Xtant Medical Holdings Balance Sheet (2009-2025) | XTNT

Balance Sheet Jun2009 Sep2009 Dec2009 Mar2010 Jun2010 Sep2010 Dec2010 Mar2011 Jun2011 Sep2011 Dec2011 Mar2012 Jun2012 Sep2012 Dec2012 Mar2013 Jun2013 Sep2013 Dec2013 Mar2014 Jun2014 Sep2014 Dec2014 Mar2015 Jun2015 Sep2015 Dec2015 Mar2016 Jun2016 Sep2016 Dec2016 Mar2017 Jun2017 Sep2017 Dec2017 Mar2018 Jun2018 Sep2018 Dec2018 Mar2019 Jun2019 Sep2019 Dec2019 Mar2020 Jun2020 Sep2020 Dec2020 Mar2021 Jun2021 Sep2021 Dec2021 Mar2022 Jun2022 Sep2022 Dec2022 Mar2023 Jun2023 Sep2023 Dec2023 Mar2024 Jun2024 Sep2024 Dec2024 Mar2025 Jun2025 Sep2025
Assets
Current Assets
Cash & Equivalents 1.24M0.02M0.05M0.06M3.13M0.05M0.33M0.33M1.40M1.81M0.75M1.36M1.21M8.62M4.93M2.12M5.14M3.44M3.05M4.77M2.99M6.95M4.47M2.90M2.03M7.97M6.37M4.67M2.22M1.41M2.58M2.49M1.67M2.07M2.86M6.17M6.05M5.06M6.80M7.10M7.32M5.75M5.24M3.24M3.02M2.74M2.34M18.64M20.31M18.18M18.24M16.85M16.50M17.36M20.30M5.18M4.14M8.66M5.71M4.55M5.38M6.60M6.20M5.03M6.92M10.40M
Short-term Investments 1.00M0.21M0.44M0.14M0.12M0.35M0.24M0.21M0.23M0.31M0.09M0.21M0.08M0.10M0.49M0.02M0.40M0.11M0.24M
Cash & Current Investments 1.24M1.02M0.05M0.06M3.13M0.05M0.33M0.33M1.40M1.81M0.75M1.36M1.21M8.62M4.93M2.12M5.14M3.44M3.05M4.77M2.99M6.95M4.47M2.90M2.03M7.97M6.37M4.67M2.22M1.41M2.58M2.49M1.67M2.07M2.86M6.17M6.05M5.06M6.80M7.10M7.32M5.75M5.24M3.24M3.02M2.74M2.34M18.64M20.53M18.61M18.39M16.97M16.85M17.60M20.51M5.41M4.45M8.75M5.92M4.62M5.48M7.09M6.22M5.43M7.04M10.64M
Receivables - Net -0.55M-0.19M-0.74M-0.25M-0.68M-1.29M3.52M-0.68M5.49M6.43M7.08M7.60M6.58M7.18M7.15M7.16M6.23M4.63M4.79M5.53M4.90M4.29M4.43M5.50M5.57M13.32M15.39M14.92M14.72M15.83M18.99M16.32M15.85M13.91M12.71M10.34M10.40M9.87M9.99M9.49M8.56M9.12M10.12M9.74M7.58M7.32M6.88M7.03M6.99M6.32M7.15M7.54M8.60M9.84M10.85M11.90M13.74M19.15M20.73M21.48M21.19M20.55M20.66M23.48M26.95M25.52M
Receivables - Other 0.27M0.61M0.65M0.67M0.68M0.03M0.03M0.03M0.03M
Receivables -0.55M-0.19M-0.47M-0.25M-0.68M-1.29M4.14M-0.03M6.16M7.10M7.08M7.60M6.58M7.18M7.15M7.16M6.23M4.63M4.83M5.56M4.93M4.29M4.46M5.50M5.57M13.32M15.39M14.92M14.72M15.83M18.99M16.32M15.85M13.91M12.71M10.34M10.40M9.87M9.99M9.49M8.56M9.12M10.12M9.74M7.58M7.32M6.88M7.03M6.99M6.32M7.15M7.54M8.60M9.84M10.85M11.90M13.74M19.15M20.73M21.48M21.19M20.55M20.66M23.48M26.95M25.52M
Raw Materials 1.28M0.71M0.92M3.39M3.76M3.76M4.73M5.93M5.61M5.29M5.03M5.12M5.63M5.96M6.36M6.44M7.27M7.02M6.83M7.17M6.62M5.39M5.44M5.60M
Work In Process 1.28M1.21M1.47M1.26M1.73M1.54M0.94M0.67M0.57M0.76M0.86M0.96M0.80M1.14M1.41M1.55M1.56M2.14M2.64M2.82M2.81M2.96M3.44M4.54M
Finished Goods 2.50M4.24M4.33M11.46M15.92M16.35M15.42M13.11M11.76M11.25M10.57M10.91M10.86M11.43M12.60M26.35M28.05M29.57M31.04M31.89M29.20M30.46M31.25M30.58M
Inventory -0.86M-0.57M-0.85M0.03M-0.92M6.97M5.44M6.23M6.42M7.71M8.48M10.41M12.30M13.41M13.14M13.61M13.80M13.23M10.75M10.50M10.52M9.56M9.71M9.39M22.04M22.68M24.20M28.68M26.50M26.27M26.36M24.93M24.04M30.13M22.51M29.35M29.29M29.70M29.00M28.48M28.51M16.10M29.30M31.28M32.10M21.41M21.64M21.09M19.71M17.95M17.30M16.46M16.99M17.29M18.52M20.36M34.33M36.88M38.72M40.51M41.89M38.63M38.81M40.13M40.71M
Prepaid Assets -0.04M0.01M0.04M0.01M-0.27M0.22M0.57M0.52M0.48M0.41M0.29M0.42M0.59M0.63M0.35M0.74M0.67M0.49M0.57M0.98M1.01M0.65M0.89M1.03M1.04M0.60M0.86M1.28M2.03M1.15M1.65M0.83M0.66M1.71M1.11M0.80M0.74M0.59M0.46M0.59M0.71M0.78M1.08M0.90M1.66M0.74M1.17M0.83M0.94M0.84M0.94M0.42M0.67M0.67M0.75M1.01M1.87M1.33M1.71M1.80M1.89M1.60M1.42M1.47M1.46M
Current Assets 0.09M0.14M0.10M10.48M14.47M17.04M16.60M19.80M20.68M29.84M25.57M23.63M25.83M21.79M19.17M21.78M19.42M19.11M18.99M18.03M44.37M45.04M44.65M43.73M45.77M48.99M46.82M43.28M40.68M39.70M40.13M39.70M37.86M34.68M33.58M32.30M31.61M32.25M32.11M31.39M32.38M31.36M48.48M49.43M45.59M44.33M42.76M42.33M45.11M49.32M36.59M39.57M64.11M64.87M66.54M68.97M71.41M67.12M69.14M75.59M78.33M
Non-Current Assets
Buildings 1.61M1.61M1.61M
Property, Plant & Equipment (Net) 3.25M2.98M3.12M3.40M3.41M3.39M3.48M3.77M4.10M4.45M4.88M5.23M5.53M5.46M5.32M5.18M5.01M4.89M4.65M4.50M4.43M11.43M11.82M13.77M15.62M16.01M15.84M14.60M13.42M11.45M9.91M9.33M8.93M8.07M7.17M6.38M5.60M5.07M4.70M4.30M4.26M4.12M4.35M4.67M4.87M4.97M5.21M5.41M5.53M5.67M5.79M6.83M6.88M9.10M8.69M8.87M8.84M10.28M10.13M10.73M10.45M10.01M
Goodwill 0.73M0.73M0.73M0.73M0.73M0.73M0.73M0.73M0.73M23.00M24.00M41.53M41.53M41.53M41.53M41.53M41.53M41.53M41.53M41.53M41.53M41.53M41.53M3.21M3.21M3.21M3.21M3.21M3.21M3.21M3.21M3.21M3.21M3.21M3.21M3.21M3.21M3.21M3.21M3.21M7.64M6.51M6.51M7.30M7.30M7.30M7.30M7.30M7.30M7.30M7.30M
Intangibles 0.55M0.55M0.54M0.36M0.42M0.45M0.67M0.66M0.64M0.62M0.59M0.59M0.58M0.56M0.56M0.59M0.62M0.63M0.66M0.62M0.61M42.22M40.24M39.22M38.12M37.02M35.94M34.80M33.67M32.55M13.83M12.98M12.11M11.25M0.85M0.85M0.85M0.85M0.85M0.85M0.85M0.85M0.85M0.85M0.85M0.85M0.85M0.85M0.85M0.81M0.34M11.26M11.96M11.96M11.97M11.97M11.97M11.97M11.97M11.97M11.97M11.97M
Goodwill & Intangibles 0.55M0.55M0.54M0.36M0.42M0.45M1.40M1.38M1.37M1.35M1.32M1.32M1.31M1.29M1.29M0.59M0.62M0.63M0.66M0.62M23.61M66.22M81.77M80.75M79.66M78.56M77.48M76.34M75.21M74.08M55.36M54.51M53.64M52.78M4.05M4.05M4.05M4.05M4.05M4.05M4.05M4.05M4.05M4.05M4.05M4.05M4.05M4.05M4.05M4.01M3.55M18.89M18.48M18.48M19.27M19.27M19.27M19.27M19.27M19.27M19.27M19.27M
Long-Term Deferred Tax 31.68M26.65M0.02M0.04M
Other Non-Current Assets 0.01M0.01M0.02M0.01M0.02M0.18M0.42M0.49M0.48M0.93M1.32M1.13M1.04M1.30M1.40M1.82M1.76M1.66M1.60M1.50M1.45M2.52M0.79M0.77M0.82M0.84M0.83M0.87M1.13M1.52M0.73M0.67M0.52M0.56M0.79M0.77M0.55M0.43M0.39M0.43M0.43M0.41M0.40M0.32M0.27M0.24M0.29M0.26M0.24M0.22M0.20M0.18M0.18M0.20M0.14M0.13M0.13M0.10M0.10M0.00M0.01M0.00M
Non-Current Assets 10.35M5.29M5.29M6.37M6.57M6.91M7.77M8.61M8.92M9.11M9.29M9.25M9.71M9.46M9.00M8.84M8.41M8.33M81.86M95.99M96.74M97.57M96.68M95.12M92.25M90.40M87.77M66.01M64.65M63.09M61.41M11.74M13.48M12.19M11.43M10.91M10.44M10.28M10.01M10.10M10.22M10.24M10.20M10.36M10.41M10.38M10.94M10.91M26.73M25.65M27.90M27.74M27.39M26.61M27.47M26.72M26.69M27.89M27.99M
Assets 0.09M10.49M0.10M15.39M14.60M15.76M17.06M19.75M23.41M23.17M26.71M28.45M38.45M34.50M32.75M35.12M31.04M28.88M31.23M28.42M27.95M27.40M26.35M126.23M141.03M141.39M141.31M142.45M144.10M139.07M133.68M128.46M105.70M104.78M102.78M99.27M46.42M47.06M44.50M43.04M43.16M42.55M41.67M42.39M41.47M58.70M59.68M55.79M54.69M53.17M52.71M56.05M60.23M63.32M65.22M92.00M92.61M93.93M95.58M98.88M93.84M95.83M103.48M106.32M
Liabilities
Current Liabilities
Accounts Payables -0.29M0.01M1.20M0.01M0.12M0.35M2.26M2.44M2.48M2.21M2.65M3.86M3.61M4.06M4.00M3.98M4.25M3.23M2.77M4.25M4.25M3.88M4.41M4.58M7.49M9.39M12.39M12.79M12.89M10.47M8.90M8.45M7.35M9.32M7.53M7.53M5.92M6.46M6.04M3.19M2.25M2.19M3.61M3.07M2.81M2.95M2.49M2.64M2.35M2.62M2.77M3.04M3.78M3.49M3.42M4.44M5.36M7.05M7.38M6.88M8.30M7.92M7.12M7.22M6.86M
Notes Payables 1.13M0.84M0.96M
Payables -0.29M0.01M2.32M0.01M0.96M1.30M2.26M2.44M2.48M2.21M2.65M3.86M3.61M4.06M4.00M3.98M4.25M3.23M2.77M4.25M4.25M3.88M4.41M4.58M7.49M9.39M12.39M12.79M12.89M10.47M8.90M8.45M7.35M9.32M7.53M7.53M5.92M6.46M6.04M3.19M2.25M2.19M3.61M3.07M2.81M2.95M2.49M2.64M2.35M2.62M2.77M3.04M3.78M3.49M3.42M4.44M5.36M7.05M7.38M6.88M8.30M7.92M7.12M7.22M6.86M
Accumulated Expenses -0.47M0.18M0.46M0.11M0.61M1.05M1.39M1.92M1.58M2.55M3.76M2.55M2.41M2.25M2.40M2.83M2.39M1.81M3.59M2.54M2.05M1.92M2.65M2.40M6.72M9.60M9.99M4.91M5.62M8.98M8.82M11.63M13.43M15.85M3.85M4.31M3.98M5.15M4.43M5.87M6.20M6.63M5.91M5.89M6.04M5.46M4.57M5.73M4.08M4.35M4.34M4.54M5.02M5.50M5.59M6.25M8.93M10.42M9.88M8.68M8.87M7.77M10.49M10.63M11.54M
Other Accumulated Expenses 0.07M0.32M3.09M1.30M0.06M2.06M2.03M1.07M1.82M2.26M2.06M2.35M2.73M3.60M2.92M2.25M1.41M1.39M1.95M1.09M1.17M1.02M0.98M1.18M1.03M0.94M0.80M1.52M1.53M1.33M1.53M2.04M2.21M4.15M3.79M4.00M
Short term Debt 0.08M0.70M7.43M9.69M1.65M1.50M1.25M2.34M2.27M4.26M0.95M0.98M0.35M1.37M2.22M1.59M3.08M2.21M1.32M1.78M1.80M1.40M1.41M2.14M5.48M8.35M10.45M10.29M0.29M65.61M0.13M0.17M0.09M0.05M0.01M0.03M0.02M0.02M0.01M0.00M16.80M16.49M4.08M3.49M3.62M3.61M3.74M1.33M3.38M4.72M5.03M4.00M4.62M10.27M11.90M12.89M12.12M11.26M12.01M11.31M
Current Leases 0.09M0.05M0.04M0.03M0.02M0.02M0.01M0.03M0.08M0.09M0.18M0.15M0.15M0.16M0.17M0.17M0.17M0.15M0.06M0.03M0.04M0.05M0.04M0.03M0.20M0.21M0.24M0.26M0.30M0.32M0.37M0.38M0.47M0.48M0.43M0.39M0.51M0.39M0.39M0.40M0.41M0.41M0.42M0.43M0.44M0.45M0.46M0.47M0.48M0.44M0.46M0.47M0.49M0.73M0.83M0.85M0.79M0.80M0.70M0.65M0.69M0.76M
Current Taxes 0.00M
Curent Deferred Tax Liability 0.00M0.00M
Total Current Liabilities 0.02M5.36M0.01M13.19M14.18M6.49M7.54M10.94M11.51M11.76M8.75M8.69M8.44M9.50M8.85M9.65M11.55M9.81M8.48M10.36M10.33M16.74M21.47M25.58M25.60M28.47M31.12M28.90M20.85M87.25M25.82M11.99M12.39M10.42M12.05M11.25M9.93M9.08M9.39M10.06M9.47M9.33M25.65M24.01M12.91M10.40M11.08M11.23M11.86M11.36M15.22M17.28M16.99M21.92M22.99M28.44M28.31M33.67M28.58M29.58M30.60M35.50M
Non-Current Liabilities
Capital Leases 0.03M0.01M0.01M0.02M0.02M0.04M0.09M0.20M0.19M0.34M0.25M0.21M0.16M0.12M0.07M0.03M0.02M0.01M0.01M0.04M0.02M0.01M0.00M0.76M0.72M0.83M0.75M0.75M0.66M0.62M0.53M0.35M0.25M0.20M0.14M0.02M0.01M0.13M0.12M0.11M0.10M0.10M0.21M0.20M0.18M0.17M0.15M0.13M0.12M0.10M0.08M0.07M0.05M0.04M0.03M0.02M
Non-Current Debt 0.41M0.21M0.29M2.19M3.39M4.28M7.14M6.64M6.02M6.36M14.22M14.48M14.72M15.34M16.06M16.39M19.64M20.05M20.87M21.28M21.69M44.30M44.23M45.93M46.66M49.49M50.28M67.11M79.43M75.94M77.94M72.66M73.83M74.98M76.24M77.34M77.53M79.63M11.68M11.68M11.79M11.84M11.90M10.63M9.69M12.32M16.40M14.35M17.17M16.83M21.77M19.14M22.04M22.17M22.28M17.40M
Convertible Debt 0.82M1.73M0.39M68.00M44.23M66.51M68.79M68.86M50.28M51.07M63.29M70.85M76.65M
Non-Current Deferred Tax Liability -15.48M-4.06M0.02M0.04M
Operating Leases 2.57M2.31M2.21M1.73M1.62M1.52M1.42M1.30M1.62M1.52M1.41M0.84M0.72M0.60M1.09M0.97M1.32M1.21M0.92M0.76M0.64M0.38M0.25M0.17M0.12M2.71M3.71M
Other Non-Current Liabilities 0.13M0.23M0.24M0.03M0.04M0.04M0.05M0.05M0.06M
Total Non-Current Liabilities 151.04M41.03M46.01M50.54M53.12M50.83M51.91M54.92M55.88M
Total Liabilities 5.80M7.09M13.49M16.38M11.22M10.79M14.72M17.67M17.72M18.31M29.86M30.26M30.09M31.68M31.67M32.72M37.80M36.38M35.73M37.88M38.20M129.06M132.15M138.03M141.80M147.55M151.17M151.36M155.59M158.69M164.40M89.17M92.18M86.61M90.19M86.24M85.57M85.90M87.36M89.03M88.52M90.38M26.95M25.33M25.79M23.15M23.81M23.89M24.57M23.28M26.06M30.61M34.26M37.32M41.26M46.25M50.57M53.16M50.87M51.96M54.98M55.94M
Shareholder's Equity
Total Debt 0.49M0.91M7.72M11.88M5.05M5.77M8.40M8.98M8.29M10.62M15.17M15.47M15.07M16.72M18.29M17.98M22.72M22.26M22.19M23.06M23.49M45.70M45.64M48.07M52.14M57.85M60.73M10.29M0.29M65.61M67.24M0.17M79.52M75.99M77.95M72.68M73.85M75.00M76.25M77.35M77.53M79.63M16.80M16.49M15.76M15.17M15.41M15.45M15.64M11.96M13.07M17.04M21.43M18.35M21.79M27.10M33.67M32.02M34.16M33.43M34.28M28.71M
Common Equity 4.68M-0.62M5.84M8.97M8.69M5.50M8.99M10.14M8.59M4.23M2.66M3.44M-0.64M-3.84M-6.57M-7.96M-7.77M-10.47M-11.85M-2.83M8.88M3.36M-0.50M-5.10M-7.07M-12.29M-21.91M-30.23M-58.70M15.61M10.61M12.65M-43.77M-39.18M-41.08M-42.86M-44.20M-46.48M-46.86M47.98M14.51M33.37M33.88M32.64M30.88M29.28M28.14M32.77M34.17M32.71M30.96M54.68M51.35M47.68M45.01M45.73M42.96M43.88M48.50M50.38M
Shareholder's Equity 0.07M4.68M0.09M8.30M1.11M-0.62M8.97M8.69M5.50M8.99M10.14M8.59M4.23M2.66M3.44M-0.64M-3.84M-6.57M-7.96M-7.77M-10.47M-11.85M-2.83M8.88M3.36M-0.50M-5.10M-7.07M-12.29M-21.91M-30.23M-58.70M15.61M10.61M12.65M-43.77M-39.18M-41.08M-42.86M-44.20M-46.48M-46.86M47.98M14.51M33.37M33.88M32.64M30.88M29.28M28.14M32.77M34.17M32.71M30.96M54.68M51.35M47.68M45.01M45.73M42.96M43.88M48.50M50.38M
Liabilities and Shareholders Equity 0.09M10.49M0.10M15.39M14.60M15.76M17.06M19.75M23.41M23.17M26.71M28.45M38.45M34.50M32.75M35.12M31.04M28.88M31.23M28.42M27.95M27.40M26.35M126.23M141.03M141.39M141.31M142.45M144.10M139.07M133.68M128.46M105.70M104.78M102.78M99.27M46.42M47.06M44.50M43.04M43.16M42.55M41.67M42.39M41.47M58.70M59.68M55.79M54.69M53.17M52.71M56.05M60.23M63.32M65.22M92.00M92.61M93.93M95.58M98.88M93.84M95.83M103.48M106.32M
Retained Earnings -17.48M-0.01M-21.17M-30.21M-36.95M-32.03M-32.43M-35.60M-39.95M-41.00M-40.27M-42.79M-47.67M-49.33M-51.82M-56.19M-60.36M-64.50M-66.40M-70.87M-75.04M-77.94M-84.63M-73.04M-78.64M-83.10M-88.00M-92.53M-98.32M-108.01M-116.53M-144.95M-150.20M-155.52M-158.35M-215.04M-217.84M-219.78M-221.66M-223.27M-225.81M-228.27M-229.63M-230.34M-230.37M-231.10M-232.90M-235.19M-237.40M-239.11M-241.46M-243.67M-245.75M-247.94M-238.71M-243.01M-247.41M-251.27M-256.30M-259.46M-259.40M-255.85M-254.54M
Treasury Shares 1.63M1.48M1.35M0.07M0.54M0.48M0.46M0.03M0.28M0.02M0.02M0.04M0.04M0.13M0.50M0.93M0.93M1.10M2.50M2.26M2.26M3.40M2.97M2.57M2.50M3.70M3.61M3.62M3.28M4.05M3.52M3.48M5.87M5.56M5.46M12.24M5.03M4.32M