InfuSystem Reports First Quarter 2025 Financial Results
Record Net Revenues of
Net loss of
Adjusted EBITDA (non-GAAP) of
Adjusted EBITDA (non-GAAP) margin expanded by 6.2% to 18.2%
Stock Repurchases totaled approximately
2025 First Quarter Overview:
-
Net revenues totaled
$34.7 million , an increase of 9% vs. prior year.Patient Services net revenue was$20.8 million , an increase of 12% vs. prior year.-
Device Solutions net revenue was
$13.9 million , an increase of 4% vs. prior year.
-
Gross profit was
$19.2 million , an increase of 16% vs. prior year. - Gross margin was 55.2%, an increase of 3.7% vs. prior year.
-
Net loss was
$0.3 million , or$0.01 per diluted share vs. prior year net loss of$1.1 million , or$0.05 per diluted share. -
Adjusted earnings before interest, income taxes, depreciation, and amortization (“Adjusted EBITDA”) (non-GAAP) was
$6.3 million , an increase of 64% vs. prior year. - Adjusted EBITDA (non-GAAP) margin increased 6.2% to 18.2% vs. 12.1% prior year.
-
Net operating cash flow was up 372% to
$1.8 million , as ofMarch 31, 2025 . -
Stock Repurchases totaled approximately
$3.0 million for the quarter. -
Company liquidity totaled
$47.6 million , as ofMarch 31, 2025 .
Management Discussion
“The improvement in revenue was accompanied by other positive financial measures for the quarter including, a substantial 64% year-over-year increase in Adjusted EBITDA to
“It has been an honor to serve as InfuSystem’s Chief Executive Officer these past seven and a half years. I believe the future of the Company has never been brighter and I have every confidence that with Carrie’s leadership, the Company will continue to grow and help people live longer and healthier lives,”
2025 First Quarter Financial Review
Net revenues for the quarter ended
Device Solutions net revenue of
Gross profit of
Device Solutions gross profit during the 2025 First Quarter was
Selling and marketing expenses for the 2025 First Quarter were
General and administrative (“G&A”) expenses for the 2025 First Quarter were
Net loss for the 2025 First Quarter was
Adjusted EBITDA, a non-GAAP measure, for the 2025 First Quarter was
Balance sheet, cash flows and liquidity
During the three-month period ended
As of
Full Year 2025 Guidance
The full year 2025 guidance reflects management’s current expectations for operational performance, given the current market conditions. This includes our best estimate of revenue and Adjusted EBITDA. The Company and its businesses are subject to certain risks, including those risk factors discussed in our most recent Annual Report on Form 10-K for the year ended
Conference Call
The Company will conduct a conference call for all interested investors on
To participate in this call, please dial (833) 366-1127 or (412) 902-6773, or listen via a live webcast, which is available in the Investors section of the Company’s website at https://ir.infusystem.com/. A replay of the call will be available by visiting https://ir.infusystem.com/ for the next 90 days or by calling (877) 344-7529 or (412) 317-0088, replay access code 6704669, through
Non-GAAP Measures
This press release contains information prepared in conformity with GAAP as well as non-GAAP financial information. Non-GAAP financial measures presented in this press release include EBITDA, Adjusted EBITDA, Adjusted EBITDA Margin, net debt and Adjusted EBITDA to net debt ratio. The Company believes that the non-GAAP financial measures presented in this press release provide useful information to the Company’s management, investors and other interested parties about the Company’s operating performance because they allow them to understand and compare the Company’s operating results during the current periods to the prior year periods in a more consistent manner. This non-GAAP information should be considered by the reader in addition to, but not instead of, the financial statements prepared in accordance with GAAP, and similarly titled non-GAAP measures may be calculated differently by other companies. The Company calculates those non-GAAP measures by adjusting for non-recurring or non-core items that are not part of the normal course of business. A reconciliation of those measures to the most directly comparable GAAP measures is provided in the accompanying schedule, titled “GAAP to Non-GAAP Reconciliation” below. Future period non-GAAP guidance includes adjustments for items not indicative of our core operations, which may include, without limitation, items included in the accompanying schedule below. Such adjustments may be affected by changes in ongoing assumptions and judgments, as well as non-core, nonrecurring, unusual or unanticipated changes, expenses or gains or other items that may not directly correlate to the underlying performance of our business operations. The exact amounts of these adjustments are not currently determinable but may be significant. It is therefore not practicable to provide the comparable GAAP measures or reconcile this non-GAAP guidance to the most comparable GAAP measures and, therefore, such comparable GAAP measures and reconciliations are excluded from this release in reliance upon applicable
About
Forward-Looking Statements
The financial results in this press release reflect preliminary results, which are not final until the Company’s quarterly report on Form 10-Q for the quarter ended
Additional information about
FINANCIAL TABLES FOLLOW
CONSOLIDATED STATEMENTS OF OPERATIONS (UNAUDITED) |
|||||||
|
Three Months Ended
|
||||||
(in thousands, except share and per share data) |
|
2025 |
|
|
|
2024 |
|
|
|
|
|
||||
Net revenues |
$ |
34,716 |
|
|
$ |
31,995 |
|
Cost of revenues |
|
15,549 |
|
|
|
15,521 |
|
Gross profit |
|
19,167 |
|
|
|
16,474 |
|
|
|
|
|
||||
Selling, general and administrative expenses: |
|
|
|
||||
Amortization of intangibles |
|
248 |
|
|
|
248 |
|
Selling and marketing |
|
2,985 |
|
|
|
3,376 |
|
General and administrative |
|
15,316 |
|
|
|
13,695 |
|
|
|
|
|
||||
Total selling, general and administrative |
|
18,549 |
|
|
|
17,319 |
|
|
|
|
|
||||
Operating income (loss) |
|
618 |
|
|
|
(845 |
) |
Other expense: |
|
|
|
||||
Interest expense |
|
(336 |
) |
|
|
(456 |
) |
Other expense (income) |
|
(29 |
) |
|
|
3 |
|
|
|
|
|
||||
Income (loss) before income taxes |
|
253 |
|
|
|
(1,298 |
) |
(Provision for) benefit from income taxes |
|
(520 |
) |
|
|
186 |
|
Net loss |
$ |
(267 |
) |
|
$ |
(1,112 |
) |
Net loss per share: |
|
|
|
||||
Basic |
$ |
(0.01 |
) |
|
$ |
(0.05 |
) |
Diluted |
$ |
(0.01 |
) |
|
$ |
(0.05 |
) |
Weighted average shares outstanding: |
|
|
|
||||
Basic |
|
21,125,019 |
|
|
|
21,225,768 |
|
Diluted |
|
21,125,019 |
|
|
|
21,225,768 |
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS SEGMENT REPORTING (UNAUDITED) |
||||||||||||
|
|
Three Months Ended
|
|
Better/ (Worse) |
||||||||
(in thousands) |
|
|
2025 |
|
|
|
2024 |
|
|
|||
|
|
|
|
|
|
|
||||||
Net revenues: |
|
|
|
|
|
|
||||||
|
|
$ |
20,774 |
|
|
$ |
18,591 |
|
|
$ |
2,183 |
|
Device Solutions |
|
|
15,824 |
|
|
|
15,117 |
|
|
|
707 |
|
Less: elimination of inter-segment revenues (a) |
|
|
(1,882 |
) |
|
|
(1,713 |
) |
|
|
(169 |
) |
Total Device Solutions |
|
|
13,942 |
|
|
|
13,404 |
|
|
|
538 |
|
Total |
|
|
34,716 |
|
|
|
31,995 |
|
|
|
2,721 |
|
Gross profit: |
|
|
|
|
|
|
||||||
|
|
|
13,185 |
|
|
|
12,274 |
|
|
|
911 |
|
Device Solutions |
|
|
5,982 |
|
|
|
4,200 |
|
|
|
1,782 |
|
Total |
|
$ |
19,167 |
|
|
$ |
16,474 |
|
|
$ |
2,693 |
|
(a) |
Inter-segment allocations are for cleaning and repair services performed on medical equipment. |
GAAP TO NON-GAAP RECONCILIATION (UNAUDITED) |
||||||||
NET INCOME TO EBITDA, ADJUSTED EBITDA, NET INCOME MARGIN AND ADJUSTED EBITDA MARGIN: |
||||||||
|
|
Three Months Ended
|
||||||
(in thousands) |
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
||||
GAAP net loss |
|
$ |
(267 |
) |
|
$ |
(1,112 |
) |
Adjustments: |
|
|
|
|
||||
Interest expense |
|
|
336 |
|
|
|
456 |
|
Income tax provision (benefit) |
|
|
520 |
|
|
|
(186 |
) |
Depreciation |
|
|
3,072 |
|
|
|
2,652 |
|
Amortization |
|
|
248 |
|
|
|
248 |
|
|
|
|
|
|
||||
Non-GAAP EBITDA |
|
$ |
3,909 |
|
|
$ |
2,058 |
|
|
|
|
|
|
||||
Stock compensation costs |
|
|
1,108 |
|
|
|
1,057 |
|
Medical equipment reserve and disposals (1) |
|
|
222 |
|
|
|
(104 |
) |
Management reorganization/transition costs (2) |
|
|
1,028 |
|
|
|
108 |
|
Cooperation Agreement payment and associated legal expenses |
|
|
— |
|
|
|
649 |
|
Certain other non-recurring costs |
|
|
56 |
|
|
|
89 |
|
|
|
|
|
|
||||
Non-GAAP Adjusted EBITDA |
|
$ |
6,323 |
|
|
$ |
3,857 |
|
|
|
|
|
|
||||
GAAP Net Revenues |
|
$ |
34,716 |
|
|
$ |
31,995 |
|
Net Loss Margin (3) |
|
|
(0.8 |
)% |
|
|
(3.5 |
)% |
Non-GAAP Adjusted EBITDA Margin (4) |
|
|
18.2 |
% |
|
|
12.1 |
% |
Business Application (“ERP”) |
|
$ |
466 |
|
|
$ |
— |
|
(1) |
Amounts represent a non-cash expense (benefit) recorded to adjust the reserve for missing medical equipment and is being added back due to its similarity to depreciation. |
|
(2) |
Includes severance compensation for the outgoing CEO totaling |
|
(3) |
Net Loss Margin is defined as GAAP Net Loss as a percentage of GAAP Net Revenues. |
|
(4) |
Non-GAAP Adjusted EBITDA Margin is defined as Non-GAAP Adjusted EBITDA as a percentage of GAAP Net Revenues. |
|
(5) |
Represents expenses associated with a project to upgrade the Company’s information technology and business applications including a replacement of our main enterprise resource planning (“ERP”) application. The project was launched during the second quarter of 2024 and is expected to be completed during the first quarter of 2026. Amounts are included in GAAP net income and have not been added back in the measurement of Non-GAAP Adjusted EBITDA. |
CONSOLIDATED BALANCE SHEETS (UNAUDITED) |
||||||||
|
|
As of |
||||||
(in thousands, except par value and share data) |
|
|
|
|
||||
|
|
|
|
|
||||
ASSETS |
|
|
|
|
||||
Current assets: |
|
|
|
|
||||
Cash and cash equivalents |
|
$ |
1,506 |
|
|
$ |
527 |
|
Accounts receivable, net |
|
|
23,892 |
|
|
|
21,155 |
|
Inventories, net |
|
|
6,095 |
|
|
|
6,528 |
|
Other current assets |
|
|
3,829 |
|
|
|
3,955 |
|
|
|
|
|
|
||||
Total current assets |
|
|
35,322 |
|
|
|
32,165 |
|
Medical equipment for sale or rental |
|
|
2,763 |
|
|
|
3,157 |
|
Medical equipment in rental service, net of accumulated depreciation |
|
|
38,615 |
|
|
|
39,175 |
|
Property & equipment, net of accumulated depreciation |
|
|
3,922 |
|
|
|
4,030 |
|
|
|
|
3,710 |
|
|
|
3,710 |
|
Intangible assets, net |
|
|
6,208 |
|
|
|
6,456 |
|
Operating lease right of use assets |
|
|
5,244 |
|
|
|
5,374 |
|
Deferred income taxes |
|
|
6,749 |
|
|
|
7,188 |
|
Derivative financial instruments |
|
|
1,152 |
|
|
|
1,481 |
|
Other assets |
|
|
597 |
|
|
|
878 |
|
|
|
|
|
|
||||
Total assets |
|
$ |
104,282 |
|
|
$ |
103,614 |
|
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
||||
Current liabilities: |
|
|
|
|
||||
Accounts payable |
|
$ |
8,367 |
|
|
$ |
9,848 |
|
Other current liabilities |
|
|
7,602 |
|
|
|
7,813 |
|
|
|
|
|
|
||||
Total current liabilities |
|
|
15,969 |
|
|
|
17,661 |
|
Long-term debt |
|
|
28,707 |
|
|
|
23,864 |
|
Operating lease liabilities, net of current portion |
|
|
4,458 |
|
|
|
4,560 |
|
|
|
|
|
|
||||
Total liabilities |
|
|
49,134 |
|
|
|
46,085 |
|
|
|
|
|
|
||||
Stockholders’ equity: |
|
|
|
|
||||
Preferred stock, |
|
|
— |
|
|
|
— |
|
Common stock, |
|
|
2 |
|
|
|
2 |
|
Additional paid-in capital |
|
|
114,898 |
|
|
|
113,868 |
|
Accumulated other comprehensive income |
|
|
870 |
|
|
|
1,119 |
|
Retained deficit |
|
|
(60,622 |
) |
|
|
(57,460 |
) |
|
|
|
|
|
||||
Total stockholders’ equity |
|
|
55,148 |
|
|
|
57,529 |
|
|
|
|
|
|
||||
Total liabilities and stockholders’ equity |
|
$ |
104,282 |
|
|
$ |
103,614 |
|
CONSOLIDATED STATEMENTS OF CASH FLOWS (UNAUDITED) |
||||||||
|
|
Three Months Ended |
||||||
(in thousands) |
|
|
2025 |
|
|
|
2024 |
|
|
|
|
|
|
||||
OPERATING ACTIVITIES |
|
|
|
|
||||
Net loss |
|
$ |
(267 |
) |
|
$ |
(1,112 |
) |
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
||||
Provision for doubtful accounts |
|
|
45 |
|
|
|
(130 |
) |
Depreciation |
|
|
3,072 |
|
|
|
2,652 |
|
Loss (gain) on disposal of and reserve adjustments for medical equipment |
|
|
257 |
|
|
|
(43 |
) |
Gain on sale of medical equipment |
|
|
(838 |
) |
|
|
(629 |
) |
Amortization of intangible assets |
|
|
248 |
|
|
|
248 |
|
Amortization of deferred debt issuance costs |
|
|
19 |
|
|
|
19 |
|
Stock-based compensation |
|
|
1,108 |
|
|
|
1,057 |
|
Deferred income taxes |
|
|
520 |
|
|
|
(186 |
) |
Changes in assets - (increase)/decrease: |
|
|
|
|
||||
Accounts receivable |
|
|
(2,095 |
) |
|
|
(237 |
) |
Inventories |
|
|
433 |
|
|
|
153 |
|
Other current assets |
|
|
126 |
|
|
|
(685 |
) |
Other assets |
|
|
729 |
|
|
|
376 |
|
Changes in liabilities - (decrease)/increase: |
|
|
|
|
||||
Accounts payable and other liabilities |
|
|
(1,577 |
) |
|
|
(1,106 |
) |
NET CASH PROVIDED BY OPERATING ACTIVITIES |
|
|
1,780 |
|
|
|
377 |
|
|
|
|
|
|
||||
INVESTING ACTIVITIES |
|
|
|
|
||||
Purchase of medical equipment |
|
|
(3,284 |
) |
|
|
(1,493 |
) |
Purchase of property and equipment |
|
|
(131 |
) |
|
|
(182 |
) |
Proceeds from sale of medical equipment, property and equipment |
|
|
754 |
|
|
|
1,257 |
|
|
|
|
(2,661 |
) |
|
|
(418 |
) |
|
|
|
|
|
||||
FINANCING ACTIVITIES |
|
|
|
|
||||
Principal payments on long-term debt |
|
|
(14,407 |
) |
|
|
(15,258 |
) |
Cash proceeds from long-term debt |
|
|
19,231 |
|
|
|
16,069 |
|
Common stock repurchased as part of share repurchase program |
|
|
(2,895 |
) |
|
|
— |
|
Common stock repurchased to satisfy statutory withholding on employee stock-based compensation plans |
|
|
(228 |
) |
|
|
(365 |
) |
Cash proceeds from exercise of options and ESPP |
|
|
159 |
|
|
|
186 |
|
NET CASH PROVIDED BY FINANCING ACTIVITIES |
|
|
1,860 |
|
|
|
632 |
|
|
|
|
|
|
||||
Net change in cash and cash equivalents |
|
|
979 |
|
|
|
591 |
|
Cash and cash equivalents, beginning of period |
|
|
527 |
|
|
|
231 |
|
Cash and cash equivalents, end of period |
|
$ |
1,506 |
|
|
$ |
822 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250508904493/en/
602-889-9700
Source: