• |
Record quarterly revenues of $110.5 million, an increase of 47% compared to the fourth quarter of 2020: InMode's proprietary surgical technology platforms engaged in minimally invasive and subdermal ablative treatments represented 73% of quarterly revenues, while 17% came from InMode's hands-free platforms and 10% from InMode's traditional laser and non-invasive RF platforms
|
• |
Record GAAP net income of $52.7 million, compared to $36.1 million in the fourth quarter of 2020; *non-GAAP net income of $55.2 million, compared to $39.9 million in the fourth quarter of 2020
|
• |
Record GAAP diluted earnings per share(1) of $0.61, compared to $0.43 in the fourth quarter of 2020; *non-GAAP diluted earnings per share(1) of $0.64, compared to $0.47 in the fourth quarter of 2020
|
• |
Total cash position of $415.9 million as of Dec. 31, 2021, including cash and cash equivalents, marketable securities, and short-term bank deposits
|
• |
Record full year revenues of $357.6 million, an increase of 73% as compared to 2020; 72% of revenues derived from our proprietary surgical technology platforms engaged in minimally invasive and subdermal ablative treatments, 20% from our recently introduced hands-free platforms and 8% from our traditional laser and non-invasive RF platforms
|
• |
Record GAAP net income of $165.0 million, compared to $75.0 million in 2020; *non-GAAP net income of $176.3 million, compared to $89.1 million in 2020
|
• |
Record GAAP diluted earnings per share(1) of $1.92, compared to $0.89 in 2020; *non-GAAP diluted earnings per share(1) of $2.05, compared to $1.06 in 2020
|
• |
112% increase in international (non-U.S.) revenues as compared to 2020
|
U.S. GAAP Results
(U.S. dollars in thousands, except for per share data)
| ||||
Q4 2021
|
Q4 2020
|
FY 2021
|
FY 2020
| |
Revenues
|
$110,540
|
$75,187
|
$357,565
|
$206,107
|
Gross Margins
|
85%
|
86%
|
85%
|
85%
|
Net Income Attributable to InMode Ltd.
|
$52,685
|
$36,114
|
$164,971
|
$75,030
|
Earnings per Diluted Share(1) |
$0.61
|
$0.43
|
$1.92
|
$0.89
|
*Non-GAAP Results
(U.S. dollars in thousands, except for per share data)
| ||||
Q4 2021
|
Q4 2020
|
FY 2021
|
FY 2020
| |
Gross Margins
|
85%
|
86%
|
85%
|
85%
|
Net Income Attributable to InMode Ltd.
|
$55,193
|
$39,850
|
$176,317
|
$89,143
|
Earnings per Diluted Share(1) |
$0.64
|
$0.47
|
$2.05
|
$1.06
|
● |
Revenues between $415 million and $425 million
|
● |
*Non-GAAP gross margin between 84% and 86%
|
● |
*Non-GAAP income from operations between $199 million and $204 million
|
● |
*Non-GAAP earnings per diluted share between $2.06 and $2.11
|
Company Contact:
Yair Malca
Chief Financial Officer
Phone: (949) 305-0108
Email: Yair.Malca@inmodemd.com
|
Investor Relations Contact:
Miri Segal
MS-IR LLC
Phone: (917) 607-8654
Email: ir@inmodemd.com
|
INMODE LTD.
Three months ended December 31, |
Year Ended December 31, | |||||||||||||||
2021
|
2020
|
2021
|
2020
| |||||||||||||
REVENUES
|
110,540
|
75,187
|
357,565
|
206,107
| ||||||||||||
COST OF REVENUES
|
16,847
|
10,575
|
53,592
|
30,849
| ||||||||||||
GROSS PROFIT
|
93,693
|
64,612
|
303,973
|
175,258
| ||||||||||||
OPERATING EXPENSES:
| ||||||||||||||||
Research and development
|
2,528
|
2,260
|
9,532
|
9,467
| ||||||||||||
Sales and marketing
|
35,286
|
25,239
|
119,353
|
86,532
| ||||||||||||
General and administrative
|
2,527
|
1,673
|
8,411
|
6,418
| ||||||||||||
Other Income
|
(800
|
)
|
-
|
(800
|
)
|
-
| ||||||||||
TOTAL OPERATING EXPENSES
|
39,541
|
29,172
|
136,496
|
102,417
| ||||||||||||
INCOME FROM OPERATIONS
|
54,152
|
35,440
|
167,477
|
72,841
| ||||||||||||
Finance income, net
|
118
|
1,228
|
525
|
3,291
| ||||||||||||
INCOME BEFORE TAXES
|
54,270
|
36,668
|
168,002
|
76,132
| ||||||||||||
INCOME TAXES
|
1,585
|
598
|
2,928
|
1,107
| ||||||||||||
NET INCOME
|
52,685
|
36,070
|
165,074
|
75,025
| ||||||||||||
Add: Loss (net income) attributable to non-controlling interests
|
-
|
44
|
(103
|
)
|
5
| |||||||||||
NET INCOME ATTRIBUTABLE TO INMODE LTD.
|
52,685
|
36,114
|
164,971
|
75,030
| ||||||||||||
NET INCOME PER SHARE (1):
| ||||||||||||||||
Basic
|
0.63
|
0.48
|
2.03
|
1.04
| ||||||||||||
Diluted
|
0.61
|
0.43
|
1.92
|
0.89
| ||||||||||||
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING USED IN COMPUTATION OF NET INCOME PER SHARE (in thousands) (1)
| ||||||||||||||||
Basic
|
83,234
|
75,185
|
81,445
|
72,114
| ||||||||||||
Diluted
|
86,384
|
84,778
|
86,017
|
84,185
|
December 31,
2021
|
December 31,
2020
| |||||||
Assets
| ||||||||
CURRENT ASSETS:
| ||||||||
Cash and cash equivalents
|
68,136
|
68,938
| ||||||
Marketable securities (amortized cost of $296,243 and $141,544, respectively)
|
294,530
|
142,007
| ||||||
Short-term bank deposits
|
53,248
|
49,589
| ||||||
Accounts receivable, net of allowance for doubtful accounts of $1,107 and $672, respectively
|
20,236
|
10,499
| ||||||
Other receivables
|
12,938
|
3,575
| ||||||
Inventories
|
21,026
|
14,983
| ||||||
TOTAL CURRENT ASSETS
|
470,114
|
289,591
| ||||||
NON-CURRENT ASSETS:
| ||||||||
Accounts receivable
|
768
|
477
| ||||||
Other receivables
|
-
|
2,894
| ||||||
Deferred income taxes, net
|
1,334
|
64
| ||||||
Operating lease right-of-use assets
|
4,321
|
1,153
| ||||||
Property and equipment, net
|
1,404
|
982
| ||||||
Other investments
|
600
|
600
| ||||||
TOTAL NON-CURRENT ASSETS
|
8,427
|
6,170
| ||||||
TOTAL ASSETS
|
478,541
|
295,761
| ||||||
Liabilities and shareholders' equity
| ||||||||
CURRENT LIABILITIES:
| ||||||||
Accounts payable
|
8,779
|
6,410
| ||||||
Contract liabilities
|
13,805
|
11,900
| ||||||
Other liabilities
|
29,266
|
16,720
| ||||||
TOTAL CURRENT LIABILITIES
|
51,850
|
35,030
| ||||||
NON-CURRENT LIABILITIES:
| ||||||||
Contract liabilities
|
2,751
|
1,988
| ||||||
Other liabilities
|
4,831
|
2,910
| ||||||
Operating lease liabilities
|
3,307
|
358
| ||||||
TOTAL NON-CURRENT LIABILITIES
|
10,889
|
5,256
| ||||||
TOTAL LIABILITIES
|
62,739
|
40,286
| ||||||
TOTAL SHAREHOLDERS' EQUITY
|
415,802
|
255,475
| ||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
478,541
|
295,761
|
Three months ended December 31, |
Year Ended December 31, | |||||||||||||||
2021
|
2020
|
2021
|
2020
| |||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
| ||||||||||||||||
Net income
|
52,685
|
36,070
|
165,074
|
75,025
| ||||||||||||
Adjustments required to reconcile net income to net cash provided by operating activities:
| ||||||||||||||||
Depreciation and amortization
|
139
|
109
|
517
|
416
| ||||||||||||
Share-based compensation expenses
|
3,124
|
3,231
|
11,962
|
12,845
| ||||||||||||
Allowance for doubtful accounts
|
141
|
(24
|
)
|
516
|
442
| |||||||||||
Loss on marketable securities, net
|
142
|
3
|
175
|
5
| ||||||||||||
Finance expenses (income), net
|
(375
|
)
|
(614
|
)
|
1,223
|
(625
|
)
| |||||||||
Deferred income taxes, net
|
(379
|
)
|
556
|
(770
|
)
|
1,729
| ||||||||||
Changes in operating assets and liabilities:
| ||||||||||||||||
Decrease (increase) in accounts receivable
|
1,934
|
5,667
|
(10,544
|
)
|
(4,416
|
)
| ||||||||||
increase in other receivables
|
(1,982
|
)
|
(1,687
|
)
|
(6,400
|
)
|
(2,647
|
)
| ||||||||
increase in inventories
|
(1,848
|
)
|
(112
|
)
|
(6,043
|
)
|
(5,575
|
)
| ||||||||
Increase (decrease) in accounts payable
|
(105
|
)
|
2,127
|
2,369
|
2,708
| |||||||||||
Increase (decrease) in other liabilities
|
(2,056
|
)
|
113
|
14,138
|
4,830
| |||||||||||
Increase (decrease) in contract liabilities
|
1,473
|
(3,852
|
)
|
2,668
|
(5,512
|
)
| ||||||||||
Net cash provided by operating activities
|
52,893
|
41,587
|
174,885
|
79,225
| ||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
| ||||||||||||||||
Investment in short-term deposits
|
(7,000
|
)
|
(6,000
|
)
|
(73,090
|
)
|
(55,699
|
)
| ||||||||
Proceeds from short-term deposits
|
7,000
|
-
|
69,180
|
34,810
| ||||||||||||
Purchase of fixed assets
|
(182
|
)
|
(35
|
)
|
(939
|
)
|
(463
|
)
| ||||||||
Purchase of marketable securities
|
(70,560
|
)
|
(50,295
|
)
|
(273,834
|
)
|
(169,689
|
)
| ||||||||
Proceeds from sale of marketable securities
|
39,935
|
29,950
|
118,577
|
147,736
| ||||||||||||
Net cash (used in) investing activities
|
(30,807
|
)
|
(26,380
|
)
|
(160,106
|
)
|
(43,305
|
)
| ||||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
| ||||||||||||||||
Repurchase of ordinary shares
|
(23,444
|
)
|
(17,218
|
)
|
(35,365
|
)
|
(17,218
|
)
| ||||||||
Exercise of options
|
540
|
1,528
|
20,343
|
4,776
| ||||||||||||
Net cash (used in) financing activities
|
(22,904
|
)
|
(15,690
|
)
|
(15,022
|
)
|
(12,442
|
)
| ||||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH
|
26
|
586
|
(559
|
)
|
733
| |||||||||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
(792
|
)
|
103
|
(802
|
)
|
24,211
| ||||||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
68,928
|
68,835
|
68,938
|
44,727
| ||||||||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
68,136
|
68,938
|
68,136
|
68,938
|
Three months ended December 31,
|
Year ended December 31,
| |||||||||||||||||||||||||||||||
2021
|
2020
|
2021
|
2020
| |||||||||||||||||||||||||||||
Revenues by Geography:
| ||||||||||||||||||||||||||||||||
United States
|
74,215
|
67
|
%
|
53,725
|
71
|
%
|
237,263
|
66
|
%
|
149,488
|
73
|
%
| ||||||||||||||||||||
International
|
36,325
|
33
|
%
|
21,462
|
29
|
%
|
120,302
|
34
|
%
|
56,619
|
27
|
%
| ||||||||||||||||||||
Total Net Revenue
|
110,540
|
100
|
%
|
75,187
|
100
|
%
|
357,565
|
100
|
%
|
206,107
|
100
|
%
|
Three months ended December 31,
|
Year ended December 31,
| |||||||||||||||||||||||||||||||
2021
|
2020
|
2021
|
2020
| |||||||||||||||||||||||||||||
Revenues by Category:
| ||||||||||||||||||||||||||||||||
Capital equipment revenues
|
98,595
|
89
|
%
|
68,458
|
91
|
%
|
319,239
|
89
|
%
|
185,320
|
90
|
%
| ||||||||||||||||||||
Consumables and service revenues
|
11,945
|
11
|
%
|
6,729
|
9
|
%
|
38,326
|
11
|
%
|
20,787
|
10
|
%
| ||||||||||||||||||||
Total Net Revenue
|
110,540
|
100
|
%
|
75,187
|
100
|
%
|
357,565
|
100
|
%
|
206,107
|
100
|
%
|
Three months ended December 31,
|
Year ended December 31,
| |||||||||||||||||||||||||||||||||||||||||||||||
2021
|
2020
|
2021
|
2020
| |||||||||||||||||||||||||||||||||||||||||||||
%
|
%
|
%
|
%
| |||||||||||||||||||||||||||||||||||||||||||||
United States
|
International
|
Total
|
United States
|
International
|
Total
|
United States
|
International
|
Total
|
United States
|
International
|
Total
| |||||||||||||||||||||||||||||||||||||
Revenues by Technology:
| ||||||||||||||||||||||||||||||||||||||||||||||||
Minimally Invasive
|
74
|
70
|
73
|
64
|
68
|
65
|
71
|
73
|
72
|
59
|
71
|
62
| ||||||||||||||||||||||||||||||||||||
Hands-Free
|
23
|
6
|
17
|
35
|
10
|
28
|
27
|
7
|
20
|
39
|
10
|
32
| ||||||||||||||||||||||||||||||||||||
Non-Invasive
|
3
|
24
|
10
|
1
|
22
|
7
|
2
|
20
|
8
|
2
|
19
|
6
| ||||||||||||||||||||||||||||||||||||
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
Three months ended December 31, 2021
|
Three months ended December 31, 2020
| |||||||||||||||||||||||||||
GAAP
|
Share Based Compensation |
Other Income Related to IP Transactions
|
Non-GAAP
|
GAAP
|
Share Based Compensation |
Non-GAAP
| ||||||||||||||||||||||
REVENUES
|
110,540
|
-
|
-
|
110,540
|
75,187
|
-
|
75,187
| |||||||||||||||||||||
COST OF REVENUES
|
16,847
|
(304
|
)
|
-
|
16,543
|
10,575
|
(140
|
)
|
10,435
| |||||||||||||||||||
GROSS PROFIT
|
93,693
|
304
|
93,997
|
64,612
|
140
|
64,752
| ||||||||||||||||||||||
OPERATING EXPENSES:
| ||||||||||||||||||||||||||||
Research and development
|
2,528
|
(442
|
)
|
-
|
2,086
|
2,260
|
(132
|
)
|
2,128
| |||||||||||||||||||
Sales and marketing
|
35,286
|
(2,120
|
)
|
-
|
33,166
|
25,239
|
(2,829
|
)
|
22,410
| |||||||||||||||||||
General and administrative
|
2,527
|
(258
|
)
|
-
|
2,269
|
1,673
|
(130
|
)
|
1,543
| |||||||||||||||||||
Other Income
|
(800
|
)
|
-
|
800
|
-
|
-
|
-
|
-
| ||||||||||||||||||||
TOTAL OPERATING EXPENSES
|
39,541
|
(2,820
|
)
|
800
|
37,521
|
29,172
|
(3,091
|
)
|
26,081
| |||||||||||||||||||
INCOME FROM OPERATIONS
|
54,152
|
3,124
|
(800
|
)
|
56,476
|
35,440
|
3,231
|
38,671
| ||||||||||||||||||||
Finance income, net
|
118
|
-
|
-
|
118
|
1,228
|
-
|
1,228
| |||||||||||||||||||||
INCOME BEFORE TAXES
|
54,270
|
3,124
|
(800
|
)
|
56,594
|
36,668
|
3,231
|
39,899
| ||||||||||||||||||||
INCOME TAXES
|
1,585
|
-
|
(184
|
)
|
1,401
|
598
|
(505
|
)
|
93
| |||||||||||||||||||
NET INCOME
|
52,685
|
3,124
|
(616
|
)
|
55,193
|
36,070
|
3,736
|
39,806
| ||||||||||||||||||||
Add: Loss attributable to non-controlling interests
|
-
|
-
|
-
|
-
|
44
|
-
|
44
| |||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO INMODE LTD.
|
52,685
|
3,124
|
(616
|
)
|
55,193
|
36,114
|
3,736
|
39,850
| ||||||||||||||||||||
NET INCOME PER SHARE (1):
| ||||||||||||||||||||||||||||
Basic
|
0.63
|
0.66
|
0.48
|
0.53
| ||||||||||||||||||||||||
Diluted
|
0.61
|
0.64
|
0.43
|
0.47
| ||||||||||||||||||||||||
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING USED IN COMPUTATION OF NET INCOME PER SHARE (in thousands) (1)
| ||||||||||||||||||||||||||||
Basic
|
83,234
|
83,234
|
75,185
|
75,185
| ||||||||||||||||||||||||
Diluted
|
86,384
|
86,519
|
84,778
|
84,980
|
Year Ended December 31, 2021
|
Year Ended December 31, 2020
| |||||||||||||||||||||||||||
GAAP
|
Share Based Compensation |
Other Income Related to IP Transactions
|
Non-GAAP
|
GAAP
|
Share Based Compensation |
Non-GAAP
| ||||||||||||||||||||||
REVENUES
|
357,565
|
-
|
-
|
357,565
|
206,107
|
-
|
206,107
| |||||||||||||||||||||
COST OF REVENUES
|
53,592
|
(1,108
|
)
|
-
|
52,484
|
30,849
|
(520
|
)
|
30,329
| |||||||||||||||||||
GROSS PROFIT
|
303,973
|
1,108
|
305,081
|
175,258
|
520
|
175,778
| ||||||||||||||||||||||
OPERATING EXPENSES:
| ||||||||||||||||||||||||||||
Research and development
|
9,532
|
(1,554
|
)
|
-
|
7,978
|
9,467
|
(2,264
|
)
|
7,203
| |||||||||||||||||||
Sales and marketing
|
119,353
|
(8,274
|
)
|
-
|
111,079
|
86,532
|
(9,398
|
)
|
77,134
| |||||||||||||||||||
General and administrative
|
8,411
|
(1,026
|
)
|
-
|
7,385
|
6,418
|
(663
|
)
|
5,755
| |||||||||||||||||||
Other Income
|
(800
|
)
|
800
|
-
|
-
|
-
|
-
| |||||||||||||||||||||
TOTAL OPERATING EXPENSES
|
136,496
|
(10,854
|
)
|
800
|
126,442
|
102,417
|
(12,325
|
)
|
90,092
| |||||||||||||||||||
INCOME FROM OPERATIONS
|
167,477
|
11,962
|
(800
|
)
|
178,639
|
72,841
|
12,845
|
85,686
| ||||||||||||||||||||
Finance income, net
|
525
|
-
|
-
|
525
|
3,291
|
-
|
3,291
| |||||||||||||||||||||
INCOME BEFORE TAXES
|
168,002
|
11,962
|
(800
|
)
|
179,164
|
76,132
|
12,845
|
88,977
| ||||||||||||||||||||
INCOME TAXES (TAX BENEFIT)
|
2,928
|
-
|
(184
|
)
|
2,744
|
1,107
|
(1,268
|
)
|
(161
|
)
| ||||||||||||||||||
NET INCOME
|
165,074
|
11,962
|
(616
|
)
|
176,420
|
75,025
|
14,113
|
89,138
| ||||||||||||||||||||
Add: Loss (net Income) attributable to non-controlling interests
|
(103
|
)
|
-
|
-
|
(103
|
)
|
5
|
-
|
5
| |||||||||||||||||||
NET INCOME ATTRIBUTABLE TO INMODE LTD.
|
164,971
|
11,962
|
(616
|
)
|
176,317
|
75,030
|
14,113
|
89,143
| ||||||||||||||||||||
NET INCOME PER SHARE (1):
| ||||||||||||||||||||||||||||
Basic
|
2.03
|
2.16
|
1.04
|
1.24
| ||||||||||||||||||||||||
Diluted
|
1.92
|
2.05
|
0.89
|
1.06
| ||||||||||||||||||||||||
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING USED IN COMPUTATION OF NET INCOME PER SHARE (in thousands) (1)
| ||||||||||||||||||||||||||||
Basic
|
81,445
|
81,445
|
72,114
|
72,114
| ||||||||||||||||||||||||
Diluted
|
86,017
|
86,192
|
84,185
|
84,402
|
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
InMode Ltd. published this content on 10 February 2022 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 10 February 2022 12:12:18 UTC.