EX-99.1 2 tcmd-20250218xex99d1.htm EX-99.1

Exhibit 99.1

Tactile Systems Technology, Inc. Reports Fourth Quarter and Full Year 2024 Financial Results

MINNEAPOLIS, MN, February 18, 2025 Tactile Systems Technology, Inc. (“Tactile Medical”; the “Company”) (Nasdaq: TCMD), a medical technology company providing therapies for people with chronic disorders, today reported financial results for the fourth quarter and full year ended December 31, 2024.

Fourth Quarter 2024 Summary & Recent Business Highlights:

Total revenue increased 10% year-over-year to $85.6 million
Gross margin of 75% versus 72% in Q4 2023
Net income of $9.7 million versus $8.2 million in Q4 2023
Adjusted EBITDA of $16.2 million versus $15.4 million in Q4 2023
Expanded launch of Nimbl to include patients with lower extremity lymphedema
Appointed Laura King to Board of Directors
Promoted Aaron Snodgrass to Senior Vice President, Sales, effective February 18, 2025

Full Year 2024 Summary:

Total revenue increased 7% year-over-year in 2024 to $293.0 million
Gross margin of 74% in 2024, compared to 71% in 2023
Operating cashflow of $40.7 million in 2024, compared to $35.9 million in 2023
Ended 2024 with $94.4 million in cash, up from $61.0 million at the end of 2023

“Our fourth quarter results capped off a dynamic year for Tactile, during which we launched our next-generation lymphedema platform, generated clinical evidence supporting the value of our therapies, deployed new workflow-related tools to enhance speed and efficiency in order operations, and served over 79,000 patients with our lymphedema and airway clearance solutions,” said Sheri Dodd, President and Chief Executive Officer of Tactile Medical. “Financially, we demonstrated a consistent ability to strengthen our balance sheet and expand profitability, while also delivering double-digit revenue growth in the fourth quarter.”

Ms. Dodd concluded, “Our financial and operational progress in 2024, coupled with strong market fundamentals and an innovative portfolio, leaves us confident that we are well-positioned to advance our market leadership this year and over the long-term while delivering sustainable, profitable growth. In 2025, we will also continue investing in our strategic priority to enhance the overall patient experience, including through improving access to care, expanding treatment options, and supporting the end-to-end patient journey.”

Fourth Quarter 2024 Financial Results

Total revenue in the fourth quarter of 2024 increased $7.9 million, or 10%, to $85.6 million, compared to $77.7 million in the fourth quarter of 2023. The increase in total revenue was attributable to an increase of $7.6 million, or 11%, in sales and rentals of the lymphedema product line and an increase


of $0.3 million, or 4%, in sales of the airway clearance product line in the quarter ended December 31, 2024, compared to the fourth quarter of 2023.

Gross profit in the fourth quarter of 2024 increased $8.4 million, or 15%, to $64.4 million, compared to $56.0 million in the fourth quarter of 2023. Gross margin was 75.2% of revenue, compared to 72.1% of revenue in the fourth quarter of 2023.

Operating expenses in the fourth quarter of 2024 increased $7.6 million, or 17%, to $51.9 million, compared to $44.2 million in the fourth quarter of 2023.

Operating income was $12.5 million in the fourth quarter of 2024, compared to $11.8 million in the fourth quarter of 2023.

Interest income was $0.9 million in each of the fourth quarters of 2024 and 2023.

Interest expense was $0.5 million in the fourth quarter of 2024, compared to $0.9 million in the fourth quarter of 2023.

Income tax expense was $3.3 million in the fourth quarter of 2024, compared to $3.6 million in the fourth quarter of 2023.

Net income in the fourth quarter of 2024 was $9.7 million, or $0.40 per diluted share, compared to $8.2 million, or $0.35 per diluted share, in the fourth quarter of 2023.

Weighted average shares used to compute diluted net income per share were 24.5 million and 23.8 million for the fourth quarters of 2024 and 2023, respectively.

Adjusted EBITDA was $16.2 million in the fourth quarter of 2024, compared to $15.4 million in the fourth quarter of 2023.

Full Year 2024 Financial Results

Total revenue in the full year of 2024 increased $18.6 million, or 7%, to $293.0 million, compared to $274.4 million in the full year of 2023. The increase in total revenue was attributable to an increase of $17.6 million, or 7%, in sales and rentals of the lymphedema product line and an increase of $0.9 million, or 3%, in sales of the airway clearance product line in the full year of 2024, compared to the full year of 2023.

Net income in the full year of 2024 was $17.0 million, or $0.70 per diluted share, compared to $28.5 million, or $1.23 per diluted share, in the full year of 2023.

Weighted average shares used to compute diluted net income per share were 24.1 million and 23.2 million in the full year of 2024 and 2023, respectively.

Adjusted EBITDA was $37.1 million in the full year of 2024, compared to $29.7 million in the full year of 2023.


Balance Sheet Summary

As of December 31, 2024, the Company had $94.4 million in cash and $26.3 million of outstanding borrowings under its credit agreement, compared to $61.0 million in cash and $29.3 million of outstanding borrowings under its credit agreement as of December 31, 2023. As of December 31, 2024, $26.5 million remained available under the Company’s $30.0 million share repurchase program, which became effective on October 30, 2024, and expires October 31, 2026.

2025 Financial Outlook

The Company expects full year 2025 total revenue in the range of $316 million to $322 million, representing growth of approximately 8% to 10% year-over-year, compared to total revenue of $293.0 million in 2024. The Company also expects full year 2025 adjusted EBITDA in the range of $35 million to $37 million, compared to adjusted EBITDA of $37.1 million in 2024.

Conference Call

Management will host a conference call with a question-and-answer session at 5:00 p.m. Eastern Time on February 18, 2025, to discuss the results of the quarter and fiscal year. Those who would like to participate may dial 877-407-3088 (201-389-0927 for international callers) and provide access code 13748661. A live webcast of the call will also be provided on the investor relations section of the Company's website at investors.tactilemedical.com.

For those unable to participate, a replay of the call will be available for two weeks at 877-660-6853 (201-612-7415 for international callers); access code 13748661. The webcast will be archived at investors.tactilemedical.com.

About Tactile Systems Technology, Inc. (DBA Tactile Medical)

Tactile Medical is a leader in developing and marketing at-home therapies for people suffering from underserved, chronic conditions including lymphedema, lipedema, chronic venous insufficiency and chronic pulmonary disease by helping them live better and care for themselves at home. Tactile Medical collaborates with clinicians to expand clinical evidence, raise awareness, increase access to care, reduce overall healthcare costs and improve the quality of life for tens of thousands of patients each year.

Legal Notice Regarding Forward-Looking Statements

This release contains forward-looking statements, including guidance for the full year 2025. Forward-looking statements are generally identifiable by the use of words like “may,” “will,” “should,” “could,” “expect,” “anticipate,” “estimate,” “believe,” “intend,” “continue,” “confident,” “outlook,” “guidance,” “project,” “goals,” “look forward,” “poised,” “designed,” “plan,” “return,” “focused,” “prospects” or “remain” or the negative of these words or other variations on these words or comparable terminology. The reader is cautioned not to put undue reliance on these forward-looking statements, as these statements are subject to numerous factors and uncertainties outside of the Company’s control that can make such statements untrue, including, but not limited to, the Company’s ability to obtain reimbursement from third-party payers for its products; the impacts of inflation, rising interest rates or a recession; the adequacy of the Company’s liquidity to pursue its business objectives; adverse


economic conditions or intense competition; price increases for supplies and components; wage and component price inflation; loss of a key supplier; entry of new competitors and products; compliance with and changes in federal, state and local government regulation; loss or retirement of key executives, including prior to identifying a successor; technological obsolescence of the Company’s products; technical problems with the Company’s research and products; the Company’s ability to expand its business through strategic acquisitions; the Company’s ability to integrate acquisitions and related businesses; the effects of current and future U.S. and foreign trade policy and tariff actions; or the inability to carry out research, development and commercialization plans. In addition, other factors that could cause actual results to differ materially are discussed in the Company’s filings with the SEC. Investors and security holders are urged to read these documents free of charge on the SEC’s website at http://www.sec.gov. The Company undertakes no obligation to publicly update or revise its forward-looking statements as a result of new information, future events or otherwise.

Use of Non-GAAP Financial Measures

This press release includes the non-GAAP financial measure of Adjusted EBITDA, which differs from financial measures calculated in accordance with U.S. generally accepted accounting principles (“GAAP”). Adjusted EBITDA in this release represents net income, plus interest expense, net, or less interest income, net, less income tax benefit or plus income tax expense, plus depreciation and amortization, plus stock-based compensation expense, plus or minus the change in fair value of earn-out and plus executive transition costs. Reconciliation of this non-GAAP financial measure to its most directly comparable GAAP measure is included in this press release.

This non-GAAP financial measure is presented because the Company believes it is a useful indicator of its operating performance. Management uses this measure principally as a measure of the Company’s operating performance and for planning purposes, including the preparation of the Company’s annual operating plan and financial projections. The Company believes this measure is useful to investors as supplemental information and because it is frequently used by analysts, investors and other interested parties to evaluate companies in its industry. The Company also believes this non-GAAP financial measure is useful to its management and investors as a measure of comparative operating performance from period to period. In addition, Adjusted EBITDA is used as a performance metric in the Company’s compensation program.

The non-GAAP financial measure presented in this release should not be considered as an alternative to, or superior to, its respective GAAP financial measure, as a measure of financial performance or cash flows from operations as a measure of liquidity, or any other performance measure derived in accordance with GAAP, and it should not be construed to imply that the Company’s future results will be unaffected by unusual or non-recurring items. In addition, Adjusted EBITDA is not intended to be a measure of free cash flow for management’s discretionary use, as it does not reflect certain cash requirements such as tax payments, debt service requirements, capital expenditures and certain other cash costs that may recur in the future. Adjusted EBITDA contains certain other limitations, including the failure to reflect our cash expenditures, cash requirements for working capital needs and cash costs to replace assets being depreciated and amortized. In evaluating non-GAAP financial measures, you should be aware that in the future the Company may incur expenses that are the same as or similar to some of the adjustments in this presentation. The Company’s presentation of non-GAAP financial measures should not be construed to imply that its future results will be


unaffected by any such adjustments. Management compensates for these limitations by primarily relying on the Company’s GAAP results in addition to using non-GAAP financial measures on a supplemental basis. The Company’s definition of these non-GAAP financial measures is not necessarily comparable to other similarly titled captions of other companies due to different methods of calculation.


Tactile Systems Technology, Inc.

Consolidated Balance Sheets

    

December 31,

    

December 31,

(In thousands, except share and per share data)

    

2024

    

2023

Assets

Current assets

Cash

$

94,367

$

61,033

Accounts receivable

 

44,937

 

43,173

Net investment in leases

 

14,540

 

14,195

Inventories

 

18,666

 

22,527

Prepaid expenses and other current assets

 

5,053

 

4,366

Total current assets

 

177,563

 

145,294

Non-current assets

Property and equipment, net

 

5,603

 

6,195

Right of use operating lease assets

 

16,633

 

19,128

Intangible assets, net

 

42,789

 

46,724

Goodwill

31,063

31,063

Accounts receivable, non-current

 

 

10,936

Deferred income taxes

 

18,311

 

19,378

Other non-current assets

 

5,962

 

2,720

Total non-current assets

 

120,361

 

136,144

Total assets

$

297,924

$

281,438

Liabilities and Stockholders' Equity

Current liabilities

Accounts payable

$

5,648

$

6,659

Note payable

2,956

2,956

Accrued payroll and related taxes

 

17,923

 

16,789

Accrued expenses

 

7,780

 

5,904

Income taxes payable

 

270

 

1,467

Operating lease liabilities

 

2,980

 

2,807

Other current liabilities

 

3,147

 

4,475

Total current liabilities

 

40,704

 

41,057

Non-current liabilities

Note payable, non-current

23,220

26,176

Accrued warranty reserve, non-current

 

1,209

 

1,681

Income taxes payable, non-current

 

239

 

446

Operating lease liabilities, non-current

15,955

 

18,436

Total non-current liabilities

 

40,623

 

46,739

Total liabilities

 

81,327

 

87,796

Stockholders’ equity:

Preferred stock, $0.001 par value, 50,000,000 shares authorized; none issued and outstanding as of December 31, 2024 and December 31, 2023

 

 

Common stock, $0.001 par value, 300,000,000 shares authorized; 23,883,475 shares issued and outstanding as of December 31, 2024; 23,600,584 shares issued and outstanding as of December 31, 2023

 

24

 

24

Additional paid-in capital

 

180,719

 

174,724

Retained earnings

 

35,854

 

18,894

Total stockholders’ equity

 

216,597

 

193,642

Total liabilities and stockholders’ equity

$

297,924

$

281,438


Tactile Systems Technology, Inc.

Consolidated Statements of Operations

Three Months Ended

Year Ended

December 31,

December 31,

(In thousands, except share and per share data)

    

2024

    

2023

    

2024

    

2023

Revenue

Sales revenue

$

75,270

$

67,407

$

256,012

$

239,493

Rental revenue

 

10,315

 

10,245

 

36,972

 

34,930

Total revenue

 

85,585

 

77,652

 

292,984

 

274,423

Cost of revenue

Cost of sales revenue

 

18,005

 

18,190

 

64,815

 

66,713

Cost of rental revenue

 

3,211

 

3,455

 

11,481

 

12,577

Total cost of revenue

 

21,216

 

21,645

 

76,296

 

79,290

Gross profit

Gross profit - sales revenue

 

57,265

 

49,217

 

191,197

 

172,780

Gross profit - rental revenue

 

7,104

 

6,790

 

25,491

 

22,353

Gross profit

 

64,369

 

56,007

 

216,688

 

195,133

Operating expenses

Sales and marketing

 

29,206

 

26,581

 

112,009

 

107,119

Research and development

 

2,038

 

1,793

 

8,832

 

7,823

Reimbursement, general and administrative

 

19,977

 

15,200

 

71,135

 

62,074

Intangible asset amortization and earn-out

633

633

2,531

76

Total operating expenses

 

51,854

 

44,207

 

194,507

 

177,092

Income from operations

 

12,515

 

11,800

 

22,181

 

18,041

Interest income

948

859

3,384

1,874

Interest expense

(472)

(897)

(2,085)

(4,147)

Other income

 

 

2

 

9

 

2

Income before income taxes

 

12,991

 

11,764

 

23,489

 

15,770

Income tax expense (benefit)

 

3,275

 

3,562

 

6,529

 

(12,745)

Net income

$

9,716

$

8,202

$

16,960

$

28,515

Net income per common share

Basic

$

0.40

$

0.35

$

0.71

$

1.24

Diluted

$

0.40

$

0.35

$

0.70

$

1.23

Weighted-average common shares used to compute net income per common share

Basic

24,007,863

23,551,388

23,883,729

22,925,497

Diluted

24,473,898

23,771,490

24,138,244

23,176,169


Tactile Systems Technology, Inc.

Consolidated Statements of Cash Flows

Year Ended December 31, 

(In thousands)

    

2024

    

2023

Cash flows from operating activities

Net income

$

16,960

$

28,515

Adjustments to reconcile net income to net cash provided by operating activities:

Depreciation and amortization

6,792

6,539

Deferred income taxes

1,067

(19,378)

Stock-based compensation expense

7,819

7,547

Loss on disposal of property and equipment and intangibles

308

3

Change in fair value of earn-out liability

(2,475)

Changes in assets and liabilities, net of acquisition:

Accounts receivable

(1,764)

11,653

Net investment in leases

(345)

1,935

Inventories

3,861

597

Income taxes

(1,404)

(721)

Prepaid expenses and other assets

(3,929)

72

Right of use operating lease assets

187

71

Accounts receivable, non-current

10,936

12,125

Accounts payable

(1,087)

(3,853)

Accrued payroll and related taxes

1,134

(311)

Accrued expenses and other liabilities

120

(6,464)

Net cash provided by operating activities

40,655

35,855

Cash flows from investing activities

Purchases of property and equipment

(2,392)

(2,324)

Proceeds from sale of property and equipment

12

Intangible assets expenditures

(117)

(157)

Net cash used in investing activities

(2,497)

(2,481)

Cash flows from financing activities

Proceeds from issuance of note payable

8,250

Payments on earn-out

(10,575)

Payments on note payable

(3,000)

(3,000)

Payments on revolving line of credit

(25,000)

Payments of deferred debt issuance costs

(125)

Proceeds from exercise of common stock options

24

14

Proceeds from the issuance of common stock from the employee stock purchase plan

1,660

1,541

Payments for repurchases of common stock

(3,508)

Proceeds from issuance of common stock at market

34,625

Net cash (used in) provided by financing activities

(4,824)

5,730

Net increase (decrease) in cash

33,334

39,104

Cash – beginning of period

61,033

21,929

Cash – end of period

$

94,367

$

61,033

Supplemental cash flow disclosure

Cash paid for interest

$

2,106

$

4,560

Cash paid for taxes

$

6,848

$

5,815

Capital expenditures incurred but not yet paid

$

76

$

528


The following table summarizes revenue by product line for the three and twelve months ended December 31, 2024 and 2023:

Three Months Ended

Year Ended

December 31,

December 31,

(In thousands)

    

2024

2023

2024

2023

Revenue

Lymphedema products

$

77,083

$

69,464

$

259,361

$

241,721

Airway clearance products

8,502

8,188

33,623

32,702

Total

$

85,585

$

77,652

$

292,984

$

274,423

Percentage of total revenue

Lymphedema products

 

90%

 

89%

 

89%

 

88%

Airway clearance products

10%

11%

11%

12%

Total

 

100%

 

100%

 

100%

 

100%


The following table contains a reconciliation of net income to Adjusted EBITDA for the three and twelve months ended December 31, 2024 and 2023, as well as the dollar and percentage change between the comparable periods:

Tactile Systems Technology, Inc.

Reconciliation of Net Income to Non-GAAP Adjusted EBITDA

(Unaudited)

Three Months Ended

Increase

Year Ended

Increase

December 31,

(Decrease)

December 31,

(Decrease)

(Dollars in thousands)

    

2024

    

2023

    

$

    

%

    

2024

    

2023

$

    

%

Net income

 

$

9,716

$

8,202

$

1,514

 

18

%

$

16,960

$

28,515

$

(11,555)

 

41

%

Interest (income) expense, net

(476)

38

(514)

 

N.M.

%

(1,299)

2,273

(3,572)

 

(157)

%

Income tax expense (benefit)

3,275

3,562

(287)

 

(8)

%

6,529

(12,745)

19,274

 

(151)

Depreciation and amortization

1,714

1,624

90

 

6

%

6,793

6,539

254

 

4

%

Stock-based compensation

1,850

1,950

(100)

 

(5)

%

7,819

7,547

272

 

4

%

Change in fair value of earn-out

%

(2,475)

2,475

(100)

%

Executive transition costs

137

137

%

248

248

%

Adjusted EBITDA

$

16,216

$

15,376

$

840

 

5

%

$

37,050

$

29,654

$

7,396

 

25

%

The following table contains a reconciliation of GAAP net income guidance range to the Adjusted EBITDA guidance range for the twelve months ended December 31, 2025:

Tactile Systems Technology, Inc.

Reconciliation of FY 2025 GAAP Net Income to Adjusted EBITDA Guidance

(Unaudited)

Year Ended

December 31, 2025

(Dollars in thousands)

    

Low

    

High

Net income

 

$

15,750

$

17,150

Interest income, net

(2,500)

(2,500)

Income tax expense benefit

6,100

6,700

Depreciation and amortization

6,700

6,700

Stock-based compensation

8,800

8,800

Executive transition costs

150

150

Adjusted EBITDA

$

35,000

$

37,000

Investor Inquiries:

Sam Bentzinger

Gilmartin Group

investorrelations@tactilemedical.com