AxoGen, Inc.
AXGN Healthcare Medical Devices
AxoGen, Inc.’s revenue for fiscal 2025 (year ended December 2025) was $225.2 million, up 20.2% from fiscal 2024. In the quarter to June 2026, revenue grew 23.1%, EPS fell 400.0%, free cash flow fell 17.4% and total debt fell 72.6%, each against the same quarter a year earlier. Revenue growth for ten consecutive years.
Follow AXGN
A Balance Sheet is a financial statement that provides a snapshot of a company's assets, liabilities, and shareholders' equity at a specific point in time. It follows the formula: Assets = Liabilities + Shareholders' Equity. Key components include current and non-current assets, current and long-term liabilities, and equity. The Balance Sheet helps businesses and investors evaluate financial stability, liquidity, and capital structure. It's essential for assessing the company's ability to meet its obligations and fund future operations.
| Dec '16 | Dec '17 | Dec '18 | Dec '19 | Dec '20 | Dec '21 | Dec '22 | Dec '23 | Dec '24 | Dec '25 | |
|---|---|---|---|---|---|---|---|---|---|---|
Cash and Short Term Investments |
30.01 | 36.51 | 122.61 | 102.51 | 110.81 | 90.34 | 55.04 | 37.03 | 39.48 | 45.53 |
Receivables |
8.05 | 11.07 | 15.32 | 16.94 | 17.62 | 18.16 | 22.19 | 25.15 | 24.11 | 26.17 |
Inventory |
5.46 | 7.32 | 11.98 | 13.86 | 12.53 | 16.69 | 18.91 | 23.02 | 33.18 | 42.37 |
Total current assets |
44.04 | 55.74 | 150.95 | 135.02 | 145.25 | 127.05 | 98.08 | 88.00 | 99.22 | 120.42 |
Property, Plant, Equpment (Net) |
1.49 | 2.20 | 8.04 | 14.89 | 38.40 | 62.92 | 79.29 | 88.73 | 84.67 | 81.78 |
Goodwill and Intangible Assets (Total) |
0.83 | 0.94 | 1.18 | 1.52 | 2.05 | 2.86 | 3.65 | 4.53 | 5.58 | 6.75 |
Total non-current assets |
2.32 | 3.13 | 9.22 | 19.62 | 56.13 | 80.98 | 97.31 | 108.82 | 104.51 | 101.27 |
Total Assets |
46.36 | 58.88 | 160.17 | 154.64 | 201.38 | 208.02 | 195.39 | 196.83 | 203.73 | 221.69 |
Accounts Payable |
7.00 | 8.95 | 13.00 | 19.14 | 21.97 | 22.46 | 22.44 | 28.88 | 28.64 | 21.18 |
Current Part of Debt |
4.05 | 4.77 | 0.05 | 1.74 | 0.86 | 1.83 | 1.31 | — | 1.97 | 2.37 |
Current Part of Capital Lease |
— | — | — | 1.74 | 0.86 | 1.83 | 1.31 | 1.55 | 1.97 | — |
Current Revenue (Deferred) |
0.03 | — | — | — | — | — | — | — | — | — |
Total current liabilities |
11.08 | 13.72 | 13.04 | 20.88 | 22.83 | 24.29 | 23.75 | 30.43 | 30.61 | 23.56 |
Long Term Debt (Total) |
20.27 | 19.88 | 0.08 | 1.60 | 52.90 | 65.62 | 66.12 | 67.75 | 66.72 | 65.26 |
Non-current Revenue (Deferred) |
0.09 | — | — | — | — | — | — | — | — | — |
Non-current Liabilities (Other) |
0.00 | 0.10 | 0.07 | 0.02 | 2.50 | 5.56 | 4.52 | 2.99 | 2.49 | 4.03 |
Total non-current liabilities |
20.36 | 19.97 | 0.15 | 1.61 | 55.40 | 71.18 | 70.64 | 70.73 | 69.21 | 69.28 |
Total liabilities |
31.44 | 33.69 | 13.19 | 22.49 | 78.23 | 95.47 | 94.39 | 101.16 | 99.82 | 92.84 |
Additional Paid In Capital |
132.47 | 153.17 | 297.32 | 311.62 | 326.39 | 342.77 | 360.16 | 376.53 | 394.73 | 435.34 |
Common Stock (Net) |
0.33 | 0.34 | 0.39 | 0.40 | 0.41 | 0.42 | 0.42 | 0.43 | 0.44 | 0.47 |
Retained Earnings |
(117.88) | (128.33) | (150.73) | (179.86) | (203.65) | (230.63) | (259.58) | (281.30) | (291.26) | (306.96) |
Common Equity (Total) |
14.92 | 25.18 | 146.98 | 132.15 | 123.15 | 112.55 | 101.00 | 95.67 | 103.91 | 128.85 |
Shareholders Equity (Total) |
14.92 | 25.18 | 146.98 | 132.15 | 123.15 | 112.55 | 101.00 | 95.67 | 103.91 | 128.85 |
Shareholders Equity and Liabilities (Total) |
46.36 | 58.88 | 160.17 | 154.64 | 201.38 | 208.02 | 195.39 | 196.83 | 203.73 | 221.69 |
Shares (Common) |
33.01 | 34.35 | 38.90 | 39.59 | 40.62 | 41.74 | 42.45 | 43.12 | 44.15 | 47.20 |
Shareholders Equity (Tangible) |
14.09 | 24.25 | 145.80 | 130.64 | 121.10 | 109.69 | 97.35 | 91.13 | 98.33 | 122.10 |
Net Debt |
(5.70) | (11.86) | (122.48) | (99.18) | (57.04) | (22.88) | 12.39 | 30.72 | 29.20 | 22.10 |
Total Debt |
24.31 | 24.65 | 0.12 | 3.33 | 53.76 | 67.45 | 67.43 | 67.75 | 68.69 | 67.63 |