●Record quarterly revenue of $133.6 million, an increase of 21% compared to the fourth quarter of 2021. InMode's proprietary surgical technology platforms engaged in minimally invasive and subdermal ablative treatments represented 83% of quarterly revenues, while 9% came from InMode's hands-free platforms and 8% from InMode's traditional laser and non-invasive RF platforms.
| |
● GAAP net income of $37.7 million, compared to $52.7 million in the fourth quarter of 2021; record *non-GAAP net income of $66.4 million, compared to $55.2 million in the fourth quarter of 2021.
| |
● GAAP diluted earnings per share of $0.44, compared to $0.61 in the fourth quarter of 2021; record *non-GAAP diluted earnings per share of $0.78, compared to $0.64 in the fourth quarter of 2021.
| |
● Record quarterly revenues from consumables and service of $17.1 million, an increase of 43% compared to the fourth quarter of 2021.
|
● |
Record full year revenues of $454.3 million, an increase of 27% as compared to 2021; 81% of revenues derived from our proprietary surgical technology platforms engaged in minimally invasive and subdermal ablative treatments, 10% from our hands-free platforms and 9% from our traditional laser and non-invasive RF platforms
|
● |
GAAP net income of $161.5 million, compared to $165 million in 2021; record *non-GAAP net income of $207.5 million, compared to $176.3 million in 2021
|
● |
GAAP diluted earnings per share of $1.89, compared to $1.92 in 2021; record *non-GAAP diluted earnings per share of $2.42, compared to $2.05 in 2021
|
● |
29% increase in international (non-U.S.) revenues as compared to 2021
|
U.S. GAAP Results
(U.S. dollars in thousands, except for per share data)
| ||||
Q4 2022
|
Q4 2021
|
FY 2022
|
FY 2021
| |
Revenues
|
$133,571
|
$110,540
|
$454,271
|
$357,565
|
Gross Margins
|
84%
|
85%
|
84%
|
85%
|
Net Income Attributable to InMode Ltd.
|
$37,708
|
$52,685
|
$161,520
|
$164,971
|
Earnings per Diluted Share
|
$0.44
|
$0.61
|
$1.89
|
$1.92
|
*Non-GAAP Results
(U.S. dollars in thousands, except for per share data)
| ||||
Q4 2022
|
Q4 2021
|
FY 2022
|
FY 2021
| |
Gross Margins
|
85%
|
85%
|
84%
|
85%
|
Net Income Attributable to InMode Ltd.
|
$66,370
|
$55,193
|
$207,486
|
$176,317
|
Earnings per Diluted Share
|
$0.78
|
$0.64
|
$2.42
|
$2.05
|
● |
Revenue between $525 million and $530 million
|
● |
*Non-GAAP gross margin between 83% and 85%
|
● |
*Non-GAAP income from operations between $236 million and $238 million
|
● |
*Non-GAAP earnings per diluted share between $2.58 and $2.60
|
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 December 31, |
Year Ended December 31, | |||||||||||||||
2022
|
2021
|
2022
|
2021
| |||||||||||||
REVENUES
|
133,571
|
110,540
|
454,271
|
357,565
| ||||||||||||
COST OF REVENUES
|
21,002
|
16,847
|
73,485
|
53,592
| ||||||||||||
GROSS PROFIT
|
112,569
|
93,693
|
380,786
|
303,973
| ||||||||||||
OPERATING EXPENSES:
| ||||||||||||||||
Research and development
|
3,261
|
2,528
|
12,425
|
9,532
| ||||||||||||
Sales and marketing
|
47,012
|
35,286
|
160,576
|
119,353
| ||||||||||||
General and administrative
|
2,398
|
2,527
|
9,931
|
8,411
| ||||||||||||
Other Income
|
-
|
(800
|
)
|
-
|
(800
|
)
| ||||||||||
TOTAL OPERATING EXPENSES
|
52,671
|
39,541
|
182,932
|
136,496
| ||||||||||||
INCOME FROM OPERATIONS
|
59,898
|
54,152
|
197,854
|
167,477
| ||||||||||||
Finance income, net
|
3,962
|
118
|
3,612
|
525
| ||||||||||||
INCOME BEFORE TAXES
|
63,860
|
54,270
|
201,466
|
168,002
| ||||||||||||
INCOME TAXES
|
26,152
|
1,585
|
39,946
|
2,928
| ||||||||||||
NET INCOME
|
37,708
|
52,685
|
161,520
|
165,074
| ||||||||||||
Less: net income attributable to non-controlling interests
|
-
|
-
|
-
|
(103
|
)
| |||||||||||
NET INCOME ATTRIBUTABLE TO INMODE LTD.
|
37,708
|
52,685
|
161,520
|
164,971
| ||||||||||||
NET INCOME PER SHARE:
| ||||||||||||||||
Basic
|
0.46
|
0.63
|
1.96
|
2.03
| ||||||||||||
Diluted
|
0.44
|
0.61
|
1.89
|
1.92
| ||||||||||||
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING USED IN COMPUTATION OF NET INCOME PER SHARE (in thousands)
| ||||||||||||||||
Basic
|
82,449
|
83,234
|
82,482
|
81,445
| ||||||||||||
Diluted
|
85,288
|
86,384
|
85,404
|
86,017
|
December 31,
2022
|
December 31,
2021
| |||||||
Assets
| ||||||||
CURRENT ASSETS:
| ||||||||
Cash and cash equivalents
|
97,540
|
68,136
| ||||||
Marketable securities (amortized cost of $384,321 and $296,243, as of December 31, 2022 and 2021, respectively)
|
374,589
|
294,530
| ||||||
Short-term bank deposits
|
75,254
|
53,248
| ||||||
Accounts receivable, net of allowance for credit losses of $836 and $1,107, as of December 31, 2022 and 2021, respectively
|
26,997
|
20,236
| ||||||
Other receivables
|
15,094
|
12,938
| ||||||
Inventories
|
39,897
|
21,026
| ||||||
TOTAL CURRENT ASSETS
|
629,371
|
470,114
| ||||||
NON-CURRENT ASSETS:
| ||||||||
Accounts receivable net of allowance for credit losses of $482 and $0 at December 31, 2022 and 2021, respectively
|
3,973
|
768
| ||||||
Deferred income tax asset, net
|
3,094
|
1,334
| ||||||
Operating lease right-of-use assets
|
5,073
|
4,321
| ||||||
Property and equipment, net
|
2,298
|
1,404
| ||||||
Other investments
|
600
|
600
| ||||||
TOTAL NON-CURRENT ASSETS
|
15,038
|
8,427
| ||||||
TOTAL ASSETS
|
644,409
|
478,541
| ||||||
Liabilities and shareholders' equity
| ||||||||
CURRENT LIABILITIES:
| ||||||||
Accounts payable
|
16,242
|
8,779
| ||||||
Contract liabilities
|
13,798
|
13,805
| ||||||
Other liabilities
|
51,980
|
29,266
| ||||||
TOTAL CURRENT LIABILITIES
|
82,020
|
51,850
| ||||||
NON-CURRENT LIABILITIES:
| ||||||||
Contract liabilities
|
3,959
|
2,751
| ||||||
Other liabilities
|
303
|
4,831
| ||||||
Operating lease liabilities
|
3,509
|
3,307
| ||||||
TOTAL NON-CURRENT LIABILITIES
|
7,771
|
10,889
| ||||||
TOTAL LIABILITIES
|
89,791
|
62,739
| ||||||
TOTAL SHAREHOLDERS' EQUITY
|
554,618
|
415,802
| ||||||
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
644,409
|
478,541
|
Three months ended December 31, |
Year Ended December 31, | |||||||||||||||
2022
|
2021
|
2022
|
2021
| |||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES:
| ||||||||||||||||
Net income
|
37,708
|
52,685
|
161,520
|
165,074
| ||||||||||||
Adjustments required to reconcile net income to net cash provided by operating activities:
| ||||||||||||||||
Depreciation and amortization
|
218
|
139
|
680
|
517
| ||||||||||||
Share-based compensation expenses
|
7,148
|
3,124
|
24,452
|
11,962
| ||||||||||||
Change in allowance for credit losses of trade receivable
|
47
|
141
|
449
|
516
| ||||||||||||
Loss on marketable securities, net
|
22
|
142
|
71
|
175
| ||||||||||||
Finance expenses (income), net
|
(2,737
|
)
|
(375
|
)
|
(1,210
|
)
|
1,223
| |||||||||
Deferred income taxes, net
|
(72
|
)
|
(379
|
)
|
84
|
(770
|
)
| |||||||||
Changes in operating assets and liabilities:
| ||||||||||||||||
Decrease (increase) in accounts receivable
|
805
|
1,934
|
(10,415
|
)
|
(10,544
|
)
| ||||||||||
Increase in other receivables
|
(1,081
|
)
|
(1,982
|
)
|
(1,787
|
)
|
(6,400
|
)
| ||||||||
Increase in inventories
|
(4,087
|
)
|
(1,848
|
)
|
(18,871
|
)
|
(6,043
|
)
| ||||||||
Increase (decrease) in accounts payable
|
2,946
|
(105
|
)
|
7,463
|
2,369
| |||||||||||
Increase (decrease) in other liabilities
|
14,575
|
(2,056
|
)
|
17,941
|
14,138
| |||||||||||
Increase in contract liabilities
|
1,660
|
1,473
|
1,201
|
2,668
| ||||||||||||
Net cash provided by operating activities
|
57,152
|
52,893
|
181,578
|
174,885
| ||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES:
| ||||||||||||||||
Investment in short-term deposits
|
-
|
(7,000
|
)
|
(93,701
|
)
|
(73,090
|
)
| |||||||||
Proceeds from short-term deposits
|
-
|
7,000
|
73,090
|
69,180
| ||||||||||||
Purchase of fixed assets
|
(328
|
)
|
(182
|
)
|
(1,575
|
)
|
(939
|
)
| ||||||||
Purchase of marketable securities
|
(70,944
|
)
|
(70,560
|
)
|
(168,680
|
)
|
(273,834
|
)
| ||||||||
Proceeds from sale of marketable securities
|
-
|
33,785
|
2,303
|
93,652
| ||||||||||||
Proceeds from maturity of marketable securities
|
32,997
|
6,150
|
79,089
|
24,925
| ||||||||||||
Net cash used in investing activities
|
(38,275
|
)
|
(30,807
|
)
|
(109,474
|
)
|
(160,106
|
)
| ||||||||
CASH FLOWS FROM FINANCING ACTIVITIES:
| ||||||||||||||||
Repurchase of ordinary shares
|
-
|
(23,444
|
)
|
(42,637
|
)
|
(35,365
|
)
| |||||||||
Exercise of options
|
637
|
540
|
1,552
|
20,343
| ||||||||||||
Net cash provided by (used in) financing activities
|
637
|
(22,904
|
)
|
(41,085
|
)
|
(15,022
|
)
| |||||||||
EFFECT OF EXCHANGE RATE CHANGES ON CASH
|
978
|
26
|
(1,615
|
)
|
(559
|
)
| ||||||||||
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
20,492
|
(792
|
)
|
29,404
|
(802
|
)
| ||||||||||
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
77,048
|
68,928
|
68,136
|
68,938
| ||||||||||||
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
97,540
|
68,136
|
97,540
|
68,136
|
Three months ended December 31, |
Year Ended December 31, | |||||||||||||||||||||||||||||||
2022 |
2021
|
2022
|
2021
| |||||||||||||||||||||||||||||
Revenues by Category:
| ||||||||||||||||||||||||||||||||
Capital Equipment revenues - United States
|
80,352
|
60
|
%
|
66,810
|
60
|
%
|
260,992
|
58
|
%
|
211,424
|
59
|
%
| ||||||||||||||||||||
Capital Equipment revenues - International
|
36,094
|
27
|
%
|
31,785
|
29
|
%
|
133,220
|
29
|
%
|
107,815
|
30
|
%
| ||||||||||||||||||||
Total Capital Equipment revenues
|
116,446
|
87
|
%
|
98,595
|
89
|
%
|
394,212
|
87
|
%
|
319,239
|
89
|
%
| ||||||||||||||||||||
Consumables and service revenues
|
17,125
|
13
|
%
|
11,945
|
11
|
%
|
60,059
|
13
|
%
|
38,326
|
11
|
%
| ||||||||||||||||||||
Total Net Revenue
|
133,571
|
100
|
%
|
110,540
|
100
|
%
|
454,271
|
100
|
%
|
357,565
|
100
|
%
|
Three months ended December 31, |
Year Ended December 31, | |||||||||||||||||||||||||||||||||||||||||||||||
2022
|
2021
|
2022
|
2021
| |||||||||||||||||||||||||||||||||||||||||||||
%
|
%
|
%
|
%
| |||||||||||||||||||||||||||||||||||||||||||||
United States
|
International
|
Total
|
United States
|
International
|
Total
|
United States
|
International
|
Total
|
United States
|
International
|
Total
| |||||||||||||||||||||||||||||||||||||
Revenues by Technology:
| ||||||||||||||||||||||||||||||||||||||||||||||||
Minimally Invasive
|
86
|
76
|
83
|
74
|
70
|
73
|
85
|
74
|
81
|
71
|
73
|
72
| ||||||||||||||||||||||||||||||||||||
Hands-Free
|
11
|
4
|
9
|
23
|
6
|
17
|
12
|
6
|
10
|
27
|
7
|
20
| ||||||||||||||||||||||||||||||||||||
Non-Invasive
|
3
|
20
|
8
|
3
|
24
|
10
|
3
|
20
|
9
|
2
|
20
|
8
| ||||||||||||||||||||||||||||||||||||
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
100
|
Three months ended December 31, 2022
|
Three months ended December 31, 2021
| |||||||||||||||||||||||||||||||
GAAP
|
Share Based Compensation |
Undistributed Exempt Income
|
Non-GAAP
|
GAAP
|
Share Based Compensation |
Other Income Related to IP Transactions
|
Non-GAAP
| |||||||||||||||||||||||||
REVENUES
|
133,571
|
-
|
-
|
133,571
|
110,540
|
-
|
-
|
110,540
| ||||||||||||||||||||||||
COST OF REVENUES
|
21,002
|
(553
|
)
|
-
|
20,449
|
16,847
|
(304
|
)
|
-
|
16,543
| ||||||||||||||||||||||
GROSS PROFIT
|
112,569
|
553
|
-
|
113,122
|
93,693
|
304
|
-
|
93,997
| ||||||||||||||||||||||||
OPERATING EXPENSES:
| ||||||||||||||||||||||||||||||||
Research and development
|
3,261
|
(918
|
)
|
-
|
2,343
|
2,528
|
(442
|
)
|
-
|
2,086
| ||||||||||||||||||||||
Sales and marketing
|
47,012
|
(5,069
|
)
|
-
|
41,943
|
35,286
|
(2,120
|
)
|
-
|
33,166
| ||||||||||||||||||||||
General and administrative
|
2,398
|
(608
|
)
|
-
|
1,790
|
2,527
|
(258
|
)
|
-
|
2,269
| ||||||||||||||||||||||
Other Income
|
-
|
-
|
-
|
-
|
(800
|
)
|
-
|
800
|
-
| |||||||||||||||||||||||
TOTAL OPERATING EXPENSES |
52,671
|
(6,595
|
)
|
-
|
46,076
|
39,541
|
(2,820
|
)
|
800
|
37,521
| ||||||||||||||||||||||
INCOME FROM OPERATIONS
|
59,898
|
7,148
|
-
|
67,046
|
54,152
|
3,124
|
(800
|
)
|
56,476
| |||||||||||||||||||||||
Finance income, net
|
3,962
|
-
|
-
|
3,962
|
118
|
-
|
118
| |||||||||||||||||||||||||
INCOME BEFORE TAXES
|
63,860
|
7,148
|
-
|
71,008
|
54,270
|
3,124
|
(800
|
)
|
56,594
| |||||||||||||||||||||||
INCOME TAXES
|
26,152
|
-
|
(21,514
|
)
|
4,638
|
1,585
|
(184
|
)
|
1,401
| |||||||||||||||||||||||
NET INCOME
|
37,708
|
7,148
|
21,514
|
66,370
|
52,685
|
3,124
|
(616
|
)
|
55,193
| |||||||||||||||||||||||
NET INCOME PER SHARE:
| ||||||||||||||||||||||||||||||||
Basic
|
0.46
|
0.80
|
0.63
|
0.66
| ||||||||||||||||||||||||||||
Diluted
|
0.44
|
0.78
|
0.61
|
0.64
| ||||||||||||||||||||||||||||
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING USED IN COMPUTATION OF NET INCOME PER SHARE (in thousands)
| ||||||||||||||||||||||||||||||||
Basic
|
82,449
|
82,449
|
83,234
|
83,234
| ||||||||||||||||||||||||||||
Diluted
|
85,288
|
85,515
|
86,384
|
86,519
|
Year Ended December 31, 2022
|
Year Ended December 31, 2021
| |||||||||||||||||||||||||||||||
GAAP
|
Share Based Compensation |
Undistributed Exempt Income
|
Non-GAAP
|
GAAP
|
Share Based Compensation |
Other Income Related to IP Transactions
|
Non-GAAP
| |||||||||||||||||||||||||
REVENUES
|
454,271
|
-
|
-
|
454,271
|
357,565
|
-
|
-
|
357,565
| ||||||||||||||||||||||||
COST OF REVENUES
|
73,485
|
(1,917
|
)
|
-
|
71,568
|
53,592
|
(1,108
|
)
|
-
|
52,484
| ||||||||||||||||||||||
GROSS PROFIT
|
380,786
|
1,917
|
-
|
382,703
|
303,973
|
1,108
|
305,081
| |||||||||||||||||||||||||
OPERATING EXPENSES:
| ||||||||||||||||||||||||||||||||
Research and development
|
12,425
|
(3,166
|
)
|
-
|
9,259
|
9,532
|
(1,554
|
)
|
-
|
7,978
| ||||||||||||||||||||||
Sales and marketing
|
160,576
|
(17,302
|
)
|
-
|
143,274
|
119,353
|
(8,274
|
)
|
-
|
111,079
| ||||||||||||||||||||||
General and administrative
|
9,931
|
(2,067
|
)
|
-
|
7,864
|
8,411
|
(1,026
|
)
|
-
|
7,385
| ||||||||||||||||||||||
Other Income
|
-
|
-
|
-
|
-
|
(800
|
)
|
-
|
800
|
-
| |||||||||||||||||||||||
TOTAL OPERATING EXPENSES |
182,932
|
(22,535
|
)
|
-
|
160,397
|
136,496
|
(10,854
|
)
|
800
|
126,442
| ||||||||||||||||||||||
INCOME FROM OPERATIONS
|
197,854
|
24,452
|
-
|
222,306
|
167,477
|
11,962
|
(800
|
)
|
178,639
| |||||||||||||||||||||||
Finance income, net
|
3,612
|
-
|
-
|
3,612
|
525
|
-
|
-
|
525
| ||||||||||||||||||||||||
INCOME BEFORE TAXES
|
201,466
|
24,452
|
-
|
225,918
|
168,002
|
11,962
|
(800
|
)
|
179,164
| |||||||||||||||||||||||
INCOME TAXES (TAX BENEFIT)
|
39,946
|
-
|
(21,514
|
)
|
18,432
|
2,928
|
-
|
(184
|
)
|
2,744
| ||||||||||||||||||||||
NET INCOME
|
161,520
|
24,452
|
21,514
|
207,486
|
165,074
|
11,962
|
(616
|
)
|
176,420
| |||||||||||||||||||||||
Less: net income attributable to non-controlling interests
|
-
|
-
|
-
|
-
|
(103
|
)
|
-
|
-
|
(103
|
)
| ||||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO INMODE LTD.
|
161,520
|
24,452
|
21,514
|
207,486
|
164,971
|
11,962
|
(616
|
)
|
176,317
| |||||||||||||||||||||||
NET INCOME PER SHARE: | ||||||||||||||||||||||||||||||||
Basic
|
1.96
|
2.52
|
2.03
|
2.16
| ||||||||||||||||||||||||||||
Diluted
|
1.89
|
2.42
|
1.92
|
2.05
| ||||||||||||||||||||||||||||
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING USED IN COMPUTATION OF NET INCOME PER SHARE (in thousands)
| ||||||||||||||||||||||||||||||||
Basic
|
82,482
|
82,482
|
81,445
|
81,445
| ||||||||||||||||||||||||||||
Diluted
|
85,404
|
85,628
|
86,017
|
86,192
|
Attachments
- Original Link
- Original Document
- Permalink
Disclaimer
InMode Ltd. published this content on 14 February 2023 and is solely responsible for the information contained therein. Distributed by Public, unedited and unaltered, on 14 February 2023 12:11:11 UTC.