Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Xtant Medical Reports Second Quarter 2025 Financial Results

      Xtant Medical Logo (PRNewsfoto/Xtant Medical Holdings, Inc.)

      News provided by

      Xtant Medical Holdings, Inc.

      Aug 12, 2025, 07:00 ET

      Share this article

      Share this article


      Total Revenue of $35.4 Million Increased 18% Year-over-Year

      Delivers Positive Net Income, Adjusted EBITDA and Operating Cash Flow

      Raises FY25 Revenue Guidance to $131-$135 Million, Representing Growth of 11%-15% over FY24

      BELGRADE, Mont., Aug. 12, 2025 /PRNewswire/ -- Xtant Medical Holdings, Inc. (NYSE American: XTNT), a global medical technology company focused on surgical solutions for the treatment of spinal, orthopedic, and woundcare disorders, today reported financial and operating results for the second quarter ended June 30, 2025.

      Second Quarter 2025 Financial Highlights

      • Revenue of $35.4 million, up 18%, compared to the prior year quarter
      • Gross margin of 68.6% compared to 62.1% for the prior year quarter
      • Net income of $3.6 million compared to a net loss of $3.9 million in the prior year quarter
      • Adjusted EBITDA of $6.9 million compared to Adjusted EBITDA loss of $0.6 million in the prior year quarter
      • Cash generated from operations of $1.2 million compared to cash used in operations of $5.1 million in the prior year quarter
      • Raised FY25 revenue guidance to $131-$135 million, representing growth of 11%-15%, excluding the impact of the pending sale of certain assets to Companion Spine

      Recent Business Highlights

      • Announced definitive agreements to sell its non-core Coflex® and CoFix® spinal implants and all OUS businesses to Companion Spine for total proceeds of approximately $19.2 million
      • Launched OsteoFactor Pro™, a naturally occurring cocktail of allogeneic growth factors engineered and designed to improve bone healing and support surgical success across orthopedic and spine procedures
      • Launched Trivium™, a premium, next-generation demineralized bone matrix (DBM) allograft designed to elevate the standard of care in bone grafting procedures

      Sean Browne, President and CEO of Xtant Medical, stated, "We delivered strong financial and operating results during the second quarter, reflecting steps taken to enhance our focus on our core biologics business while also prudently managing expenses across the organization and driving operating leverage, consistent profitability, and cash flow. Notably, with the recent launch of our next-generation growth factor, OsteoFactor Pro™, we are now the only vertically integrated company to develop and manufacture solutions across all major orthobiologic categories."      

      Mr. Browne continued, "Our recently announced agreements to sell certain non-core spinal implant and OUS businesses to Companion Spine represent another step toward the realization of our strategic vision for the company. Once completed, this transaction will allow us to significantly strengthen our balance sheet and further support the ongoing development of our broad pipeline of advanced biologics. I believe our tireless commitment to innovation and quality uniquely positions Xtant to address the needs of surgeons and patients alike while simultaneously creating enduring value for our shareholders."      

      Second Quarter 2025 Financial Results

      Revenue grew 18% to $35.4 million, compared to $29.9 million for the same quarter in 2024. The increase is due primarily to increased orthobiologics sales and licensing revenue.

      Gross margin for the second quarter of 2025 was 68.6%, compared to 62.1% for the same period in 2024. The increase is primarily attributable to the impact of royalty revenue in the current year period, as well as lower product costs and greater scale.

      Operating expenses for the second quarter of 2025 totaled $19.7 million, compared to $21.5 million for the second quarter of 2024. The reduction in operating expenses is primarily attributable to reduced compensation and commission expenses, which were partially offset by an increase in professional fees related to sales and marketing. 

      Net income totaled $3.6 million, or $0.02 per share on a fully diluted basis, compared to a net loss of $3.9 million, or $(0.03) per share, in the second quarter of 2024.

      Non-GAAP adjusted EBITDA for the second quarter of 2025 totaled $6.9 million, compared to an Adjusted EBITDA loss of $569,000 for the same period in 2024. Beginning in the fourth quarter of 2024, phasing of the bargain purchase gain on sell through of inventory acquired as part of the purchase of Surgalign Holdings' hardware and biologics business is no longer included in acquisition-related fair value adjustments in the non-GAAP adjusted EBITDA calculation and prior period calculations as presented herein have been recast to conform to the current presentation and calculation.

      The Company defines adjusted EBITDA as net income/loss from operations before depreciation, amortization and interest expense and provision for income tax/benefit, and as further adjusted to add back in or exclude, as applicable, separation-related expenses, non-cash compensation, disposition/acquisition-related expense, acquisition-related fair value adjustments and unrealized foreign currency translation gain or loss. A calculation and reconciliation of adjusted EBITDA to net loss can be found in the attached financial tables.

      As of June 30, 2025, the Company had $7.0 million of cash and cash equivalents compared to $6.2 million as of December 31, 2024.

      2025 Financial Guidance

      Xtant is raising its full-year 2025 revenue guidance to a range of $131 million to $135 million, which represents approximately 11% to 15% growth over the Company's 2024 revenue.  This compares to its prior revenue guidance of $127 million to $131 million. Xtant intends to update its outlook following the completion of the  sale of its non-core Coflex® and CoFix® spinal implants and all OUS businesses to Companion Spine.   

      Conference Call

      Xtant Medical will host a webcast and conference call to discuss its second quarter 2025 financial and operating results at 8:30 am ET today, August 12, 2025.

      To access the webcast, visit Webcast Link: https://www.webcaster4.com/Webcast/Page/3039/52698

      To access the conference call, dial 877-545-0523 (US) or 973-528-0016 (International) and reference Participant Access Code 482755.

      A replay of the call will be available on the Investor section of the Company's website at www.xtantmedical.com.

      About Xtant Medical Holdings, Inc.

      Xtant Medical's mission of honoring the gift of donation so that our patients can live as full and complete a life as possible, is the driving force behind our company. Xtant Medical Holdings, Inc. (www.xtantmedical.com) is a global medical technology company focused on the design, development, and commercialization of a comprehensive portfolio of orthobiologics serving the chronic and surgical wound care and sports medicine markets, as well as spinal implant systems. Xtant people are dedicated and talented, operating with the highest integrity to serve our customers.

      The symbols ™ and ® denote trademarks and registered trademarks of Xtant Medical Holdings, Inc. or its affiliates, registered as indicated in the United States, and in other countries. All other trademarks and trade names referred to in this release are the property of their respective owners.

      Non-GAAP Financial Measures

      To supplement the Company's consolidated financial statements prepared in accordance with U.S. generally accepted accounting principles (GAAP), the Company uses certain non-GAAP financial measures in this release, including adjusted EBITDA. Reconciliations of the non-GAAP financial measures used in this release to the most comparable GAAP measures for the respective periods can be found in tables later in this release. The Company's management believes that the presentation of these measures provides useful information to investors. These measures may assist investors in evaluating the Company's operations, period over period. Management uses the non-GAAP measures in this release internally for evaluation of the performance of the business, including the allocation of resources. Investors should consider non-GAAP financial measures only as a supplement to, not as a substitute for or as superior to, measures of financial performance prepared in accordance with GAAP.

      Cautionary Statement Regarding Forward-Looking Statements

      This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include statements that are predictive in nature, that depend upon or refer to future events or conditions, or that include words such as "intends," ''expects,'' ''anticipates,'' ''plans,'' ''believes,'' ''estimates,'' "continue," "future," ''will,'' "potential," "going forward," "guidance," similar expressions or the negative thereof, and the use of future dates. Forward-looking statements in this release include the Company's full year 2025 revenue guidance and the anticipated closing of the sale of the Company's Coflex® and CoFix® spinal implants and all OUS businesses to Companion Spine and proceeds therefrom. The Company cautions that its forward-looking statements by their nature involve risks and uncertainties, and actual results may differ materially depending on a variety of important factors, including, among others: the possibility that the sale of the Company's Coflex and CoFix products and international business are not completed or, if completed, that the anticipated benefits of the transactions are not realized when expected or at all; the possibility that the transactions may be more expensive to complete than anticipated; diversion of management's attention from ongoing business operations and opportunities; the occurrence of any event, change or other circumstances that could give rise to the right of the parties to terminate either or both transactions; exposure to potential litigation and adverse tax consequences; the Company's future operating results and financial performance; its ability to increase or maintain revenue; the Company's ability to become operationally self-sustaining and less reliant on third-party manufacturers and suppliers; risks associated with its acquisitions and the integration of those businesses; anticipated shortages of stem cells which will adversely affect future revenues; the ability to implement successfully its future growth initiatives and risks associated therewith; possible future impairment charges to long-lived assets and goodwill and write-downs of excess inventory; the ability to remain competitive; the ability to innovate, develop and introduce new products and the success of those products; the ability to engage and retain new and existing independent distributors and agents and qualified personnel and the Company's dependence on key independent agents for a significant portion of its revenue; the effect of labor and hospital staffing shortages on the Company's business, operating results and financial condition, especially when they affect key markets; the effect of inflation, increased interest rates and other recessionary factors and supply chain disruptions; the effect of product sales mix changes on the Company's financial results; government and third-party coverage and reimbursement for Company products; the ability to obtain and maintain regulatory approvals and comply with government regulations; the effect of product liability claims and other litigation to which the Company may be subject; the effect of product recalls and defects; the ability to license certain of the Company's intellectual property on commercially reasonable terms and to maintain any such licenses; the ability to obtain and protect Company intellectual property and proprietary rights and operate without infringing the rights of others; risks associated with the Company's clinical trials; international risks; the ability to service Company debt, comply with its debt covenants and access additional indebtedness; the ability to maintain sufficient liquidity to fund its operations and obtain financing on favorable terms or at all; and other factors. Additional risk factors are contained in the Company's Annual Report on Form 10-K for the year ended December 31, 2024 filed with the Securities and Exchange Commission (SEC) on March 6, 2025 and subsequent SEC reports, including its Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2025 to be filed with the SEC on August 12, 2025. Investors are encouraged to read the Company's filings with the SEC, available at www.sec.gov, for a discussion of these and other risks and uncertainties. The Company undertakes no obligation to release publicly any revisions to any forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events, except as required by law. All forward-looking statements attributable to the Company or persons acting on its behalf are expressly qualified in their entirety by this cautionary statement.

      -- Tables Follow –

      XTANT MEDICAL HOLDINGS, INC.
      Condensed Consolidated Balance Sheets
      (In thousands, except number of shares and par value)



      As of
      June 30,
      2025

      As of December
      31, 2024






      ASSETS





      Current Assets:





      Cash and cash equivalents


      $      6,923


      $           6,199

      Restricted cash


      114


      22

      Trade accounts receivable, net of allowance for credit losses and doubtful accounts of $1,795
      and $1,437, respectively

      26,951


      20,660

      Inventories


      40,135


      38,634

      Prepaid and other current assets


      1,466


      1,601

      Total current assets


      75,589


      67,116






      Property and equipment, net


      10,447


      10,131

      Right-of-use asset, net


      2,634


      829

      Goodwill


      7,302


      7,302

      Intangible assets, net


      7,492


      8,356

      Other assets


      15


      103

      Total Assets


      $  103,479


      $         93,837






      LIABILITIES & STOCKHOLDERS' EQUITY





      Current Liabilities:





      Accounts payable


      $      7,223


      $           7,918

      Accrued liabilities


      10,626


      7,771

      Current portion of lease liability


      693


      703

      Current portion of finance lease obligations


      52


      69

      Line of credit


      12,006


      12,120

      Total current liabilities


      30,600


      28,581

      Long-term Liabilities:





      Lease liability, less current portion


      2,015


      166

      Financing lease obligations, less current portion


      30


      47

      Long-term debt, plus premium and less issuance costs


      22,278


      22,038

      Other liabilities


      54


      42

      Total Liabilities


      54,977


      50,874






      Stockholders' Equity





      Preferred stock, $0.000001 par value; 10,000,000 shares authorized; no shares issued and
      outstanding

      -


      -

      Common stock, $0.000001 par value; 300,000,000 shares authorized; 139,315,722 shares
      issued and outstanding as of June 30, 2025 and 139,045,664 shares issued and outstanding as
      of December 31, 2024

      -


      -

      Additional paid-in capital


      304,201


      302,738

      Accumulated other comprehensive income (loss)


      152


      (316)

      Accumulated deficit


      (255,851)


      (259,459)

      Total Stockholders' Equity


      48,502


      42,963






      Total Liabilities & Stockholders' Equity


      $  103,479


      $         93,837

      XTANT MEDICAL HOLDINGS, INC.
      Condensed Consolidated Statements of Operations
      (Unaudited, in thousands, except number of shares and per share amounts)



      Three Months Ended
      June 30,

      Six Months Ended 
      June 30,



      2025


      2024


      2025


      2024


      Revenue










      Product revenue


      $30,436


      $29,943


      $59,720


      $57,816


      License revenue


      4,975


      -


      8,595


      -


      Total Revenue


      35,411


      29,943


      68,315


      57,816


      Cost of Sales


      11,127


      11,361


      23,788


      21,932


      Gross Profit


      24,284


      18,582


      44,527


      35,884


      Gross Profit %


      68.6 %


      62.1 %


      65.2 %


      62.1 %












      Operating Expenses










      General and administrative


      7,478


      7,713


      15,011


      15,498


      Sales and marketing


      11,616


      13,179


      22,820


      25,639


      Research and development


      566


      636


      1,009


      1,163


      Total Operating Expenses


      19,660


      21,528


      38,840


      42,300












      Income (Loss) from Operations


      4,624


      (2,946)


      5,687


      (6,416)


      Other Expense










      Interest expense


      (1,004)


      (992)


      (2,049)


      (1,827)


      Unrealized foreign currency translation gain


      178


      118


      202


      79


      Other income (expense)


      7


      (5)


      (2)


      7


      Total Other Expense


      (819)


      (879)


      (1,849)


      (1,741)


      Net Income (Loss) from Operations Before

      Provision for Income Taxes

      3,805


      (3,825)


      3,838


      (8,157)












      Provision for Income Taxes










      Current and Deferred


      (255)


      (36)


      (230)


      (104)


      Net Income (Loss)


      $3,550


      $(3,861)


      $3,608


      $(8,261)


      Net Income (Loss) Per Share:










      Basic


      $    0.03


      $ (0.03)


      $    0.03


      $ (0.06)


      Dilutive


      $    0.02


      $ (0.03)


      $   0.02


      $ (0.06)


      Shares used in the computation:










      Basic


      139,310,589


      130,269,710


      139,190,378


      130,291,796


      Dilutive


      148,574,242


      130,269,710


      148,339,423


      130,291,796


      XTANT MEDICAL HOLDINGS, INC.
      Condensed Consolidated Statements of Cash Flows
      (Unaudited, in thousands)



      Six Months Ended
      June 30,



      2025


      2024

      Operating activities:





      Net income (loss)


      $   3,608


      $(8,261)

      Adjustments to reconcile net income (loss) to net cash provided by

       (used in) operating activities:





      Depreciation and amortization


      2,243


      2,003

      Gain on sale of fixed assets


      (49)


      (142)

      Non-cash interest


      289


      218

      Stock-based compensation


      1,524


      2,138

      Provision for reserve on accounts receivable


      395


      178

      Provision for excess and obsolete inventory


      490


      388

      Other


      46


      1

      Changes in operating assets and liabilities:





      Accounts receivable


      (6,873)


      (688)

      Inventories


      (1,349)


      (4,130)

      Prepaid and other assets


      347


      (469)

      Accounts payable


      (880)


      (15)

      Accrued liabilities


      2,763


      (2,064)

      Net cash provided by (used in) operating activities


      2,554


      (10,843)

      Investing activities:





      Purchases of property and equipment


      (1,557)


      (1,337)

      Proceeds from sale of fixed assets


      97


      183

      Net cash used in investing activities


      (1,460)


      (1,154)

      Financing activities:





      Payments on financing leases


      (34)


      (32)

      Borrowings on line of credit


      51,812


      59,565

      Repayments on line of credit


      (51,925)


      (52,288)

      Proceeds from issuance of long term debt


      -


      5,000

      Debt issuance costs


      (49)


      (615)

      Payment of taxes from withholding of common stock on

        settlement of restricted stock units


      (61)


      (17)

      Net cash (used in) provided by financing activities


      (257)


      11,613






      Effect of exchange rate changes on cash and cash equivalents and
      restricted cash


      (21)


      (61)

      Net change in cash and cash equivalents and restricted cash


      816


      (445)

      Cash and cash equivalents and restricted cash at beginning of year


      6,221


      5,923

      Cash and cash equivalents and restricted cash at end of year


      $ 7,037


      $  5,478






      Reconciliation of cash and cash equivalents and restricted cash
      reported in the consolidated balance sheets





      Cash and cash equivalents


      6,923


      5,379

      Restricted cash


      114


      99

      Total cash and restricted cash reported in the consolidated balance
      sheets


      $   7,037


      $   5,478

      XTANT MEDICAL HOLDINGS, INC.
      CALCULATION OF NON-GAAP CONSOLIDATED EBITDA AND ADJUSTED EBITDA 
      (in thousands)



      Three Months Ended June 30,


      Six Months Ended June 30,



      2025

      2024


      2025

      2024








      Net Income (Loss)


      $         3,550

      $   (3,861)


      $     3,608

      $(8,261)








      Depreciation and amortization


      1,169

      998


      2,243

      2,003

      Interest expense


      1,004

      992


      2,049

      1,827

      Tax (benefit) expense


      255

      36


      230

      104

      Non-GAAP EBITDA


      5,978

      (1,835)


      8,130

      (4,327)








      Non-GAAP EBITDA/Total revenue


      16.9 %

      -6.1 %


      11.9 %

      -7.5 %








      NON-GAAP ADJUSTED EBITDA CALCULATION







      Separation related expenses


      (17)

      -


      23

      -

      Non-cash compensation


      766

      1,228


      1,524

      2,138

      Divestiture/acquisition-related expense


      295

      -


      295

      338

      Acquisition-related fair value adjustments (1)


      60

      129


      171

      384

      Unrealized foreign currency translation (gain)

        loss


      (178)

      (118)


      (202)

      (79)

      Non-GAAP Adjusted EBITDA


      $        6,904

      $      (596)


      $      9,941

      $(1,546)








      Non-GAAP Adjusted EBITDA/Total revenue


      22.7 %

      -2.0 %


      16.6 %

      -2.7 %








      (1) Beginning in the fourth quarter of 2024, phasing of the bargain purchase gain on sell through of inventory acquired as part of the purchase of Surgalign Holdings' hardware and biologics business is no longer included in acquisition-related fair value adjustments in the non-GAAP adjusted EBITDA calculation and prior period calculations as presented herein have been recast to conform to the current presentation and calculation. The related effect on adjusted EBITDA was a reduction of $1.1 million and $2.1 million for the three and six months ended June 30, 2024 to arrive at recast amounts. 

      SOURCE Xtant Medical Holdings, Inc.

      Modal title

      Also from this source

      Xtant Medical Announces Exclusive Partnership with BioHorizons to Expand Access to Xtant's Allogeneic Growth Factor into the Dental Market

      Xtant Medical Announces Exclusive Partnership with BioHorizons to Expand Access to Xtant's Allogeneic Growth Factor into the Dental Market

      Xtant Medical Holdings, Inc. (NYSE American: XTNT), a global medical technology company focused on surgical solutions for the treatment of spinal,...

      Xtant Medical Reports Second Quarter 2026 Financial Results

      Xtant Medical Reports Second Quarter 2026 Financial Results

      Xtant Medical Holdings, Inc. (NYSE American: XTNT), a medical technology company focused on surgical solutions for spinal and other orthopedic...

      More Releases From This Source

      Explore

      Medical Pharmaceuticals

      Medical Pharmaceuticals

      Medical Equipment

      Medical Equipment

      Health Care & Hospitals

      Health Care & Hospitals

      Earnings

      Earnings

      News Releases in Similar Topics

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.