Biggest changeThere is also a risk that due to regulatory changes, such as suspensions on the use of NOLs, or other unforeseen reasons, our existing NOLs could expire or otherwise be unavailable to offset future income tax liabilities. 43 Table of Contents Results of Operations Comparison of the Years ended December 31, 2024 and 2023 Year Ended December 31, Change (in thousands) 2024 2023 Dollar Percentage Revenues, net $ 33,562 $ 33,358 $ 204 1 % Cost of revenues 14,481 14,897 (416 ) (3 )% Gross profit 19,081 18,461 620 3 % Operating expenses: Engineering and product development 883 1,317 (434 ) (33 )% Selling and marketing 12,289 12,956 (667 ) (5 )% General and administrative 11,303 10,508 795 8 % Impairment of goodwill 3,861 2,284 1,577 69 % 28,336 27,065 1,271 5 % Loss from operations (9,255 ) (8,604 ) (651 ) 8 % Other (expense) income: Interest expense (2,107 ) (1,640 ) (467 ) 28 % Interest income 242 231 11 5 % Loss on debt extinguishment — (909 ) 909 (100 )% Other income 864 — 864 100 % (1,001 ) (2,318 ) 1,317 (57 )% Loss before benefit from income taxes $ (10,256 ) $ (10,922 ) $ 666 (6 )% Revenues Revenues by Geography The following table presents revenues by geography for the periods presented below: Year Ended December 31, Change (in thousands) 2024 2023 Dollar Percentage Domestic $ 20,888 $ 23,028 $ (2,140 ) (9 )% International 12,674 10,330 2,344 23 % Total revenues $ 33,562 $ 33,358 $ 204 1 % Revenues by Product Type The following table presents revenues by segment for the periods presented below: Year Ended December 31, Change (in thousands) 2024 2023 Dollar Percentage Dermatology recurring procedures $ 21,171 $ 21,530 $ (359 ) (2 )% Dermatology procedures equipment 12,391 11,828 563 5 % Total revenues $ 33,562 $ 33,358 $ 204 1 % 44 Table of Contents Dermatology Recurring Procedures Recurring treatment revenues for the year ended December 31, 2024 were $21.2 million , which we estimate is approximately 253,000 XTRAC treatments with prices between $65 and $100 per treatment, compared to recurring treatment revenues for the year ended December 31, 2023 of $21.5 million , which we estimate is approximately 280,000 XTRAC treatments with prices between $65 and $95 per treatment.
Biggest changeResults of Operations Comparison of the Years ended December 31, 2025 and 2024 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 )% 46 Table of Contents Revenues Revenues by Geography The following table presents revenues by geography for the periods presented below: 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 )% Revenues by Product Type The following table presents revenues by segment for the periods presented below: 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 )% Dermatology Recurring Procedures Recurring treatment revenues for the year ended December 31, 2025 were $21.5 million , which we estimate is approximately 251,000 XTRAC treatments with prices between $65 and $100 per treatment, compared to recurring treatment revenues for the year ended December 31, 2024 of $21.2 million , which we estimate is approximately 253,000 XTRAC treatments with prices between $65 and $95 per treatment.
Borrowings under the credit facility bear interest at a rate per annum equal to the sum of (a) the greater of (i) the sum of (A) 30-day forward-looking term rate of one month SOFR, as published by CME Group Benchmark Administration Limited, from time to time, plus (B) 0.10%, and (ii) the applicable floor rate of 3.50%, with such sum reset monthly, and (b) 7.50%.
Borrowings under the credit facility bear interest at a rate per annum equal to the sum of (a) the greater of (i) the sum of (A) 30-day forward-looking term rate of one month SOFR, as published by CME Group Benchmark Administration Limited, from time to time, plus (B) 0.10%, and (ii) the applicable floor rate of 3.50%, with such sum reset monthly, and (b) 7.50%.
These non-GAAP measures are provided to enhance readers’ overall understanding of our current financial performance and to provide further information for comparative purposes. This supplemental presentation should not be construed as an inference that the our future results will be unaffected by similar adjustments to Net Earnings (Loss) determined in accordance with U.S. GAAP.
These non-GAAP measures are provided to enhance readers’ overall understanding of our current financial performance and to provide further information for comparative purposes. This supplemental presentation should not be construed as an inference that our future results will be unaffected by similar adjustments to Net Earnings (Loss) determined in accordance with U.S. GAAP.
We believe that the Appellate Division ruling provides an avenue for challenging the pending audit periods and subsequent periods, provided we can show that the value of the equipment provided to customers is either incidental to the overall value of the non-taxable services that are provided or should be treated similarly to pharmaceutical treatments, which are generally exempt from sales tax.
We believe that the Appellate Division ruling provides an avenue for challenging the pending audit periods and subsequent periods, provided we can show that the value of the equipment provided to customers is incidental to the overall value of the non-taxable services that are provided, or should be treated similarly to pharmaceutical treatments, which are generally exempt from sales tax.
Non-GAAP Financial Measures We have determined to supplement our consolidated financial statements, prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”), presented elsewhere within this report, with certain non-GAAP measures of financial performance.
Non-GAAP Financial Measures We have determined to supplement our consolidated financial statements, prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”), presented elsewhere within this Annual Report, with certain non-GAAP measures of financial performance.
Theravant is eligible to receive up to $3.0 million in future earnout payments upon the achievement of certain annual net revenue milestones ( $1.0 million of which is due upon the earlier of achieving a revenue target or July 2025), up to $20.0 million in future royalty payments based upon a percentage of gross profit from future domestic sales ranging from 10-20%, 25% of gross profit from international sales over the subsequent four-year period, and up to $0.5 million in future milestone payments upon the achievement of certain development and commercialization related targets.
Theravant was eligible to receive up to $3.0 million in future earnout payments upon the achievement of certain annual net revenue milestones ($1.0 million of which was due upon the earlier of achieving a revenue target or July 2025), up to $20.0 million in future royalty payments based upon a percentage of gross profit from future domestic sales ranging from 10-20%, 25% of gross profit from international sales over the subsequent four-year period, and up to $0.5 million in future milestone payments upon the achievement of certain development and commercialization related targets.
Specifically, we believe the non-GAAP measures provide useful information to management and investors by isolating certain expenses, gains and losses that may not be indicative of our core operating results and business outlook. In addition, we believe non-GAAP measures enhance the comparability of results against prior periods. 47 Table of Contents Reconciliation to the most directly comparable U.S.
Specifically, we believe the non-GAAP measures provide useful information to management and investors by isolating certain expenses, gains and losses that may not be indicative of our core operating results and business outlook. In addition, we believe non-GAAP measures enhance the comparability of results against prior periods. 50 Table of Contents Reconciliation to the most directly comparable U.S.
In general, under Section 382 of the Internal Revenue Code of 1986, as amended, or the Code, a corporation that undergoes an "ownership change" is subject to limitations on its ability to utilize its NOLs to offset future taxable income. We have not completed a study to assess whether an ownership change has occurred in the past.
In general, under Section 382 of the Internal Revenue Code of 1986, as amended, or the Code, a corporation that undergoes an “ownership change” is subject to limitations on its ability to utilize its NOLs to offset future taxable income. We have not completed a study to assess whether an ownership change has occurred in the past.
Upon an event of default, including a covenant violation, all principal and interest are due on demand. 48 Table of Contents In February 2024, the parties amended the credit facility to, among other things, revise the applicable minimum net revenue threshold financial covenant.
Upon an event of default, including a covenant violation, all principal and interest are due on demand. 51 Table of Contents In February 2024, the parties amended the credit facility to, among other things, revise the applicable minimum net revenue threshold financial covenant.
Its products include the XTRAC® and Pharos® excimer lasers and VTRAC® lamp systems utilized in the treatment of psoriasis, vitiligo, and various other skin conditions, as well as the TheraClear® X Acne Therapy System utilized in the treatment of acne-related skin conditions. The XTRAC ultraviolet light excimer laser system is utilized to treat psoriasis, vitiligo, and other skin diseases.
Its products include the XTRAC® line of excimer lasers and VTRAC® lamp systems utilized in the treatment of psoriasis, vitiligo, and various other skin conditions, as well as the TheraClear® X Acne Therapy System utilized in the treatment of acne-related skin conditions. The XTRAC ultraviolet light excimer laser system is utilized to treat psoriasis, vitiligo, and other skin diseases.
Specifically, we believe that there is a lack of awareness of the positive effects of XTRAC treatments among both sufferers and providers; and the treatment regimen, which can sometimes require up to 12 or more treatments, has limited XTRAC use to certain patient populations.
Specifically, we believe that there is a lack of awareness of the positive effects of XTRAC treatments among both patients and providers; and the treatment regimen, which can sometimes require up to 12 or more treatments, has limited XTRAC use to certain patient populations.
Our primary sources of capital have been from borrowings under our debt facilities and sales of our products. As of December 31, 2024 , we had $15.0 million of borrowings outstanding under our credit facility with MidCap, which has a final maturity in June 2028 .
Our primary sources of capital have been from borrowings under our debt facilities and sales of our products. As of December 31, 2025 , we had $15.0 million of borrowings outstanding under our credit facility with MidCap, which has a final maturity in June 2028 .
On April 11, 2024, we filed a motion for leave to appeal the Appellate Division’s decision to the New York State Court of Appeals (“Court of Appeals”). On October 22, 2024, in an unsigned one-line decision, the Court of Appeals denied our motion to appeal the Appellate Division ruling.
On April 11, 2024, we filed a motion for leave to appeal the Appellate Division’s decision to the New York State Court of Appeals (“Court of Appeals”). On October 2 2, 2024, in an unsigned one-line decision, the Court of Appeals denied our motion to appeal the Appellate Division ruling.
We define our critical accounting policies as those accounting policies that are most important to the portrayal of our financial condition and results of operations and require our most difficult and subjective judgments. While our significant accounting policies are more fully described in “Note 2.
We define our critical accounting policies as those accounting policies that are most important to the portrayal of our financial condition and results of operations and require our most difficult and subjective judgments. While our significant accounting policies are more fully described in Note 2 .
The State of California has made aggregate assessments of $2.1 million including penalties and interest. The audits cover the period from June 2018 through June 2022. We are in the administrative process of appeal in this jurisdiction as well.
The state of California has made aggregate assessments of $2.4 million including penalties and interest. The audits cover the period from June 2018 through June 2022. We are in the administrative process of appeal in this jurisdiction as well.
Equity Distribution Agreement In October 2021, we entered into an equity distribution agreement under which we may sell up to $11.0 million of our shares of common stock in registered “at-the-market” offerings.
Equity Distribution Agreement In October 2021, we entered into an equity distribution agreement under which we could sell up to $11.0 million of our shares of common stock in registered “at-the-market” offerings.
In ternational revenues were 38% and 31% for the years ended December 31, 2024 and 2023 , respectively. We expect that both our United States and international revenues will increase in the near term as we continue to expand our product offerings and increase the related patient utilization in the United States, as well as grow our presence in Asia.
In ternational revenues were 33% and 38% for the years ended December 31, 2025 and 2024 , respectively. We expect that both our United States and international revenues will increase in the near term as we continue to expand our product offerings and increase the related patient utilization in the United States, as well as grow our presence in Asia.
Changes in our actual results and/or estimates or any of our other assumptions used in our analysis could result in a different conclusion. 53 Table of Contents Sales and Use Taxes We record state sales tax collected and remitted for our customers on dermatology procedures equipment sales on a net basis, excluded from revenue.
Changes in our actual results and/or estimates or any of our other assumptions used in our analysis could result in a different conclusion. Sales and Use Taxes We record state sales tax collected and remitted for our customers on dermatology procedures equipment sales on a net basis, excluded from revenue.
Selling and Marketing As of December 31, 2024, our sales and marketing personnel consisted of 39 full-time positions, compared to 35 full-time positions as of December 31, 2023, inclusive of a vice president of sales and a vice president of marketing and business growth , direct sales organization as well as an in-house call center staffed with patient advocates and a reimbursement group that provides necessary insurance information to our physician partners and their patients.
Selling and Marketing As of December 31, 2025 , our sales and marketing personnel consisted of 46 full-time positions, compared to 39 full-time positions as of December 31, 2024 , inclusive of a vice president of sales and a vice president of marketing and business growth, direct sales organization as well as an in-house call center staffed with patient advocates and a reimbursement group that provides necessary insurance information to our physician partners and their patients.
For the trailing 12-month period ended December 31, 2024, this amount was set at $30.0 million, increasing to $33.0 million as set forth in such amendment for the trailing 12-month periods thereafter. In March 2024, the credit facility was further amended (as amended to date, “Senior Term Facility”) to clarify certain provisions related to the maintenance of cash collateral accounts.
For the trailing 12-month period ended December 31, 2024, this amount was set at $30.0 million, increasing to $33.0 million as set forth in such amendment for the trailing 12-month periods thereafter. In March 2024, the credit facility was further amended to clarify certain provisions related to the maintenance of cash collateral accounts.
The XTRAC excimer laser system received clearance from the United States Food and Drug Administration in 2000 and has since become a widely recognized treatment among dermatologists. The system delivers targeted 308nm ultraviolet light to affected areas of skin, leading to psoriasis clearing and vitiligo repigmentation, following a series of treatments.
The XTRAC excimer laser system received clearance from the U.S. Food and Drug Administration (the “FDA”) in 2000 and has since become a widely recognized treatment among dermatologists. The system delivers targeted 308nm ultraviolet light to affected areas of skin, leading to psoriasis clearing and vitiligo repigmentation, following a series of treatments.
Sales in the United States represented 62% and 69% of our total revenues for the years ended December 31, 2024 and 2023, respectively, and have been generated by our direct sales force. Outside the United States, our sales are made through third-party distributors.
Sales in the United States represented 67% and 62% of our total revenues for the years ended December 31, 2025 and 2024, respectively, and have been generated by our direct sales force. Outside the United States, our sales are made through third-party distributors.
Other significant sales and marketing costs include conferences and trade shows, promotional and marketing activities, including direct and online marketing to the consumer and dermatologists, practice support programs, travel and training expenses.
Other significant sales and marketing costs include conferences and trade shows, promotional and marketing activities, including direct and online marketing to consumers and dermatologists, practice support programs, travel and training expenses.
Subsequent to the launch of the TheraClear Acne Therapy System, there were 144 and 92 TheraClear devices placed in dermatologists’ offices in the United States under our recurring procedures model as of December 31, 2024 and 2023 , respectively.
Subsequent to the launch of the TheraClear Acne Therapy System, there were 166 and 144 TheraClear devices placed in dermatologists’ offices in the United States under our recurring procedures model as of December 31, 2025 and 2024 , respectively.
Financing Activities Net cash provided by financing activities was $1.9 million for the year ended December 31, 2024 , compared to cash provided by financing activities of $6.9 million for the year ended December 31, 2023 .
Financing Activities Net cash provided by financing activities was $3.6 million for the year ended December 31, 2025 , compared to cash provided by financing activities of $1.9 million for the year ended December 31, 2024 .
As of December 31, 2024 , there were 864 XTRAC systems placed in dermatologists’ offices in the United States under our dermatology recurring procedures model, a decrease from 923 as of December 31, 2023 .
As of December 31, 2025 , there were 842 XTRAC systems placed in dermatologists’ offices in the United States under our dermatology recurring procedures model, a decrease from 864 as of December 31, 2024 .
The shares will be offered at prevailing market prices, and we will pay commissions of up to 3.0% of the gross proceeds from the sale of shares sold through our agent, which may act as an agent and/or principal.
The shares were offered at prevailing market prices, and we paid commissions of up to 3.0% of the gross proceeds from the sale of shares sold through our agent, which may act as an agent and/or principal.
Based on the assessments performed in the fourth quarters of 2024 and 2023 in conjunction with the annual budgeting process, we recorded impairment in both 2024 and 2023 for the amount by which the carrying value of the dermatology recurring procedures reporting unit exceeded its fair value.
Based on the assessments performed in the fourth quarters of 2025 and 2024 in conjunction with the annual budgeting process, no impairment was recorded in 2025 and we recorded an impairment in 2024 for the amount by which the carrying value of the dermatology recurring procedures reporting unit exceeded its fair value.
Our gross margins on revenues from sales of dermatology procedures equipment are lower than our gross margins on revenues from sales of dermatology recurring procedures and, as a result, the sales mix between dermatology recurring procedures and dermatology procedures equipment can affect the gross margin in any reporting period.
Our gross profit percentages on revenues from sales of dermatology procedures equipment are lower than our gross profit percentages on revenues from sales of dermatology recurring procedures and, as a result, the sales mix between dermatology recurring procedures and dermatology procedures equipment can affect the gross profit percentage in any reporting period.
Net cash provided by operations was $0.2 million during the year ended December 31, 2024 and net cash used in operations was $0.5 million during the year ended December 31, 2023 .
Net cash used in operations was $2.8 million during the year ended December 31, 2025 and net cash provided by operations was $0.2 million during the year ended December 31, 2024 .
As of December 31, 2024 , we had $5.3 million of intangible assets. The finite-lived assets are tested for impairment when events or changes in circumstances indicate that the carrying value of the asset group may not be recoverable. Our intangible assets are grouped into five categories: core technology, product technology, customer relationships, trade names and Pharos customer lists.
The finite-lived assets are tested for impairment when events or changes in circumstances indicate that the carrying value of the asset group may not be recoverable. Our intangible assets are grouped into five categories: core technology, product technology, customer relationships, trade names and Pharos customer lists.
Engineering and Product Development For the year ended December 31, 2024 , engineering and product development expenses were $0.9 million as compared to $1.3 million for the year ended December 31, 2023 . Engineering and product development costs during the year ended December 31, 2024 were lower primarily as a result of a decrease in salaries and outside services.
Engineering and Product Development For the year ended December 31, 2025 , engineering and product development expenses were $0.4 million as compared to $0.9 million for the year ended December 31, 2024 . Engineering and product development costs during the year ended December 31, 2025 were lower primarily as a result of decreases in salaries and outside services.
The shares will be offered at prevailing market prices, and we will pay commissions of up to 3.00% of the gross proceeds from the sale of shares sold through our agent, which may act as an agent and/ or principal.
The shares were offered at prevailing market prices, and we paid commissions of up to 3.0% of the gross proceeds from the sale of shares sold through our agent, which may act as an agent and/or principal.
Based on the assessments performed in the fourth quarters of 2024 and 2023 in conjunction with the budgeting process, we recorded impairment charges of $3.9 million and $2.3 million , respectively, related to goodwill, which was the amount of the excess of the carrying value of the Dermatology Recurring Procedures reporting unit over its fair value.
Based on the assessments performed in the fourth quarters of 2025 and 2024 in conjunction with the budgeting process, we recorded no impairment charge for 2025 and a $4.3 million impairment charge for 2024, related to goodwill, which was the amount of the excess of the carrying value of the Dermatology Recurring Procedures reporting unit over its fair value.
Remaining lease obligations are $1.2 million as of December 31, 2024 , with payments of $0.3 million due within the next year. 50 Table of Contents Contingent Consideration Theravant, the seller of the TheraClear devices, is eligible to receive up to $3.0 million in future earnout payments upon the achievement of certain annual net revenue milestones ($1.0 million of which is due upon the earlier of achieving a revenue target or July 2025) , up to $20.0 million in future royalty payments based upon a percentage of gross profit from future domestic sales ranging from 10-20%, 25% of gross profit from international sales over the subsequent four-year period, and up to $0.5 million in future milestone payments upon the achievement of certain commercialization related targets.
Contingent Consideration Theravant, the seller of the TheraClear devices, was eligible to receive up to $3.0 million in future earnout payments upon the achievement of certain annual net revenue milestones ($1.0 million of which was due upon the earlier of achieving a revenue target or July 2025), up to $20.0 millio n in future royalty payments based upon a percentage of gross profit from future domestic sales ranging from 10-20%, 25% of gross profit from international sales over the subsequent four-year period, and up to $0.5 million in future milestone payments upon the achievement of certain commercialization related targets.
For the year ended December 31, 2024, sales and marketing expenses were $12.3 million as compared to $13.0 million for the year ended December 31, 2023.
For the year ended December 31, 2025 , sales and marketing expenses were $13.1 million as compared to $12.4 million for the year ended December 31, 2024 .
On March 8, 2024, we received a decision from the Appellate Division ruling against us in the matter of our sales tax appeal, affirming the Tribunal's ruling that our sale of XTRAC treatment codes is subject to sales tax.
Oral argument was held by the Appellate Division on January 18, 2024. 57 Table of Contents On March 8, 2024, we received a decision from the Appellate Division ruling against us in the matter of its sales tax appeal, affirming the Tribunal’s ruling that our sale of XTRAC treatment codes is subject to sales tax.
We recognized ERC funds received as other income during the year ended December 31, 2024. Income Taxes As of December 31, 2024 , we had federal and state net operating loss (“NOL”) carryforwards of $203.5 million and $62.8 million , respectively.
We recognized ERC funds received as other income during the year ended December 31, 2024. 45 Table of Contents Income Taxes As of December 31, 2025 , we had federal and state net operating loss (“NOL”) carryforwards of $206.8 million and $69.0 million , respectively.
We received notification that an administrative state judge in New York issued an opinion finding in favor of us that the sale of XTRAC treatment codes was not taxable as sales tax with respect to that state’s first assessment. This ruling covers $1.8 million of the total $5.2 million of assessments.
In January 2021, we received notification that an administrative state judge in New York issued an opinion finding in favor of us that the sale of XTRAC treatment codes was not taxable as sales tax with respect to that state’s first assessment.
Benefit from Income Taxes We recognized a benefit from income taxes of $0.2 million for the year ended December 31, 2024 as compared to a benefit from income taxes of $0.1 million for the year ended December 31, 2023 , which is comprised primarily of changes in the deferred tax liability related to goodwill .
Provision for (Benefit from) Income Taxes We recognized a provision for income taxes of $12.0 thousand for the year ended December 31, 2025 as compared to a benefit from income taxes of $0.2 million for the year ended December 31, 2024, which is comprised primarily of changes in the deferred tax liability related to indefinite-lived intangible assets.
Our gross margin has been and will continue to be affected by a variety of factors, primarily product sales mix and pricing manufacturing costs.
We calculate our gross profit percentage as our gross profit divided by our revenues. Our gross profit percentage has been and will continue to be affected by a variety of factors, primarily product sales mix and pricing manufacturing costs.
As of both December 31, 2024 and 2023 , we deferred domestic net revenues of $1.6 million , which will be recognized as revenue over the remaining usage period for the related placements. Dermatology Procedures Equipment For the year ended December 31, 2024 , dermatology procedures equipment revenues were $12.4 million .
As of December 31, 2025 and 2024 , we deferred domestic net revenues of $1.5 million and $1.6 million , respectively, which will be recognized as revenue over the remaining usage period for the related placements. 47 Table of Contents Dermatology Procedures Equipment For the year ended December 31, 2025 , dermatology procedures equipment revenues were $9.2 million .
Domestically, we sold 24 XTRAC systems for the year ended December 31, 2023 .
Domestically, we sold 12 XTRAC systems for the year ended December 31, 2024 .
In July 2024, we sold 665,136 shares of our common stock under the equity distribution agreement at an average purchase price of $3.16 per share for total gross and net proceeds of $2.1 million and $1.9 million , respectively. Management On August 12, 2024, Christopher Lesovitz, our Chief Financial Officer, submitted his resignation effective August 14, 2024.
In July 2024, we sold 665,136 shares of our common stock under the equity distribution agreement at an average purchase price of $3.16 per share for total gross and net proceeds of $2.1 million and $1.9 million , respectively.
Therefore, the adverse decision stands and New York will execute on the appellate bond we posted for $1.3 million. As of December 31, 2024 , we have accrued $1.8 million including penalties and interest as a result of the Appellate Division ruling.
Therefore, the adverse decision stands and New York executed on the appellate bond we posted for $1.3 million . As of December 31, 2025 , we have a remaining accrual of $0.6 million including penalties and interest as a result of the Appellate Division ruling.
The following table summarizes our sources and uses of cash for each of the periods presented: Year Ended December 31, 2024 2023 (in thousands) Cash provided by (used in) Operating activities $ 188 $ (519 ) Investing activities (1,636 ) (5,019 ) Financing activities 1,925 6,861 Net increase in cash, cash equivalents and restricted cash $ 477 $ 1,323 49 Table of Contents Operating Activities Net cash provided by operating activities was $0.2 million for the year ended December 31, 2024 , compared to net cash used in operating activities of $0.5 million for the year ended December 31, 2023 .
The following table summarizes our sources and uses of cash for each of the periods presented: 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 Operating Activities Net cash used in operating activities was $2.8 million for the year ended December 31, 2025 , compared to net cash provided by operating activities of $0.2 million for the year ended December 31, 2024 .
Internationally, we sold 98 systems ( 89 XTRAC and 9 VTRAC). Domestically, we sold 12 XTRAC systems for the year ended December 31, 2024 . For the year ended December 31, 2023 , dermatology procedures equipment revenues were $11.8 million . Internationally, we sold 68 systems ( 60 XTRAC and 8 VTRAC).
Internationally, we sold 64 systems ( 54 XTRAC and 10 VTRAC). Domestically, we sold 4 XTRAC systems for the year ended December 31, 2025 . For the year ended December 31, 2024 , dermatology procedures equipment revenues were $12.4 million . Internationally, we sold 98 systems ( 89 XTRAC and 9 VTRAC).
The impairments were primarily driven by a decline in projected cash flows, including revenues and profitability. Changes in our actual results and/or estimates or any of our other assumptions used in our analysis could result in a different conclusion. All of our intangible assets are finite-lived assets, with amortization recorded over the estimated useful life on a straight-line basis.
Changes in our actual results and/or estimates or any of our other assumptions used in our analysis could result in a different conclusion. 56 Table of Contents All of our intangible assets are finite-lived assets, with amortization recorded over the estimated useful life on a straight-line basis.
We plan to incur engineering and product development expenses for the near future as we expect to continue our development that focuses on the application of our XTRAC system for the treatment of inflammatory skin disorders. As a result, we expect our engineering and product development expenses to remain similar to our fiscal year 2024 expenses.
We plan to incur engineering and product development expenses for the near future as we expect to continue our development efforts focused on the application of our XTRAC system for the treatment of inflammatory skin disorders.
Summary of Significant Accounting Policies ” in our audited financial statements and related notes thereto appearing elsewhere in this Annual Report, we believe the following discussion addresses our most critical accounting policies. 51 Table of Contents Revenue Recognition We have primarily two types of arrangements for our phototherapy treatment equipment from which we earn revenues from dermatology recurring procedures: (i) we place our lasers in a physician’s office at no charge to the physician, and generally charge the physician a fee for an agreed upon number of treatments; or (ii) we place our lasers in a physician’s office and charge the physician a fixed fee for a specified period of time not to exceed an agreed upon number of treatments; if that number is exceeded additional fees will have to be paid.
Revenue Recognition We have primarily two types of arrangements for our phototherapy treatment equipment from which we earn revenues from dermatology recurring procedures: (i) we place our lasers in a physician’s office at no charge to the physician, and generally charge the physician a fee for an agreed upon number of treatments; or (ii) we place our lasers in a physician’s office and charge the physician a fixed fee for a specified period of time not to exceed an agreed upon number of treatments; if that number is exceeded additional fees will have to be paid.
Critical Accounting Policies and Estimates The preparation of our financial statements in accordance with accounting principles generally accepted in the United States of America, or GAAP, and the rules and regulations of the SEC requires us to make estimates and assumptions, based on judgments considered reasonable, which affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.
GAAP and the rules and regulations of the SEC requires us to make estimates and assumptions, based on judgments considered reasonable, which affect the reported amounts of assets and liabilities and disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses during the reporting period.
We used historical performance and management estimates of future performance to determine profit margins and growth rates. Discount rates selected for each reporting unit varied. Our weighted average cost of capital included a review and assessment of market and capital structure assumptions.
Significant assumptions used in the income approach include growth and discount rates, profit margins and our weighted average cost of capital. We used historical performance and management estimates of future performance to determine profit margins and growth rates. Discount rates selected for each reporting unit varied.
We are in the administrative process of appeal with respect to the remaining $1.3 million of assessments in the State of New Y ork .
We are in the administrative process of appeal with respect to the remaining $2.6 million of assessments in the state of New York.
As a percentage of revenues, gross profit was 62.7% for the year ended December 31, 2024 , as compared to 59.5% for the year ended December 31, 2023 .
As a percentage of revenues, gross profit was 49.5% for the year ended December 31, 2025 , as compared to 47.2% for the year ended December 31, 2024 .
In October 2021, we entered into an equity distribution agreement with an investment bank under which we may sell up to $11.0 million of our shares of common stock in registered “at-the-market” offerings.
No royalties were incurred through December 31, 2025 . In October 2021, we entered into an equity distribution agreement under which we could sell up to $11.0 million of our shares of common stock in registered “at-the-market” offerings.
Other Income During the year ended December 31, 2024 , we received $0.9 million from the Employee Retention Credit, a refundable tax credit available under the Coronavirus Aid, Relief, and Economic Securities Act (“CARES Act”) that was designed to keep employees on the payroll during the COVID-19 pandemic.
Other Income During the year ended December 31, 2024 , we received $0.9 million from the ERC, a refundable tax credit available under the CARES Act that was designed to keep employees on the payroll during the COVID-19 pandemic. There was no such credit received during the year ended December 31, 2025 .
GAAP measure of all non-GAAP measures included in this Annual Report is as follows: Year Ended December 31, (in thousands) 2024 2023 Net loss $ (10,086 ) $ (10,830 ) Adjustments: Depreciation and amortization 4,968 5,553 Amortization of operating lease right-of-use asset 339 349 Loss on disposal of property and equipment 49 72 Benefit from income taxes (170 ) (92 ) Interest income (242 ) (231 ) Interest expense 2,107 1,640 Non-GAAP EBITDA (3,035 ) (3,539 ) Impairment of goodwill 3,861 2,284 Stock-based compensation 427 1,303 Loss on debt extinguishment — 909 Employee retention credit (864 ) — Non-GAAP adjusted EBITDA $ 389 $ 957 Liquidity and Capital Resources As of December 31, 2024 , we had cash and cash equivalents and restricted cash of $8.6 million and an accumulated deficit of $248.1 million .
GAAP measure of all non-GAAP measures included in this Annual Report is as follows: 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 Liquidity and Capital Resources As of December 31, 2025 , we had cash and cash equivalents and restricted cash of $7.9 million and an accumulated deficit of $254.4 million .
In those states where we did not or may not prevail in the future with the defenses we have proposed and in the event there is a determination that the true object of our recurring revenue model is not exempt from sales taxes and is not a prescription medicine, or we do not have other defenses where we prevail, we may be subject to sales taxes in those particular states for previous years and in the future, plus potential interest and penalties. 54 Table of Contents Recently Issued Accounting Pronouncements A description of recently issued accounting pronouncements that may potentially impact our financial position and results of operations is disclosed in Note 2 to our audited financial statements appearing elsewhere in this Annual Report.
In those states where we did not or may not prevail with the defenses we have proposed, and in the event there is a determination that the true object of our recurring revenue model is not exempt from sales taxes and is not a prescription medicine, or we do not have other defenses where we prevail, we may be subject to sales taxes in those particular states for previous years and in the future, plus potential interest and penalties.
However, if these sources are insufficient to satisfy our liquidity requirements, we may seek to sell additional debt or equity securities or enter into a new credit facility or another form of third-party funding or seek other debt financing.
If we are unable to regain compliance with our debt covenants or modify our existing debt facility, we may seek to sell additional debt or equity securities or enter into a new credit facility or another form of third-party funding or seek other debt financing.
We refer you to the section titled “—Critical Accounting Policies and Use of Estimates—Revenue Recognition” appearing elsewhere in this Annual Report for additional information regarding how we account for revenues.
We also derive revenues from service and repair extended warranty contracts with our existing customers. 43 Table of Contents We refer you to the section titled “—Critical Accounting Policies and Estimates—Revenue Recognition” appearing elsewhere in this Annual Report for additional information regarding how we account for revenues.
Investing Activities Net cash used in investing activities was $1.6 million for the year ended December 31, 2024 , compared to net cash used in investing activities of $5.0 million for the year ended December 31, 2023 .
Investing Activities Net cash used in investing activities was $1.5 million for the year ended December 31, 2025 , compared to net cash used in investing activities of $1.6 million for the year ended December 31, 2024 . The cash used in both periods is primarily the result of purchases of property and equipment.
We appealed the Tribunal’s decision to the New York State Appellate Division (“Appellate Division”), and posted the required appellate bond in the form of cash collateral. Oral argument was held by the Appellate Division on January 18, 2024.
We appealed the Tribunal’s decision to the New York State Appellate Division (“Appellate Division”), and posted the required appellate bond in the form of cash collateral in the amount of $1.3 million .
The VTRAC Excimer Lamp system, offered internationally in addition to the XTRAC, provides targeted therapeutic efficacy demonstrated by excimer technology with the simplicity of design and reliability of a lamp system. The Pharos excimer laser system holds FDA clearance to treat chronic skin diseases, including psoriasis, vitiligo, atopic dermatitis, and leukoderma.
The VTRAC Excimer Lamp system, offered internationally in addition to the XTRAC, provides targeted therapeutic efficacy demonstrated by excimer technology with the simplicity of design and reliability of a lamp system.
As of December 31, 2024 , we may sell up to an additional $8.9 million of our shares of common stock under this distribution agreement.
As of December 31, 2025 , we could sell up to an additional $5.1 million of our shares of common stock under the equity distribution agreement.
Cost of revenues also includes costs related to personnel, depreciation, amortization, warranty, shipping, and our operations and field service departments. 41 Table of Contents Our gross profit is calculated by subtracting our cost of revenues from our revenues. We calculate our gross margin as our gross profit divided by our revenues.
Cost of Revenues and Gross Profit Cost of revenues primarily consists of the costs of components and the manufacture of our XTRAC, VTRAC and TheraClear systems. Cost of revenues also includes costs related to personnel, depreciation, amortization, warranty, shipping, and our operations and field service departments. Our gross profit is calculated by subtracting our cost of revenues from our revenues.
We test goodwill for impairment during the fourth quarter of each year and whenever circumstances indicate the carrying value of goodwill may not be recoverable.
Impairment of Goodwill Impairment expense consists of an impairment charge related to goodwill resulting from the acquisition of the XTRAC and VTRAC businesses in 2015. We test goodwill for impairment during the fourth quarter of each year and otherwise whenever circumstances indicate the carrying value of goodwill may not be recoverable.
Dermatology Procedures Equipment Segment: we sell our products internationally through distributors and domestically, directly to a physician. We also derive revenues from service and repair extended warranty contracts with our existing customers.
Dermatology Procedures Equipment Segment: we sell our products internationally through distributors and domestically, directly to a physician.
The change in net cash provided by operating activities during the current period as compared to net cash used in operating activities in the prior period was primarily due to (i) a decrease in net loss of approximately $0.7 million and (ii) an increase in cash provided by changes in current balance sheet accounts in the ordinary course of business of approximately $0.8 million , primarily due to an increase of $2.5 million in accrued expenses primarily due to the adverse Appellate Division ruling with respect to the applicability of sales and use taxes to our sales of XTRAC treatment codes, partially offset by decreases of $0.8 million from accounts receivable due to increased sales to international customers who take longer to pay and $0.9 million from accounts payable due to timing, partially offset by (iii) a $0.8 million decrease in cash provided from non-cash adjustments.
The change in net cash used in operating activities during the current period as compared to net cash provided by operating activities in the prior period was primarily the result of (i) an increase in cash used from net non-cash transactions of $5.6 million , primarily as a result of (a) a reduction in impairment expense, as a goodwill write-down was recognized in 2024 and no impairment was recorded in 2025, (b) the recognition of settlement gains and (c) a reduction in amortization expense as certain intangible assets became fully amortized in the current period, (ii) increases in cash used by changes in current balance sheet accounts in the ordinary course of business of approximately $1.2 million , primarily due to (a) $3.1 million from accrued expenses and other current liabilities due to the payment of sales and use taxes accrued in the prior year related to the adverse Appellate Division ruling with respect to the applicability of sales and use taxes to our sales of XTRAC treatment codes and (b) $0.9 million from purchases of inventory, partially offset by decreases in cash used of (c) $1.6 million due to collections of accounts receivable and (d) $1.3 million in accounts payable due to the timing of payments, all partially offset by (iii) a decrease in cash used from a decrease in net loss of approximately $3.8 million .
Impact of Inflation We do not believe that inflation has had a material effect on our business, financial condition or results of operations during the year ended December 31, 2024 .
No royalties were incurred through December 31, 2025 . 54 Table of Contents Impact of Inflation We do not believe that inflation has had a material effect on our business, financial condition or results of operations during the year ended December 31, 2025 . Critical Accounting Estimates The preparation of our financial statements in accordance with U.S.
A contract’s transaction price is allocated to each performance obligation and recognized as revenue when, or as, the performance obligation is satisfied, which is generally the point in time when the product is shipped or control is transferred for our dermatology procedures equipment sales.
Variable treatment code payments that will be paid only if the customer exceeds the agreed upon number of treatments are recognized only when such treatments are being exceeded and used. 55 Table of Contents A contract’s transaction price is allocated to each performance obligation and recognized as revenue when, or as, the performance obligation is satisfied, which is generally the point in time when the product is shipped or control is transferred for our dermatology procedures equipment sales.
On November 13, 2024, we designated our Vice President Finance, John Gillings, as our principal financial officer and Chief Accounting Officer. Components of Results of Operations Revenues To date, we have generated revenues primarily from the placement of our lasers in physicians’ offices and the related sales and rentals and the recurring revenues from our sale of treatment sessions.
Revenues To date, we have generated revenues primarily from the placement of our lasers in physicians’ offices and the related sales and rentals and the recurring revenues from our sale of treatment sessions.
Operating Lease Obligations We lease our facilities and certain IT and office equipment under non-cancellable operating leases with remaining lease terms of up to five years.
Operating Lease Obligations We lease our facilities and certain IT and office equipment under non-cancellable operating leases with remaining lease terms of up to four years. Remaining lease obligations are $1.2 million as of December 31, 2025 , with payments of $0.3 million due within the next year.
The decrease in gross profit percentage from 2023 to 2024 was primarily the result of a reduction in service billings related to Pharos laser system products and the write-off of inventories related to Pharos laser system products that will no longer be needed for warranty purposes due to the expiration of the related warranty service contracts, an increase in maintenance costs largely driven by TheraClear devices placed into service, and a discount on the sale of certain lasers to an international distributor, partially offset by a decrease in domestic sales with longer warranty periods, leading to a lower amount of deferred revenue for those sales.
The increase in gross profit percentage from 2025 to 2024 was primarily the result of the write-off of inventories related to the Pharos laser system products that will no longer be needed for warranty purposes due to the expiration of the related warranty service contracts during 2024 , a discount on the sale of certain lasers to an international distributor during 2024 and reduced obsolescence costs during 2025 , partially offset by an increase in manufacturing overhead and service fees and the impact of tariffs and retaliatory trade practices by foreign governments against products sold by U.S. companies.
Sales and marketing expenses for the year ended December 31, 2024 were lower primarily as a result of decreases in (i) salaries and other employee related expenses due to a reduction in the number of executives in this department, (ii) external consulting fees, and (iii) other corporate marketing and communication expenses, partially offset by increases from our direct-to-patient advertising campaign aimed at motivating psoriasis and vitiligo patients to seek out XTRAC treatments from our physician partners.
Sales and marketing expenses for the year ended December 31, 2025 were higher primarily as a result of increases in (i) certain employee related expenses, including personnel costs resulting from the hiring of individuals to fill previously open positions and expanded recruiting efforts, (ii) expenses related to our direct-to-patient advertising campaign aimed at motivating psoriasis and vitiligo patients to seek out XTRAC treatments from our physician partners, and (iii) trade shows and advertising expenses.
As a percentage of revenues, gross profit was 46.8% for the year ended December 31, 2024 , as compared to 47.9% for the year ended December 31, 2023 .
Gross profit decreased to $13.3 million for the year ended December 31, 2025 from $13.4 million for the year ended December 31, 2024 . As a percentage of revenues, gross profit was 62.0% for the year ended December 31, 2025 , as compared to 63.2% for the year ended December 31, 2024 .
The determination of the fair value of the reporting units to which the goodwill relates requires management to make estimates and assumptions. We organized our business into two operating segments, which also serve as our goodwill reporting units and are defined as Dermatology Recurring Procedures and Dermatology Procedures Equipment.
We organized our business into two operating segments, which also serve as our goodwill reporting units and are defined as Dermatology Recurring Procedures and Dermatology Procedures Equipment. Our analysis employed the use of both a market and income approach, with the market approach given a 25% weighting and the income approach given a 75% weighting.
The states of New York and California have assessed us an aggregate of $5.2 million including penalties and interest. The audits cover the period from March 2014 through November 2022.
We have outstanding assessments from the states of New York and California aggregating to $5.6 million including penalties and interest. The audits cover the period from August 2017 through February 2025.
Upon an event of default, including a covenant violation, all principal and interest are due on demand. The credit facility was further amended in February 2024 to, among other things, revise the applicable minimum net revenue threshold financial covenant, and in March 2024 to clarify certain provisions related to the maintenance of cash collateral accounts.
The credit facility was further amended in February 2024 to, among other things, revise the applicable minimum net revenue threshold financial covenant, March 2024 to clarify certain provisions related to the maintenance of cash collateral accounts, and November 2025 to, among other things, remove the measurement of net revenue for purposes of calculating financial covenant compliance for the quarterly period ended September 30, 2025, and continuing thereafter through the quarterly period ending September 30, 2026 (the “Pause Period”).
General and Administrative For the year ended December 31, 2024 , general and administrative expenses increased to $11.3 million from $10.5 million for the year ended December 31, 2023 . General and administrative expenses for the year ended December 31, 2024 were higher primarily as a result of an increase in our sales tax accrual (see Note 10 .
General and administrative expenses for the year ended December 31, 2025 were lower primarily as a result of (i) an increase in our sales tax accrual during 2024 (see Note 11. Commitments and Contingencies to the Notes to Consolidated Financial Statements) and (ii) decreases in certain employee related expenses, partially offset by (iii) increases in accounting and legal expenses.
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. Recent Developments MidCap Financing We amended our credit facility with MidCap Financial Trust (“MidCap”) on February 20, 2024 to, among other things, revise the applicable minimum net revenue threshold financial covenant.
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.