MDxHealth SA (MDXH)

MDxHealth Income Statement

Financials in millions USD. Fiscal year is January - December.

Fiscal Year	TTM	FY 2024	FY 2023	FY 2022	FY 2021	FY 2020
Period Ending	Mar 31, 2025	Dec 31, 2024	Dec 31, 2023	Dec 31, 2022	Dec 31, 2021	Dec 31, 2020
Revenue	94.51	90.05	70.19	37.05	22.24	18.46
Revenue Growth (YoY)	25.46%	28.29%	89.43%	66.62%	20.47%	56.64%
Cost of Revenue	35.93	34.91	26.26	17.84	11.68	10.42
Gross Profit	58.58	55.14	43.93	19.22	10.56	8.04
Selling, General & Admin	64.06	63.78	59.93	49.01	31.37	30.74
Research & Development	10.89	10.55	6.38	5.45	5.59	4.27
Other Operating Expenses	1.24	0.62	0.46	0.07	-0.12	-0.12
Operating Expenses	81.29	79.86	71.26	57.71	38.45	34.89
Operating Income	-22.71	-24.72	-27.33	-38.49	-27.88	-26.85
Interest Expense	-9.53	-7.63	-5.58	-2.64	-1.88	-1.35
Interest & Investment Income	0.4	1.08	1.09	0.13	0.01	0
Other Non Operating Income (Expenses)	0.62	0.62	-2.12	-0.19	-0.1	-0.19
EBT Excluding Unusual Items	-31.22	-30.66	-33.95	-41.19	-29.85	-28.39
Asset Writedown	-	-	-	-0.04	-	-0.27
Other Unusual Items	-7.03	-7.03	-9.15	-2.81	0.85	-
Pretax Income	-38.25	-37.69	-43.1	-44.04	-29	-28.66
Income Tax Expense	0.52	0.38	0	-	-	-
Net Income	-38.77	-38.07	-43.1	-44.04	-29	-28.66
Net Income to Common	-38.77	-38.07	-43.1	-44.04	-29	-28.66
Shares Outstanding (Basic)	38	33	26	16	12	8
Shares Outstanding (Diluted)	38	33	26	16	12	8
Shares Change (YoY)	39.86%	26.82%	63.31%	30.12%	46.56%	32.95%
EPS (Basic)	-1.02	-1.16	-1.66	-2.78	-2.38	-3.44
EPS (Diluted)	-1.02	-1.16	-1.66	-2.78	-2.38	-3.44
Free Cash Flow	-17.09	-19.72	-24.24	-36.91	-23.44	-20.78
Free Cash Flow Per Share	-0.45	-0.60	-0.94	-2.33	-1.92	-2.50
Gross Margin	61.99%	61.23%	62.58%	51.87%	47.50%	43.58%
Operating Margin	-24.03%	-27.45%	-38.93%	-103.87%	-125.37%	-145.45%
Profit Margin	-41.02%	-42.28%	-61.40%	-118.86%	-130.41%	-155.27%
Free Cash Flow Margin	-18.08%	-21.90%	-34.54%	-99.60%	-105.42%	-112.57%
EBITDA	-16.59	-18.96	-22.18	-33.58	-24.85	-24.29
EBITDA Margin	-17.56%	-21.05%	-31.59%	-90.62%	-111.72%	-131.58%
D&A For EBITDA	6.11	5.77	5.15	4.91	3.04	2.56
EBIT	-22.71	-24.72	-27.33	-38.49	-27.88	-26.85
EBIT Margin	-24.03%	-27.45%	-38.93%	-103.87%	-125.37%	-145.45%
Revenue as Reported	-	-	-	-	22.24	18.46

Updated Mar 31, 2025. Source: S&P Global Market Intelligence. Standard template. Financial Sources.

SEC Filings: 10-K · 10-Q