567
|
$
|
5,850
|
$
|
(1,283
|
)
|
(22
|
)%
|
|||||||
|
Gross profit percentage
|
49.5
|
%
|
47.2
|
%
|
||||||||||||
|
|
Year Ended December 31,
|
|||||||
|
(in thousands)
|
2025
|
2024
|
||||||
|
|
||||||||
|
Net loss
|
$
|
(6,261
|
)
|
$
|
(10,086
|
)
|
||
|
|
||||||||
|
Adjustments:
|
||||||||
|
Depreciation and amortization
|
4,123
|
4,968
|
||||||
|
Amortization of operating lease right-of-use asset
|
344
|
339
|
||||||
|
Loss on disposal of property and equipment
|
92
|
49
|
||||||
|
Provision for (benefit from) income taxes
|
12
|
(170
|
)
|
|||||
|
Interest income
|
(410
|
)
|
(242
|
)
|
||||
|
Interest expense
|
1,959
|
2,107
|
||||||
|
Non-GAAP EBITDA
|
(141
|
)
|
(3,035
|
)
|
||||
|
Impairment of goodwill
|
—
|
4,268
|
||||||
|
Stock-based compensation
|
643
|
427
|
||||||
|
Employee retention credit
|
— | |
(864
|
)
|
||||
|
Settlement gains
|
(1,135 |
) |
— | |||||
|
Non-GAAP adjusted EBITDA
|
$
|
633 |
$
|
796
|
||||
|
Year Ended December 31,
|
||||||||
|
(in thousands)
|
2025
|
2024
|
||||||
|
Cash (used in) provided by:
|
||||||||
|
Operating activities
|
$
|
(2,794
|
)
|
$
|
188
|
|||
|
Investing activities
|
(1,468
|
)
|
(1,636
|
)
|
||||
|
Financing activities
|
3,579
|
1,925
|
||||||
|
Net (decrease) increase in cash, cash equivalents and restricted cash
|
$
|
(683
|
)
|
$
|
477
|
|||
|
ITEM 7A.
|
QUANTITATIVE AND QUALITATIVE DISCLOSURES ABOUT MARKET RISK
|
|
ITEM 8.
|
FINANCIAL STATEMENTS AND SUPPLEMENTARY DATA
|
|
ITEM 9.
|
CHANGES IN AND DISAGREEMENTS WITH ACCOUNTANTS ON ACCOUNTING AND FINANCIAL DISCLOSURE
|
|
ITEM 9A.
|
CONTROLS AND PROCEDURES
|
|
ITEM 9B.
|
OTHER INFORMATION
|
|
ITEM 9C.
|
DISCLOSURE REGARDING FOREIGN JURISDICTIONS THAT PREVENT INSPECTIONS
|
|
ITEM 10.
|
DIRECTORS, EXECUTIVE OFFICERS, AND CORPORATE GOVERNANCE
|
|
Name
|
Position
|
Age
|
||||
|
Dr. Uri Geiger
|
Chairman of the Board
|
58
|
||||
|
Dr. Dolev Rafaeli
|
President, Chief Executive Officer and Vice Chairman of the Board
|
62
|
||||
|
Christina Allgeier(1)(2)
|
Director
|
53
|
||||
|
Shmuel (Samuel) Rubinstein(1)(2)
|
Director
|
85
|
||||
|
Dr. Irit Yaniv(1)(2)
|
Director
|
60
|
||||
| (1) |
Member of the Audit Committee. Ms. Allgeier serves as Chair of the Audit Committee.
|
| (2) |
Member of the Compensation/Nominating and Corporate Governance Committee. Mr. Rubinstein serves as Chair of the Compensation/Nominating and Corporate Governance Committee.
|
|
Name
|
Position
|
Age
|
||||
|
Dr. Dolev Rafaeli
|
President, Chief Executive Officer and Vice Chairman of the Board
|
62
|
||||
|
John Gillings
|
Chief Accounting Officer
|
50
|
||||
|
Shmuel Gov
|
Chief Operating Officer
|
67
|
||||
| • |
appointing, evaluating and determining the compensation of our independent auditors;
|
| • |
reviewing and approving the scope of the annual audit, the audit fee and the financial statements;
|
| • |
reviewing disclosure controls and procedures, internal controls over financial reporting, any internal audit function and corporate policies with respect to financial information;
|
| • |
reviewing other risks that may have a significant impact on our financial statements;
|
| • |
preparing the Audit Committee report for inclusion in the annual proxy statement;
|
| • |
establishing procedures for the receipt, retention and treatment of complaints regarding accounting and auditing matters;
|
| • |
approving all related person transactions, as defined by applicable SEC Rules, to which we are a party; and
|
| • |
evaluating annually the Audit Committee charter.
|
| • |
reviewing and approving objectives relevant to executive officer compensation;
|
| • |
evaluating performance and recommending to the Board of Directors the compensation, including any incentive compensation, of the Chief Executive Officer and other executive officers in accordance with such objectives;
|
| • |
reviewing employment agreements for executive officers;
|
| • |
recommending to the Board of Directors the compensation for our directors;
|
| • |
administering our equity compensation plans and other employee benefit plans;
|
| • |
evaluating human resources and compensation strategies, as needed;
|
| • |
identifying and recommending to the Board of Directors individuals qualified to become members of the Board of Directors;
|
| • |
recommending to the Board of Directors the director nominees for the next annual meeting of stockholders;
|
| • |
recommending to the Board of Directors director committee assignments;
|
| • |
reviewing and evaluating succession planning for the Chief Executive Officer and other executive officers;
|
| • |
monitoring the independence of the directors;
|
| • |
developing and overseeing the corporate governance principles applicable to members of the Board of Directors, officers and employees;
|
| • |
reviewing and approving director compensation and administering the Non-Employee Director Plan;
|
| • |
overseeing the Company’s cybersecurity programs;
|
| • |
monitoring the continuing education for our directors; and
|
| • |
evaluating annually the Compensation and Nominating/Governance Committee charter.
|
| • |
a representation that the stockholder is a holder of record of our capital stock;
|
| • |
the name and address, as they appear on our books, of the stockholder sending such communication; and
|
| • |
the class and number of shares of our capital stock that are beneficially owned by such stockholder.
|
|
ITEM 11.
|
EXECUTIVE COMPENSATION
|
| • |
Dolev Rafaeli, President and Chief Executive Officer
|
| • |
John Gillings, Chief Accounting Officer
|
| • |
Shmuel Gov, Chief Operating Officer
|
|
Name and Principal Position
|
Year
|
Salary
|
Non-Equity
Incentive Plan
Compensation
($)(1)
|
Options(2)
|
All
Other
Compensation(3)
|
Total
|
||||||||||||||||
|
Dolev Rafaeli
|
2025
|
$
|
533,846
|
$
|
375,000
|
$
|
106,546
|
$
|
75,153
|
$
|
1,090,545
|
|||||||||||
|
President, Chief Executive Officer and Vice-Chairman of the Board*
|
2024
|
$
|
508,882
|
$
|
63,699
|
$
|
—
|
$
|
28,800
|
$
|
601,381
|
|||||||||||
|
|
||||||||||||||||||||||
|
John Gillings
|
2025
|
$
|
240,230
|
$
|
28,000
|
$
|
55,110
|
$
|
12,000
|
$
|
335,340
|
|||||||||||
|
Chief Accounting Officer
|
2024
|
$
|
82,211
|
$
|
—
|
$
|
56,460
|
$
|
5,000
|
$
|
143,671
|
|||||||||||
|
|
||||||||||||||||||||||
|
Shmuel Gov
|
2025
|
$
|
352,338
|
$
|
171,600
|
$
|
73,480
|
$
|
22,686
|
$
|
620,104
|
|||||||||||
|
Chief Operating Officer
|
2024
|
$
|
324,877
|
$
|
120,000
|
$
|
—
|
$
|
25,800
|
$
|
470,677
|
|||||||||||
| (1) |
Represents annual bonus amounts paid to the named individuals under the bonus plans in their respective employment agreements.
|
| (2) |
These amounts are equal to the aggregate grant-date fair value with respect to the awards made in the respective year, computed in accordance with FASB ASC Topic 718, before amortization and without giving effect to estimated
forfeitures.
|
| (3) |
“All Other Compensation” for the fiscal years ended December 31, 2025 and 2024 includes the following:
|
| a. |
Dr. Rafaeli received (i) a payment for unused vacation of $46,153 in 2025, (ii) a car allowance of $15,000 for each year and (iii) a 401(k) match of $14,000 and $13,800, respectively;
|
| b. |
Mr. Gillings received a car allowance of $12,000 and $5,000, respectively; and
|
| c. |
Mr. Gov received (i) a car allowance of $12,000 for each year and (ii) a 401(k) match of $10,686 and $13,800, respectively.
|
|
Option Awards
|
|||||||||||||||
|
Name
|
Grant Date
|
Number of Securities
Underlying
Unexercised Options (#)
Exercisable(1)
|
Equity Incentive
Plan Awards Number of
Securities Underlying
Unexercised Unvested
Options (#)
|
Option
Exercise
Price
|
Option
Expiration
Date
|
||||||||||
|
Dolev Rafaeli
|
10/30/2023
|
116,372
|
58,184
|
$
|
5.30
|
10/30/2033
|
|||||||||
|
5/13/2025
|
—
|
58,000
|
$
|
2.55 |
5/13/2035
|
||||||||||
|
John Gillings
|
8/13/2024
|
7,500 |
22,500
|
$
|
2.71
|
8/13/2034
|
|||||||||
|
5/13/2025
|
—
|
30,000
|
$
|
2.55 |
5/13/2035
|
||||||||||
|
Shmuel Gov
|
6/7/2016
|
1,500
|
—
|
$
|
37.50
|
6/7/2026
|
|||||||||
|
6/4/2018
|
20,000
|
—
|
$
|
19.30
|
6/4/2028
|
||||||||||
|
11/22/2019
|
10,000
|
—
|
$
|
24.60
|
11/22/2029
|
||||||||||
|
11/13/2020
|
10,000
|
—
|
$
|
14.60
|
11/13/2030
|
||||||||||
|
3/30/2022
|
5,250
|
1,750
|
$
|
14.50
|
3/30/2032
|
||||||||||
|
4/3/2023
|
3,500
|
3,500
|
$
|
10.60
|
4/3/2033
|
||||||||||
|
11/21/2023
|
20,812
|
20,813
|
$
|
5.00
|
11/22/2033
|
||||||||||
|
5/13/2025
|
—
|
40,000
|
$
|
2.55 |
5/13/2035
|
||||||||||
| (1) |
Options granted were under the 2016 Omnibus Incentive Plan, as amended.
|
|
Name
|
Grant Date
|
Number of Securities
Underlying the Award
|
Exercise
Price of the Award
|
Grant Date
Fair Value of the
Award
|
Percentage Change in the Closing
Market Price of the Securities
Underlying the Award Between the
Trading Day Ending Immediately Prior
to the Disclosure of Material Nonpublic
Information and the Trading Day
Beginning Immediately Following the
Disclosure of Material Nonpublic
Information
|
|||||||||||||
|
Dolev Rafaeli
|
5/13/2025
|
58,000
|
$
|
2.55 |
$
|
106,546 |
0.3
|
%
|
||||||||||
|
John Gillings
|
5/13/2025
|
30,000
|
$
|
2.55 |
$
|
55,110 |
0.3
|
%
|
||||||||||
|
Shmuel Gov
|
5/13/2025
|
40,000
|
$
|
2.55 |
$
|
73,480 |
0.3
|
%
|
||||||||||
|
Base Board Fee
|
||||
|
Member
|
$
|
40,250
|
||
|
Chair*
|
$
|
70,250
|
||
|
Audit Committee**
|
||||
|
Member
|
$
|
8,000
|
||
|
Chair
|
$
|
16,000
|
||
|
Compensation/Nominating Corporate Governance Committee**
|
||||
|
Member
|
$
|
6,000
|
||
|
Chair
|
$
|
15,000
|
||
|
Name
|
Fees Earned
|
Stock Awards
|
All Other Compensation
|
Total
|
||||||||||||
|
Uri Geiger(1)
|
$
|
70,250
|
$
|
—
|
$
|
841
|
$
|
71,091
|
||||||||
|
Samuel Rubinstein
|
$
|
63,250
|
$
|
—
|
$
|
4,125
|
$
|
67,375
|
||||||||
|
Christina Allgeier
|
$
|
62,250
|
$
|
—
|
$
|
—
|
$
|
62,250
|
||||||||
|
Irit Yaniv
|
$
|
54,250
|
$
|
—
|
$
|
6,192
|
$
|
60,442
|
||||||||
| (1) |
Fees paid on behalf of Dr. Geiger were paid to Accelmed as a result of the fact that Accelmed’s partnership agreement precludes the receipt of any cash.
|
| ITEM 12. |
SECURITY OWNERSHIP OF CERTAIN BENEFICIAL OWNERS AND MANAGEMENT AND RELATED STOCKHOLDER MATTERS
|
|
Name and Address of Beneficial Owner(1)
|
Number of Shares
Beneficially Owned |
Percentage of Shares
Beneficially Owned(1)
|
||||||
|
Uri Geiger(3)
|
1,441,835
|
24.5 | % | |||||
|
Dolev Rafaeli(6)
|
274,074
|
4.7 | % | |||||
|
Irit Yaniv
|
2,000
|
* | ||||||
|
Shmuel Rubinstein(7)
|
10,766
|
* | ||||||
|
Christina Allgeier
|
20,000
|
* | ||||||
|
Shmuel Gov(2)
|
73,062
|
1.2 | % | |||||
|
John Gillings
|
7,500
|
* | ||||||
|
All directors and officers as a group (seven persons)
|
31.1 | % | ||||||
| * | ||||||||
|
Accelmed Partners LP(3)
|
1,441,835
|
24.5 | % | |||||
|
Nantahala Capital Management, LLC(4)
|
403,917
|
6.9 | % | |||||
|
22NW Fund, LP(5)
|
536,995
|
9.1 | % | |||||
|
Lincoln Alternative Strategies LLC(8)
|
365,849
|
6.2 | % | |||||
| (1) |
Beneficial ownership is determined in accordance with the rules of the Commission. Shares of common stock subject to delivery, or subject to options or warrants currently exercisable, or exercisable within 60 days of December 31, 2025
are deemed outstanding for computing the percentage ownership of the stockholder holding the options or warrants, but are not deemed outstanding for computing the percentage ownership of any other stockholder. Unless otherwise indicated in
the footnotes to this table, we believe stockholders named in the table have sole voting and sole investment power with respect to the shares set forth opposite such stockholder’s name. Unless otherwise indicated, the listed officers,
directors and stockholders can be reached at our principal offices. Percentage of ownership is based on 5,888,199 shares of common stock outstanding as of December 31,
2025.
|
| (2) |
Holdings include exercisable options to purchase common stock.
|
| (3) |
Dr. Geiger is a managing partner at Accelmed. The business address of Accelmed Partners L.P. (“Accelmed Partners”) is 848 Brickell Avenue, 9th Floor, Miami, FL 33131. Accelmed Partners GP (“Accelmed GP”), the General Partner of Accelmed
Partners, and Uri Geiger, the Managing Director of Accelmed Management Ltd., which is the management company of Accelmed Partners, each have voting and investment control of the securities held by Accelmed. Dr. Geiger is the Co-Founder and
Managing Partner of Accelmed Partners. Each of Accelmed Partners and Uri Geiger disclaim beneficial ownership over the securities owned by Accelmed Partners except to the extent of their respective pecuniary interest therein. Accelmed
Partners holds 1,441,835 shares of common stock. Dr. Geiger disclaims beneficial ownership of the 1,441,835 shares owned by Accelmed Partners. The foregoing has
been derived from a Schedule 13D/A filed by Accelmed on September 5, 2025.
|
| (4) |
The business address of Nantahala Capital Management, LLC (“Nantahala”) is 130 Main Street, 2nd Floor, New Canaan, CT 06840. Nantahala may be deemed to be the beneficial owner of 403,917 shares of
common stock held by funds and separately managed accounts under its control, and as the managing members of Nantahala, each of Wilmot B. Harkey and Daniel Mack may be deemed to be a beneficial owner of those shares.
|
| (5) |
The business address of 22NW Fund, LP (“22NW Fund”) is 1455 NW Leary Way, Suite 400, Seattle, WA 98107. 22NW, LP (“22NW”) serves as the investment manager of 22NW Fund. 22NW Fund GP, LLC (“22NW GP”) serves as the general partner of 22NW.
Aron R. English is the portfolio manager of 22NW, manager of 22NW GP and president and sole shareholder of 22NW GP, Inc. By virtue of these relationships, 22NW, 22NW GP, 22NW GP, Inc. and Mr. English may be deemed to beneficially own these
shares.
|
| (6) |
Includes vested common stock options.
|
| (7) |
Includes vested restricted stock units and common stock options.
|
| (8) |
The business address of Lincoln Alternative Strategies LLC (“Lincoln”) is 404 Washington Ave., Suite 650, Miami Beach, FL 33139. The foregoing has been derived from a Schedule 13G filed by Lincoln on September 4, 2025.
|
| ITEM 13. |
CERTAIN RELATIONSHIPS AND RELATED TRANSACTIONS, AND DIRECTOR INDEPENDENCE
|
|
ITEM 14.
|
PRINCIPAL ACCOUNTING FEES AND SERVICES
|
|
2025
|
2024
|
|||||||
|
Audit Fees(1)
|
$
|
574,886
|
$
|
535,765
|
||||
|
Audit-Related Fees(2)
|
—
|
—
|
||||||
|
Tax Fees(3)
|
—
|
—
|
||||||
|
All Other Fees(4)
|
—
|
—
|
||||||
|
Total
|
$
|
574,886
|
$
|
535,765
|
||||
| (1) |
Consists of fees paid for the audit of our annual financial statements, review of financial statements included in our Quarterly Reports on Form 10-Q and services that are normally provided by the auditors in connection with statutory
and regulatory filings or engagements.
|
| (2) |
Consists of assurance and related services that are reasonably related to the performance of the audit and reviews of our financial statements and are not included in “audit fees” in this table.
|
| (3) |
Consists of all tax related services.
|
| (4) |
There were no other fees paid to the auditors for the years ended December 31, 2025 and 2024.
|
| • |
First, once a year when the base audit engagement is reviewed and approved, management will identify all other services (including fee ranges) for which management knows it will engage CBIZ CPAs P.C. for the next 12 months. Those
services typically include quarterly reviews, specified tax matters, certifications to the lenders as required by financing documents, consultation on new accounting and disclosure standards and reporting on management’s internal controls
assessment.
|
| • |
Second, if any new “unlisted” proposed engagement arises during the year, the engagement will require approval of the Audit Committee.
|
|
ITEM 15.
|
EXHIBITS AND FINANCIAL STATEMENT SCHEDULES
|
|
1.1
|
Placement Agency Agreement (incorporated by reference to Exhibit 1.1 contained in
our Form 8-K current report as filed on September 3, 2025).
|
|
|
3.1
|
Fifth Amended and Restated Certificate of Incorporation of the Company (incorporated by reference to Exhibit 3.1
contained in our Registration Statement on Form S-3 (File No. 333-258814), as filed on August 13, 2021).
|
|
|
3.2
|
Certificate of Amendment to Fifth Amended and Restated Certificate of Incorporation, as
filed June 3, 2024 (incorporated herein by reference to Exhibit 3.1 contained in our Current Report on Form 8-K, as filed on June 4, 2024)
|
|
|
3.3
|
Fourth Amended and Restated Bylaws of the Company (incorporated by reference to Exhibit 3.2 contained in our Form 8-K
current report as filed on January 8, 2016).
|
|
|
4.1
|
Specimen Stock Certificate Incorporated by reference to our Registration Statement on Form S-1, as amended (File
No. 333-125517), as filed on August 8, 2005).
|
|
|
4.2
|
Description of Registrant’s Securities (attached hereto)
|
|
|
10.1*
|
Form of Indemnification Agreement for directors and executive officers. (incorporated by reference to our Annual
Report on Form 10-K for the year ended December 31, 2013 filed on March 17, 2014).
|
|
|
10.2*
|
2005 Stock Incentive Plan (incorporated by reference to our Registration Statement on Form S-1, as amended
(File No. 333-125517), filed on August 8, 2005.
|
|
|
10.3*
|
Form of Incentive Stock Option Agreement. (incorporated by reference to our Annual Report on Form 10-K for the
year ended December 31, 2015 filed on March 15, 2016)
|
|
|
10.4*
|
Form of Nonqualified Stock Option Agreement. (incorporated by reference to our Annual Report on Form 10-K for the
year ended December 31, 2015 filed on March 15, 2016)
|
|
|
10.5*
|
STRATA Skin Sciences 2016 Omnibus Option Plan. (incorporated by reference to our Form 10-Q quarterly report for the
quarter ended September 30, 2015 filed on November 14, 2016).
|
|
10.6
|
Securities Purchase Agreement dated as of March 30, 2018, between the Company and Accelmed (incorporated by reference
to Exhibit 10.1 contained in our Current Report on Form 8-K, as filed on April 2, 2018)
|
|
|
10.7
|
Securities Purchase Agreement dated as of March 30, 2018, between the Company and Broadfin (incorporated by reference
to Exhibit 10.2 contained in our Current Report on Form 8-K, as filed on April 2, 2018).
|
|
|
10.8
|
Securities Purchase Agreement dated as of March 30, 2018, between the Company and Sabby (incorporated by reference to
Exhibit 10.3 contained in our Current Report on Form 8-K, as filed on April 2, 2018).
|
|
|
10.9
|
Form of Registration Rights Agreement (incorporated by reference to Exhibit 10.4 contained in our Current Report on
Form 8-K, as filed on April 2, 2018).
|
|
|
10.10
|
Form of Leak-Out Agreement (incorporated by reference to Exhibit 10.5 contained in our Current Report on Form 8-K, as
filed on April 2, 2018).
|
|
|
10.11
|
Form of Subscription Agreement (incorporated by reference to Exhibit 10.7 contained in our Current Report on Form 8-K,
as filed on April 2, 2018).
|
|
|
10.12*
|
Amended and Restated Strata Skin Sciences, Inc. 2016 Omnibus Incentive Plan (incorporated by reference to
Appendix A to our Definitive Proxy Statement on Schedule 14A, as filed on June 2, 2021).
|
|
|
10.13
|
Sublease Agreement between Luigi Bormioli Corporation and the Company for office space at 5 Walnut Grove Drive,
Horsham, PA 19044 (incorporated by reference to Exhibit 10.1 contained in our Current Report on Form 8-K, as filed on October 3, 2018).
|
|
|
10.14
|
Settlement Agreement and Release, dated as of August 10, 2020, between STRATA Skin Sciences, Inc. and Ra Medical
Systems, Inc. (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed on August 11, 2020).
|
|
|
10.15*
|
Employment Agreement, dated as of March 1, 2021, between Robert Moccia and STRATA Skin Sciences, Inc.
(incorporated by reference to Exhibit 10.3 to our Current Report on Form 8-K filed on March 1, 2021).
|
|
|
10.16*
|
Form of Stock Option Agreement, dated as of March 1, 2021, between Robert Moccia and STRATA Skin Sciences, Inc.
(incorporated by reference to Exhibit 10.4 to our Current Report on Form 8-K filed on March 1, 2021).
|
|
|
10.17*
|
Employment Agreement, dated as of October 4, 2021, between Christopher Lesovitz and STRATA Skin Sciences, Inc.
(incorporated by reference to Exhibit 10.5 to our Current Report on Form 8-K filed on October 4, 2021).
|
|
|
10.18
|
Form of Equity Distribution Agreement, dated October 15, 2021, between STRATA Skin Sciences, Inc. and Ladenburg
Thalmann & Co. Inc. (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed on October 18, 2021).
|
|
|
10.19*
|
Form of Management Change of Control Severance Agreement (incorporated by reference to Exhibit 10.79 to our
Annual Report on Form 10-K for the year ended December 31, 2021).
|
|
|
10.20
|
Credit and Security Agreement, dated as of September 30, 2021, as amended January 10, 2022, September 6,
2022 and June 30, 2023, among STRATA Skin Sciences, Inc., MidCap Financial Trust, as administrative agent, and the lenders identified therein. (incorporated by reference to Exhibit A of Exhibit 10.1 to our Current Report on Form 8-K filed
on June 30, 2023).
|
|
|
10.21
|
Intellectual Property Security Agreement, dated as of September 30, 2021, between STRATA Skin Sciences, Inc. and MidCap
Financial Trust. (incorporated by reference to Exhibit 10.2 to our Current Report on Form 8-K filed on October 4, 2021).
|
|
|
10.22
|
Amended and Restated Warrant Agreement to Purchase Shares of the Common Stock of STRATA Skin Sciences,
Inc., dated as of June 30, 2023, between STRATA Skin Sciences, Inc. and MidCap Funding XXVII Trust (incorporated by reference to Exhibit 10.4 to our Current Report on Form 8-K filed on July 6, 2023).
|
|
|
10.23
|
Amended and Restated Registration Rights Agreement, dated as of June 30, 2023, between STRATA Skin
Sciences, Inc. and MidCap Funding XXVII Trust (incorporated by reference to Exhibit 10.5 to our Current Report on Form 8-K filed on July 6, 2023).
|
|
|
10.24
|
Amendment No. 3 to Credit and Security Agreement, dated as of June 30, 2023, among STRATA Skin Sciences,
Inc., MidCap Financial Trust, as administrative agent, and the lenders identified therein (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed on June 30, 2023).
|
|
|
10.25
|
Amendment No. 4 to Credit and Security Agreement, dated as of February 20, 2024, among STRATA Skin Sciences,
Inc., MidCap Financial Trust, as administrative agent, and the lenders identified therein (incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed on February 21, 2024)
|
|
|
10.26
|
Amendment No. 5 to Credit and Security Agreement, dated as of March 27, 2024, among STRATA
Skin Sciences, Inc., MidCap Financial Trust, as administrative agent, and the lenders identified therein (incorporated by reference to Exhibit 10.26 to our Annual Report on Form 10-K for the year ended December 31, 2023)
|
| 10.27 |
Amendment No. 6 to Credit and Security Agreement, dated as of November 12, 2025, among STRATA Skin Sciences, Inc., MidCap Financial Trust,
as administrative agent, and the lenders identified therein (incorporated by reference to Exhibit 10.1 to our Quarterly Report on Form 10-Q filed on November 14, 2025).
|
|
|
10.28
|
Asset Purchase Agreement, dated as of January 10, 2022, between STRATA Skin Sciences, Inc., Theravant Corporation and
certain other parties thereto (incorporated by reference as Exhibit 10.1 to our Current Report on Form 8-K dated January 10, 2022).
|
|
|
10.29
|
Form of Development Agreement by and between Theravant Corporation and STRATA Skin Sciences, Inc.
(incorporated by reference to Exhibit 10.2 to our Quarterly Report on Form 10-Q for the period ended March 31, 2022).
|
|
|
10.30
|
Asset Purchase Agreement, dated as of August 16, 2021, between STRATA Skin Sciences, Inc. and Ra Medical Systems, Inc.
(incorporated by reference to Exhibit 10.1 to our Current Report on Form 8-K filed on August 17, 2021).
|
|
|
10.31*
|
Form of Performance Stock Option Agreement (Non-Qualified Stock Option) (incorporated by reference to
Exhibit 10.3 to our Quarterly Report on Form 10-Q for the period ended March 31, 2022).
|
|
|
10.32*
|
Form of VWAP Performance Stock Option Agreement (Non-Qualified Stock Option) (incorporated by referenced
to Exhibit 10.4 to our Quarterly Report on Form 10-Q for the period ended March 31, 2022)
|
|
|
10.33
|
Letter Agreement, dated as of June 30, 2023, between STRATA Skin Sciences, Inc. and MidCap Financial Trust,
as administrative agent (incorporated by reference to Exhibit 10.3 to our Current Report on Form 8-K filed on July 6, 2023).
|
|
|
10.34
|
Intellectual Property Security Agreement Supplement, dated July 5, 2023, between STRATA Skin Sciences,
Inc. and MidCap Financial Trust (incorporated by reference to Exhibit 10.6 to our Quarterly Report on Form 10-Q for the period ended June 30, 2023)
|
|
|
10.35
|
Employment Separation Agreement and Release, dated as of October 30, 2023, between Robert Moccia and STRATA
Skin Sciences, Inc. (incorporated by reference to Exhibit 10.2 to our Current Report on Form 8-K filed on October 30, 2023).
|
|
|
10.36
|
Employment Agreement, dated as of October 30, 2023, between Dolev Rafaeli and STRATA Skin Sciences, Inc.
(incorporated by reference to Exhibit 10.3 to our Current Report on Form 8-K filed on October 30, 2023).
|
|
|
10.37
|
Form of Stock Option Agreement between Dolev Rafaeli and STRATA Skin Sciences, Inc. (incorporated by
reference to Exhibit 10.4 to our Current Report on Form 8-K filed on October 30, 2023).
|
|
|
10.38
|
Retention Agreement, dated October 30, 2023, between Chris Lesovitz and STRATA Skin Sciences, Inc.
(incorporated by reference to Exhibit 10.5 to our Current Report on Form 8-K filed on October 30, 2023).
|
|
|
10.39
|
Letter agreement, dated as of February 20, 2024, between STRATA Skin Sciences, Inc. and MidCap Financial
Trust, as administrative agent (incorporated by reference to Exhibit 10.4 to our Current Report on Form 8-K filed on February 21, 2024).
|
|
|
10.40
|
Form of the Securities Purchase Agreement (incorporated by reference to Exhibit
10.1 contained in our Form 8-K current report as filed on September 3, 2025).
|
|
|
16.1
|
Letter from Marcum LLP to the Securities and Exchange Commission dated April 25, 2025
(incorporated by reference to Exhibit 16.1 to our Current Report on Form 8-K filed on April 25, 2025).
|
|
|
19.1
|
Insider Trading Policy (attached hereto)
|
|
|
31.1
|
Rule 13a-14(a) Certificate of Chief Executive Officer
|
|
|
31.2
|
Rule 13a-14(a) Certificate of Chief Accounting Officer
|
|
|
32.1**
|
Certifications of Chief Executive
Officer and Chief Accounting Officer pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002
|
|
|
99.1
|
STRATA Skin Sciences, Inc. Clawback Policy (incorporated by reference to Exhibit 10.39
to our Annual Report on Form 10-K for the year ended December 31, 2023)
|
|
*
|
Indicates management contract or compensatory plan
|
|
**
|
The certifications attached as Exhibit 32.1 and Exhibit 32.2 accompany this Annual Report on Form 10-K pursuant to 18 U.S.C. Section 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of
2002, and shall not be deemed “filed” by the Registrant for purposes of Section 18 of the Securities Exchange Act of 1934, as amended.
|
| ITEM 16. |
FORM 10-K SUMMARY
|
|
STRATA SKIN SCIENCES, INC.
|
||||
|
Date:
|
March 25, 2026
|
By:
|
/s/ Dolev Rafaeli
|
|
|
Dolev Rafaeli
|
||||
|
Chief Executive Officer and Director (principal executive officer)
|
||||
|
Signature
|
Title
|
Date
|
||
|
/s/ Dolev Rafaeli
|
President, Chief Executive Officer,
|
March 25, 2026
|
||
|
Dolev Rafaeli
|
and Director (Principal Executive Officer)
|
|||
|
/s/ John Gillings
|
Chief Accounting Officer
|
March 25, 2026
|
||
|
John Gillings
|
(Principal Financial Officer and Accounting Officer)
|
|||
|
/s/ Uri Geiger
|
Director and Chairperson of the Board of Directors
|
March 25, 2026
|
||
|
Uri Geiger
|
||||
|
/s/ Samuel Rubinstein
|
Director
|
March 25, 2026
|
||
|
Samuel Rubinstein
|
||||
|
/s/ Dr. Irit Yaniv
|
Director
|
March 25, 2026
|
||
|
Dr. Irit Yaniv
|
||||
|
/s/ Christina Allgeier
|
Director
|
March 25, 2026
|
||
|
Christina Allgeier
|
| Page | |
| Report of Independent Registered Public Accounting Firm (PCAOB ID # | F-2 |
| Report of Independent Registered Public Accounting Firm (PCAOB ID #688) | F-5 |
| Consolidated Balance Sheets | F-6 |
| Consolidated Statements of Operations | F-7 |
| Consolidated Statements of Changes in Stockholders’ Equity | F-8 |
| Consolidated Statements of Cash Flows | F-9 |
| Notes to Consolidated Financial Statements | F-10 |
| • |
The Company utilized specialists to assist in determining MLTN conclusions, and such analyses from prior years have also been updated in the current year by management and counsel.
|
| • |
Complexity in the interpretation of relevant tax laws in various states requires significant management and auditor judgment.
|
| • |
The extent of specialized skill and knowledge and consultation outside of the engagement team required to assess the appropriateness of management’s determinations.
|
| • |
Material adjustment to the sales tax accrual due to error in the Company’s methodology for accruing sales tax liabilities. This resulted in a cumulative overstatement of accrued expenses and sales tax expense, and revision of
previously issued consolidated financial statements (Note 3).
|
| • |
We evaluated management’s significant accounting policies related to accounting for sales and use tax liabilities for reasonableness.
|
| • |
We involved our firm’s tax professionals and subject-matter-experts, with specialized skills and knowledge, who assisted in assessing the Company’s interpretation of the relevant tax laws and the MLTN conclusions.
|
| • |
We inspected correspondence and determinations from relevant state taxing authorities for those states undergoing sales tax audits.
|
| • |
We tested the underlying data of management’s calculations and analyzed the expiration of statutes of limitations and tax rates.
|
| • |
We tested management’s adjustment to the revised sales tax accrual and reviewed sales tax filings in a number of states that were included in the adjustment.
|
| • |
The determination of the fair value of the reporting unit requires management to make significant estimates and assumptions related to forecasted revenue growth rates, estimated expenses and discount rates. Such estimates and
assumptions were challenging to test as they required forward looking assumptions with a high degree of subjectivity.
|
| • |
The extent of specialized skill and knowledge and consultation outside of the engagement team required to assess the appropriateness of management’s valuation assumptions.
|
| • |
We evaluated management’s significant accounting policies related to goodwill impairment for reasonableness.
|
| • |
We obtained an understanding and evaluated the reasonableness of management’s forecasts of future revenue and estimated expenses by comparing these forecasts to historical operating results of the Company by applying procedures to test
the financial inputs used in the income approach, including sensitizing management’s cash flow forecasts.
|
| • |
We involved our firm’s valuation professionals, with specialized skills and knowledge, who assisted in assessing assumptions utilized under the income and market approaches. Such assumptions that were
evaluated included the discount rate, selected comparable companies, market multiples, residual growth rate, control premium and market capitalization reconciliation.
|
|
December 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
|
$
|
|
||||
|
Restricted cash
|
|
|
||||||
| Accounts receivable, net of allowance for credit losses of $ |
|
|
||||||
|
Inventories
|
|
|
||||||
|
Prepaid expenses and other current assets
|
|
|
||||||
|
Total current assets
|
|
|
||||||
|
Property and equipment, net
|
|
|
||||||
|
Operating lease right-of-use assets
|
|
|
||||||
|
Intangible assets, net
|
|
|
||||||
|
Goodwill
|
|
|
||||||
|
Other assets
|
|
|
||||||
|
Total assets
|
$
|
|
$
|
|
||||
|
Liabilities and Stockholders’ Equity
|
||||||||
|
Current liabilities:
|
||||||||
|
Current portion of long-term debt
|
$
|
|
$
|
|
||||
|
Accounts payable
|
|
|
||||||
|
Accrued expenses and other current liabilities
|
|
|
||||||
|
Deferred revenues
|
|
|
||||||
|
Current portion of operating lease liabilities
|
|
|
||||||
|
Current portion of contingent consideration
|
|
|
||||||
|
Total current liabilities
|
|
|
||||||
|
Long-term debt, net
|
|
|
||||||
|
Deferred revenues and other liabilities
|
|
|
||||||
|
Operating lease liabilities, net of current portion
|
|
|
||||||
|
Contingent consideration, net of current portion
|
|
|
||||||
|
Total liabilities
|
|
|
||||||
|
Commitments and contingencies (Note 11)
|
||||||||
|
Stockholders’ equity:
|
||||||||
| Series C convertible preferred stock, $ |
|
|
||||||
| Common stock, $ |
|
|
||||||
|
Additional paid-in capital
|
|
|
||||||
|
Accumulated deficit
|
( |
)
|
( |
)
|
||||
|
Total stockholders’ equity
|
|
|
||||||
|
Total liabilities and stockholders’ equity
|
$
|
|
$
|
|
||||
|
Year Ended December 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Revenues, net
|
$
|
|
$
|
|
||||
|
Cost of revenues
|
|
|
||||||
|
Gross profit
|
|
|
||||||
|
Operating expenses:
|
||||||||
|
Engineering and product development
|
|
|
||||||
|
Selling and marketing
|
|
|
||||||
|
General and administrative
|
|
|
||||||
|
Impairment of goodwill
|
|
|
||||||
|
Settlement gains
|
( |
)
|
|
|||||
| |
|
|||||||
|
Loss from operations
|
( |
)
|
( |
)
|
||||
|
Other (expense) income:
|
||||||||
|
Interest expense
|
( |
)
|
( |
)
|
||||
|
Interest income
|
|
|
||||||
|
Other income
|
|
|
||||||
| ( |
)
|
( |
)
|
|||||
|
Loss before (provision for) benefit from income taxes
|
( |
)
|
( |
)
|
||||
|
(Provision for) benefit from income taxes
|
( |
) |
|
|||||
|
Net loss
|
$
|
( |
)
|
$
|
( |
)
|
||
|
Net loss per share of common stock, basic and diluted
|
$
|
( |
)
|
$
|
( |
)
|
||
|
Weighted average shares of common stock outstanding, basic and diluted
|
|
|
||||||
|
Common Stock
|
||||||||||||||||||||
|
Shares
|
Amount
|
Additional Paid-
in-Capital
|
Accumulated Deficit
|
Total Stockholders’
Equity
|
||||||||||||||||
|
Balance at January 1, 2024
|
|
$
|
|
$
|
|
$
|
( |
)
|
$
|
|
||||||||||
|
Stock-based compensation expense
|
—
|
|
|
|
|
|||||||||||||||
|
Sale of common stock, net of offering costs
|
|
|
|
|
|
|||||||||||||||
|
Net loss
|
—
|
|
|
( |
)
|
( |
)
|
|||||||||||||
|
Balance at December 31, 2024
|
|
|
|
( |
)
|
|
||||||||||||||
|
Stock-based compensation expense
|
—
|
|
|
|
|
|||||||||||||||
|
Sale of common stock, net of offering costs
|
|
|
|
|
|
|||||||||||||||
|
Net loss
|
—
|
|
|
( |
)
|
( |
)
|
|||||||||||||
|
Balance at December 31, 2025
|
|
$
|
|
$
|
|
$
|
( |
)
|
$
|
|
||||||||||
|
Year Ended December 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Cash flows from operating activities:
|
||||||||
|
Net loss
|
$
|
( |
)
|
$
|
( |
)
|
||
|
Adjustments to reconcile net loss to net cash (used in) provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
|
|
||||||
|
Impairment of goodwill
|
|
|
||||||
|
Amortization of operating lease right-of-use assets
|
|
|
||||||
|
Amortization of deferred financing costs and debt discount
|
|
|
||||||
|
Provision for credit losses
|
|
( |
)
|
|||||
|
Stock-based compensation expense
|
|
|
||||||
|
Loss on disposal of property and equipment
|
|
|
||||||
|
Settlement gains
|
( |
)
|
|
|||||
|
Inventory write-off
|
|
|
||||||
|
Deferred income taxes
|
|
( |
)
|
|||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Accounts receivable
|
|
( |
)
|
|||||
|
Inventories
|
( |
)
|
|
|||||
|
Prepaid expenses and other assets
|
( |
)
|
( |
)
|
||||
|
Accounts payable
|
|
( |
)
|
|||||
|
Accrued expenses and other liabilities
|
( |
)
|
|
|||||
|
Deferred revenues
|
( |
)
|
( |
)
|
||||
|
Operating lease liabilities
|
( |
)
|
( |
)
|
||||
|
Net cash (used in) provided by operating activities
|
( |
)
|
|
|||||
|
Cash flows from investing activities:
|
||||||||
|
Purchase of property and equipment
|
( |
)
|
( |
)
|
||||
|
Net cash used in investing activities
|
( |
)
|
( |
)
|
||||
|
Cash flows from financing activities:
|
||||||||
|
Payment of contingent consideration
|
|
( |
)
|
|||||
|
Sale of common stock, net of offering costs
|
|
|
||||||
|
Net cash provided by financing activities
|
|
|
||||||
|
Net (decrease) increase in cash, cash equivalents and restricted cash
|
( |
)
|
|
|||||
|
Cash, cash equivalents and restricted cash at beginning of year
|
|
|
||||||
|
Cash, cash equivalents and restricted cash at end of year
|
$
|
|
$
|
|
||||
|
Supplemental disclosure of cash flow information:
|
||||||||
|
Cash paid during the year for interest
|
$
|
|
$
|
|
||||
|
Supplemental schedule of non-cash operating, investing and financing activities:
|
||||||||
|
Transfer of property and equipment to inventories
|
$
|
|
$
|
|
||||
|
Accrued equity issuance costs included in accounts payable
|
$
|
|
$
|
|
||||
|
Write-off of contingent consideration to settlement gains
|
$ |
$ |
||||||
|
Write-off of intangible assets to settlement gains
|
$ |
$ |
||||||
|
Accrued exit fee recorded as debt discount
|
$
|
|
$
|
|
||||
|
Accrued payment of contingent consideration
|
$
|
|
$
|
|
||||
|
Operating lease right-of-use assets obtained in exchange for operating lease liabilities
|
$
|
|
$
|
|
||||
|
December 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Cash and cash equivalents
|
$
|
|
$
|
|
||||
|
Restricted cash
|
|
|
||||||
|
Total cash, cash equivalents and restricted cash presented in the consolidated statements of cash flows
|
$
|
|
$
|
|
||||
|
December 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Balance, beginning of year
|
$
|
|
$
|
|
||||
|
Provision for expected losses
|
( |
) |
||||||
|
Write-offs charged against the allowance
|
( |
) |
||||||
|
Other adjustments
|
||||||||
| Balance, end of year |
$ |
|
$ |
|
||||
| • |
Level 1 – quoted market prices in active markets for identical assets or liabilities.
|
| • |
Level 2 – observable inputs other than quoted prices in active markets for identical assets and liabilities, quoted prices for identical or similar assets or liabilities in inactive markets, or other inputs that are observable or can be
corroborated by observable market data for substantially the full term of the assets or liabilities.
|
| • |
Level 3 – inputs that are generally unobservable and typically reflect the Company’s estimate of assumptions that market participants would use in pricing the asset or liability.
|
|
December 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Balance, beginning of year
|
$
|
|
$
|
|
||||
|
Additions
|
|
|
||||||
|
Expirations and claims satisfied
|
( |
)
|
( |
)
|
||||
|
Total
|
|
|
||||||
|
Less current portion within accrued expenses and other current liabilities
|
( |
)
|
( |
)
|
||||
|
Balance within deferred revenues and other liabilities
|
$
|
|
$
|
|
||||
| • |
identification of the contract, or contracts, with a customer;
|
| • |
identification of the performance obligations in the contract;
|
| • |
determination of the transaction price;
|
| • |
allocation of the transaction price to the performance obligations in the contract; and
|
| • |
recognition of revenue when, or as, performance obligations are satisfied.
|
|
Year Ended December 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Dermatology recurring procedures
|
$
|
|
$
|
|
||||
|
Dermatology procedures equipment
|
|
|
||||||
|
Total net revenues
|
$
|
|
$
|
|
||||
|
Years ending December 31:
|
||||
|
2026
|
$
|
|
||
|
2027
|
|
|||
|
2028
|
|
|||
|
2029
|
|
|||
|
$
|
|
|||
|
December 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Stock options
|
|
|
||||||
|
Common stock warrants
|
|
|
||||||
|
Restricted stock units
|
|
|
||||||
| |
|
|||||||
|
March 31, 2024
|
||||||||||||
|
As Previously Reported
|
Adjustment
|
As Revised
|
||||||||||
|
Goodwill
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total assets
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Accrued expenses and other current liabilities
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total current liabilities
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total liabilities
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Accumulated deficit
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Total stockholders’ equity
|
$
|
|
$
|
|
$
|
|
||||||
|
Total liabilities and stockholders’ equity
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
June 30, 2024
|
||||||||||||
|
As Previously Reported
|
Adjustment
|
As Revised
|
||||||||||
|
Goodwill
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total assets
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Accrued expenses and other current liabilities
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total current liabilities
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total liabilities
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Accumulated deficit
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Total stockholders’ equity
|
$
|
|
$
|
|
$
|
|
||||||
|
Total liabilities and stockholders’ equity
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
September 30, 2024
|
||||||||||||
|
As Previously Reported
|
Adjustment
|
As Revised
|
||||||||||
|
Goodwill
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total assets
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Accrued expenses and other current liabilities
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total current liabilities
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total liabilities
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Accumulated deficit
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Total stockholders’ equity
|
$
|
|
$
|
|
$
|
|
||||||
|
Total liabilities and stockholders’ equity
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
December 31, 2024
|
||||||||||||
|
As Previously Reported
|
Adjustment
|
As Revised
|
||||||||||
|
Goodwill
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total assets
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Accrued expenses and other current liabilities
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total current liabilities
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total liabilities
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total liabilities and stockholders’ equity
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
March 31, 2025
|
||||||||||||
|
As Previously Reported
|
Adjustment
|
As Revised
|
||||||||||
|
Goodwill
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total assets
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Accrued expenses and other current liabilities
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total current liabilities
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total liabilities
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Accumulated deficit
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Total stockholders’ equity
|
$
|
|
$
|
|
$
|
|
||||||
|
Total liabilities and stockholders’ equity
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
June 30, 2025
|
||||||||||||
|
As Previously Reported
|
Adjustment
|
As Revised
|
||||||||||
|
Goodwill
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total assets
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Accrued expenses and other current liabilities
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total current liabilities
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total liabilities
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Accumulated deficit
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Total stockholders’ equity
|
$
|
|
$
|
|
$
|
|
||||||
|
Total liabilities and stockholders’ equity
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Three Months Ended March 31, 2024
|
||||||||||||
|
As Previously Reported
|
Adjustment
|
As Revised
|
||||||||||
|
General and administrative
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total operating expenses
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Loss from operations
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Net loss
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Net loss per share of common stock, basic and diluted
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Three Months Ended June 30, 2024
|
||||||||||||
|
As Previously Reported
|
Adjustment
|
As Revised
|
||||||||||
|
General and administrative
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total operating expenses
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Loss from operations
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Net loss
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Net loss per share of common stock, basic and diluted
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Six Months Ended June 30, 2024
|
||||||||||||
|
As Previously Reported
|
Adjustment
|
As Revised
|
||||||||||
|
General and administrative
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total operating expenses
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Loss from operations
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Net loss
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Net loss per share of common stock, basic and diluted
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Three Months Ended September 30, 2024
|
||||||||||||
|
As Previously Reported
|
Adjustment
|
As Revised
|
||||||||||
|
General and administrative
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total operating expenses
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Loss from operations
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Net loss
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Net loss per share of common stock, basic and diluted
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Nine Months Ended September 30, 2024
|
||||||||||||
|
As Previously Reported
|
Adjustment
|
As Revised
|
||||||||||
|
General and administrative
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total operating expenses
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Loss from operations
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Net loss
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Net loss per share of common stock, basic and diluted
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Year Ended December 31, 2024
|
||||||||||||
|
As Previously Reported
|
Adjustment
|
As Revised
|
||||||||||
|
General and administrative
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Impairment of goodwill
|
$
|
|
$
|
|
$
|
|
||||||
|
Three Months Ended March 31, 2025
|
||||||||||||
|
As Previously Reported
|
Adjustment
|
As Revised
|
||||||||||
|
General and administrative
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total operating expenses
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Loss from operations
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Net loss
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Net loss per share of common stock, basic and diluted
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Three Months Ended June 30, 2025
|
||||||||||||
|
As Previously Reported
|
Adjustment
|
As Revised
|
||||||||||
|
General and administrative
|
$
|
|
$
|
|
$
|
|
||||||
|
Total operating expenses
|
$
|
|
$
|
|
$
|
|
||||||
|
Loss from operations
|
$
|
( |
)
|
$
|
( |
)
|
$
|
( |
)
|
|||
|
Net loss
|
$
|
( |
)
|
$
|
( |
)
|
$
|
( |
)
|
|||
|
Net loss per share of common stock, basic and diluted
|
$
|
( |
)
|
$
|
( |
)
|
$
|
( |
)
|
|||
|
Six Months Ended June 30, 2025
|
||||||||||||
|
As Previously Reported
|
Adjustment
|
As Revised
|
||||||||||
|
General and administrative
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Total operating expenses
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Loss from operations
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Net loss
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Net loss per share of common stock, basic and diluted
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
December 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Raw materials and work-in-process
|
$
|
|
$
|
|
||||
|
Finished goods
|
|
|
||||||
|
$
|
|
$
|
|
|||||
|
December 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Lasers placed-in-service
|
$
|
|
$
|
|
||||
|
Equipment, computer hardware and software
|
|
|
||||||
|
Furniture and fixtures
|
|
|
||||||
|
Leasehold improvements
|
|
|
||||||
|
Lasers-in-process
|
|
|
||||||
| |
|
|||||||
|
Less: accumulated depreciation and amortization
|
( |
)
|
( |
)
|
||||
|
$
|
|
$
|
|
|||||
|
Years ending December 31:
|
||||
|
2026
|
$
|
|
||
|
2027
|
|
|||
|
2028
|
|
|||
|
2029
|
|
|||
|
Total remaining lease payments
|
|
|||
|
Less: imputed interest
|
( |
)
|
||
|
Total lease liabilities
|
$
|
|
||
|
December 31, 2025
|
Gross Carrying
Value
|
Accumulated Amortization
|
Net Book Value
|
|||||||||
|
Core technology
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Product technology
|
|
( |
)
|
|
||||||||
|
Customer relationships
|
|
( |
)
|
|
||||||||
|
Tradenames
|
|
( |
)
|
|
||||||||
|
Pharos customer lists
|
|
( |
)
|
|
||||||||
|
$
|
|
$
|
( |
)
|
$
|
|
||||||
|
December 31, 2024
|
Gross Carrying
Value
|
Accumulated Amortization
|
Net Book Value
|
|||||||||
|
Core technology
|
$
|
|
$
|
( |
)
|
$
|
|
|||||
|
Product technology
|
|
( |
)
|
|
||||||||
|
Customer relationships
|
|
( |
)
|
|
||||||||
|
Tradenames
|
|
( |
)
|
|
||||||||
|
Pharos customer lists
|
|
( |
)
|
|
||||||||
|
$
|
|
$
|
( |
)
|
$
|
|
||||||
|
Years ending December 31:
|
||||
|
2026
|
$
|
|
||
|
2027
|
$
|
|
||
|
2028
|
$
|
|
||
|
2029
|
$
|
|
||
|
2030
|
$
|
|
||
|
December 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Dermatology recurring procedures segment
|
$
|
|
$
|
|
||||
|
Dermatology procedures equipment segment
|
|
|
||||||
|
$
|
|
$
|
|
|||||
|
December 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
State sales, use and other taxes
|
$
|
|
$
|
|
||||
|
Compensation and related benefits
|
|
|
||||||
|
Warranty obligations
|
|
|
||||||
|
Professional fees and other
|
|
|
||||||
|
$
|
|
$
|
|
|||||
|
Years ending December 31:
|
||||
|
2026
|
$
|
|
||
| |
||||
|
Exit fee
|
|
|||
| |
||||
|
Less: unamortized debt discount
|
( |
)
|
||
| |
||||
|
Less: current portion of long-term debt
|
( |
)
|
||
|
Long-term debt, net
|
$
|
|
||
|
Year Ended December 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Selling and marketing
|
$
|
|
$
|
|
||||
|
General and administrative
|
|
|
||||||
|
$
|
|
$
|
|
|||||
| Number of Shares Under Option Plan | Weighted-Average Exercise Price per Option | Weighted-Average Remaining Contractual Term (in years) | ||||||||||
| Outstanding at January 1, 2024 | | $ | | |||||||||
| Granted | | $ | | |||||||||
| Forfeited and expired | ( | ) | $ | | ||||||||
| Outstanding at December 31, 2024 | | $ | | | ||||||||
| Granted | | $ | | |||||||||
| Forfeited and expired | ( | ) | $ | | ||||||||
| Outstanding at December 31, 2025 | | $ | | | ||||||||
| Exercisable at December 31, 2025 | | $ | | | ||||||||
| Vested and expected to vest at December 31, 2025 | | $ | | | ||||||||
| • | The expected term of employee options is based on the observed and expected time to full-vesting, forfeiture and exercise. Groups of employees that have similar historical exercise behavior are considered separately for valuation purposes. Options expire up to a maximum of |
| • |
The expected volatility is based on historical volatility of the Company’s common stock.
|
| • |
The risk-free interest rate is based on the interest rate payable on U.S. Treasury securities in effect at the time of grant for a period that is commensurate with the assumed expected term.
|
| • |
The expected dividend yield is none because the Company has not historically paid and does not expect for the foreseeable future to pay a dividend on its shares of common stock.
|
| Year Ended December 31, | ||||||||
| 2025 | 2024 | |||||||
| Expected term (in years) | | | ||||||
| Expected volatility | | % | | % | ||||
| Risk-free rate | | % | | % | ||||
| Dividend yield | | % | | % | ||||
|
Number of Units
|
Weighted-Average
Grant Date Fair
Value
|
|||||||
|
Unvested at January 1, 2024
|
|
$
|
|
|||||
|
Vested
|
( |
)
|
$
|
|
||||
|
Unvested at December 31, 2024
|
|
$
|
|
|||||
|
Year Ended December 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Current:
|
||||||||
|
Federal
|
$
|
|
$
|
|
||||
|
State
|
|
|
||||||
| |
|
|||||||
|
Deferred:
|
||||||||
|
Federal
|
|
( |
)
|
|||||
|
State
|
|
( |
)
|
|||||
| |
( |
)
|
||||||
|
Provision for (benefit from) income taxes
|
$
|
|
$
|
( |
)
|
|||
|
Year Ended December 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Federal
|
$
|
|
$
|
|
||||
|
State
|
||||||||
|
Texas
|
|
|
|
|||||
|
Cash paid for income taxes, net of refunds received
|
$
|
|
$
|
|
|
|||
|
December 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Deferred tax assets:
|
||||||||
|
Net operating loss carryforwards
|
$
|
|
$
|
|
||||
|
Intangible assets
|
|
|
||||||
|
Inventories
|
|
|
||||||
|
Reserves and accrued expenses
|
|
|
||||||
|
Stock-based compensation
|
|
|
||||||
|
Operating lease liabilities
|
|
|
||||||
|
Interest expense limitation carryover
|
|
|
||||||
|
Goodwill
|
|
|
||||||
|
Property and equipment
|
||||||||
|
Gross deferred tax assets
|
|
|
||||||
|
Less: valuation allowance
|
( |
) |
( |
)
|
||||
| |
|
|||||||
|
Deferred tax liabilities:
|
||||||||
|
Property and equipment
|
|
( |
)
|
|||||
|
Operating lease right-of-use assets
|
( |
) |
( |
)
|
||||
|
Gross deferred tax liabilities
|
( |
) |
( |
)
|
||||
|
Net deferred tax liability
|
$
|
|
$
|
|
||||
|
December 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Federal
|
$
|
|
$
|
|
||||
|
State
|
$
|
|
$
|
|
||||
| Year Ended December 31, 2025 |
||||||||
|
Federal tax expense at statutory rate
|
$
|
( |
)
|
|
% |
|||
|
State and local tax, net of federal benefit
|
||||||||
|
California
|
|
|
% |
|||||
|
New York State
|
|
|
% |
|||||
|
New Jersey
|
|
|
% |
|||||
|
Florida
|
|
|
% |
|||||
|
Other
|
|
( |
)% |
|||||
|
Change in valuation allowance
|
( |
)% |
||||||
|
Nontaxable or nondeductible items
|
||||||||
|
Nondeductible meal and entertainment expenses
|
|
( |
)% |
|||||
|
Nondeductible incentive stock option compensation
|
|
( |
)% |
|||||
|
Other
|
|
|
% |
|||||
|
Other adjustments
|
||||||||
|
NOL expiration
|
|
( |
)% |
|||||
|
Other
|
( |
) |
% |
|||||
|
Effective income tax rate
|
$
|
|
( |
)% |
||||
|
Year Ended
December 31, 2024
|
||
|
Federal tax expense at statutory rate
|
|
% |
|
State tax, net of federal benefit
|
( |
% |
|
Permanent differences
|
( |
% |
|
Other difference and true ups
|
( |
% |
|
Change in valuation allowance
|
( |
% |
|
Effective income tax rate
|
|
% |
|
Year Ended December 31, 2025
|
Dermatology Recurring Procedures
|
Dermatology Procedures Equipment
|
Total
|
|||||||||
|
Revenues, net
|
$
|
|
$
|
|
$
|
|
||||||
|
Cost of revenues
|
|
|
|
|||||||||
|
Gross profit
|
|
|
|
|||||||||
|
Gross profit %
|
|
%
|
|
%
|
|
%
|
||||||
|
Allocated expenses:
|
||||||||||||
|
Engineering and product development
|
|
|
|
|||||||||
|
Selling and marketing
|
|
|
|
|||||||||
|
Unallocated expenses:
|
||||||||||||
|
General and administrative
|
|
|
|
|||||||||
|
Settlement gains
|
|
|
( |
)
|
||||||||
|
Total allocated and unallocated expenses
|
|
|
|
|||||||||
|
Income (loss) from operations
|
|
|
( |
)
|
||||||||
|
Interest expense
|
|
|
( |
)
|
||||||||
|
Interest income
|
|
|
|
|||||||||
|
Income (loss) before provision for income taxes
|
$
|
|
$
|
|
$
|
( |
)
|
|||||
|
Year Ended December 31, 2024
|
Dermatology Recurring Procedures
|
Dermatology Procedures Equipment
|
Total
|
|||||||||
|
Revenues, net
|
$
|
|
$
|
|
$
|
|
||||||
|
Cost of revenues
|
|
|
|
|||||||||
|
Gross profit
|
|
|
|
|||||||||
|
Gross profit %
|
|
%
|
|
%
|
|
%
|
||||||
|
Allocated expenses:
|
||||||||||||
|
Engineering and product development
|
|
|
|
|||||||||
|
Selling and marketing
|
|
|
|
|||||||||
|
Impairment of goodwill
|
|
|
|
|||||||||
|
Unallocated expenses
|
|
|
|
|||||||||
|
Total allocated and unallocated expenses
|
|
|
|
|||||||||
|
(Loss) income from operations
|
( |
)
|
|
( |
)
|
|||||||
|
Interest expense
|
|
|
( |
)
|
||||||||
|
Interest income
|
|
|
|
|||||||||
|
Other income
|
|
|
|
|||||||||
|
(Loss) income before benefit from income taxes
|
$
|
( |
)
|
$
|
|
$
|
( |
)
|
||||
|
Year Ended December 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Dermatology recurring procedures
|
$
|
|
$
|
|
||||
|
Dermatology procedures equipment
|
|
|
||||||
|
Unallocated expenses
|
|
|
||||||
|
Total
|
$
|
|
$
|
|
||||
|
Year Ended December 31, 2025
|
Dermatology Recurring Procedures
|
Dermatology Procedures Equipment
|
Total
|
|||||||||
|
Domestic
|
$
|
|
$
|
|
$
|
|
||||||
|
China
|
|
|
|
|||||||||
|
Middle East
|
|
|
|
|||||||||
|
Other foreign
|
|
|
|
|||||||||
|
Total
|
$
|
|
$
|
|
$
|
|
||||||
|
Year Ended December 31, 2024
|
Dermatology Recurring Procedures
|
Dermatology Procedures Equipment
|
Total
|
|||||||||
|
Domestic
|
$
|
|
$
|
|
$
|
|
||||||
|
China
|
|
|
|
|||||||||
|
Middle East
|
|
|
|
|||||||||
|
Other foreign
|
|
|
|
|||||||||
|
Total
|
$
|
|
$
|
|
$
|
|
||||||
|
December 31,
|
||||||||
|
2025
|
2024
|
|||||||
|
Dermatology recurring procedures
|
$
|
|
$
|
|
||||
|
Dermatology procedures equipment
|
|
|
||||||
|
Other unallocated assets
|
|
|
||||||
|
Total
|
$
|
|
$
|
|
||||
FAQ
What does STRATA Skin Sciences (SSKN) primarily do?
How did STRATA Skin Sciences perform financially in 2025?
Why is there substantial doubt about SSKN’s ability to continue as a going concern?
What role do Medicare CPT codes play in STRATA Skin Sciences’ revenue?
How extensive is STRATA Skin Sciences’ XTRAC installed base?
What legal and tax exposures does STRATA Skin Sciences face?
Is STRATA Skin Sciences continuing SEC reporting after this 10-K?