• Record quarterly revenues of $94.2 million, an increase of 58% compared to the third quarter of 2020: InMode's proprietary surgical technology platforms engaged in minimally invasive and subdermal ablative treatments represented 73% of quarterly revenues, while 18% came from InMode's hands-free platforms and 9% from InMode's traditional laser and non-invasive RF platforms
| ||
• Record GAAP net income of $44.7 million, compared to $23.9 million in the third quarter of 2020; *non-GAAP net income of $47.9 million, compared to $26.6 million in the third quarter of 2020
| ||
• Record GAAP diluted earnings per share(1) of $0.52, compared to $0.28 in the third quarter of 2020; *non-GAAP diluted earnings per share(1) of $0.55, compared to $0.31 in the third quarter of 2020
| ||
• Total cash position of $387.4 million as of September 30, 2021, including cash and cash equivalents, marketable securities, and short-term bank deposits
|
U.S. GAAP Results
(U.S. dollars in thousands, except for per share data)
| ||
Q3 2021
|
Q3 2020
| |
Revenues
|
$94,176
|
$59,714
|
Gross Margins
|
85%
|
84%
|
Net Income Attributable to InMode Ltd.
|
$44,718
|
$23,895
|
Earnings per Diluted Share(1) |
$0.52
|
$0.28
|
*Non-GAAP Results
(U.S. dollars in thousands, except for per share data)
| ||
Q3 2021
|
Q3 2020
| |
Gross Margins
|
86%
|
85%
|
Net Income Attributable to InMode Ltd.
|
$47,910
|
$26,638
|
Earnings per Diluted Share(1) |
$0.55
|
$0.31
|
● |
Revenues between $343 million and $347 million
|
● |
*Non-GAAP gross margin between 84% and 86%
|
● |
*Non-GAAP income from operations between $165 million and $167 million
|
● |
*Non-GAAP earnings per diluted share(1) between $1.91 and $1.93
|
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
|
Three months ended September 30, |
Nine months ended September 30, | |||||||||||||||
2021
|
2020
|
2021
|
2020
| |||||||||||||
REVENUES
|
94,176
|
59,714
|
247,025
|
130,920
| ||||||||||||
COST OF REVENUES
|
13,943
|
9,395
|
36,745
|
20,274
| ||||||||||||
GROSS PROFIT
|
80,233
|
50,319
|
210,280
|
110,646
| ||||||||||||
OPERATING EXPENSES:
| ||||||||||||||||
Research and development
|
2,248
|
1,959
|
7,004
|
7,207
| ||||||||||||
Sales and marketing
|
30,835
|
23,758
|
84,067
|
61,293
| ||||||||||||
General and administrative
|
2,132
|
1,309
|
5,884
|
4,745
| ||||||||||||
TOTAL OPERATING EXPENSES
|
35,215
|
27,026
|
96,955
|
73,245
| ||||||||||||
INCOME FROM OPERATIONS
|
45,018
|
23,293
|
113,325
|
37,401
| ||||||||||||
Finance income (expenses), net
|
(65
|
)
|
798
|
407
|
2,063
| |||||||||||
INCOME BEFORE TAXES
|
44,953
|
24,091
|
113,732
|
39,464
| ||||||||||||
INCOME TAXES
|
235
|
207
|
1,343
|
509
| ||||||||||||
NET INCOME
|
44,718
|
23,884
|
112,389
|
38,955
| ||||||||||||
Add: Loss (net income) attributable to non-controlling interests
|
-
|
11
|
(103
|
)
|
(39
|
)
| ||||||||||
NET INCOME ATTRIBUTABLE TO INMODE LTD.
|
44,718
|
23,895
|
112,286
|
38,916
| ||||||||||||
NET INCOME PER SHARE (1):
| ||||||||||||||||
Basic
|
0.54
|
0.33
|
1.39
|
0.55
| ||||||||||||
Diluted
|
0.52
|
0.28
|
1.31
|
0.46
| ||||||||||||
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING USED IN COMPUTATION OF NET INCOME PER SHARE (in thousands) (1)
| ||||||||||||||||
Basic
|
82,705
|
73,395
|
80,843
|
71,084
| ||||||||||||
Diluted
|
86,264
|
84,165
|
85,802
|
83,788
|
September 30,
2021
|
December 31,
2020
| |||||||
Assets
| ||||||||
CURRENT ASSETS:
| ||||||||
Cash and cash equivalents
|
68,928
|
68,938
| ||||||
Marketable securities
|
265,262
|
142,007
| ||||||
Short-term bank deposits
|
53,221
|
49,589
| ||||||
Accounts receivable, net of allowance for doubtful accounts
|
22,629
|
10,499
| ||||||
Other receivables
|
10,770
|
3,575
| ||||||
Inventories
|
19,178
|
14,983
| ||||||
TOTAL CURRENT ASSETS
|
439,988
|
289,591
| ||||||
NON-CURRENT ASSETS:
| ||||||||
Accounts receivable
|
450
|
477
| ||||||
Other receivables
|
-
|
2,894
| ||||||
Deferred income taxes, net
|
607
|
64
| ||||||
Operating lease right-of-use assets
|
4,652
|
1,153
| ||||||
Property and equipment, net
|
1,361
|
982
| ||||||
Other investments
|
600
|
600
| ||||||
TOTAL NON-CURRENT ASSETS
|
7,670
|
6,170
| ||||||
TOTAL ASSETS
|
447,658
|
295,761
| ||||||
Liabilities and shareholders' equity
| ||||||||
CURRENT LIABILITIES:
| ||||||||
Accounts payable
|
8,884
|
6,410
| ||||||
Contract liabilities
|
12,804
|
11,900
| ||||||
Other liabilities
|
32,183
|
16,720
| ||||||
TOTAL CURRENT LIABILITIES
|
53,871
|
35,030
| ||||||
NON-CURRENT LIABILITIES:
| ||||||||
Contract liabilities
|
2,279
|
1,988
| ||||||
Other liabilities
|
3,936
|
2,910
| ||||||
Operating lease liabilities
|
3,546
|
358
| ||||||
TOTAL NON-CURRENT LIABILITIES
|
9,761
|
5,256
| ||||||
TOTAL LIABILITIES
|
63,632
|
40,286
| ||||||
TOTAL SHAREHOLDERS' EQUITY
|
384,026
|
255,475
| ||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
447,658
|
295,761
|
Three months ended September 30, |
Nine months ended September 30, | |||||||||||||||
2021
|
2020
|
2021
|
2020
| |||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
| ||||||||||||||||
Net income
|
44,718
|
23,884
|
112,389
|
38,955
| ||||||||||||
Adjustments required to reconcile net income to net cash provided by operating activities:
| ||||||||||||||||
Depreciation and amortization
|
136
|
108
|
378
|
307
| ||||||||||||
Share-based compensation expenses
|
3,192
|
2,404
|
8,838
|
9,614
| ||||||||||||
Allowance for doubtful accounts
|
48
|
-
|
375
|
466
| ||||||||||||
Loss on marketable securities, net
|
26
|
11
|
33
|
2
| ||||||||||||
Finance expenses (income), net
|
789
|
(279
|
)
|
1,598
|
(11
|
)
| ||||||||||
Deferred income taxes, net
|
(189
|
)
|
347
|
(391
|
)
|
1,173
| ||||||||||
Changes in operating assets and liabilities:
| ||||||||||||||||
Increase in accounts receivable
|
(4,403
|
)
|
(7,628
|
)
|
(12,478
|
)
|
(10,083
|
)
| ||||||||
Decrease (increase) in other receivables
|
(4,101
|
)
|
537
|
(4,418
|
)
|
(960
|
)
| |||||||||
Decrease (increase) in inventories
|
(1,784
|
)
|
1,356
|
(4,195
|
)
|
(5,463
|
)
| |||||||||
Increase in accounts payable
|
1,161
|
257
|
2,474
|
581
| ||||||||||||
Increase in other liabilities
|
11,157
|
4,187
|
16,194
|
4,717
| ||||||||||||
Increase (decrease) in contract liabilities
|
(277
|
)
|
5,010
|
1,195
|
(1,660
|
)
| ||||||||||
Net cash provided by operating activities
|
50,473
|
30,194
|
121,992
|
37,638
| ||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
| ||||||||||||||||
Investment in short-term deposits
|
(25,090
|
)
|
(18,090
|
)
|
(66,090
|
)
|
(49,699
|
)
| ||||||||
Proceeds from short-term deposits
|
24,090
|
6,720
|
62,180
|
34,810
| ||||||||||||
Purchase of fixed assets
|
(254
|
)
|
(103
|
)
|
(757
|
)
|
(428
|
)
| ||||||||
Purchase of marketable securities
|
(77,547
|
)
|
(41,085
|
)
|
(203,274
|
)
|
(119,394
|
)
| ||||||||
Proceeds from sale of marketable securities
|
30,660
|
25,500
|
78,642
|
117,786
| ||||||||||||
Net cash (used in) investing activities
|
(48,141
|
)
|
(27,058
|
)
|
(129,299
|
)
|
(16,925
|
)
| ||||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
| ||||||||||||||||
Repurchase of ordinary shares
|
-
|
-
|
(11,921
|
)
|
-
| |||||||||||
Exercise of options
|
5,200
|
698
|
19,803
|
3,248
| ||||||||||||
Net cash provided by financing activities
|
5,200
|
698
|
7,882
|
3,248
| ||||||||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH
|
(376
|
)
|
234
|
(585
|
)
|
147
| ||||||||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
7,156
|
4,068
|
(10
|
)
|
24,108
| |||||||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
61,772
|
64,767
|
68,938
|
44,727
| ||||||||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
68,928
|
68,835
|
68,928
|
68,835
|
Three months ended September 30,
|
Nine months ended September 30,
|
Year ended
December 31,
| ||||||||||||||||||||||||||||||||||||||
2021
|
2020
|
2021
|
2020
|
2020
| ||||||||||||||||||||||||||||||||||||
Revenues by Geography:
| ||||||||||||||||||||||||||||||||||||||||
United States
|
62,613
|
66
|
%
|
40,880
|
68
|
%
|
163,048
|
66
|
%
|
95,763
|
73
|
%
|
149,488
|
73
|
%
| |||||||||||||||||||||||||
International
|
31,563
|
34
|
%
|
18,834
|
32
|
%
|
83,977
|
34
|
%
|
35,157
|
27
|
%
|
56,619
|
27
|
%
| |||||||||||||||||||||||||
Total Net Revenue
|
94,176
|
100
|
%
|
59,714
|
100
|
%
|
247,025
|
100
|
%
|
130,920
|
100
|
%
|
206,107
|
100
|
%
|
Three months ended September 30,
|
Nine months ended September 30,
|
Year ended
December 31,
| ||||||||||||||||||||||||||||||||||||||
2021
|
2020
|
2021
|
2020
|
2020
| ||||||||||||||||||||||||||||||||||||
Revenues by Category:
| ||||||||||||||||||||||||||||||||||||||||
Capital equipment revenues
|
85,067
|
90
|
%
|
54,305
|
91
|
%
|
220,644
|
89
|
%
|
116,862
|
89
|
%
|
185,320
|
90
|
%
| |||||||||||||||||||||||||
Consumables and service revenues
|
9,109
|
10
|
%
|
5,409
|
9
|
%
|
26,381
|
11
|
%
|
14,058
|
11
|
%
|
20,787
|
10
|
%
| |||||||||||||||||||||||||
Total Net Revenue
|
94,176
|
100
|
%
|
59,714
|
100
|
%
|
247,025
|
100
|
%
|
130,920
|
100
|
%
|
206,107
|
100
|
%
|
Three months ended September 30,
|
Nine months ended September 30,
| |||||||||||||||||||||||||||||||||||||||||||||||
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
|
73
|
73
|
73
|
54
|
70
|
59
|
70
|
74
|
71
|
56
|
72
|
60
| ||||||||||||||||||||||||||||||||||||
Hands-Free
|
25
|
5
|
18
|
43
|
13
|
34
|
28
|
7
|
21
|
42
|
10
|
34
| ||||||||||||||||||||||||||||||||||||
Non-Invasive
|
2
|
22
|
9
|
3
|
17
|
7
|
2
|
19
|
8
|
2
|
18
|
6
| ||||||||||||||||||||||||||||||||||||
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
Three months ended September 30, 2021
|
Three months ended September 30, 2020
| |||||||||||||||||||||||
GAAP
|
Share Based Compensation |
Non-GAAP
|
GAAP
|
Share Based Compensation |
Non-GAAP
| |||||||||||||||||||
REVENUES
|
94,176
|
-
|
94,176
|
59,714
|
-
|
59,714
| ||||||||||||||||||
COST OF REVENUES
|
13,943
|
(301
|
)
|
13,642
|
9,395
|
(155
|
)
|
9,240
| ||||||||||||||||
GROSS PROFIT
|
80,233
|
301
|
80,534
|
50,319
|
155
|
50,474
| ||||||||||||||||||
OPERATING EXPENSES:
| ||||||||||||||||||||||||
Research and development
|
2,248
|
(425
|
)
|
1,823
|
1,959
|
(124
|
)
|
1,835
| ||||||||||||||||
Sales and marketing
|
30,835
|
(2,208
|
)
|
28,627
|
23,758
|
(1,974
|
)
|
21,784
| ||||||||||||||||
General and administrative
|
2,132
|
(258
|
)
|
1,874
|
1,309
|
(151
|
)
|
1,158
| ||||||||||||||||
TOTAL OPERATING EXPENSES
|
35,215
|
(2,891
|
)
|
32,324
|
27,026
|
(2,249
|
)
|
24,777
| ||||||||||||||||
INCOME FROM OPERATIONS
|
45,018
|
3,192
|
48,210
|
23,293
|
2,404
|
25,697
| ||||||||||||||||||
Finance income (expenses), net
|
(65
|
)
|
-
|
(65
|
)
|
798
|
-
|
798
| ||||||||||||||||
INCOME BEFORE TAXES
|
44,953
|
3,192
|
48,145
|
24,091
|
2,404
|
26,495
| ||||||||||||||||||
INCOME TAXES (TAX BENEFIT)
|
235
|
-
|
235
|
207
|
(339
|
)
|
(132
|
)
| ||||||||||||||||
NET INCOME
|
44,718
|
3,192
|
47,910
|
23,884
|
2,743
|
26,627
| ||||||||||||||||||
Add: Loss attributable to non-controlling interests
|
-
|
-
|
-
|
11
|
-
|
11
| ||||||||||||||||||
NET INCOME ATTRIBUTABLE TO INMODE LTD.
|
44,718
|
3,192
|
47,910
|
23,895
|
2,743
|
26,638
| ||||||||||||||||||
NET INCOME PER SHARE (1):
| ||||||||||||||||||||||||
Basic
|
0.54
|
0.58
|
0.33
|
0.36
| ||||||||||||||||||||
Diluted
|
0.52
|
0.55
|
0.28
|
0.31
| ||||||||||||||||||||
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING USED IN COMPUTATION OF NET INCOME PER SHARE (in thousands) (1)
| ||||||||||||||||||||||||
Basic
|
82,705
|
82,705
|
73,395
|
73,395
| ||||||||||||||||||||
Diluted
|
86,264
|
86,494
|
84,165
|
84,577
|
Nine months ended September 30, 2021
|
Nine months ended September 30, 2020
| |||||||||||||||||||||||
GAAP
|
Share Based Compensation |
Non-GAAP
|
GAAP
|
Share Based Compensation |
Non-GAAP
| |||||||||||||||||||
REVENUES
|
247,025
|
-
|
247,025
|
130,920
|
-
|
130,920
| ||||||||||||||||||
COST OF REVENUES
|
36,745
|
(804
|
)
|
35,941
|
20,274
|
(380
|
)
|
19,894
| ||||||||||||||||
GROSS PROFIT
|
210,280
|
804
|
211,084
|
110,646
|
380
|
111,026
| ||||||||||||||||||
OPERATING EXPENSES:
| ||||||||||||||||||||||||
Research and development
|
7,004
|
(1,112
|
)
|
5,892
|
7,207
|
(2,132
|
)
|
5,075
| ||||||||||||||||
Sales and marketing
|
84,067
|
(6,154
|
)
|
77,913
|
61,293
|
(6,569
|
)
|
54,724
| ||||||||||||||||
General and administrative
|
5,884
|
(768
|
)
|
5,116
|
4,745
|
(533
|
)
|
4,212
| ||||||||||||||||
TOTAL OPERATING EXPENSES
|
96,955
|
(8,034
|
)
|
88,921
|
73,245
|
(9,234
|
)
|
64,011
| ||||||||||||||||
INCOME FROM OPERATIONS
|
113,325
|
8,838
|
122,163
|
37,401
|
9,614
|
47,015
| ||||||||||||||||||
Finance income, net
|
407
|
-
|
407
|
2,063
|
-
|
2,063
| ||||||||||||||||||
INCOME BEFORE TAXES
|
113,732
|
8,838
|
122,570
|
39,464
|
9,614
|
49,078
| ||||||||||||||||||
INCOME TAXES (TAX BENEFIT)
|
1,343
|
-
|
1,343
|
509
|
(763
|
)
|
(254
|
)
| ||||||||||||||||
NET INCOME
|
112,389
|
8,838
|
121,227
|
38,955
|
10,377
|
49,332
| ||||||||||||||||||
Add: Net Income attributable to non-controlling interests
|
(103
|
)
|
-
|
(103
|
)
|
(39
|
)
|
-
|
(39
|
)
| ||||||||||||||
NET INCOME ATTRIBUTABLE TO INMODE LTD.
|
112,286
|
8,838
|
121,124
|
38,916
|
10,377
|
49,293
| ||||||||||||||||||
NET INCOME PER SHARE (1):
| ||||||||||||||||||||||||
Basic
|
1.39
|
1.50
|
0.55
|
0.69
| ||||||||||||||||||||
Diluted
|
1.31
|
1.41
|
0.46
|
0.59
| ||||||||||||||||||||
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING USED IN COMPUTATION OF NET INCOME PER SHARE (in thousands) (1)
| ||||||||||||||||||||||||
Basic
|
80,843
|
80,843
|
71,084
|
71,084
| ||||||||||||||||||||
Diluted
|
85,802
|
86,059
|
83,788
|
84,122
|
Attachments
- Original document
- Permalink
Disclaimer
InMode Ltd. published this content on 26 October 2021 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 26 October 2021 11:35:05 UTC.