Organogenesis Holdings Inc. Reports Second Quarter 2025 Financial Results

Organogenesis Holdings Inc. Reports Second Quarter 2025 Financial Results

CANTON, Mass., Aug. 07, 2025 (GLOBE NEWSWIRE) -- Organogenesis Holdings Inc. (Nasdaq: ORGO), a leading regenerative medicine company focused on the development, manufacture, and commercialization of product solutions for the Advanced Wound Care and Surgical & Sports Medicine markets, today reported financial results for the second quarter ended June 30, 2025.

Second Quarter 2025 Financial Results Summary:

  • Net product revenue of $100.8 million for the second quarter of 2025, a decrease of $29.5 million compared to net product revenue of $130.2 million for the second quarter of 2024. Net product revenue for the second quarter of 2025 consists of:
    • Net product revenue from Advanced Wound Care products of $92.7 million, a decrease of 25% from the second quarter of 2024.
    • Net product revenue from Surgical & Sports Medicine products of $8.1 million, an increase of 16% from the second quarter of 2024.
  • Net loss of $9.4 million for the second quarter of 2025, compared to a net loss of $17.0 million for the second quarter of 2024, a decrease in net loss of $7.6 million.
  • Adjusted net loss of $7.5 million for the second quarter of 2025, compared to an adjusted net income of $0.2 million for the second quarter of 2024, a decrease in adjusted net income of $7.7 million.
  • Adjusted EBITDA loss of $3.6 million for the second quarter of 2025, compared to Adjusted EBITDA income of $15.6 million for the second quarter of 2024, a decrease in Adjusted EBITDA income of $19.3 million.

“I’m pleased with the team’s performance in the second quarter and our focus on helping customers navigate a disrupted environment; looking ahead, the policy changes expected in 2026 will be a watershed moment for the industry, bringing stability and creating opportunities to serve even more patients,” said Gary S. Gillheeney, Sr., President, Chief Executive Officer and Chair of the Board for Organogenesis. “We believe we are well-positioned to continue to be a leader in the industry with our comprehensive portfolio, including products from all FDA classifications and offer greater access to PMA products. Additionally, we remain confident in the transformational potential of ReNu for knee OA and look forward to sharing top line data from our second phase three study this September.”

Second Quarter 2025 Financial Results:

  

Three Months Ended June 30,

  

Change

 
  

2025

  

2024

  

$

  

%

 
  

(in thousands, except for percentages)

 

Advanced Wound Care

 

$

92,696

  

$

123,237

  

$

(30,541

)

  

(25

%)

Surgical & Sports Medicine

  

8,083

   

6,997

   

1,086

   

16

%

Net product revenue

 

$

100,779

  

$

130,234

  

$

(29,455

)

  

(23

%)

  

Six Months Ended June 30,

  

Change

 
  

2025

  

2024

  

$

  

%

 
  

(in thousands, except for percentages)

 

Advanced Wound Care

 

$

172,623

  

$

227,101

  

$

(54,478

)

  

(24

%)

Surgical & Sports Medicine

  

14,849

   

13,109

   

1,740

   

13

%

Net product revenue

 

$

187,472

  

$

240,210

  

$

(52,738

)

  

(22

%)

                 

Net product revenue for the second quarter of 2025 was $100.8 million, compared to $130.2 million for the second quarter of 2024, a decrease of $29.5 million, or 23%. The decrease in net product revenue was driven by a decrease of $30.5 million, or 25%, in net product revenue for Advanced Wound Care products partially offset by an increase of $1.1 million, or 16%, in net product revenue for Surgical & Sports Medicine products.

During the second quarter of 2025, the Company received a grant from a governmental agency and recorded $0.2 million in grant income.

Gross profit for the second quarter of 2025 was $73.1 million, or 73% of net product revenue, compared to $101.0 million, or 78% of net product revenue for the second quarter of 2024, a decrease of $27.9 million, or 28%.

Operating expenses for the second quarter of 2025 were $113.6 million compared to $144.1 million for the second quarter of 2024, a decrease of $30.5 million, or 21%. Cost of goods sold was $27.6 million for the second quarter of 2025, compared to $29.2 million for the second quarter of 2024, a decrease of $1.6 million, or 5%. R&D expense was $10.4 million for the second quarter of 2025, compared to $15.6 million for the second quarter of 2024, a decrease of $5.2 million, or 33%. Selling, general and administrative expenses were $73.8 million for the second quarter of 2025, compared to $76.5 million for the second quarter of 2024, a decrease of $2.7 million, or 4%. For the three months ended June 30, 2025 and 2024, the Company recorded impairment and write-down expenses of $1.7 million and $22.8 million, respectively.

Operating loss for the second quarter of 2025 was $12.6 million, compared to an operating loss of $13.9 million for the second quarter of 2024, a decrease in operating loss of $1.3 million.

Total other income (expense), net, for the second quarter of 2025 was $0.7 million income, compared to $(0.6) million expense for the second quarter of 2024, a change of $1.4 million.

Net loss for the second quarter of 2025 was $9.4 million, or $(0.10) per share, compared to a net loss of $17.0 million, or $(0.13) per share, for the second quarter of 2024, a decrease in net loss of $7.7 million, or $0.03 per share.

Adjusted net loss was $(7.5) million for the second quarter of 2025, compared to adjusted net income of $0.2 million for the second quarter of 2024, a change of $7.7 million.

Adjusted EBITDA loss was $(3.6) million for the second quarter of 2025, compared to Adjusted EBITDA income of $15.6 million for the second quarter of 2024, a change of $19.3 million.

Non-GAAP operating loss was $(10.0) million for the second quarter of 2025, compared to non-GAAP operating income of $9.7 million for the second quarter of 2024, a change of $19.7 million.

As of June 30, 2025, the Company had $73.7 million in cash, cash equivalents and restricted cash and no outstanding debt obligations, compared to $136.2 million in cash, cash equivalents and restricted cash and no outstanding debt obligations as of December 31, 2024.

First Half 2025 Financial Results:

  

Six Months Ended June 30,

  

Change

 
  

2025

  

2024

  

$

  

%

 
  

(in thousands, except for percentages)

 

Advanced Wound Care

 

$

172,623

  

$

227,101

  

$

(54,478

)

  

(24

%)

Surgical & Sports Medicine

  

14,849

   

13,109

   

1,740

   

13

%

Net product revenue

 

$

187,472

  

$

240,210

  

$

(52,738

)

  

(22

%)

                 

Net product revenue for the six months ended June 30, 2025 was $187.5 million, compared to $240.2 million for the six months ended June 30, 2024, a decrease of $52.7 million, or 22%. The decrease in net product revenue was driven by a decrease of $54.5 million, or 24%, in net product revenue for Advanced Wound Care products partially offset by an increase of $1.7 million, or 13%, in net product revenue for Surgical & Sports Medicine products.

Gross profit for the six months ended June 30, 2025 was $136.1 million, or 73% of net product revenue, compared to $182.3 million, or 76% of net product revenue for six months ended June 30, 2024, a decrease of $46.2 million, or 25%.

Operating expenses for the six months ended June 30, 2025 were $227.0 million compared to $258.0 million for the six months ended June 30, 2024, a decrease of $30.9 million, or 12%. Cost of goods sold was $51.4 million for the six months ended June 30, 2025, compared to $57.9 million for the six months ended June 30, 2024, a decrease of $6.5 million, or 11%. R&D expense was $21.0 million for the six months ended June 30, 2025, compared to $28.4 million for the six months ended June 30, 2024, a decrease of $7.4 million, or 26%. Selling, general and administrative expenses were $146.3 million for the six months ended June 30, 2025, compared to $148.9 million for the six months ended June 30, 2024, a decrease of $2.5 million, or 2%. For the six months ended June 30, 2025 and 2024, the Company recorded impairment and write down expenses of $8.3 million and $22.8 million, respectively.

Operating loss for the six months ended June 30, 2025 was $39.3 million, compared to an operating loss of $17.7 million for the six months ended June 30, 2024, an increase in operating loss of $21.6 million.

Total other income (expense), net, for the six months ended June 30, 2025 was $1.7 million income, compared to $(1.1) million expense for the six months ended June 30, 2024, a change of $2.8 million.

Net loss for the six months ended June 30, 2025 was $28.2 million, or $(0.27) per share, compared to a net loss of $19.1 million, or $(0.14) per share, for the six months ended June 30, 2024, an increase in net loss of $9.1 million, or $(0.13) per share.

Adjusted net loss was $20.9 million for the six months ended June 30, 2025, compared to adjusted net loss of $1.2 million for the six months ended June 30, 2024, an increase in adjusted net loss of $19.7 million.

Adjusted EBITDA loss was $(16.2) million for the six months ended June 30, 2025, compared to adjusted EBITDA income of $18.2 million for the six months ended June 30, 2024, a change of $34.4 million.

Non-GAAP operating loss was $(29.3) million for the six months ended June 30, 2025, compared to non-GAAP operating income of $6.8 million for the six months ended June 30, 2024, a change of $36.1 million.

As of June 30, 2025, the Company had $73.7 million in cash, cash equivalents and restricted cash and no outstanding debt obligations, compared to $136.2 million in cash, cash equivalents and restricted cash and no outstanding debt obligations as of December 31, 2024.

Fiscal Year 2025 Guidance:

For the year ending December 31, 2025 the Company is updating its prior revenue guidance and updating its profitability guidance and expects:

  • Net product revenue between $480.0 million and $510.0 million, representing a year-over-year change in the range of a roughly flat to an increase of 6%, as compared to net product revenue of $482.0 million for the year ended December 31, 2024.
    • The 2025 net product revenue guidance range assumes:
      • Net product revenue from Advanced Wound Care products between $450.0 million and $475.0 million, a decrease of 1% to an increase of 5% year-over-year as compared to net product revenue of $453.6 million for the year ended December 31, 2024.
      • Net product revenue from Surgical & Sports Medicine products between $30.0 million and $35.0 million, an increase of 6% to 23% year-over-year as compared to net product revenue of $28.4 million for the year ended December 31, 2024.
  • Net income (loss) between $(6.4) million and $16.4 million and adjusted net income between $5.5 million and $28.3 million.
  • EBITDA between $6.2 million and $37.0 million and Adjusted EBITDA between $31.1 million and $61.9 million.

Second Quarter Earnings Conference Call:

Management will host a conference call at 5:00 p.m. Eastern Time on August 7th to discuss the results of the quarter, and to provide a corporate update with a question and answer session. Those who would like to participate may access the live webcast here, or access the teleconference by dialing 800-715-9871 (646-307-1963 for international callers) and providing access code: 634899. The live webcast can also be accessed via the company’s website at investors.organogenesis.com. The webcast will be archived on the company website for approximately one year.

 

ORGANOGENESIS HOLDINGS INC.
UNAUDITED CONSOLIDATED BALANCE SHEETS
(amounts in thousands, except share and per share data)

       
  

June 30,

  

December 31,

 
  

2025

  

2024

 

Assets

      

Current assets:

      

Cash and cash equivalents

 

$

73,076

  

$

135,571

 

Restricted cash

  

659

   

580

 

Accounts receivable, net

  

120,382

   

109,861

 

Inventories, net

  

33,042

   

26,219

 

Asset held for sale (Note 6)

  

5,287

   

 

Prepaid expenses and other current assets

  

27,777

   

13,710

 

Total current assets

  

260,223

   

285,941

 

Property and equipment, net

  

75,607

   

89,128

 

Intangible assets, net

  

10,785

   

12,468

 

Goodwill

  

28,772

   

28,772

 

Operating lease right-of-use assets, net

  

35,257

   

37,110

 

Deferred tax asset, net

  

41,754

   

39,462

 

Other assets

  

8,730

   

5,005

 

Total assets

 

$

461,128

  

$

497,886

 

Liabilities, Redeemable Convertible Preferred Stock, and Stockholders’ Equity

      

Current liabilities:

      

Current portion of finance lease obligations

 

$

1,217

  

$

1,170

 

Current portion of operating lease obligations - related party

  

3,755

   

3,671

 

Current portion of operating lease obligations

  

4,796

   

4,272

 

Accounts payable

  

29,723

   

28,911

 

Accrued expenses and other current liabilities

  

26,348

   

39,453

 

Total current liabilities

  

65,839

   

77,477

 

Finance lease obligations, net of current portion

  

98

   

718

 

Operating lease obligations, net of current portion - related party

  

6,385

   

8,283

 

Operating lease obligations, net of current portion

  

24,565

   

25,198

 

Other liabilities

  

3,022

   

894

 

Total liabilities

  

99,909

   

112,570

 

Commitments and contingencies (Note 15)

      
       

Series A redeemable convertible preferred stock, $0.0001 par value; 130,000 shares authorized, issued and outstanding at June 30, 2025 and December 31, 2024; liquidation preference of $136,694 and $131,387 at June 30, 2025 and December 31, 2024, respectively.

  

127,977

   

122,419

 
       

Stockholders’ equity:

      

Preferred stock, $0.0001 par value; 870,000 shares authorized; none issued or outstanding

  

   

 

Common stock, $0.0001 par value; 400,000,000 shares authorized; 127,582,084 and 126,458,784 shares issued; 126,853,536 and 125,730,236 shares outstanding at June 30, 2025 and December 31, 2024, respectively.

  

13

   

13

 

Additional paid-in capital

  

301,574

   

302,994

 

Accumulated deficit

  

(68,345

)

  

(40,110

)

Total stockholders’ equity

  

233,242

   

262,897

 

Total liabilities, redeemable convertible preferred stock, and stockholders' equity

 

$

461,128

  

$

497,886

 
         

 

 

ORGANOGENESIS HOLDINGS INC.
UNAUDITED CONSOLIDATED
STATEMENTS OF OPERATIONS
AND COMPREHENSIVE LOSS
(amounts in thousands, except share and per share data)

       
  

Three Months Ended
June 30,

  

Six Months Ended
June 30,

 
  

2025

  

2024

  

2025

  

2024

 

Revenue:

            

Net product revenue

 

$

100,779

  

$

130,234

  

$

187,472

  

$

240,210

 

Grant income

  

226

   

   

226

   

 

Total revenue

  

101,005

   

130,234

   

187,698

   

240,210

 

Operating expenses:

            

Cost of goods sold

  

27,630

   

29,198

   

51,353

   

57,894

 

Selling, general and administrative

  

73,810

   

76,540

   

146,319

   

148,862

 

Research and development

  

10,395

   

15,587

   

21,035

   

28,397

 

Write-down to fair value for asset held for sale

  

1,746

   

   

8,313

   

 

Impairment of property and construction

  

   

18,842

   

   

18,842

 

Write-down of capitalized internal-use software costs

  

   

3,959

   

   

3,959

 

Total operating expenses

  

113,581

   

144,126

   

227,020

   

257,954

 

Loss from operations

  

(12,576

)

  

(13,892

)

  

(39,322

)

  

(17,744

)

Other income (expense), net:

            

Interest income (expense), net

  

669

   

(620

)

  

1,630

   

(1,134

)

Other income (expense), net

  

73

   

(28

)

  

75

   

(5

)

Total other income (expense), net

  

742

   

(648

)

  

1,705

   

(1,139

)

Net loss before income taxes

  

(11,834

)

  

(14,540

)

  

(37,617

)

  

(18,883

)

Income tax benefit (expense)

  

2,442

   

(2,503

)

  

9,382

   

(260

)

Net loss and comprehensive loss

  

(9,392

)

  

(17,043

)

  

(28,235

)

  

(19,143

)

Accretion of redeemable convertible preferred stock to redemption value

  

(129

)

  

   

(250

)

  

 

Cumulative dividend on redeemable convertible preferred stock

  

(2,681

)

  

   

(5,308

)

  

 

Net loss attributable to common stockholders

 

$

(12,202

)

 

$

(17,043

)

 

$

(33,793

)

 

$

(19,143

)

             

Net loss per share:

            

Basic and diluted

 

$

(0.10

)

 

$

(0.13

)

 

$

(0.27

)

 

$

(0.14

)

Weighted-average common shares outstanding

            

Basic and diluted

  

126,853,536

   

132,573,153

   

126,576,130

   

132,217,463

 
                 

 

 

ORGANOGENESIS HOLDINGS INC.
UNAUDITED CONSOLIDATED
STATEMENT OF CASH FLOWS
(amounts in thousands, except share and per share data)

    
  

Six Months Ended
June 30,

 
  

2025

  

2024

 

Cash flows from operating activities:

      

Net loss

 

$

(28,235

)

 

$

(19,143

)

Adjustments to reconcile net loss to net cash used in operating activities:

      

Depreciation and amortization

  

7,178

   

6,438

 

Amortization of intangible assets

  

1,683

   

1,735

 

Reduction in the carrying value of right-of-use assets

  

4,077

   

4,364

 

Non-cash interest expense

  

139

   

209

 

Deferred interest expense

  

   

213

 

Deferred tax benefit

  

(2,292

)

  

(5,689

)

Provision recorded for credit losses

  

3,116

   

2,032

 

Loss on disposal of property and equipment

  

44

   

434

 

Adjustment for excess and obsolete inventories

  

6,093

   

4,469

 

Stock-based compensation

  

5,909

   

4,975

 

Write-down to fair value for asset held for sale (Note 6)

  

8,313

   

 

Impairment of property and construction (Note 6)

  

   

18,842

 

Write-down of capitalized internal-use software costs (Note 6)

  

   

3,959

 

Changes in operating assets and liabilities:

      

Accounts receivable

  

(13,637

)

  

(25,978

)

Inventories

  

(15,892

)

  

(2,009

)

Prepaid expenses and other current assets and other assets

  

(12,942

)

  

(436

)

Operating leases

  

(4,147

)

  

(5,908

)

Accounts payable

  

1,637

   

(2,147

)

Accrued expenses and other current liabilities

  

(13,886

)

  

8,162

 

Other liabilities

  

34

   

54

 

Net cash used in operating activities

  

(52,808

)

  

(5,424

)

Cash flows from investing activities:

      

Purchases of property and equipment

  

(7,264

)

  

(4,102

)

Net cash used in investing activities

  

(7,264

)

  

(4,102

)

Cash flows from financing activities:

      

Payments of term loan under the 2021 Credit Agreement

  

   

(2,813

)

Payments of withholding taxes in connection with RSUs vesting

  

(1,796

)

  

(1,174

)

Proceeds from the exercise of stock options

  

25

   

180

 

Principal repayments of finance lease obligations

  

(573

)

  

(528

)

Net cash used in financing activities

  

(2,344

)

  

(4,335

)

Change in cash, cash equivalents and restricted cash

  

(62,416

)

  

(13,861

)

Cash, cash equivalents, and restricted cash, beginning of period

  

136,151

   

104,338

 

Cash, cash equivalents, and restricted cash, end of period

 

$

73,735

  

$

90,477

 

Supplemental disclosure of cash flow information:

      

Cash paid for interest

 

$

  

$

2,744

 

Cash paid for income taxes

 

$

3,791

  

$

4,796

 

Supplemental disclosure of non-cash investing and financing activities:

      

Accretion to redemption value and cumulative dividends on redeemable convertible preferred stock

 

$

5,558

  

$

 

Change in purchases of property and equipment included in accounts payable and accrued expenses

 

$

(38

)

 

$

709

 

Right-of-use assets obtained through operating lease obligations

 

$

1,815

  

$

817

 
         

Non-GAAP Financial Measures

Our management uses financial measures that are not in accordance with generally accepted accounting principles in the United States, or GAAP, in addition to financial measures in accordance with GAAP to evaluate our operating results. These non-GAAP financial measures should be considered supplemental to, and not a substitute for, our reported financial results prepared in accordance with GAAP. Our management uses Adjusted EBITDA, adjusted net income (loss), and non-GAAP operating income (loss) to evaluate our operating performance and trends and make planning decisions. Our management believes Adjusted EBITDA, adjusted net income (loss) and non-GAAP operating income (loss) help identify underlying trends in our business that could otherwise be masked by the effect of the items that we exclude. Accordingly, we believe that Adjusted EBITDA, adjusted net income (loss) and non-GAAP operating income (loss) provide useful information to investors and others in understanding and evaluating our operating results, enhancing the overall understanding of our past performance and prospects, and allowing for greater transparency with respect to key financial metrics used by our management in its financial and operational decision-making.

Adjusted EBITDA

Adjusted EBITDA consists of GAAP net loss excluding: (i) interest (income) expense, net, (ii) income tax (benefit) expense, (iii) depreciation and amortization, (iv) amortization of intangible assets, (v) stock-based compensation expense, and (vi) additional infrequently occurring adjustments described in more detail below.

The following table presents a reconciliation of GAAP net loss to non-GAAP EBITDA and non-GAAP Adjusted EBITDA, for the periods presented:

  

Three Months Ended June 30,

  

Six Months Ended June 30,

 
  

2025

  

2024

  

2025

  

2024

 
  

(Unaudited, in thousands)

 

Net loss

 

$

(9,392

)

 

$

(17,043

)

 

$

(28,235

)

 

$

(19,143

)

Interest (income) expense, net

  

(669

)

  

620

   

(1,630

)

  

1,134

 

Income tax (benefit) expense

  

(2,442

)

  

2,503

   

(9,382

)

  

260

 

Depreciation and amortization

  

3,734

   

3,366

   

7,178

   

6,438

 

Amortization of intangible assets

  

841

   

834

   

1,683

   

1,735

 

EBITDA

  

(7,928

)

  

(9,720

)

  

(30,386

)

  

(9,576

)

Stock-based compensation expense

  

2,542

   

2,568

   

5,909

   

4,975

 

Write-down to fair value for asset held for sale (1)

  

1,746

   

   

8,313

   

 

Impairment of property and construction (2)

  

   

18,842

   

   

18,842

 

Write-down of capitalized internal-use software costs (3)

  

   

3,959

   

   

3,959

 

Adjusted EBITDA

 

$

(3,640

)

 

$

15,649

  

$

(16,164

)

 

$

18,200

 
                 

(1) Amount reflects the fair value adjustment of a purchased building classified as held for sale.
(2) Amount reflects the impairment of a purchased building and associated unfinished construction work.
(3) Amount reflects the write-down of costs previously capitalized in the development of internal-use software, that the Company determined have no future value.

Adjusted Net Income (Loss)

Adjusted net income (loss) is defined as GAAP net loss plus (i) amortization of intangible assets and (ii) additional infrequently occurring adjustments described in more detail below, less the estimated tax on these adjustments.

The following table presents a reconciliation of GAAP net loss to non-GAAP adjusted net income (loss), for the periods presented:

  

Three Months Ended June 30,

  

Six Months Ended June 30,

 
  

2025

  

2024

  

2025

  

2024

 
  

(Unaudited, in thousands)

 

Net loss

 

$

(9,392

)

 

$

(17,043

)

 

$

(28,235

)

 

$

(19,143

)

Amortization of intangible assets

  

841

   

834

   

1,683

   

1,735

 

Write-down to fair value for asset held for sale (1)

  

1,746

   

   

8,313

   

 

Impairment of property and construction (2)

  

   

18,842

   

   

18,842

 

Write-down of capitalized internal-use software costs (3)

  

   

3,959

   

   

3,959

 

Tax on above

  

(698

)

  

(6,381

)

  

(2,699

)

  

(6,625

)

Adjusted net income (loss)

 

$

(7,503

)

 

$

211

  

$

(20,938

)

 

$

(1,232

)

                 

(1) Amount reflects the fair value adjustment of a purchased building classified as held for sale.
(2) Amount reflects the impairment of a purchased building and associated unfinished construction work.
(3) Amount reflects the write-down of costs previously capitalized in the development of internal-use software, that the Company determined have no future value.

Non-GAAP Operating Income (Loss)

Non-GAAP operating income (loss) is defined as GAAP loss from operations plus (i) amortization of intangible assets and (ii) additional infrequently occurring adjustments described in more detail below.

The following table presents a reconciliation of GAAP net loss from operations to non-GAAP operating income (loss), for the periods presented:

  

Three Months Ended June 30,

  

Six Months Ended June 30,

 
  

2025

  

2024

  

2025

  

2024

 
  

(Unaudited, in thousands)

 

Loss from operations

 

$

(12,576

)

 

$

(13,892

)

 

$

(39,322

)

 

$

(17,744

)

Amortization of intangible assets

  

841

   

834

   

1,683

   

1,735

 

Write-down to fair value for asset held for sale (1)

  

1,746

   

   

8,313

   

 

Impairment of property and construction (2)

  

   

18,842

   

   

18,842

 

Write-down of capitalized internal-use software costs (3)

  

   

3,959

   

   

3,959

 

Non-GAAP operating income (loss)

 

$

(9,989

)

 

$

9,743

  

$

(29,326

)

 

$

6,792

 
                 

(1) Amount reflects the fair value adjustment of a purchased building classified as held for sale.
(2) Amount reflects the impairment of a purchased building and associated unfinished construction work.
(3) Amount reflects the write-down of costs previously capitalized in the development of internal-use software, that the Company determined have no future value.

Projected EBITDA and Adjusted EBITDA

Amounts reported within the following table are presented and calculated based on underlying unrounded amounts. As a result, the sum of components may not equal corresponding totals due to rounding.

The following table presents a reconciliation of projected GAAP net income to projected non-GAAP EBITDA and projected non-GAAP Adjusted EBITDA included in our guidance for the year ending December 31, 2025:

  

Year Ended December 31,

 
  

2025L

  

2025H

 

Net income (loss)

 

$

(6,400

)

 

$

16,400

 

Interest income

  

(3,600

)

  

(3,600

)

Income tax (benefit) expense

  

(1,700

)

  

6,300

 

Depreciation and amortization

  

14,700

   

14,700

 

Amortization of intangible assets

  

3,400

   

3,400

 

EBITDA

 

$

6,200

  

$

37,000

 

Stock-based compensation expense

  

11,900

   

11,900

 

Write-down to fair value for asset held for sale (1)

  

8,300

   

8,300

 

FDA fee

  

4,600

   

4,600

 

Adjusted EBITDA

 

$

31,100

  

$

61,900

 
         

(1) Amount reflects the fair value adjustment of a purchased building classified as held for sale.

Projected Adjusted Net Income

The following table presents a reconciliation of projected GAAP net income to projected non-GAAP adjusted net income included in our guidance for the year ending December 31, 2025:

  

Year Ending December 31,

 
  

2025L

  

2025H

 

Net income (loss)

 

$

(6,400

)

 

$

16,400

 

Amortization of intangible assets

  

3,400

   

3,400

 

Write-down to fair value for asset held for sale (1)

  

8,300

   

8,300

 

FDA fee

  

4,600

   

4,600

 

Tax on above

  

(4,400

)

  

(4,400

)

Adjusted net income

 

$

5,500

  

$

28,300

 
         

(1) Amount reflects the fair value adjustment of a purchased building classified as held for sale.

Forward-Looking Statements

This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements relate to expectations or forecasts of future events. Forward-looking statements may be identified by the use of words such as “forecast,” “intend,” “seek,” “target,” “anticipate,” “believe,” “expect,” “estimate,” “plan,” “outlook,” and “project” and other similar expressions that predict or indicate future events or trends or that are not statements of historical matters. Such forward-looking statements include statements relating to the Company’s expected revenue, net income, adjusted net income, EBITDA, and Adjusted EBITDA for fiscal 2025 and the breakdown of expected revenue in both its Advanced Wound Care and Surgical & Sports Medicine categories. Forward-looking statements with respect to the operations of the Company, strategies, prospects, and other aspects of the business of the Company are based on current expectations that are subject to known and unknown risks and uncertainties, which could cause actual results or outcomes to differ materially from expectations expressed or implied by such forward-looking statements. These factors include, but are not limited to: (1) the impact and uncertainty of any changes to the coverage and reimbursement levels for the Company’s products (including as a result of the proposed LCDs and the CMS proposed rule related to reimbursement for skin substitute products that could each take effect as soon as January 1, 2026); (2) the Company faces significant and continuing competition, which could adversely affect its business, results of operations and financial condition; (3) rapid technological change could cause the Company’s products to become obsolete and if the Company does not enhance its product offerings through its research and development efforts, it may be unable to effectively compete; (4) to be commercially successful, the Company must convince physicians that its products are safe and effective alternatives to existing treatments and that its products should be used in their procedures; (5) the Company’s ability to raise funds to expand its business; (6) the Company has incurred losses in the current period and prior periods and may incur losses in the future; (7) changes in applicable laws or regulations; (8) the possibility that the Company may be adversely affected by other economic, business, and/or competitive factors; (9) the Company’s ability to maintain production or obtain supply of its products in sufficient quantities to meet demand; (10) any resurgence of the COVID-19 pandemic or the occurrence of another public health emergency and its impact, if any, on the Company’s fiscal condition and results of operations; (11) the impact of the suspension of commercialization of: (a) ReNu and NuCel in connection with the expiration of the FDA’s enforcement grace period for HCT/Ps on May 31, 2021 and (b) Dermagraft in the second quarter of 2022 pending transition of manufacturing to a new manufacturing facility or a third-party manufacturer; (12) whether the Company is able to obtain regulatory approval for and successfully commercialize ReNu; and (13) other risks and uncertainties described in the Company’s filings with the Securities and Exchange Commission, including Item 1A (Risk Factors) of the Company’s Form 10-K for the year ended December 31, 2024 and its subsequently filed periodic reports. You are cautioned not to place undue reliance upon any forward-looking statements, which speak only as of the date made. Although it may voluntarily do so from time to time, the Company undertakes no commitment to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise, except as required by applicable securities laws.

About Organogenesis Holdings Inc.
Organogenesis Holdings Inc. is a leading regenerative medicine company focused on the development, manufacture, and commercialization of solutions for the advanced wound care and surgical and sports medicine markets. Organogenesis offers a comprehensive portfolio of innovative regenerative products to address patient needs across the continuum of care. For more information, visit www.organogenesis.com.


Investor Inquiries: ICR Healthcare Mike Piccinino, CFA OrganoIR@icrinc.com Press and Media Inquiries: Organogenesis communications@organo.com