Free Trial

TransMedics Group (TMDX) Financials

TransMedics Group logo
$87.18 +0.34 (+0.39%)
Closing price 04:00 PM Eastern
Extended Trading
$86.40 -0.78 (-0.89%)
As of 07:51 PM Eastern
Extended trading is trading that happens on electronic markets outside of regular trading hours. This is a fair market value extended hours price provided by Polygon.io. Learn more.
Annual Income Statements for TransMedics Group

Annual Income Statements for TransMedics Group

This table shows TransMedics Group's income and expenses over time, based on annual financial data. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024
Net Income / (Loss) Attributable to Common Shareholders
-34 -29 -44 -36 -25 35
Consolidated Net Income / (Loss)
-34 -29 -44 -36 -25 35
Net Income / (Loss) Continuing Operations
-34 -29 -44 -36 -25 35
Total Pre-Tax Income
-34 -29 -44 -36 -27 36
Total Operating Income
-30 -26 -39 -31 -29 37
Total Gross Profit
14 17 21 65 154 262
Total Revenue
24 26 30 93 242 442
Operating Revenue
24 26 30 93 242 442
Total Cost of Revenue
9.74 9.00 9.10 28 88 179
Operating Cost of Revenue
9.74 9.00 9.10 28 88 179
Total Operating Expenses
43 43 61 97 183 225
Selling, General & Admin Expense
24 24 38 70 120 169
Research & Development Expense
20 19 22 27 63 56
Total Other Income / (Expense), net
-3.90 -2.33 -4.75 -4.73 2.06 -1.72
Interest Expense
4.35 3.99 3.87 3.73 11 14
Other Income / (Expense), net
0.45 1.65 -0.88 -1.00 13 13
Income Tax Expense
0.04 0.03 0.04 0.07 -1.64 0.32
Basic Earnings per Share
($2.36) ($1.16) ($1.60) ($1.23) ($0.77) $1.07
Weighted Average Basic Shares Outstanding
14.20M 24.70M 27.62M 29.56M 32.52M 33.23M
Diluted Earnings per Share
($2.36) ($1.16) ($1.60) ($1.23) ($0.77) $1.01
Weighted Average Diluted Shares Outstanding
14.20M 24.70M 27.62M 29.56M 32.52M 35.22M
Weighted Average Basic & Diluted Shares Outstanding
14.20M 24.70M 27.96M 32.20M 32.72M 33.66M
Cash Dividends to Common per Share
$0.00 $0.00 $0.00 - $0.00 $0.00

Quarterly Income Statements for TransMedics Group

This table shows TransMedics Group's income and expenses over time, based on quarterly financial data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Income / (Loss) Attributable to Common Shareholders
-7.43 -6.72 -2.64 -1.00 -25 4.03 12 12 4.22 6.86
Consolidated Net Income / (Loss)
-7.43 -6.72 -2.64 -1.00 -25 4.03 12 12 4.22 6.86
Net Income / (Loss) Continuing Operations
-7.43 -6.72 -2.64 -1.00 -25 4.03 12 12 4.22 6.86
Total Pre-Tax Income
-7.41 -6.70 -2.63 -0.98 -27 3.86 12 12 4.25 6.99
Total Operating Income
-5.54 -6.78 -2.09 -0.91 -28 2.60 12 13 3.92 8.64
Total Gross Profit
18 21 29 37 41 48 60 69 61 72
Total Revenue
26 31 42 52 66 81 97 114 109 122
Operating Revenue
26 31 42 52 66 81 97 114 109 122
Total Cost of Revenue
7.57 11 13 16 26 33 37 45 48 50
Operating Cost of Revenue
7.57 11 13 16 26 33 37 45 48 50
Total Operating Expenses
24 27 31 38 69 45 48 57 57 63
Selling, General & Admin Expense
17 22 25 29 31 35 36 43 43 47
Research & Development Expense
6.81 5.76 5.87 8.29 38 11 11 14 14 16
Total Other Income / (Expense), net
-1.86 0.08 -0.54 -0.07 1.41 1.26 -0.03 -0.36 0.32 -1.66
Interest Expense
0.79 1.01 1.09 2.51 3.59 3.61 3.60 3.62 3.62 3.57
Other Income / (Expense), net
-1.08 1.09 0.56 2.43 5.00 4.87 3.57 3.27 3.94 1.92
Income Tax Expense
0.02 0.02 0.01 0.02 -1.51 -0.17 0.20 -0.04 0.03 0.13
Basic Earnings per Share
($0.25) ($0.19) ($0.08) ($0.03) ($0.78) $0.12 $0.37 $0.37 $0.13 $0.20
Weighted Average Basic Shares Outstanding
30.23M 29.56M 32.26M 32.55M 32.61M 32.52M 32.76M 33.12M 33.44M 33.23M
Diluted Earnings per Share
($0.25) ($0.19) ($0.08) ($0.03) ($0.78) $0.12 $0.35 $0.35 $0.12 $0.19
Weighted Average Diluted Shares Outstanding
30.23M 29.56M 32.26M 32.55M 32.61M 32.52M 34.68M 35.29M 35.68M 35.22M
Weighted Average Basic & Diluted Shares Outstanding
31.92M 32.20M 32.55M 32.63M 32.65M 32.72M 32.94M 33.36M 33.56M 33.66M

Annual Cash Flow Statements for TransMedics Group

This table details how cash moves in and out of TransMedics Group's business through operations, investing, and financing, using annual figures. All values are USD millions unless otherwise specified.

Metric 2019 2020 2021 2022 2023 2024
Net Change in Cash & Equivalents
-0.06 4.49 1.00 176 194 -58
Net Cash From Operating Activities
-32 -30 -29 -46 -13 49
Net Cash From Continuing Operating Activities
-32 -30 -29 -46 -13 49
Net Income / (Loss) Continuing Operations
-34 -29 -44 -36 -25 35
Consolidated Net Income / (Loss)
-34 -29 -44 -36 -25 35
Depreciation Expense
1.22 1.58 1.82 3.48 8.18 20
Amortization Expense
-0.21 0.63 1.36 0.38 0.00 0.00
Non-Cash Adjustments To Reconcile Net Income
1.87 1.86 9.18 13 50 39
Changes in Operating Assets and Liabilities, net
-1.63 -5.59 3.00 -27 -46 -45
Net Cash From Investing Activities
-61 -42 29 55 -194 -129
Net Cash From Continuing Investing Activities
-61 -42 29 55 -194 -129
Purchase of Property, Plant & Equipment
-0.17 -0.46 -3.52 -12 -152 -130
Acquisitions
- - 0.00 0.00 -42 0.44
Purchase of Investments
-82 -122 -72 -10 0.00 0.00
Sale and/or Maturity of Investments
22 81 105 77 0.00 0.00
Net Cash From Financing Activities
93 76 1.39 168 400 23
Net Cash From Continuing Financing Activities
93 76 1.39 168 400 23
Repayment of Debt
0.00 -2.25 0.00 -36 0.00 0.00
Repurchase of Common Equity
-4.85 0.00 0.00 0.00 0.00 0.00
Issuance of Debt
- 0.00 0.00 59 445 0.00
Issuance of Common Equity
97 75 0.42 140 0.96 2.06
Other Financing Activities, net
0.20 2.48 0.97 5.11 -46 21
Effect of Exchange Rate Changes
- 0.80 -0.80 -1.02 0.19 -0.54
Cash Interest Paid
3.88 3.48 3.33 3.26 8.09 11

Quarterly Cash Flow Statements for TransMedics Group

This table details how cash moves in and out of TransMedics Group's business through operations, investing, and financing, using quarterly figures. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Net Change in Cash & Equivalents
174 -3.28 -5.56 387 -155 -32 -45 13 -33 6.56
Net Cash From Operating Activities
-14 -4.04 -8.66 -5.80 -6.87 8.30 -3.44 26 6.86 20
Net Cash From Continuing Operating Activities
-14 -4.04 -8.66 -5.80 -6.87 8.30 -3.44 26 6.86 20
Net Income / (Loss) Continuing Operations
-7.43 -6.72 -2.64 -1.00 -25 4.03 12 12 4.22 6.86
Consolidated Net Income / (Loss)
-7.43 -6.72 -2.64 -1.00 -25 4.03 12 12 4.22 6.86
Depreciation Expense
0.89 1.29 1.29 1.39 1.89 3.61 4.30 4.60 5.18 5.68
Non-Cash Adjustments To Reconcile Net Income
4.30 2.73 4.08 5.66 34 6.35 8.16 8.75 8.71 13
Changes in Operating Assets and Liabilities, net
-12 -1.33 -11 -12 -17 -5.68 -28 0.18 -11 -5.83
Net Cash From Investing Activities
25 -2.76 -0.93 -1.38 -150 -42 -44 -24 -48 -14
Net Cash From Continuing Investing Activities
25 -2.76 -0.93 -1.38 -150 -42 -44 -24 -48 -14
Purchase of Property, Plant & Equipment
-2.93 -2.76 -0.93 -1.38 -108 -42 -44 -24 -48 -14
Net Cash From Financing Activities
164 3.07 3.96 394 1.52 0.92 3.19 11 7.86 1.19
Net Cash From Continuing Financing Activities
164 3.07 3.96 394 1.52 0.92 3.19 11 7.86 1.19
Other Financing Activities, net
1.44 3.23 3.57 -51 0.95 0.92 2.55 11 6.44 1.19
Effect of Exchange Rate Changes
-0.61 0.45 0.07 0.01 -0.18 0.29 -0.17 -0.06 0.39 -0.69

Annual Balance Sheets for TransMedics Group

This table presents TransMedics Group's assets and liabilities at the end of each period, using annual balance sheet data. All values are USD millions unless otherwise specified.

Metric 2018 2019 2020 2021 2022 2023 2024
Total Assets
42 105 152 135 277 706 804
Total Current Assets
35 100 147 119 252 511 497
Cash & Equivalents
20 20 25 26 201 395 337
Accounts Receivable
3.44 6.56 6.86 5.93 28 64 98
Inventories, net
9.28 11 12 15 21 44 47
Prepaid Expenses
1.84 1.54 2.33 5.46 2.90 8.03 16
Plant, Property, & Equipment, net
3.47 4.79 4.75 9.84 19 174 286
Total Noncurrent Assets
3.89 0.51 0.51 6.35 5.63 21 21
Goodwill
- - - - 0.00 12 12
Intangible Assets
- - - - 0.00 2.35 2.15
Other Noncurrent Operating Assets
3.89 0.51 0.51 6.35 5.63 7.11 7.19
Total Liabilities & Shareholders' Equity
42 105 152 135 277 706 804
Total Liabilities
48 51 48 67 90 569 575
Total Current Liabilities
13 16 12 23 24 55 60
Accounts Payable
4.72 7.25 1.21 6.65 3.34 13 10
Accrued Expenses
7.18 8.33 10 16 19 38 45
Current Deferred Revenue
0.66 0.54 0.26 0.25 0.24 1.96 1.74
Other Current Liabilities
- - - 0.00 1.44 2.04 2.73
Total Noncurrent Liabilities
35 35 36 44 66 514 516
Long-Term Debt
34 34 35 35 59 506 509
Other Noncurrent Operating Liabilities
0.90 - - 8.60 7.42 7.71 6.25
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
-192 55 104 68 187 137 229
Total Preferred & Common Equity
-192 55 104 68 187 137 229
Preferred Stock
- 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
-192 55 104 68 187 137 229
Common Stock
144 424 502 510 666 641 697
Retained Earnings
-336 -369 -398 -442 -479 -504 -468
Accumulated Other Comprehensive Income / (Loss)
-0.10 -0.00 -0.10 -0.19 -0.23 -0.20 -0.36

Quarterly Balance Sheets for TransMedics Group

This table presents TransMedics Group's assets and liabilities at the end of each period, using quarterly balance sheet data. All values are USD millions unless otherwise specified.

Metric Q3 2022 Q1 2023 Q2 2023 Q3 2023 Q1 2024 Q2 2024 Q3 2024
Total Assets
275 287 690 689 724 759 786
Total Current Assets
251 262 663 537 488 509 492
Cash & Equivalents
204 195 582 427 350 363 330
Accounts Receivable
22 39 48 61 82 81 90
Inventories, net
19 24 31 39 49 49 52
Prepaid Expenses
5.51 3.77 2.38 9.60 7.61 17 20
Plant, Property, & Equipment, net
18 19 20 131 214 229 272
Total Noncurrent Assets
5.32 6.20 7.74 21 21 20 21
Goodwill
- - - 12 12 12 12
Intangible Assets
- - - 2.41 2.30 2.25 2.20
Other Noncurrent Operating Assets
5.32 6.20 7.74 7.42 6.81 6.48 7.61
Total Liabilities & Shareholders' Equity
275 287 690 689 724 759 786
Total Liabilities
87 94 545 563 564 569 576
Total Current Liabilities
21 29 32 49 50 54 60
Accounts Payable
3.08 4.33 7.03 13 9.23 13 13
Accrued Expenses
16 23 23 32 37 38 42
Current Deferred Revenue
0.23 0.24 0.24 2.63 2.06 1.45 2.18
Other Current Liabilities
1.41 1.48 1.88 1.99 2.09 2.14 2.54
Total Noncurrent Liabilities
66 66 513 514 514 514 516
Long-Term Debt
59 59 505 505 507 508 509
Other Noncurrent Operating Liabilities
- 7.03 8.46 8.23 7.16 6.60 7.07
Commitments & Contingencies
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Equity & Noncontrolling Interests
188 193 145 126 159 190 210
Total Preferred & Common Equity
188 193 145 126 159 190 210
Preferred Stock
0.00 0.00 0.00 0.00 0.00 0.00 0.00
Total Common Equity
188 193 145 126 159 190 210
Common Stock
660 674 628 634 651 669 685
Retained Earnings
-472 -481 -482 -508 -492 -479 -475
Accumulated Other Comprehensive Income / (Loss)
-0.25 -0.22 -0.22 -0.26 -0.18 -0.24 -0.23

Annual Metrics and Ratios for TransMedics Group

This table displays calculated financial ratios and metrics derived from TransMedics Group's official financial filings.

Metric 2019 2020 2021 2022 2023 2024
Growth Metrics
- - - - - -
Revenue Growth
0.00% 8.62% 18.03% 208.83% 158.53% 82.74%
EBITDA Growth
0.00% 19.96% -64.88% 23.03% 73.05% 1,008.05%
EBIT Growth
0.00% 15.17% -62.97% 19.52% 51.05% 416.05%
NOPAT Growth
0.00% 10.87% -49.44% 20.27% 8.62% 284.82%
Net Income Growth
0.00% 14.31% -53.80% 18.06% 30.92% 241.70%
EPS Growth
0.00% 50.85% -37.93% 23.13% 37.40% 231.17%
Operating Cash Flow Growth
0.00% 6.26% 4.63% -58.73% 71.57% 474.60%
Free Cash Flow Firm Growth
0.00% 0.00% -8.70% -122.58% -297.57% 48.39%
Invested Capital Growth
0.00% 59.20% -17.88% 323.52% 453.80% 61.41%
Revenue Q/Q Growth
0.00% 0.00% 7.23% 30.25% 25.96% 10.09%
EBITDA Q/Q Growth
0.00% -1,395.74% -20.65% 18.57% 66.78% 7.98%
EBIT Q/Q Growth
0.00% 0.00% -18.68% 15.56% 45.32% 6.57%
NOPAT Q/Q Growth
0.00% 0.00% -15.98% 12.64% 24.62% 18.21%
Net Income Q/Q Growth
0.00% 0.00% -16.79% 14.10% 30.05% 8.66%
EPS Q/Q Growth
0.00% 0.00% -19.40% 17.45% 28.70% 7.45%
Operating Cash Flow Q/Q Growth
0.00% 0.41% 1.67% 5.40% 48.64% 30.34%
Free Cash Flow Firm Q/Q Growth
0.00% -428.41% -9.08% 11.57% -22.81% 24.08%
Invested Capital Q/Q Growth
-56.05% 13.60% -1.42% -8.80% 21.39% 3.32%
Profitability Metrics
- - - - - -
Gross Margin
58.73% 64.88% 69.92% 69.84% 63.77% 59.36%
EBITDA Margin
-119.20% -87.83% -122.70% -30.58% -3.19% 15.84%
Operating Margin
-125.42% -102.91% -130.29% -33.64% -11.89% 8.49%
EBIT Margin
-123.51% -96.46% -133.19% -34.71% -6.57% 11.37%
Profit (Net Income) Margin
-142.12% -112.13% -146.11% -38.77% -10.36% 8.03%
Tax Burden Percent
100.12% 100.11% 100.08% 100.18% 93.84% 99.12%
Interest Burden Percent
114.93% 116.11% 109.61% 111.49% 167.95% 71.29%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% 0.88%
Return on Invested Capital (ROIC)
-255.61% -175.78% -234.84% -79.32% -13.70% 11.44%
ROIC Less NNEP Spread (ROIC-NNEP)
-228.05% -160.84% -212.42% -65.07% 17.94% 10.24%
Return on Net Nonoperating Assets (RNNOA)
194.22% 139.52% 183.35% 50.93% -1.72% 7.95%
Return on Equity (ROE)
-61.39% -36.27% -51.49% -28.39% -15.42% 19.39%
Cash Return on Invested Capital (CROIC)
0.00% -221.46% -215.21% -202.91% -152.52% -35.55%
Operating Return on Assets (OROA)
-39.54% -19.22% -28.10% -15.75% -3.23% 6.65%
Return on Assets (ROA)
-45.50% -22.34% -30.82% -17.59% -5.09% 4.70%
Return on Common Equity (ROCE)
172.63% -36.27% -51.49% -28.39% -15.42% 19.39%
Return on Equity Simple (ROE_SIMPLE)
-61.39% -27.67% -65.16% -19.34% -18.24% 15.51%
Net Operating Profit after Tax (NOPAT)
-21 -18 -28 -22 -20 37
NOPAT Margin
-87.79% -72.03% -91.20% -23.55% -8.32% 8.42%
Net Nonoperating Expense Percent (NNEP)
-27.56% -14.95% -22.42% -14.24% -31.64% 1.20%
Return On Investment Capital (ROIC_SIMPLE)
- - - -8.94% -3.13% 5.04%
Cost of Revenue to Revenue
41.27% 35.12% 30.08% 30.16% 36.23% 40.64%
SG&A Expenses to Revenue
99.97% 94.34% 126.51% 74.79% 49.48% 38.19%
R&D to Revenue
84.18% 73.45% 73.70% 28.69% 26.18% 12.68%
Operating Expenses to Revenue
184.15% 167.79% 200.21% 103.48% 75.66% 50.86%
Earnings before Interest and Taxes (EBIT)
-29 -25 -40 -32 -16 50
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-28 -23 -37 -29 -7.70 70
Valuation Ratios
- - - - - -
Price to Book Value (P/BV)
7.20 5.20 7.84 10.52 18.78 9.15
Price to Tangible Book Value (P/TBV)
7.20 5.20 7.84 10.52 20.97 9.74
Price to Revenue (P/Rev)
16.67 21.08 17.58 21.08 10.66 4.74
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 59.01
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 1.69%
Enterprise Value to Invested Capital (EV/IC)
42.79 34.83 44.80 40.72 10.81 5.65
Enterprise Value to Revenue (EV/Rev)
14.70 17.53 15.69 19.56 11.13 5.13
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 32.38
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 45.13
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 60.95
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 46.42
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - -
Debt to Equity
0.62 0.33 0.52 0.31 3.69 2.23
Long-Term Debt to Equity
0.62 0.33 0.52 0.31 3.69 2.23
Financial Leverage
-0.85 -0.87 -0.86 -0.78 -0.10 0.78
Leverage Ratio
3.01 1.62 1.67 1.61 3.03 4.13
Compound Leverage Factor
3.46 1.88 1.83 1.80 5.09 2.94
Debt to Total Capital
38.45% 25.01% 34.15% 23.85% 78.68% 69.02%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
38.45% 25.01% 34.15% 23.85% 78.68% 69.02%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
61.55% 74.99% 65.85% 76.15% 21.32% 30.98%
Debt to EBITDA
-1.21 -1.54 -0.95 -2.05 -65.72 7.28
Net Debt to EBITDA
1.65 4.04 1.54 4.99 -14.46 2.47
Long-Term Debt to EBITDA
-1.21 -1.54 -0.95 -2.05 -65.72 7.28
Debt to NOPAT
-1.65 -1.88 -1.28 -2.67 -25.17 13.70
Net Debt to NOPAT
2.25 4.93 2.07 6.47 -5.54 4.65
Long-Term Debt to NOPAT
-1.65 -1.88 -1.28 -2.67 -25.17 13.70
Altman Z-Score
0.01 3.77 0.26 11.69 2.76 2.77
Noncontrolling Interest Sharing Ratio
381.23% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - -
Current Ratio
6.21 12.36 5.11 10.66 9.30 8.30
Quick Ratio
5.41 11.15 4.23 9.67 8.34 7.25
Cash Flow Metrics
- - - - - -
Free Cash Flow to Firm (FCFF)
0.00 -23 -25 -56 -224 -116
Operating Cash Flow to CapEx
-19,567.27% -6,651.65% -820.23% -384.79% -8.58% 37.61%
Free Cash Flow to Firm to Interest Expense
0.00 -5.84 -6.53 -15.11 -20.74 -8.02
Operating Cash Flow to Interest Expense
-7.42 -7.59 -7.45 -12.30 -1.21 3.39
Operating Cash Flow Less CapEx to Interest Expense
-7.45 -7.71 -8.36 -15.49 -15.28 -5.62
Efficiency Ratios
- - - - - -
Asset Turnover
0.32 0.20 0.21 0.45 0.49 0.58
Accounts Receivable Turnover
4.72 3.82 4.73 5.57 5.30 5.47
Inventory Turnover
0.95 0.78 0.68 1.59 2.70 3.95
Fixed Asset Turnover
5.71 5.37 4.15 6.43 2.50 1.92
Accounts Payable Turnover
1.63 2.13 2.32 5.64 10.90 15.60
Days Sales Outstanding (DSO)
77.29 95.55 77.18 65.50 68.87 66.67
Days Inventory Outstanding (DIO)
383.94 469.22 537.16 229.62 135.19 92.33
Days Payable Outstanding (DPO)
224.20 171.33 157.52 64.69 33.48 23.40
Cash Conversion Cycle (CCC)
237.03 393.44 456.82 230.43 170.58 135.60
Capital & Investment Metrics
- - - - - -
Invested Capital
8.11 13 11 45 249 401
Invested Capital Turnover
2.91 2.44 2.57 3.37 1.65 1.36
Increase / (Decrease) in Invested Capital
0.00 4.80 -2.31 34 204 153
Enterprise Value (EV)
347 450 475 1,828 2,688 2,265
Market Capitalization
393 541 532 1,970 2,577 2,093
Book Value per Share
$2.58 $3.83 $2.44 $5.87 $4.20 $6.81
Tangible Book Value per Share
$2.58 $3.83 $2.44 $5.87 $3.76 $6.40
Total Capital
89 139 103 246 643 738
Total Debt
34 35 35 59 506 509
Total Long-Term Debt
34 35 35 59 506 509
Net Debt
-47 -91 -57 -142 111 173
Capital Expenditures (CapEx)
0.17 0.46 3.52 12 152 130
Debt-free, Cash-free Net Working Capital (DFCFNWC)
3.20 9.25 3.02 27 61 101
Debt-free Net Working Capital (DFNWC)
84 135 95 229 456 437
Net Working Capital (NWC)
84 135 95 229 456 437
Net Nonoperating Expense (NNE)
13 10 17 14 4.92 1.70
Net Nonoperating Obligations (NNO)
-47 -91 -57 -142 111 173
Total Depreciation and Amortization (D&A)
1.02 2.21 3.17 3.86 8.18 20
Debt-free, Cash-free Net Working Capital to Revenue
13.55% 36.06% 9.96% 29.37% 25.21% 22.80%
Debt-free Net Working Capital to Revenue
355.39% 526.10% 315.47% 244.63% 188.61% 99.04%
Net Working Capital to Revenue
355.39% 526.10% 315.47% 244.63% 188.61% 99.04%
Earnings Adjustments
- - - - - -
Adjusted Basic Earnings per Share
$0.00 ($1.16) ($1.60) ($1.23) ($0.77) $1.07
Adjusted Weighted Average Basic Shares Outstanding
0.00 27.37M 27.62M 29.56M 32.52M 33.23M
Adjusted Diluted Earnings per Share
$0.00 ($1.16) ($1.60) ($1.23) ($0.77) $1.01
Adjusted Weighted Average Diluted Shares Outstanding
0.00 27.37M 27.62M 29.56M 32.52M 35.22M
Adjusted Basic & Diluted Earnings per Share
$0.00 ($1.16) $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
0.00 24.70M 27.96M 32.20M 32.72M 33.66M
Normalized Net Operating Profit after Tax (NOPAT)
-21 -18 -28 -22 -20 37
Normalized NOPAT Margin
-87.79% -72.03% -91.20% -23.55% -8.32% 8.42%
Pre Tax Income Margin
-141.95% -112.00% -145.99% -38.70% -11.04% 8.10%
Debt Service Ratios
- - - - - -
EBIT to Interest Expense
-6.70 -6.21 -10.40 -8.71 -1.47 3.48
NOPAT to Interest Expense
-4.76 -4.63 -7.12 -5.91 -1.86 2.58
EBIT Less CapEx to Interest Expense
-6.74 -6.32 -11.31 -11.90 -15.54 -5.52
NOPAT Less CapEx to Interest Expense
-4.80 -4.75 -8.03 -9.10 -15.94 -6.43
Payout Ratios
- - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
-14.45% 0.00% 0.00% 0.00% 0.00% 0.00%

Quarterly Metrics and Ratios for TransMedics Group

This table displays calculated financial ratios and metrics derived from TransMedics Group's official financial filings.

Metric Q3 2022 Q4 2022 Q1 2023 Q2 2023 Q3 2023 Q4 2023 Q1 2024 Q2 2024 Q3 2024 Q4 2024
Growth Metrics
- - - - - - - - - -
Revenue Growth
378.27% 224.52% 161.68% 155.66% 158.65% 158.72% 133.07% 117.87% 63.72% 49.83%
EBITDA Growth
49.01% 59.65% 97.21% 130.41% -275.13% 351.15% 8,315.79% 598.49% 160.80% 46.66%
EBIT Growth
44.71% 51.22% 84.01% 114.48% -252.55% 231.16% 1,142.44% 934.49% 133.69% 41.40%
NOPAT Growth
52.72% 40.16% 77.70% 90.70% -411.09% 157.24% 935.98% 2,078.90% 119.64% 212.23%
Net Income Growth
42.71% 46.95% 75.04% 91.31% -242.34% 159.99% 562.71% 1,318.18% 116.58% 70.11%
EPS Growth
46.81% 57.78% 78.95% 92.68% -212.00% 163.16% 537.50% 1,266.67% 115.38% 58.33%
Operating Cash Flow Growth
-52.75% 39.31% 52.94% 36.19% 51.91% 305.80% 60.34% 543.18% 199.84% 136.79%
Free Cash Flow Firm Growth
-457.36% -594.26% -11.95% -3.91% -314.15% -414.89% -844.11% -687.36% -2.44% 28.26%
Invested Capital Growth
357.79% 323.52% 79.36% 88.18% 316.04% 453.80% 464.17% 394.88% 89.64% 61.41%
Revenue Q/Q Growth
25.15% 22.16% 32.44% 26.26% 26.62% 22.19% 19.31% 18.02% -4.85% 11.83%
EBITDA Q/Q Growth
40.40% 22.88% 94.40% 1,280.97% -835.21% 151.63% 83.27% 0.40% -36.00% 24.55%
EBIT Q/Q Growth
37.13% 13.99% 73.06% 199.41% -1,630.43% 132.00% 114.13% -1.34% -50.16% 34.32%
NOPAT Q/Q Growth
43.11% -22.28% 69.18% 56.63% -3,027.48% 113.69% 350.06% 2.66% -68.96% 117.67%
Net Income Q/Q Growth
35.56% 9.51% 60.77% 62.03% -2,439.66% 115.86% 202.58% -0.02% -65.43% 62.64%
EPS Q/Q Growth
39.02% 24.00% 57.89% 62.50% -2,500.00% 115.38% 191.67% 0.00% -65.71% 58.33%
Operating Cash Flow Q/Q Growth
-57.05% 71.75% -114.65% 33.00% -18.35% 220.91% -141.37% 848.70% -73.34% 186.76%
Free Cash Flow Firm Q/Q Growth
-36.06% 7.83% 32.72% -23.16% -442.26% -14.59% -23.37% -2.71% 29.45% 19.75%
Invested Capital Q/Q Growth
36.88% -8.80% 24.87% 20.73% 202.61% 21.39% 27.21% 5.90% 15.96% 3.32%
Profitability Metrics
- - - - - - - - - -
Gross Margin
70.53% 65.99% 69.23% 70.03% 61.21% 59.04% 61.91% 60.59% 55.94% 59.21%
EBITDA Margin
-22.26% -14.05% -0.59% 5.56% -32.28% 13.64% 20.95% 17.83% 11.99% 13.35%
Operating Margin
-21.59% -21.61% -5.03% -1.73% -42.65% 3.21% 12.83% 10.94% 3.61% 7.11%
EBIT Margin
-25.78% -18.15% -3.69% 2.91% -35.13% 9.20% 16.51% 13.80% 7.23% 8.68%
Profit (Net Income) Margin
-28.91% -21.42% -6.34% -1.91% -38.27% 4.97% 12.59% 10.67% 3.88% 5.64%
Tax Burden Percent
100.26% 100.28% 100.42% 102.14% 94.40% 104.35% 98.42% 100.34% 99.32% 98.11%
Interest Burden Percent
111.89% 117.69% 171.12% -64.26% 115.38% 51.73% 77.50% 77.03% 53.99% 66.18%
Effective Tax Rate
0.00% 0.00% 0.00% 0.00% 0.00% -4.35% 1.58% -0.34% 0.68% 1.89%
Return on Invested Capital (ROIC)
-36.16% -50.95% -9.60% -3.52% -45.10% 5.51% 20.13% 19.57% 4.84% 9.48%
ROIC Less NNEP Spread (ROIC-NNEP)
-32.72% -48.97% -8.18% -2.73% -26.57% -2.95% 19.86% 18.51% 5.09% 8.33%
Return on Net Nonoperating Assets (RNNOA)
25.35% 38.32% 5.35% 1.29% 5.10% 0.28% 1.14% 3.73% 3.89% 6.47%
Return on Equity (ROE)
-10.80% -12.62% -4.25% -2.24% -40.00% 5.79% 21.27% 23.30% 8.73% 15.95%
Cash Return on Invested Capital (CROIC)
-212.29% -202.91% -95.55% -81.89% -143.49% -152.52% -145.12% -133.57% -51.30% -35.55%
Operating Return on Assets (OROA)
-9.11% -8.23% -2.14% 1.09% -13.98% 4.52% 9.70% 6.83% 3.93% 5.08%
Return on Assets (ROA)
-10.22% -9.72% -3.68% -0.71% -15.23% 2.44% 7.40% 5.28% 2.11% 3.30%
Return on Common Equity (ROCE)
-10.80% -12.62% -4.25% -2.24% -40.00% 5.79% 21.27% 23.30% 8.73% 15.95%
Return on Equity Simple (ROE_SIMPLE)
-22.45% 0.00% -14.69% -12.25% -28.29% 0.00% -6.39% 1.58% 15.55% 0.00%
Net Operating Profit after Tax (NOPAT)
-3.88 -4.75 -1.46 -0.63 -20 2.72 12 13 3.90 8.48
NOPAT Margin
-15.11% -15.12% -3.52% -1.21% -29.86% 3.35% 12.62% 10.98% 3.58% 6.97%
Net Nonoperating Expense Percent (NNEP)
-3.43% -1.98% -1.42% -0.79% -18.53% 8.46% 0.27% 1.06% -0.25% 1.14%
Return On Investment Capital (ROIC_SIMPLE)
- -1.93% - - - 0.42% - - - 1.15%
Cost of Revenue to Revenue
29.47% 34.01% 30.77% 29.97% 38.79% 40.96% 38.09% 39.41% 44.06% 40.79%
SG&A Expenses to Revenue
65.61% 69.25% 60.12% 55.95% 46.14% 42.58% 37.34% 37.53% 39.22% 38.57%
R&D to Revenue
26.51% 18.35% 14.13% 15.80% 57.72% 13.26% 11.75% 12.12% 13.12% 13.54%
Operating Expenses to Revenue
92.12% 87.59% 74.25% 71.76% 103.86% 55.83% 49.09% 49.65% 52.34% 52.10%
Earnings before Interest and Taxes (EBIT)
-6.62 -5.69 -1.53 1.53 -23 7.47 16 16 7.86 11
Earnings before Interest, Taxes, Depreciation and Amortization (EBITDA)
-5.72 -4.41 -0.25 2.92 -21 11 20 20 13 16
Valuation Ratios
- - - - - - - - - -
Price to Book Value (P/BV)
6.24 10.52 12.66 18.83 14.13 18.78 15.14 26.13 24.95 9.15
Price to Tangible Book Value (P/TBV)
6.24 10.52 12.66 18.83 15.90 20.97 16.63 28.17 26.70 9.74
Price to Revenue (P/Rev)
16.34 21.08 20.47 18.10 9.31 10.66 8.13 13.83 13.06 4.74
Price to Earnings (P/E)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 1,653.67 160.47 59.01
Dividend Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Earnings Yield
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.06% 0.62% 1.69%
Enterprise Value to Invested Capital (EV/IC)
21.01 40.72 41.06 39.25 9.11 10.81 8.13 15.25 13.95 5.65
Enterprise Value to Revenue (EV/Rev)
14.41 19.56 19.32 17.58 9.72 11.13 8.66 14.23 13.50 5.13
Enterprise Value to EBITDA (EV/EBITDA)
0.00 0.00 0.00 0.00 0.00 0.00 200.26 168.54 83.60 32.38
Enterprise Value to EBIT (EV/EBIT)
0.00 0.00 0.00 0.00 0.00 0.00 1,562.75 321.21 114.99 45.13
Enterprise Value to NOPAT (EV/NOPAT)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 172.26 60.95
Enterprise Value to Operating Cash Flow (EV/OCF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 215.27 144.64 46.42
Enterprise Value to Free Cash Flow (EV/FCFF)
0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00 0.00
Leverage & Solvency
- - - - - - - - - -
Debt to Equity
0.35 0.31 0.31 3.48 4.00 3.69 3.18 2.67 2.42 2.23
Long-Term Debt to Equity
0.35 0.31 0.31 3.48 4.00 3.69 3.18 2.67 2.42 2.23
Financial Leverage
-0.77 -0.78 -0.65 -0.47 -0.19 -0.10 0.06 0.20 0.76 0.78
Leverage Ratio
1.52 1.61 1.63 4.12 3.07 3.03 2.87 4.32 4.38 4.13
Compound Leverage Factor
1.71 1.90 2.79 -2.65 3.54 1.57 2.23 3.33 2.37 2.73
Debt to Total Capital
26.09% 23.85% 23.39% 77.66% 79.99% 78.68% 76.07% 72.78% 70.78% 69.02%
Short-Term Debt to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Long-Term Debt to Total Capital
26.09% 23.85% 23.39% 77.66% 79.99% 78.68% 76.07% 72.78% 70.78% 69.02%
Preferred Equity to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Noncontrolling Interests to Total Capital
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Common Equity to Total Capital
73.91% 76.15% 76.61% 22.34% 20.01% 21.32% 23.93% 27.22% 29.22% 30.98%
Debt to EBITDA
-1.89 -2.05 -2.95 -67.58 -21.80 -65.72 39.49 16.76 7.85 7.28
Net Debt to EBITDA
3.95 4.99 6.84 10.38 -3.38 -14.46 12.21 4.79 2.75 2.47
Long-Term Debt to EBITDA
-1.89 -2.05 -2.95 -67.58 -21.80 -65.72 39.49 16.76 7.85 7.28
Debt to NOPAT
-2.63 -2.67 -3.48 -47.07 -18.95 -25.17 -50.94 -311.94 16.17 13.70
Net Debt to NOPAT
5.50 6.47 8.08 7.23 -2.94 -5.54 -15.75 -89.08 5.68 4.65
Long-Term Debt to NOPAT
-2.63 -2.67 -3.48 -47.07 -18.95 -25.17 -50.94 -311.94 16.17 13.70
Altman Z-Score
6.87 12.01 14.51 3.35 1.89 2.87 2.83 5.61 5.82 2.61
Noncontrolling Interest Sharing Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Liquidity Ratios
- - - - - - - - - -
Current Ratio
12.11 10.66 9.14 20.70 10.93 9.30 9.72 9.37 8.20 8.30
Quick Ratio
10.95 9.67 8.17 19.67 9.93 8.34 8.60 8.17 7.00 7.25
Cash Flow Metrics
- - - - - - - - - -
Free Cash Flow to Firm (FCFF)
-42 -39 -26 -32 -175 -201 -248 -255 -180 -144
Operating Cash Flow to CapEx
-487.44% -145.98% -934.30% -420.51% -6.38% 19.86% -7.78% 108.23% 14.23% 144.52%
Free Cash Flow to Firm to Interest Expense
-53.81 -38.76 -24.07 -12.91 -48.86 -55.75 -68.91 -70.29 -49.68 -40.38
Operating Cash Flow to Interest Expense
-18.15 -4.01 -7.94 -2.32 -1.91 2.30 -0.95 7.10 1.90 5.51
Operating Cash Flow Less CapEx to Interest Expense
-21.87 -6.75 -8.79 -2.87 -31.92 -9.30 -13.23 0.54 -11.43 1.70
Efficiency Ratios
- - - - - - - - - -
Asset Turnover
0.35 0.45 0.58 0.37 0.40 0.49 0.59 0.50 0.54 0.58
Accounts Receivable Turnover
5.48 5.57 4.73 4.99 4.64 5.30 4.93 5.58 5.32 5.47
Inventory Turnover
1.21 1.59 1.83 1.95 2.24 2.70 3.08 3.56 3.56 3.95
Fixed Asset Turnover
6.10 6.43 7.64 8.36 2.57 2.50 2.54 2.88 1.99 1.92
Accounts Payable Turnover
7.01 5.64 10.24 7.34 8.16 10.90 16.47 14.05 12.56 15.60
Days Sales Outstanding (DSO)
66.60 65.50 77.12 73.09 78.67 68.87 74.10 65.46 68.61 66.67
Days Inventory Outstanding (DIO)
302.20 229.62 199.55 187.42 162.80 135.19 118.53 102.57 102.40 92.33
Days Payable Outstanding (DPO)
52.07 64.69 35.63 49.74 44.72 33.48 22.16 25.97 29.06 23.40
Cash Conversion Cycle (CCC)
316.74 230.43 241.04 210.77 196.75 170.58 170.48 142.06 141.95 135.60
Capital & Investment Metrics
- - - - - - - - - -
Invested Capital
49 45 56 68 205 249 316 335 388 401
Invested Capital Turnover
2.39 3.37 2.73 2.92 1.51 1.65 1.60 1.78 1.35 1.36
Increase / (Decrease) in Invested Capital
38 34 25 32 156 204 260 267 184 153
Enterprise Value (EV)
1,034 1,828 2,302 2,656 1,865 2,688 2,571 5,106 5,416 2,265
Market Capitalization
1,173 1,970 2,438 2,734 1,787 2,577 2,414 4,961 5,237 2,093
Book Value per Share
$6.69 $5.87 $5.98 $4.46 $3.88 $4.20 $4.87 $5.77 $6.29 $6.81
Tangible Book Value per Share
$6.69 $5.87 $5.98 $4.46 $3.44 $3.76 $4.43 $5.35 $5.88 $6.40
Total Capital
254 246 251 650 632 643 666 698 718 738
Total Debt
66 59 59 505 505 506 507 508 509 509
Total Long-Term Debt
66 59 59 505 505 506 507 508 509 509
Net Debt
-139 -142 -137 -78 78 111 157 145 178 173
Capital Expenditures (CapEx)
2.93 2.76 0.93 1.38 108 42 44 24 48 14
Debt-free, Cash-free Net Working Capital (DFCFNWC)
25 27 38 48 61 61 88 92 102 101
Debt-free Net Working Capital (DFNWC)
230 229 233 631 488 456 438 455 432 437
Net Working Capital (NWC)
230 229 233 631 488 456 438 455 432 437
Net Nonoperating Expense (NNE)
3.55 1.97 1.17 0.37 5.59 -1.31 0.03 0.36 -0.32 1.62
Net Nonoperating Obligations (NNO)
-139 -142 -137 -78 78 111 157 145 178 173
Total Depreciation and Amortization (D&A)
0.90 1.29 1.29 1.39 1.89 3.61 4.30 4.60 5.18 5.68
Debt-free, Cash-free Net Working Capital to Revenue
34.75% 29.37% 31.66% 32.06% 31.55% 25.21% 29.59% 25.70% 25.51% 22.80%
Debt-free Net Working Capital to Revenue
320.41% 244.63% 195.66% 417.43% 254.20% 188.61% 147.54% 126.81% 107.81% 99.04%
Net Working Capital to Revenue
320.41% 244.63% 195.66% 417.43% 254.20% 188.61% 147.54% 126.81% 107.81% 99.04%
Earnings Adjustments
- - - - - - - - - -
Adjusted Basic Earnings per Share
($0.25) ($0.19) ($0.08) ($0.03) ($0.78) $0.12 $0.37 $0.37 $0.13 $0.20
Adjusted Weighted Average Basic Shares Outstanding
30.23M 29.56M 32.26M 32.55M 32.61M 32.52M 32.76M 33.12M 33.44M 33.23M
Adjusted Diluted Earnings per Share
($0.25) ($0.19) ($0.08) ($0.03) ($0.78) $0.12 $0.35 $0.35 $0.12 $0.19
Adjusted Weighted Average Diluted Shares Outstanding
30.23M 29.56M 32.26M 32.55M 32.61M 32.52M 34.68M 35.29M 35.68M 35.22M
Adjusted Basic & Diluted Earnings per Share
$0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00 $0.00
Adjusted Weighted Average Basic & Diluted Shares Outstanding
31.92M 32.20M 32.55M 32.63M 32.65M 32.72M 32.94M 33.36M 33.56M 33.66M
Normalized Net Operating Profit after Tax (NOPAT)
-3.88 -4.75 -1.46 -0.63 -20 1.82 12 8.76 3.90 8.48
Normalized NOPAT Margin
-15.11% -15.12% -3.52% -1.21% -29.86% 2.24% 12.62% 7.66% 3.58% 6.97%
Pre Tax Income Margin
-28.84% -21.36% -6.32% -1.87% -40.54% 4.76% 12.80% 10.63% 3.90% 5.75%
Debt Service Ratios
- - - - - - - - - -
EBIT to Interest Expense
-8.41 -5.65 -1.41 0.61 -6.50 2.07 4.44 4.35 2.17 2.96
NOPAT to Interest Expense
-4.93 -4.71 -1.34 -0.25 -5.52 0.75 3.40 3.46 1.08 2.37
EBIT Less CapEx to Interest Expense
-12.13 -8.40 -2.26 0.06 -36.51 -9.53 -7.83 -2.20 -11.15 -0.85
NOPAT Less CapEx to Interest Expense
-8.65 -7.46 -2.19 -0.80 -35.53 -10.85 -8.88 -3.09 -12.25 -1.44
Payout Ratios
- - - - - - - - - -
Dividend Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%
Augmented Payout Ratio
0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00% 0.00%

Frequently Asked Questions About TransMedics Group's Financials

When does TransMedics Group's financial year end?

According to the most recent income statement we have on file, TransMedics Group's fiscal year ends in December. Their fiscal year 2024 ended on December 31, 2024.

How has TransMedics Group's net income changed over the last 5 years?

TransMedics Group's net income appears to be on a downward trend, with a most recent value of $35.46 million in 2024, falling from -$33.55 million in 2019. The previous period was -$25.03 million in 2023.

What is TransMedics Group's operating income?
TransMedics Group's total operating income in 2024 was $37.50 million, based on the following breakdown:
  • Total Gross Profit: $262.08 million
  • Total Operating Expenses: $224.59 million
How has TransMedics Group revenue changed over the last 5 years?

Over the last 5 years, TransMedics Group's total revenue changed from $23.60 million in 2019 to $441.54 million in 2024, a change of 1,770.6%.

How much debt does TransMedics Group have?

TransMedics Group's total liabilities were at $575.47 million at the end of 2024, a 1.2% increase from 2023, and a 1,101.9% increase since 2018.

How much cash does TransMedics Group have?

In the past 6 years, TransMedics Group's cash and equivalents has ranged from $20.09 million in 2019 to $394.81 million in 2023, and is currently $336.65 million as of their latest financial filing in 2024.

How has TransMedics Group's book value per share changed over the last 5 years?

Over the last 5 years, TransMedics Group's book value per share changed from 2.58 in 2019 to 6.81 in 2024, a change of 163.8%.

Remove Ads


This page (NASDAQ:TMDX) was last updated on 4/15/2025 by MarketBeat.com Staff
From Our Partners