Income statement, balance sheet and cash flow statement for the last 7 fiscal years, taken from the XBRL data Vivos Therapeutics, Inc. files with the SEC in its annual reports.
In USD millions, except per-share amounts. Outflows in the cash flow statement are negative.
Income statement
FY2020
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Revenue
11.4
13.1
16.9
16
13.8
15
17.4
Cost of revenue
2.74
0.1
0.4
0.2
5.53
6.01
6.9
Gross profit
8.66
10.4
12.6
10
8.27
9.02
10.5
Research and development
0.2
0.2
0.1
0.1
0.1
Selling and marketing
2.31
2.31
5.55
5.34
2.47
1.73
1.4
General and administrative
16.2
16.1
25.8
29
22.5
17.9
27.7
Operating expenses
19.2
22.5
33
35.1
25.6
20.2
30.4
Operating income
-10.6
-12
-20.4
-25
-17.3
-11.2
-19.9
Interest expense
0.14
0.1
0.01
1.4
Other non-operating income
-0.01
-0.19
-0.21
-0.11
-1.48
Pre-tax income
-10.8
-12.1
-20.3
-23.8
-13.6
-11.1
-21.2
Net income to minority interests
-0.06
Net income
-10.8
-12.1
-20.3
-23.8
-13.6
-11.1
-21.2
EBITDA
-9.83
-11.3
-19.6
-24.4
-16.7
-10.6
-18.6
EPS, basic
-0.95
-1.40
-0.96
-25.90
-11.14
-2.22
-2.07
EPS, diluted
-0.95
-1.40
-0.96
-25.90
-11.14
-2.22
-2.07
Shares, basic (weighted)
12.3
12.9
21,233
0.92
1.22
5.02
10.3
Shares, diluted (weighted)
12.3
12.9
21.2
0.92
1.22
5.02
10.3
Balance sheet
FY2020
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Cash and equivalents
0.47
18.2
24
3.52
1.64
6.26
2.03
Receivables
0.87
1.43
1.2
0.46
0.2
0.43
1.58
Other current assets
0.3
0.67
1.58
1.45
0.62
0.78
0.77
Total current assets
1.98
20.4
27.3
5.42
2.46
7.47
4.38
Property, plant and equipment
1.14
0.87
2.83
3.08
3.31
3.31
3.76
Lease right-of-use assets
1.7
1.39
1.03
4.17
Goodwill
2.67
2.67
2.84
2.84
2.84
2.84
8.57
Intangible assets
0.69
0.27
0.34
0.3
0.42
0.41
4.05
Total assets
7.55
25.3
33.7
13.7
10.7
15.3
25.2
Accounts payable
1.08
0.78
0.92
1.41
2.15
1.1
1.68
Accrued liabilities
1.35
1.74
2.85
1.91
2.33
2.23
5.99
Deferred revenue
2.95
2.94
2.4
2.93
2.14
0.9
0.48
Short-term debt
3.71
0.87
1.27
8.35
Total current liabilities
9.09
7.84
7.51
6.81
7.29
4.98
18.1
Long-term debt
0.42
1.2
1.2
0.47
Lease liabilities
0.64
1.99
1.52
1.04
3.84
Other non-current liabilities
1.3
Total liabilities
9.18
8.41
8.15
8.92
10.3
7.33
26.7
Total debt
3.71
1.29
1.27
1.2
1.2
0.73
Paid-in capital
20.3
52.3
81.2
84.3
93.5
112
124
Retained earnings
-23.3
-35.3
-55.6
-79.5
-93.1
-104
-125
Shareholders' equity
-2.94
16.9
25.5
4.8
0.41
7.95
-1.49
Minority interests
-0.06
Total equity
-2.94
16.9
25.5
4.8
0.41
7.95
-1.55
Total liabilities and equity
7.55
25.3
33.7
13.7
10.7
15.3
25.2
Shares outstanding
12.4
18.2
23
0.92
1.83
5.89
9.29
Cash flow statement
FY2020
FY2020
FY2021
FY2022
FY2023
FY2024
FY2025
Net income
-10.8
-12.1
-20.3
-23.8
-13.6
-11.1
-21.2
Depreciation and amortization
0.75
0.72
0.73
0.67
0.62
0.58
1.31
Stock-based compensation
1.99
2.17
2.66
2.4
1.11
0.76
0.66
Change in receivables
-0.28
-0.56
0.23
0.75
0.26
-0.23
-0.22
Change in payables
0.55
-0.27
0.14
0.49
0.73
-1.05
0.52
Cash from operations
-5.34
-5.68
-15.7
-19.6
-11.9
-12.7
-15.3
Capital expenditures
-0.18
-0.12
-2.4
-0.92
-0.8
-0.57
-2.34
Acquisitions
-0.23
Cash from investing
0.09
-0.12
-2.61
-0.92
-0.85
-0.57
-7.53
Debt issued
3.76
1.27
10.7
Debt repaid
-0.03
-0.08
-0.03
Stock issued
1.25
22.3
27.9
4
7.8
5.58
Cash from financing
4.47
23.5
24.2
10.9
17.9
18.6
Net change in cash
-0.79
17.7
5.82
-20.5
-1.88
4.62
-4.23
Free cash flow
-5.52
-5.8
-18.1
-20.5
-12.7
-13.3
-17.6
Interest paid
0.02
0.03
0.02
0
0.01
Key metrics
Worked out from the statements above. Latest values use the trailing twelve months to June 30, 2026; growth uses fiscal years. Valuation uses the share price of $0.14 on September 25, 2026.
Profitability
Metric
Value
How it is calculated
Gross margin
61.9%
Gross profit / revenue.
Operating margin
-107.9%
Operating income / revenue.
EBITDA margin
-99.3%
EBITDA (operating income + depreciation and amortization) / revenue.
Pre-tax margin
-122.6%
Pre-tax income / revenue.
Net margin
-121.8%
Net income / revenue.
FCF margin
-91.0%
Free cash flow (cash from operations - capital expenditures) / revenue.
Operating cash flow margin
-82.0%
Cash from operations / revenue.
Return on assets (ROA)
-105.4%
Net income / average total assets.
Stock-based pay / revenue
1.9%
Stock-based compensation (from the cash flow statement) / revenue.
Capex / revenue
9.0%
Capital expenditures / revenue.
D&A / revenue
8.6%
Depreciation and amortization / revenue.
Growth
Metric
Value
How it is calculated
Revenue growth, 1y
16.0%
Revenue vs the same period a year earlier. Only from a positive base.
Revenue CAGR, 3y
2.9%
Compound annual growth of revenue over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Revenue CAGR, 5y
5.9%
Compound annual growth of revenue over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Gross profit growth, 1y
16.9%
Gross profit vs the same period a year earlier. Only from a positive base.
Gross profit CAGR, 3y
1.7%
Compound annual growth of gross profit over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Gross profit CAGR, 5y
0.2%
Compound annual growth of gross profit over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Book value growth, 1y
-118.7%
Book value vs the same period a year earlier. Only from a positive base.
Total assets growth, 1y
64.6%
Total assets vs the same period a year earlier. Only from a positive base.
Total assets CAGR, 3y
22.4%
Compound annual growth of total assets over 3 fiscal years: (end / start)^(1/3) - 1. Only when both values are positive.
Total assets CAGR, 5y
-0.1%
Compound annual growth of total assets over 5 fiscal years: (end / start)^(1/5) - 1. Only when both values are positive.
Share count change, 1y
104.7%
Change in diluted weighted shares vs a year earlier. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 3y
123.5%
Change in diluted weighted shares, per year over 3 years. Negative means buybacks shrank the share count; positive means dilution.
Share count change per year, 5y
-4.4%
Change in diluted weighted shares, per year over 5 years. Negative means buybacks shrank the share count; positive means dilution.
Balance sheet health
Metric
Value
How it is calculated
Current ratio
0.21x
Current assets / current liabilities.
Quick ratio
0.16x
(Cash + short-term investments + receivables) / current liabilities.
Cash ratio
0.09x
(Cash + short-term investments) / current liabilities.
Debt / assets
2.4%
Total debt / total assets.
Liabilities / assets
116.5%
Total liabilities / total assets.
Net debt
-$1.2M
Total debt - cash - short-term investments. Negative means more cash than debt.
Net income per diluted share, as reported (split-adjusted). Over the last twelve months: the four quarters summed, or net income / latest diluted shares when a quarter has no reported EPS.
Revenue per share
$1.18
Revenue / diluted weighted shares.
FCF per share
-$1.08
Free cash flow / diluted weighted shares.
Operating cash flow per share
-$0.97
Cash from operations / diluted weighted shares.
Book value per share
-$0.26
Shareholders' equity / shares outstanding (diluted weighted shares when not reported).
Market cap + total debt - cash - short-term investments.
P/S
0.14x
Market cap / revenue.
EV/Sales
0.08x
Enterprise value / revenue.
FCF yield
-671.7%
Free cash flow / market cap.
Earnings yield
-899.3%
Net income / market cap (the inverse of P/E).
What was Vivos Therapeutics, Inc.'s revenue in fiscal 2025?
Vivos Therapeutics, Inc. reported revenue of $17.4M for fiscal 2025, 16% higher than the year before.
Was Vivos Therapeutics, Inc. profitable in fiscal 2025?
No. It reported a net loss of $21.2M.
How much free cash flow did Vivos Therapeutics, Inc. generate in fiscal 2025?
Cash from operations of $15.3M minus capital expenditures of $2.3M left free cash flow of -$17.6M.
Source: SEC EDGAR XBRL company facts. Where a company tags only year-to-date figures, quarters are worked out as differences. Where a line is not tagged it is left empty, never estimated.