Skip to main content
Institutional deep-dive - valuation, health, statements

Financial Analysis

Filing-based analysis. Market pricing is not included. Fundamentals from SEC filings; economic data from FRED and the BLS. About our data

Fundamentals

MIMEDX GROUP, INC. MDXG

· Healthcare · Surgical & Medical Instruments & Apparatus

FY2025 10-K, filed 2026-02-25
SEC EDGAR

Filing evidence summary

Mixed evidenceCoverage 5/5 core metrics

Operating margin changed -1.6 percentage points from the prior annual period.

Backward-looking filed evidence under visible rules - not a rating, forecast or investment advice. Missing data is never scored.

Evidence signals

  • Operating margin compressed

    Operating margin changed -1.6 percentage points from the prior annual period.

    Why this surfaced

    Direction threshold: more than +1 percentage point constructive; below -1 point caution. Period end 2025-12-31.

  • 2 filing risk checks flagged

    Flagged areas: Earnings quality, Dilution.

    Why this surfaced

    The full financial analysis shows each value, threshold, and sector limitation.

  • Revenue expanded

    Latest reported annual revenue changed +20.0% from the prior reported annual observation.

    Why this surfaced

    Direction threshold: above +2% constructive; below -2% caution; otherwise monitor. This is not labeled one-year growth when filing periods have a gap. Period end 2025-12-31.

  • Free cash flow turned positive

    Latest reported free cash flow was $25M.

    Why this surfaced

    Free cash flow = operating cash flow minus capital expenditures; positive is supporting evidence, not a valuation conclusion. Period end 2023-12-31.

Core trend metrics

Latest annual revenue growth
+20.0%
as of 2025-12-31
Latest annual operating margin
15.3%
as of 2025-12-31
Free cash flow
$25M
as of 2023-12-31
Debt / equity
0.06x
as of 2025-12-31
ROIC snapshot
21.8%
period varies

Hover a tile for its exact definition; the Statements tab carries per-cell filing citations.

Where to look next

Risk checks

2of 12 rule-based checks flagged
  • Earnings quality
  • Dilution

Financial movement

  • Cash→ flat
  • Long-term debt→ flat
  • Inventory→ flat
  • Receivables→ flat
  • Current assets→ flat

Source & freshness

Source
SEC EDGAR XBRL
Fetched
2026-09-06
Latest period end
2025-12-31
Filings
EDGAR ↗

Reported segment mix

figures as filed · share of the filed sum · change vs the prior period in the same filing
Fiscal year ending 2025-12-3110-K filed 2026-02-25prior period 2024-12-31 from the same filingView filing
By product or service
Revenue
  • Wound$276M
    66.0%
    +19.6% yoy
  • Surgical$142M
    34.0%
    +20.7% yoy

Members sum to the consolidated $419M for this period.

Latest quarter
Quarter ending 2026-06-3010-Q filed 2026-07-29prior period 2025-06-30 from the same filingView filing
  • Surgical$39.3M
    61.1%
    +15.1% yoy
  • Wound$25.1M
    38.9%
    -61.1% yoy

Change is against the same quarter a year earlier, as reported in the same 10-Q.

Source: SEC DERA Financial Statement and Notes data sets. Dimensional XBRL facts on the business-segment, product/service and geographic axes; the engine keeps the accession of every figure. Descriptive and educational, not advice.

Peer percentiles

latest fiscal year ending 2025-12-31 · among 4,104 US-listed filers · 318 in Healthcare
MetricValuevs all filersvs sector
Revenue
latest fiscal-year revenue as filed
$419M
42ndof 3,301
middle third
55thof 291
middle third
Revenue growth
latest fiscal-year revenue vs the prior fiscal year
20.0%
78thof 3,135
top third
75thof 277
top third
Gross margin
gross profit ÷ revenue
82.6%
95thof 1,603
top third
93rdof 212
top third
Operating margin
operating income ÷ revenue
15.3%
78thof 2,819
top third
83rdof 280
top third
Net margin
net income ÷ revenue
11.6%
74thof 3,263
top third
83rdof 290
top third
Return on equity
net income ÷ stockholders' equity (positive equity only)
18.9%
85thof 3,577
top third
88thof 291
top third
Stock comp ÷ revenue
stock-based compensation ÷ revenue · lower is ranked higher
3.9%
39thof 2,895
middle third
46thof 272
middle third
Days sales outstanding
receivables ÷ revenue × 365 · lower is ranked higher
66 days
30thof 2,398
bottom third
33rdof 266
middle third
Net debt ÷ operating cash flow
net debt ÷ operating cash flow (OCF > 0) · lower is ranked higher
-2.0×
94thof 1,547
top third
94thof 116
top third
Cash conversion
operating cash flow ÷ net income (net income > 0)
1.5×
51stof 2,135
middle third
44thof 119
middle third
Cash-flow accrual ratio
(net income − operating cash flow) ÷ average total assets · lower is ranked higher
-8.4%
71stof 3,291
top third
60thof 243
middle third
Balance-sheet accrual ratio
change in net operating assets ÷ average net operating assets · lower is ranked higher
0.3%
60thof 2,805
middle third
59thof 213
middle third

Each filer's latest fiscal year as stored by the nightly crawl; fiscal year ends differ across the universe. A metric ranks only filers for which it is computable from filed facts. Ties split; a rank reads "better than N% of filers" in the metric's own direction. Descriptive and educational, not a rating.

Earnings quality

latest fiscal year ending 2025-12-31 · accruals and cash conversion as filed
Cash conversion
1.52×
operating cash flow ÷ net income, latest fiscal year
Cash-flow accrual ratio
-8.4%
(net income − operating cash flow) ÷ average total assets
Balance-sheet accrual ratio
0.3%
change in net operating assets ÷ average net operating assets
Cash-backed years
4 of 5
fiscal years where operating cash flow met or exceeded net income
Mean cash conversion
1.18×
across the stored fiscal years with positive net income

Per fiscal year from filed facts: cash conversion = operating cash flow / net income (net income > 0); cash-flow accrual ratio = (net income - operating cash flow) / average total assets; balance-sheet accrual ratio = change in net operating assets / average net operating assets, NOA = (assets - cash) - (liabilities - debt). Descriptive; a missing input yields a missing ratio. High accrual ratios and cash conversion well below one are the measures the accruals literature associates with less persistent earnings; they are screens to read the cash-flow statement with, not conclusions. The per-year series is part of Pro risk analysis.

Point-in-time ledger

first-reported vs latest filing · periods since 2020-01-01 · 14 changed periods
Line itemPeriodFirst reportedLatest filingChangeFilings
Operating income
OperatingIncomeLoss
quarter 2023-06-30$2.79M
10-Q 2023-08-01
$10.8M
10-Q 2024-07-31
+288.8%first · latest
Operating income
OperatingIncomeLoss
quarter 2023-03-31-$3.38M
10-Q 2023-05-02
-$340K
10-Q 2024-04-30
+89.9%first · latest
Operating income
OperatingIncomeLoss
fiscal year 2022-12-31-$25M
10-K 2023-02-28
-$14.7M
10-K 2025-02-26
+41.0%first · latest · 3 filings carry it
Operating income
OperatingIncomeLoss
fiscal year 2021-12-31-$5.04M
10-K 2022-02-28
-$7.05M
10-K 2024-02-28
-40.0%first · latest · 3 filings carry it
Diluted shares
WeightedAverageNumberOfDilutedSharesOutstanding
quarter 2023-06-30115,866,371 shares
10-Q 2023-08-01
146,862,924 shares
10-Q 2024-07-31
+26.8%first · latest
Diluted shares
WeightedAverageNumberOfDilutedSharesOutstanding
quarter 2023-09-30119,327,709 shares
10-Q 2023-10-30
149,773,706 shares
10-Q 2024-10-30
+25.5%first · latest
Stock-based compensation
ShareBasedCompensation
fiscal year 2022-12-31$12.7M
10-K 2023-02-28
$11.3M
10-K 2025-02-26
-10.6%first · latest · 3 filings carry it
Stock-based compensation
ShareBasedCompensation
quarter 2023-03-31$4.34M
10-Q 2023-05-02
$3.9M
10-Q 2024-04-30
-10.2%first · latest
Revenue
RevenueFromContractWithCustomerExcludingAssessedTax
fiscal year 2021-12-31$259M
10-K 2022-02-28
$242M
10-K 2024-02-28
-6.4%first · latest · 3 filings carry it
Gross profit
GrossProfit
fiscal year 2021-12-31$215M
10-K 2022-02-28
$202M
10-K 2024-02-28
-6.0%first · latest · 3 filings carry it
Stock-based compensation
ShareBasedCompensation
fiscal year 2021-12-31$14.8M
10-K 2022-02-28
$14.2M
10-K 2024-02-28
-4.1%first · latest · 3 filings carry it
Operating income
OperatingIncomeLoss
quarter 2023-09-30$10.8M
10-Q 2023-10-30
$11.1M
10-Q 2024-10-30
+2.9%first · latest
Goodwill
Goodwill
balance at 2021-12-31$20M
10-K 2022-02-28
$19.4M
10-K 2024-02-28
-2.7%first · latest · 6 filings carry it
Goodwill
Goodwill
balance at 2022-12-31$20M
10-K 2023-02-28
$19.4M
10-K 2025-02-26
-2.7%first · latest · 6 filings carry it

First filing reporting each period vs the latest filing carrying it (10-K and 10-Q only, periods since 2020, the extractor's winning tag per concept); a change under 0.5% is treated as rounding. A change can be a restatement, a reclassification or a re-tagging in a later comparative column; the two filings are linked so the reader can see which. Descriptive, not a verdict.

Notes by disclosure type

debt, leases, revenue, segments, contingencies, taxes and more · the filer's own words
Latest quarterly report10-Q FY2026 Q2 · filed 20260729View filing
Commitments and contingencies · 3,808 characters as filed

Commitments and Contingencies Profit Share Payments On March 15, 2024, the Company entered into an Asset Purchase Agreement (the TELA APA ) with TELA Bio, Inc. ( TELA ) to obtain exclusive rights to sell and market a 510(k)-cleared collagen particulate xenograft product in the United States, which we market as HELIOGEN. Pursuant to the TELA APA, the Company is required to make payments (the Profit Share Payments ) of between a minimum of $3.0 million and a maximum of $7.0 million based on MIMEDXs net sales of the product over the two years following its commercialization of the product, which occurred during the second quarter of 2024. The companys remaining obligation of Profit Share Payments to TELA as of June 30, 2026 was $1.0 million.This amount will be paid during the third quarter of 2026. As of June 30, 2026, the fair value for the minimum amount of Profit Share Payments was $1.0 million. This amount reflects the anticipated timing of such Profit Share Payments, discounted to present value at a discount rate approximating the Companys borrowing rate plus a risk premium, all of which reflect Level 3 inputs. This amount is reflected as part of other current liabilities in the unaudited condensed consolidated balance sheet as of that date. Litigation and Regulatory Matters In the ordinary course of business, the Company and its subsidiaries may be a party to pending and threatened legal, regulatory, and governmental actions and proceedings (including those described below

CommitmentsAndContingenciesDisclosureTextBlock · excerpt; the full note is in the filing

Debt · 2,765 characters as filed

Long Term Debt, Net Citizens Credit Agreement On January 19, 2024, the Company entered into the Citizens Credit Agreement, which provided the Company with a $75.0 million Revolving Credit Facility and a $20.0 million Term Loan Facility. The Company had no outstanding borrowings under the Revolving Credit Facility as of June 30, 2026. The Term Loan Facility matures on January 19, 2029 (the Maturity Date ). Borrowings under the Citizens Credit Agreement bear interest at a rate per annum equal to (i) the Alternate Base Rate, as defined therein, or (ii) a Term SOFR as defined therein, in each case plus an applicable margin ranging from 1.25% and 2.50% with respect to Alternate Base Rate borrowings and 2.25% and 3.50% for Term SOFR borrowings, plus a fallback provision of 0.1%. The Term Loan Facility carried an interest rate of 6.0% as of June 30, 2026. The noncurrent portion of the Term Loan Facility was $15.7 million and $16.5 million as of June 30, 2026 and December 31, 2025, respectively. The current portion of the Term Loan Facility was $1.5 million as of both June 30, 2026 and December 31, 2025. Interest expense related to the Term Loan Facility, included in interest income, net in the unaudited condensed consolidated statements of operations, was $0.3 million and $0.4 million for the three months ended June 30, 2026 and June 30, 2025, respectively. Interest expense related to the Term Loan Facility was $0.7 million and $0.8 million for the six months ended June 30, 2026 and

DebtDisclosureTextBlock · excerpt; the full note is in the filing

Revenue disaggregation · 259 characters as filed

Below is a summary of net sales by product line (in thousands): Three Months Ended June 30, Six Months Ended June 30, 2026 2025 2026 2025 Surgical $ 39,297 34,129 75,671 66,261 Wound 25,065 64,476 47,682 120,549 Net sales $ 64,362 $ 98,605 $ 123,353 $ 186,810

DisaggregationOfRevenueTableTextBlock

Income taxes · 1,091 characters as filed

Income Taxes The effective tax rates for the Company were 16.5% and 26.1% for the three months ended June 30, 2026 and June 30, 2025, respectively. The effective tax rates for the company were 22.4% and 23.0% for the six months ended June 30, 2026 and 2025, respectively. Note that the Company generated net loss before income tax provision for the three and six months ended June 30, 2026, meaning that decreases in the effective tax rates would be unfavorable for those periods. Conversely, the Company generated net income before income tax provision for the three and six months ended June 30, 2025, meaning that decreases in its effective tax rate would favorable for that period. The effective tax rate for the three and six months ended June 30, 2026 was unfavorably impacted by deduction limitations on executive compensation, as well as shortfall on restricted stock vestings. The effective tax rate for the three and six months ended June 30, 2025 was favorably impacted by windfall on restricted stock vestings, partially offset by deduction limitations on executive compensation.

IncomeTaxDisclosureTextBlock

New accounting pronouncements · 1,253 characters as filed

Recently Issued Accounting Standards Not Yet Adopted Accounting Standards Update 2024-03 - Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures In November 2024, the FASB issued ASU 2024-03, Income Statement - Reporting Comprehensive Income - Expense Disaggregation Disclosures (Subtopic 220-40), which requires disaggregated disclosure of certain income statement expenses within the footnotes to the financial statements. ASU 2024-03 is intended to address requests from investors for more detailed information about the types of expenses in commonly presented expense captions such as cost of sales, selling, general and administrative expenses, and research and development. Adoption is required for annual periods beginning after December 15, 2026 and interim periods within annual periods beginning after December 15, 2027. The Company is currently evaluating the impact of this standard on its consolidated financial statements. All other ASUs issued and not yet effective as of June 30, 2026, and through the date of this report, were assessed and determined to be either not applicable or are expected to have minimal impact on the Companys current and future financial position and results of operations.

NewAccountingPronouncementsPolicyPolicyTextBlock · excerpt; the full note is in the filing

Revenue recognition · 926 characters as filed

Revenue MIMEDX has two product categories: (1) Surgical, which reflects products principally used in surgical settings, including the closure of acute wounds or to protect and reinforce tissues and/or regions of interest, and (2) Wound, which reflects products typically used in Advanced Wound Care settings, including the treatment of chronic, non-healing wounds. The Company manages its product portfolio and pipeline based upon opportunities in each of these settings. Below is a summary of net sales by product line (in thousands): Three Months Ended June 30, Six Months Ended June 30, 2026 2025 2026 2025 Surgical $ 39,297 34,129 75,671 66,261 Wound 25,065 64,476 47,682 120,549 Net sales $ 64,362 $ 98,605 $ 123,353 $ 186,810 The Company did not have significant foreign operations or a single external customer from which 10% or more of net sales were derived during the three or six months ended June 30, 2026 or 2025.

RevenueFromContractWithCustomerTextBlock

Segment reporting · 2,446 characters as filed

Segment Information The Company determines its operating segments based on how the Chief Operating Decision Maker ( CODM ) reviews the business and makes resource allocation decisions. The Company concluded that Joseph Capper, the Companys Chief Executive Officer, is the CODM. The Company has a single operating segment, which has not been aggregated with other operating segments. The CODM uses several measures of profit or loss to assess Company performance and allocate resources. Of these measures, net income is the measure that most aligns to GAAP. Other measures used by the CODM include adjusted earnings before interest, taxes, depreciation and amortization. The CODM assesses actual results against budgets and forecasts, and uses this information to inform various strategic investments into the Companys operations, including headcount and compensation. Each financial statement caption included on the condensed consolidated statements of operations reflects a significant segment expense evaluated by the CODM. In addition to this, the CODM also evaluates selling and marketing expense and general and administrative expense, both of which are components of selling, general, and administrative expense on the unaudited condensed consolidated statements of operations. The below table presents selling and marketing and general administrative expense (amounts in thousands): Three Months Ended June 30, Six Months Ended June 30, 2026 2025 2026 2025 Selling and marketing $ 46,416 $ 47

SegmentReportingDisclosureTextBlock · excerpt; the full note is in the filing

Significant accounting policies · 4,118 characters as filed

Significant Accounting Policies Please see Note 2, Significant Accounting Policies , to the Companys Consolidated Financial Statements included in the Companys Annual Report on Form 10-K for the year ended December 31, 2025 (the 2025 Form 10-K ), filed with the Securities and Exchange Commission ( SEC ) on February 25, 2026 for a description of all significant accounting policies. Basis of Presentation The unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States of America ( GAAP ) for interim financial information and with the instructions to Form 10-Q and Article 10 of Regulation S-X. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments considered necessary for a fair presentation of the results of operations for the periods presented have been included. The operating results for the three and six months ended June 30, 2026 and 2025 are not necessarily indicative of the results that may be expected for the full fiscal year. The balance sheet as of December 31, 2025 was derived from the audited consolidated financial statements at that date, but does not include all of the information and footnotes required by GAAP for complete financial statements. These unaudited condensed consolidated financial statements should be read in conjunction with the historical consolida

SignificantAccountingPoliciesTextBlock · excerpt; the full note is in the filing

Subsequent events · 1,487 characters as filed

Subsequent Events Sanara Agreement On July 29, 2026, the Company entered into a definitive agreement with Sanara MedTech Inc. ( Sanara ) under which the Company agreed to acquire all outstanding shares of Sanara (the Acquisition ) in a cash and stock transaction that values Sanara at $35.00 per share, reflecting an enterprise value of approximately $350 million. Subject to the receipt of Sanaras stockholder approval and the satisfaction of other customary closing conditions, the Company agreed to pay approximately $302 million in cash and issue 4,400,000 shares of its common stock to Sanaras stockholders on the closing date, which is anticipated to occur in 2026. On that same day, in anticipation of financing the Acquisition, the Company received a commitment from Hayfin Capital Management LLP ( Hayfin ) pursuant to which certain funds managed and/or advised by Hayfin committed to provide the Company with debt financing for the Acquisition in the form of a 6-year, $300.0 million senior secured term loan (the Hayfin Term Loan ) that will be funded at the closing date. The Hayfin Term Loan will carry an interest rate of Term SOFR plus 6.25% for the first year following the closing date and is subject to various covenants over the duration of the loan. Citizens Term Loan On July 27, 2026, the Company submitted notice to Citizens that it intends to prepay the remaining $17.3 million outstanding principal balance of the Citizens Term Loan on July 30, 2026.

SubsequentEventsTextBlock · excerpt; the full note is in the filing

Source: SEC DERA Financial Statement and Notes data sets (txt.tsv), excerpts of the filer's own note text; the full note is in the linked filing. Excerpts are the first part of each note exactly as tagged in the filing; open the filing for the full text and the tables. Descriptive and educational, not advice.

Fundamentals from SEC EDGAR. Scores, the DCF, and every model shown are educational analysis, not investment advice or price predictions.

Educational content only. Not financial advice. TrendNalysis provides educational and informational financial analysis built from public SEC filings and economic data (FRED, BLS). It is not financial, investment, tax, or legal advice and is not a recommendation to buy or sell any security. Market pricing is not currently included. Past performance does not guarantee future results. Always do your own research and consult a licensed financial professional before investing.