UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
Form
(Mark One)
FOR THE QUARTERLY PERIOD ENDED
or
FOR THE TRANSITION PERIOD FROM _________ to __________
COMMISSION FILE NUMBER
(Exact name of registrant as specified in its charter)
|
|
|
|
|
(State or other jurisdiction of incorporation or organization) |
(I.R.S. Employer Identification No.) |
|
|
|
|
|
| (Address of principal executive offices) (Zip Code) | (Registrant’s telephone number, including area code) |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||
|
|
|
|
||
|
|
|
|
Indicate by check mark whether the registrant
(1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding
12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such
filing requirements for the past 90 days.
Indicate by check mark whether the registrant
has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405
of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files).
Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company, or an emerging growth company. See the definitions of “large accelerated filer,” “accelerated filer,” “smaller reporting company,” and “emerging growth company” in Rule 12b-2 of the Exchange Act.
| Large accelerated filer | ☐ | Accelerated filer | ☐ |
|
|
☒ | Smaller reporting company |
|
| Emerging growth company |
|
If an emerging growth company, indicate by
check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial
accounting standards provided pursuant to Section 13(a) of the Exchange Act.
Indicate by check mark whether the registrant is a shell company
(as defined in Rule 12b-2 of the Exchange Act) Yes
☐
No
As of November 13, 2025, the registrant had a total of
INDEX
i
CAUTIONARY STATEMENT REGARDING FORWARD-LOOKING STATEMENTS
This Quarterly Report on Form 10-Q contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). We have based these forward-looking statements largely on our current expectations and projections about future events and financial trends impacting the financial condition of our business. Forward-looking statements should not be read as a guarantee of future performance or results and will not necessarily be accurate indications of the times at, or by, which such performance or results will be achieved. Forward-looking statements are based on information available at the time those statements are made and/or management’s good faith belief as of that time with respect to future events and are subject to risks and uncertainties that could cause actual performance or results to differ materially from those expressed in or suggested by the forward-looking statements.
Forward-looking statements include all statements that are not historical facts. In some cases, you can identify forward-looking statements by terms such as “may,” “will,” “should,” “could,” “would,” “expect,” “intend,” “seek,” “plan,” “anticipate,” “believe,” “estimate,” “project,” “predict,” “potential,” “might,” “forecast,” “continue,” or the negative of those terms, and similar expressions and comparable terminology intended to reference future periods. Forward-looking statements include, but are not limited to, statements about:
| ● | Our ability to effectively operate our business segments; |
| ● | Our ability to manage our research, development, expansion, growth and operating expenses; |
| ● | Our ability to evaluate and measure our business, prospects and performance metrics; |
| ● | Our ability and our national distributor’s ability to compete, directly and indirectly, and succeed in the highly competitive medical devices industry; |
| ● | Our ability to respond and adapt to changes in technology and customer behavior; and |
| ● | Our ability to protect our intellectual property and to develop, maintain and enhance a strong brand. |
Should one or more of these risks or uncertainties materialize, or should the underlying assumptions prove incorrect, actual results may differ significantly from those anticipated, believed, estimated, expected, intended or planned.
Factors or events that could cause our actual results to differ may emerge from time to time, and it is not possible for us to predict all of them. We cannot guarantee future results, levels of activity, performance or achievements. Accordingly, the forward-looking statements in this Quarterly Report on Form 10-Q should not be regarded as representations that the results or conditions described in such statements will occur or that our objectives and plans will be achieved, and we do not assume any responsibility for the accuracy or completeness of any of these forward-looking statements.
ii
PART I – FINANCIAL INFORMATION
ITEM 1. Condensed Financial Statements (Unaudited)
Tenon Medical, Inc.
Condensed Balance Sheets (Unaudited)
(In thousands, except share data)
| September 30, | December 31, | |||||||
| 2025 | 2024 | |||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ |
|
$ |
|
||||
| Accounts receivable, net |
|
|
||||||
| Inventory, net |
|
|
||||||
| Prepaid expenses and other current assets |
|
|
||||||
| Total current assets |
|
|
||||||
| Property and equipment, net |
|
|
||||||
| Deposits |
|
|
||||||
| Operating lease right-of-use asset |
|
|
||||||
| Deferred offering costs |
|
|||||||
| Intangible assets, net |
|
|||||||
| Goodwill (Note 3) |
|
|||||||
| TOTAL ASSETS | $ |
|
$ |
|
||||
| Liabilities and Stockholders’ EQUITY | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ |
|
$ |
|
||||
| Accrued expenses |
|
|
||||||
| Current portion of accrued commissions |
|
|
||||||
| Current portion of operating lease liability |
|
|
||||||
| Total current liabilities |
|
|
||||||
| Accrued commissions, net of current portion |
|
|
||||||
| Operating lease liability, net of current portion |
|
|||||||
| Contingent consideration (Note 3) |
|
|||||||
| Total liabilities |
|
|
||||||
| Commitments and contingencies (Note 9) | ||||||||
| Stockholders’ equity: | ||||||||
|
Series A convertible preferred stock, $
|
|
|
||||||
|
Series B convertible preferred stock, $
|
|
|
||||||
|
Common stock, $
|
|
|
||||||
| Additional paid-in capital |
|
|
||||||
| Accumulated deficit |
(
|
) |
(
|
) | ||||
| Total stockholders’ equity |
|
|
||||||
| TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY | $ |
|
$ |
|
||||
The accompanying notes are an integral part of these condensed financial statements.
1
Tenon Medical, Inc.
Condensed Statements of Operations and Comprehensive Loss (Unaudited)
(In thousands, except per share data)
| Three Months Ended September 30, |
Nine Months Ended
September 30, |
|||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Revenue | $ |
|
$ |
|
$ |
|
$ |
|
||||||||
| Cost of sales |
|
|
|
|
||||||||||||
| Gross Profit |
|
|
|
|
||||||||||||
| Operating Expenses | ||||||||||||||||
| Research and development |
|
|
|
|
||||||||||||
| Sales and marketing |
|
|
|
|
||||||||||||
| General and administrative |
|
|
|
|
||||||||||||
| Total Operating Expenses |
|
|
|
|
||||||||||||
| Loss from Operations |
(
|
) |
(
|
) |
(
|
) |
(
|
) | ||||||||
| Other Income (Expense) | ||||||||||||||||
| Gain on investments |
|
|
|
|
||||||||||||
| Interest expense |
(
|
) | ||||||||||||||
| Other expense, net |
(
|
) | ||||||||||||||
| Total Other Income, net |
|
|
|
|
||||||||||||
| Net Loss | $ |
(
|
) | $ |
(
|
) | $ |
(
|
) | $ |
(
|
) | ||||
| Net Loss Per Share of Common Stock | ||||||||||||||||
| Basic and diluted | $ |
(
|
) | $ |
(
|
) | $ |
(
|
) | $ |
(
|
) | ||||
| Weighted-Average Shares of Common Stock Outstanding | ||||||||||||||||
| Basic and diluted |
|
|
|
|
||||||||||||
| Consolidated Statements of Comprehensive Loss: | ||||||||||||||||
| Net loss | $ |
(
|
) | $ |
(
|
) | $ |
(
|
) | $ |
(
|
) | ||||
| Foreign currency translation adjustment |
|
|||||||||||||||
| Total comprehensive loss | $ |
(
|
) | $ |
(
|
) | $ |
(
|
) | $ |
(
|
) | ||||
The accompanying notes are an integral part of these condensed financial statements.
2
Tenon Medical, Inc.
Condensed Statements of Convertible Preferred Stock and Stockholders’ Equity (Unaudited)
(In thousands, except share data)
Three months ended September 30, 2025 and 2024:
|
Series A
Convertible Preferred Stock |
Series B
Convertible Preferred Stock |
Common Stock |
Additional
Paid-In |
Accumulated | ||||||||||||||||||||||||||||||||
| Shares | Amount | Shares | Amount | Shares | Amount | Capital | Deficit | Total | ||||||||||||||||||||||||||||
| Balance at June 30, 2025 |
|
$ |
|
|
$ |
|
|
$ |
|
$ |
|
$ |
(
|
) | $ |
|
||||||||||||||||||||
| Stock-based compensation expense | — | — | — |
|
|
|||||||||||||||||||||||||||||||
| Shares issued for acquisition of assets of SiVantage, Inc. | — | — |
|
|
|
|
||||||||||||||||||||||||||||||
| Issuance of common stock upon conversion of Series A convertible preferred stock |
(
|
) |
(
|
) | — |
|
|
|||||||||||||||||||||||||||||
| Release of restricted stock units | — | — |
|
|||||||||||||||||||||||||||||||||
| Net loss | — | — | — |
(
|
) |
(
|
) | |||||||||||||||||||||||||||||
| Balance at September 30, 2025 |
|
$ |
|
|
$ |
|
|
$ |
|
$ |
|
$ |
(
|
) | $ |
|
||||||||||||||||||||
| Balance at June 30, 2024 |
|
$ |
|
— |
|
|
(
|
) | $ |
|
||||||||||||||||||||||||||
| Stock-based compensation expense | — | — | — |
|
|
|||||||||||||||||||||||||||||||
| Issuance of Series B preferred stock and warrants, net of issuance costs | — |
|
|
— |
|
|
||||||||||||||||||||||||||||||
| Issuance of common stock, prefunded warrants, and warrants, net of issuance costs | — | — |
|
|
|
|||||||||||||||||||||||||||||||
| Issuance of common stock upon exercise of prefunded warrants | — | — |
|
|
(
|
) | ||||||||||||||||||||||||||||||
| Issuance of common stock and warrants under inducement agreement | — | — |
|
|
|
|
||||||||||||||||||||||||||||||
| Issuance of common stock upon exercise of warrants | — | — |
|
|
|
|||||||||||||||||||||||||||||||
| Issuance of common stock, net of issuance cost | — | — |
|
|
|
|||||||||||||||||||||||||||||||
| Issuance of common stock for reverse stock split | — | — |
|
|
(
|
) | ||||||||||||||||||||||||||||||
| Net loss | — | — | — |
(
|
) |
(
|
) | |||||||||||||||||||||||||||||
| Balance at September 30, 2024 |
|
$ |
|
|
$ |
|
|
$ |
|
$ |
|
$ |
(
|
) | $ |
|
||||||||||||||||||||
3
Nine months ended September 30, 2025 and 2024:
|
Series
A
Convertible Preferred Stock |
Series
B
Convertible Preferred Stock |
Common Stock |
Additional
Paid-In |
Accumulated |
Accumulated
Other Comprehensive |
|||||||||||||||||||||||||||||||||||
| Shares | Amount | Shares | Amount | Shares | Amount | Capital | Deficit | Loss | Total | |||||||||||||||||||||||||||||||
| Balance at December 31, 2024 |
|
$ |
|
|
$ |
|
|
$ |
|
$ |
|
$ |
(
|
) | $ | $ |
|
|||||||||||||||||||||||
| Stock-based compensation expense | — | — | — |
|
|
|||||||||||||||||||||||||||||||||||
| Issuance of common stock, pre-funded warrants and warrants under inducement agreement, net of issuance costs | — | — |
|
|
|
|
||||||||||||||||||||||||||||||||||
| Issuance of common stock, prefunded warrants, and warrants, net of issuance costs | — | — |
|
|
|
|
||||||||||||||||||||||||||||||||||
| Shares issued for acquisition of assets of SiVantage, Inc. | — | — |
|
|
|
|
||||||||||||||||||||||||||||||||||
| Issuance of common stock upon conversion of Series A convertible preferred stock |
(
|
) |
(
|
) | — |
|
|
|||||||||||||||||||||||||||||||||
| Release of restricted stock units | — | — |
|
|||||||||||||||||||||||||||||||||||||
| Deferred financing costs | — | — | — |
(
|
) |
(
|
) | |||||||||||||||||||||||||||||||||
| Net loss | — | — | — |
(
|
) |
(
|
) | |||||||||||||||||||||||||||||||||
| Balance at September 30, 2025 |
|
$ |
|
|
$ |
|
|
$ |
|
$ |
|
$ |
(
|
) | $ | $ |
|
|||||||||||||||||||||||
| Balance at December 31, 2023 | $ | — | $ |
|
$ | $ |
|
$ |
(
|
) | $ |
(
|
) | $ |
|
|||||||||||||||||||||||||
| Stock-based compensation expense | — | — | — |
|
|
|||||||||||||||||||||||||||||||||||
| Issuance of Series A preferred stock and warrants, net of issuance costs |
|
|
— | — |
|
|
||||||||||||||||||||||||||||||||||
| Issuance of Series B preferred stock and warrants, net of issuance costs | — |
|
|
— |
|
|
||||||||||||||||||||||||||||||||||
| Issuance of common stock, prefunded warrants, and warrants, net of issuance costs | — | — |
|
|
|
|||||||||||||||||||||||||||||||||||
| Issuance of common stock upon exercise of prefunded warrants | — | — |
|
|
(
|
) | ||||||||||||||||||||||||||||||||||
| Issuance of common stock and warrants under inducement agreement | — | — |
|
|
|
|
||||||||||||||||||||||||||||||||||
| Issuance of common stock upon exercise of warrants | — | — |
|
|
|
|||||||||||||||||||||||||||||||||||
| Issuance of common stock, net of issuance costs | — | — |
|
|
|
|||||||||||||||||||||||||||||||||||
| Release of restricted stock units | — | — |
|
|||||||||||||||||||||||||||||||||||||
| Issuance of common stock for reverse stock split | — | — |
|
|
(
|
) | ||||||||||||||||||||||||||||||||||
| Other comprehensive income | — | — | — |
|
|
|||||||||||||||||||||||||||||||||||
| Net loss | — | — | — |
(
|
) |
(
|
) | |||||||||||||||||||||||||||||||||
| Balance at September 30, 2024 |
|
$ |
|
|
$ |
|
|
$ |
|
$ |
|
$ |
(
|
) | $ | $ |
|
|||||||||||||||||||||||
The accompanying notes are an integral part of these condensed financial statements.
4
Tenon Medical, Inc.
Condensed Statements of Cash Flows (Unaudited)
(In thousands)
|
Nine Months Ended
September 30, |
||||||||
| 2025 | 2024 | |||||||
| Cash Flows from Operating Activities | ||||||||
| Net loss | $ |
(
|
) | $ |
(
|
) | ||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
| Stock-based compensation expense |
|
|
||||||
| Depreciation and amortization |
|
|
||||||
| Provision for credit losses on accounts receivable |
|
|||||||
| Amortization of operating right-of-use asset |
|
|
||||||
| Increase (decrease) in cash resulting from changes in: | ||||||||
| Accounts receivable |
(
|
) |
(
|
) | ||||
| Inventory |
(
|
) |
(
|
) | ||||
| Prepaid expenses and other assets |
(
|
) |
(
|
) | ||||
| Accounts payable |
|
|
||||||
| Accrued expenses |
|
|
||||||
| Operating lease liability |
(
|
) |
(
|
) | ||||
| Net cash used in operating activities |
(
|
) |
(
|
) | ||||
| Cash Flows from Investing Activities | ||||||||
| Purchase of assets from SiVantage, Inc. |
(
|
) | ||||||
| Purchases of property and equipment |
(
|
) |
(
|
) | ||||
| Cash used in investing activities |
(
|
) |
(
|
) | ||||
| Cash Flows from Financing Activities | ||||||||
| Gross proceeds from issuance of common stock, prefunded warrants and warrants |
|
|
||||||
| Gross proceeds from issuance of common stock, prefunded warrants and warrants under inducement agreement |
|
|
||||||
| Gross proceeds from issuance of Series A convertible preferred stock |
|
|||||||
| Gross proceeds from issuance of Series B convertible preferred stock |
|
|||||||
| Gross proceeds from issuance of common stock |
|
|||||||
| Gross proceeds from issuance of common stock upon exercise of warrants |
|
|||||||
| Offering costs |
(
|
) |
(
|
) | ||||
| Net cash provided by financing activities |
|
|
||||||
| Effect of foreign currency translation on cash flow |
|
|||||||
| Net (Decrease) Increase in Cash and Cash Equivalents |
(
|
) |
|
|||||
| Cash and Cash Equivalents at Beginning of Period |
|
|
||||||
| Cash and Cash Equivalents at End of Period | $ |
|
$ |
|
||||
| Supplemental Disclosures of Cash Flow Information | ||||||||
| Non-cash investing and financing activities: | ||||||||
| Warrant modification costs | $ |
|
$ |
|
||||
| Preferred stock issued upon conversion of debt and accrued interest | $ | $ |
|
|||||
| Reclassification of deferred offering costs to additional paid-in capital | $ |
|
$ |
|
||||
| Common stock issued upon conversion of Series A preferred stock | $ |
|
$ | |||||
| Common stock issued for purchase of assets from SiVantage, Inc. | $ |
|
$ | |||||
| Contingent consideration for purchase of assets from SiVantage, Inc. | $ |
|
$ | |||||
The accompanying notes are an integral part of these condensed financial statements.
5
Notes to Condensed Financial Statements (unaudited) (in thousands, except share and per-share data)
1. Organization and Business
Nature of operations
Tenon Medical, Inc. (the “Company”) was incorporated in
the State of Delaware on
2. Summary of Significant Accounting Principles
Basis of presentation
The accompanying unaudited condensed financial statements have been prepared pursuant to the rules and regulations of the United States Securities and Exchange Commission (the “SEC”). As permitted under these rules and regulations, the Company has condensed or omitted certain financial information and footnote disclosures normally included in its annual financial statements prepared in accordance with accounting principles generally accepted in the United States of America (“U.S. GAAP”). The condensed balance sheet as of December 31, 2024 has been derived from the Company’s audited financial statements, which are included in its Annual Report on Form 10-K filed with the SEC on March 26, 2025 (the “Annual Report”).
These condensed financial statements have been prepared on the same basis as the Company’s annual financial statements and, in management’s opinion, reflect all adjustments, consisting only of normal recurring adjustments, that are necessary for a fair presentation of its financial information. The interim period operating results do not necessarily indicate the results that may be expected for any other interim period or for the full fiscal year.
These unaudited condensed financial statements and accompanying notes should be read in conjunction with the Company’s audited financial statements as of and for the years ended December 31, 2024 and 2023 included in its Annual Report.
The Company’s significant accounting policies are disclosed in the Annual Report. Material changes in the Company’s significant accounting policies during the nine months ended September 30, 2025 include accounting for business combinations as described below.
Going concern uncertainty and liquidity requirements
The accompanying condensed financial statements have been prepared assuming the Company will continue as a going concern, which contemplates the realization of assets and the settlement of liabilities and commitments in the normal course of business. There is substantial doubt about the Company’s ability to continue as a going concern for one year after the date that these financial statements are issued.
Since inception, the Company has incurred losses and negative cash flows from operations. Management expects to incur additional operating losses and negative cash flows from operations in the foreseeable future as the Company continues its product development programs and the commercialization of The Catamaran System. Based on the Company’s expected level of revenues and expenditures, the Company believes that its existing cash and cash equivalents as of September 30, 2025 will not provide sufficient funds to enable it to meet its obligations for a period of at least twelve months from the date of the filing of these financial statements. The Company plans to raise the necessary additional capital through one or a combination of public or private equity offerings, debt financings, and collaborations (see Note 11). The financial statements do not include any adjustments that might result from the outcome of this uncertainty.
6
Use of estimates
The preparation of the financial statements in conformity with U.S. GAAP requires management to make estimates and assumptions that affect certain reported amounts and disclosures. Accordingly, actual results could differ from those estimates. Significant estimates made by management include, but are not limited to, the determination of acquisition purchase price and the allocation of purchase price to the fair values of assets acquired and liabilities assumed, collectability of accounts receivable, accrued liabilities, accrued commissions, obsolescence of inventory and stock-based compensation.
Reverse Stock Split
On September 6, 2024, the Company effected a
All historical share and per share amounts reflected throughout this document have been adjusted to reflect the 2024 Reverse Stock Split. The authorized number of shares and the par value per share of the Company’s common stock were not affected by the 2024 Reverse Stock Split.
Business Combinations
The Company accounts for business combinations in accordance with Accounting Standards Codification (“ASC”) 805, Business Combinations , which requires that assets acquired and liabilities assumed be recorded at their respective fair values on the date of acquisition. The fair value of the consideration paid is assigned to the underlying net assets of the acquired business based on their respective fair values. Any excess of the purchase price over the estimated fair values of the net assets acquired is recorded to goodwill. Intangible assets acquired are amortized over the expected life of the asset. Fair value determinations and useful life estimates are based on, among other factors, estimates of expected future cash flows, estimates of appropriate discount rates, estimated useful lives of the intangible assets acquired and other factors. Although the Company believes the assumptions and estimates made have been reasonable and appropriate, actual results may vary significantly from estimated results. The Company’s assumptions and estimates are subject to refinement and, as a result, during the measurement period, which may be up to one year from the acquisition date, the Company records adjustments to the assets acquired and liabilities assumed with the corresponding offset to goodwill.
Income Taxes
Income taxes are recorded in accordance with ASC 740, Income Taxes , which provides for deferred taxes using an asset and liability approach. Under this method, the Company records deferred tax assets and liabilities for the expected future tax consequences of temporary differences between the financial statement carrying amounts and the tax basis of assets and liabilities using enacted tax rates expected to be in effect when the differences are expected to reverse. Valuation allowances are provided when necessary to reduce net deferred tax assets to the amount that is more likely than not to be realized. Based on the available evidence, the Company is unable, at this time, to support the determination that it is more likely than not that its deferred tax assets will be utilized in the future. Accordingly, the Company recorded a full valuation allowance as of September 30, 2025 and December 31, 2024. The Company intends to maintain valuation allowances until sufficient evidence exists to support its reversal. The Company also expects the usage of the net operating loss carryforwards will be limited based on changes in the Company’s ownership.
Net loss per share
Basic net loss per share is based upon the weighted average number of common shares outstanding. Diluted net loss per share is based on the assumption that all potential common stock equivalents (restricted stock units, stock options, warrants and convertible preferred stock) are converted or exercised. The calculation of diluted net loss per share excludes potential common stock equivalents if the effect is anti-dilutive. The Company’s weighted average common shares outstanding for basic and diluted are the same because the effect of the potential common stock equivalents is anti-dilutive.
The Company had the following dilutive common stock equivalents as of September 30, 2025 and 2024 which were excluded from the calculation because their effect was anti-dilutive:
|
September 30,
2025 |
September 30,
2024 |
|||||||
| Outstanding restricted stock units |
|
|
||||||
| Outstanding stock options |
|
|
||||||
| Outstanding warrants |
|
|
||||||
| Common shares convertible from preferred stock |
|
|
||||||
| Total |
|
|
||||||
Adoption of New Accounting Pronouncements
In November 2023, the Financial Accounting Standards Board (the “FASB”) issued Accounting Standards Update (“ASU”) 2023-09, Income Taxes (Topic 740) – Improvements to Income Tax Disclosures , which requires additional tax disclosures about a reporting entity’s effective tax rate reconciliation as well as information on income taxes paid. This guidance is effective on a prospective basis, with the option to apply it retrospectively, for fiscal years beginning after December 15, 2025. The adoption of ASU 2023-09 will expand the Company’s income tax disclosures in its Annual Report on Form 10-K, but will have no impact on reported income tax (benefit) expense or related tax assets or liabilities.
7
Recent Accounting Pronouncements Not Yet Adopted
In November 2024, the FASB issued ASU 2024-03, Disaggregation of Income Statement Expenses , which requires additional disclosure of specific types of expenses included in the expense captions presented on the face of the income statement as well as disclosures about selling expenses. ASU 2024-03 is effective for annual reporting periods beginning after December 15, 2026 and interim reporting periods beginning after December 15, 2027. The requirements will be applied prospectively with the option for retrospective application. Early adoption is permitted. We are currently evaluating the impact of adopting this new accounting guidance.
In July 2025, the FASB issued ASU 2025-05, Financial Instruments - Credit Losses (Topic 326): Measurement of Credit Losses for Accounts Receivable and Contract Assets , which provides a practical expedient to measure credit losses on current accounts receivable and contract assets. The practical expedient allows companies to assume that current conditions as of the balance sheet date do not change for the remaining life of the asset. For public companies, ASU 2025-05 is effective for annual reporting periods beginning after December 15, 2025, and interim reporting periods within those annual reporting periods. The Company is currently evaluating the impact of adopting this guidance on its condensed financial statements.
3. Acquisition
On
On the SI Closing Date,
SI received, as consideration for the SImmetry Acquisition, the purchase price consisting of: (i) $
In addition, during the three-year period following the SI Closing Date, the Company will issue SI additional shares of its common stock upon the achievement of the following milestones:
| ● |
upon the Company having $
|
| ● |
upon the Company achieving $
|
| ● |
upon the Company achieving $
|
On August 1, 2025, the Company also entered into an asset purchase agreement (the “ SIMPL APA”) with SIMPL Medical, LLC, a Delaware limited liability (“SIMPL”), pursuant to which the Company acquired substantially all of the assets of SIMPL, including the assignment of its intellectual property related to posterior sacroiliac implant technology (the “SIMPL Products”), and assumed certain of its contract obligations, as set forth in the SIMPL APA (the “SIMPL Acquisition”). The SIMPL Acquisition closed on August 4, 2025.
The aggregate purchase
price for the SIMPL Acquisition payable by the Company is a royalty equal to
8
SI and SIMPL are under common control and the acquisitions were conditional upon one another; therefore, the Company determined that they are considered related businesses and the acquisition of the SI and SIMPL assets was treated as a single business acquisition (the “SI Acquisition”) in accordance with ASC 805, Business Combinations . The Company further determined that the SI Acquisition does not constitute an asset acquisition under accounting pronouncements, and instead constitutes a business combination. Thus, the acquisition method was applied to the acquisition. The Company further determined that the acquisitions met the definition of a business.
Purchase Consideration
The total purchase consideration
was $
| Component | Amount | |||
| Cash paid at closing | $ |
|
||
| Fair value of common stock issued |
|
|||
| Fair value of contingent consideration |
|
|||
| Total consideration | $ |
|
||
Identifiable Assets Acquired and Liabilities Assumed
| Description | Fair Value | |||
| Prepaid expenses | $ |
|
||
| Inventory |
|
|||
| Property and equipment |
|
|||
| Intangible assets: | ||||
| Developed technology |
|
|||
| Trademarks/trade names |
|
|||
| Customer relationships |
|
|||
| Total identifiable assets |
|
|||
| Goodwill |
|
|||
| Total consideration | $ |
|
||
Goodwill arising from the SI Acquisition is primarily attributable to the assembled workforce, expected synergies, and expansion into new markets.
The allocation of the purchase price to the assets acquired and liabilities assumed is provisional and based on information available as of the acquisition date. The Company is in the process of completing its detailed valuation of certain tangible and intangible assets and liabilities. In addition, given the significant variables involved, the Company is still evaluating the methodologies and key assumptions in determining the acquisition purchase price. Accordingly, the amounts recognized are subject to change upon completion of the valuation work and subsequent management analysis, which is expected to be finalized within one year of the acquisition date in accordance with ASC 805.
Intangible Assets Acquired
| Asset |
Estimated
Useful Life in Years |
Fair Value | |||||
| Developed technology |
|
$ |
|
||||
| Trademarks/trade names |
|
|
|||||
| Customer relationships |
|
|
|||||
| Total | $ |
|
|||||
Acquisition-Related Costs
The Company incurred approximately $
9
Pro Forma Financial Information
The following unaudited pro forma information presents the combined results of operations as if the acquisition had occurred on January 1, 2024. The pro forma results include adjustments for amortization of acquired intangible assets. These pro forma results are presented for informational purposes only and do not purport to represent the actual results that would have occurred if the acquisition had been completed on the date indicated, nor are they necessarily indicative of future operating results.
| Three Months Ended September 30, |
Nine Months Ended
September 30, |
|||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Revenue | $ |
|
$ |
|
$ |
|
$ |
|
||||||||
| Net loss | $ |
(
|
) | $ |
(
|
) | $ |
(
|
) | $ |
(
|
) | ||||
| Basic and diluted net loss per share of common stock | $ |
(
|
) | $ |
(
|
) | $ |
(
|
) | $ |
(
|
) | ||||
4. Property and Equipment, net
Property and equipment, net, consisted of the following:
|
September 30,
2025 |
December 31,
2024 |
|||||||
| Instrument tray sets | $ |
|
$ |
|
||||
| Construction in progress |
|
|
||||||
| Lab equipment |
|
|
||||||
| IT equipment |
|
|
||||||
| Leasehold improvements |
|
|
||||||
| Office furniture |
|
|
||||||
| Property and equipment, gross |
|
|
||||||
| Less: accumulated depreciation |
(
|
) |
(
|
) | ||||
| Property and equipment, net | $ |
|
$ |
|
||||
Construction in progress is made up of reusable
components that will become instrument tray sets. Depreciation expense was approximately $
5. Intangible Assets, net
Intangible assets, net relate to developed technology, trademarks/trade
names and customer relationships acquired in the SI Acquisition (Note 3). Intangible assets were valued based on their estimated fair
value on the date of acquisition and are being amortized on a straight-line basis over estimated useful lives of
Intangible assets as of September 30, 2025 consist of the following:
| Gross Value |
Accumulated
Amortization |
Net Value | ||||||||||
| Developed technology | $ |
|
$ |
(
|
) | $ |
|
|||||
| Trademarks/trade names |
|
(
|
) |
|
||||||||
| Customer relationships |
|
(
|
) |
|
||||||||
| Total | $ |
|
$ |
(
|
) | $ |
|
|||||
Amortization expense for both the three and nine months ended September
30, 2025 was $
10
As of September 30, 2025, future amortization of amortizable intangible assets is as follows:
|
As of
September 30, 2025 |
||||
| 2025 | $ |
|
||
| 2026 |
|
|||
| 2027 |
|
|||
| 2028 |
|
|||
| 2029 |
|
|||
| Thereafter |
|
|||
| $ |
|
|||
6. Accrued Expenses
Accrued expenses consisted of the following:
|
September 30, 2025 |
December 31, 2024 |
|||||||
| Accrued compensation | $ |
|
$ |
|
||||
| Accrued professional services fees |
|
|
||||||
| Other accrued expenses |
|
|
||||||
| Total accrued expenses | $ |
|
$ |
|
||||
7. Leases
In June 2021, the Company entered into a facility
lease agreement for its headquarters in Los Gatos, California. This non-cancellable operating lease expires in
Supplemental balance sheet information related to leases was as follows:
| September 30, | December 31, | |||||||
| 2025 | 2024 | |||||||
| Operating lease right-of-use assets | $ |
|
$ |
|
||||
| Operating lease liability, current | $ |
(
|
) | $ |
(
|
) | ||
| Operating lease liability, noncurrent |
(
|
) | ||||||
| Total operating lease liabilities | $ |
(
|
) | $ |
(
|
) | ||
Future maturities of operating lease liabilities as of September 30, 2025 were as follows:
| 2025 | $ |
|
||
| 2026 |
|
|||
| Total lease payments |
|
|||
| Less: imputed interest |
(
|
) | ||
| Present value of operating lease liabilities | $ |
|
Other information:
| Cash paid for operating leases for the nine months ended September 30, 2025 | $ |
|
||
| Cash paid for operating leases for the nine months ended September 30, 2024 | $ |
|
||
| Remaining lease term - operating leases (in years) |
|
|||
| Average discount rate - operating leases |
|
% |
11
8. Stockholders’ Equity
The Company’s current Amended and Restated
Certificate of Incorporation dated February 18, 2014 authorizes the issuance of
At-the-Market Offering Program
On May 4, 2023, the Company entered into an Equity Distribution Agreement
to establish an at-the-market offering program, under which the Company may sell from time to time, at its option, shares of its common
stock having an aggregate gross sales price of $
Equity Line of Credit
On July 24, 2023, the Company entered into a purchase
agreement (“Purchase Agreement”) with Lincoln Park Capital Fund, LLC (“Lincoln Park”), under which, subject to
specified terms and conditions, the Company may sell to Lincoln Park up to $
Beginning on the Commencement Date and for a period
of 24 months thereafter, under the terms and subject to the conditions of the Purchase Agreement, from time to time, at the Company’s
discretion, the Company has the right, but not the obligation, to sell to Lincoln Park, and Lincoln Park is obligated to purchase, up
to $
During the three months ended September 30, 2025 and 2024,
12
2025 Warrant Inducement
On March 11, 2025, the Company entered into a
warrant exercise inducement offer letter agreement (the “Inducement Letter”) with the holder of the Series A New Warrants
and Series B New Warrants (the “Existing Warrants”), pursuant to which, the holder agreed to exercise the Existing Warrants
at a reduced exercise price of $
The Company filed a registration statement on Form S-1 on April 4, 2025 providing for the resale of the shares of common stock issuable upon the exercise of the New Warrants. The Company has agreed not to issue, enter into any agreement to issue or announce the issuance or proposed issuance of any common stock or common stock equivalents or file any registration statement or any amendment or supplement to any existing registration statement, subject to certain exceptions, for a period of 60 calendar days after the effectiveness of the Resale Registration Statement. Furthermore, the Company is also prohibited from entering into any agreement to issue common stock or common stock equivalents involving a variable rate transaction (as defined in the Inducement Letter), subject to certain exceptions, for a six-month period commencing on March 12, 2025.
2025 Securities Purchase Agreements
On March 25, 2025, the Company entered into a
securities purchase agreement for the issuance of
Also on March 25, 2025, the Company entered into
a securities purchase agreement for the issuance of
Equity Awards
In 2012, the Board of Directors of the Company
(the “Board”) approved the Tenon Medical, Inc. 2012 Equity Incentive Plan (the “2012 Plan”). The 2012 Plan provides
for the issuance of common stock options, appreciation rights, and other awards to employees, directors, and consultants. Options issued
under the 2012 Plan generally vest over a period of two to four years and have a 10-year expiration date. In April 2021, the Board increased
the number of shares of common stock reserved for issuance under the 2012 Plan to
On January 10, 2022 and February 2, 2022, the
Board and stockholders, respectively, of the Company approved the Tenon Medical, Inc. 2022 Equity Incentive Plan (the “2022 Plan”),
which was effective on April 25, 2022. The number of shares of common stock that may be subject to awards and sold under the 2022 Plan
is equal to
13
A summary of the Company’s stock option and restricted stock unit activity under its plans is as follows:
|
Number of Shares Subject to Outstanding Stock Options |
Weighted
Average Exercise Price per Share |
Number of Outstanding Restricted Stock Units |
Weighted Average Grant Date Fair Value per Unit |
|||||||||||||
| Outstanding at December 31, 2024 |
|
$ |
|
|
$ |
|
||||||||||
| Granted |
|
$ |
|
|
$ |
|
||||||||||
| Released |
(
|
) | $ |
|
||||||||||||
| Forfeited |
(
|
) | $ |
|
(
|
) | $ |
|
||||||||
| Outstanding at September 30, 2025 |
|
$ |
|
|
$ |
|
||||||||||
The following table sets forth stock-based compensation expense recognized for the three and nine months ended September 30, 2025 and 2024:
|
Three months ended September 30, |
Nine months ended September 30, |
|||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Research and development | $ |
|
$ |
|
$ |
|
$ |
|
||||||||
| Sales and marketing |
|
|
|
|
||||||||||||
| General, and administrative |
|
|
|
|
||||||||||||
| Total stock-based compensation expense | $ |
|
$ |
|
$ |
|
$ |
|
||||||||
At September 30, 2025, there were
Warrants
Series C Warrants
On March 11, 2025, in connection with 2025 Warrant
Inducement, the Company issued new unregistered five-year warrants (the “Series C-1 Warrants”) to purchase up to an aggregate
of
The fair value of the Series C-1 Warrants on the
grant date was $
Series D Warrants
On March 25, 2025, in connection with a securities
purchase agreement, the Company issued warrants to purchase up to
14
Series E Warrants
Also on March 25, 2025, in connection with a securities
purchase agreement, the Company issued warrants to purchase up to
9. Commitments and Contingencies
Sales Representative Agreement
In April 2020, the Company entered into an Exclusive
Sales Representative Agreement, under which the counterparty to the agreement (the “Representative”) received exclusive rights
to market, promote, and distribute The Catamaran System in the United States and Puerto Rico. The agreement is for an initial period of
The Restated Sales Agreement restructured the
calculation of the bonus paid to the Representative upon an acquisition, removed the bonus payable upon an IPO, and allows the Company
to terminate the Restated Sales Agreement as long as the bonus paid to the Representative is at least $
On October 6, 2022, the Company entered into the
Terminating Amended and Restated Exclusive Sales Representative Agreement (the “Termination Agreement”) with the Representative,
which terminated the Restated Sales Agreement.
| Balance at January 1, 2025 | $ |
|
||
| Amounts paid during 2025 |
(
|
) | ||
| Accretion |
|
|||
| Balance at September 30, 2025 | $ |
|
15
Per the terms of the Termination Agreement, the
Company ultimately expects to expense $
Credit risk
Financial instruments that potentially subject the Company to concentrations of credit risk consist principally of cash and cash equivalents.
The Company maintains cash balances at financial institutions located in California. Accounts at the U.S. financial institutions are secured by the Federal Deposit Insurance Corporation. At times, balances may exceed federally insured limits. The Company has not experienced any losses in such accounts. Management believes that the Company is not exposed to any significant credit risk with respect to its cash and cash equivalents.
The Company grants unsecured credit to its customers based on an evaluation of the customer’s financial condition and a cash deposit is generally not required. Management believes its credit policies do not result in significant adverse risk and historically has not experienced significant credit-related losses.
10. Reportable Segment
The Company operates in
The chief operating decision maker uses net loss to evaluate income generated from segment assets in deciding whether to continue investing in the segment. Net loss is used to monitor budget versus actual results, to prepare operating budgets, and to assess the performance of the segment and in establishing management compensation. The Company does not have intra-entity sales or transfers.
The following table presents selected financial information for the Company’s single business segment for the three and nine months ended September 30, 2025 and 2024:
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||
| Revenue | $ |
|
$ |
|
$ |
|
$ |
|
||||||||
| Less: | ||||||||||||||||
| Cost of sales |
|
|
|
|
||||||||||||
| Research and development |
|
|
|
|
||||||||||||
| Sales and marketing |
|
|
|
|
||||||||||||
| General and administrative |
|
|
|
|
||||||||||||
| Total Other (Income) Expense, net |
(
|
) |
(
|
) |
(
|
) |
(
|
) | ||||||||
| Net Loss | $ |
(
|
) | $ |
(
|
) | $ |
(
|
) | $ |
(
|
) | ||||
11. Subsequent Event
On November 11, 2025, the Company announced the pricing of an at-the-market
private investment in public equity (the “PIPE”) financing with several accredited investors for total gross proceeds of $
16
ITEM 2. MANAGEMENT’S DISCUSSION AND ANALYSIS OF FINANCIAL CONDITION AND RESULTS OF OPERATIONS
You should read the following discussion and analysis of our financial condition and results of operations together with our unaudited condensed financial statements and the notes to those statements included elsewhere in this Quarterly Report on Form 10-Q and the audited consolidated financial statements and the other information set forth in our Annual Report of Form 10-K for the year ended December 31, 2024, filed with the Securities and Exchange Commission on March 26, 2025. In addition to historical financial information, this discussion and analysis contains forward-looking statements that reflect our plans, estimates and beliefs. You should not place undue reliance on these forward-looking statements, which involve risks and uncertainties. As a result of many factors, including but not limited to those set forth under “Risk Factors” in our Annual Report of Form 10-K filed with the Securities and Exchange Commission on March 26, 2025, our actual results may differ materially from those anticipated in these forward-looking statements. See “Cautionary Statement Regarding Forward-Looking Statements.”
Overview
Tenon Medical, Inc., a medical device company formed in 2012, has developed a proprietary, U.S. Food and Drug Administration (“FDA”) approved surgical implant-system, which we call The Catamaran™ SI Joint Fusion System (“The Catamaran System”). The Catamaran System offers a novel, less invasive inferior-posterior approach to the sacroiliac joint (“SI Joint”) using a single, robust titanium implant to treat SI Joint dysfunction that often causes severe lower back pain. The system features the Catamaran™ Fixation Device which passes through both the axial and sagittal planes of the ilium and sacrum, transfixing the SI Joint along its longitudinal axis. In August 2025, the Company purchased substantially all of the assets of SiVantage, Inc., including the SImmetry SI Joint Fusion System that treats disorders of the SI Joint using a single, robust, titanium implant.
We have incurred net losses since our inception in 2012. As of September 30, 2025, we had an accumulated deficit of approximately $78.5 million. To date, we have financed our operations primarily through public equity offerings, private placements of equity securities, certain debt-related financing arrangements, and sales of our product. We have devoted substantially all of our resources to research and development, regulatory matters and sales and marketing of our product.
Reverse Stock Split
On September 6, 2024, we effected a 1-for-8 reverse stock split (the “2024 Reverse Stock Split”) by filing an amendment to our Amended and Restated Certificate of Incorporation, as amended, with the Delaware Secretary of State. The 2024 Reverse Stock Split combined every eight shares of our common stock issued and outstanding immediately prior to effecting the 2024 Reverse Stock Split into one share of common stock. No fractional shares were issued in connection with the 2024 Reverse Stock Split. All historical share and per share amounts reflected throughout this document have been adjusted to reflect the 2024 Reverse Stock Split. The authorized number of shares and the par value per share of our common stock were not affected by the 2024 Reverse Stock Split.
Components of Results of Operations
Revenue
We derive substantially all our revenue from sales of The Catamaran System and, since August 2025, the SImmetry SI Joint Fusion System. Revenue from sales of The Catamaran System and the SImmetry SI Joint Fusion System fluctuates based on volume of cases (procedures performed), discounts, rebates, and the number of implants used for a particular patient. Similar to other orthopedic companies, our revenue can also fluctuate from quarter to quarter due to a variety of factors, including reimbursement, changes in independent sales representatives and physician activities.
Cost of Goods Sold, Gross Profit, and Gross Margin
We utilize contract manufacturers for production of The Catamaran System implants, SImmetry implants and the instrument tray sets. Cost of goods sold consists primarily of costs of the components of the implants and instruments, depreciation of instrument tray sets, overhead related to operations personnel and facility costs, quality inspection, packaging, scrap and inventory obsolescence, as well as distribution-related expenses such as logistics and shipping costs. We anticipate that certain of our cost of goods sold will increase in absolute dollars as case levels increase.
Our gross margins have been and will continue to be affected by a variety of factors, including the cost to have our product manufactured for us, pricing pressure from increasing competition, decisions with regard to the level of overhead we choose to maintain, sales volumes to absorb fixed production costs, and the factors described above impacting our revenue.
17
Operating Expenses
Our operating expenses consist of sales and marketing, research and development, and general and administrative expenses. Personnel costs are the most significant component of operating expenses and consist of consulting expenses, salaries, sales commissions and other cash and stock-based compensation related expenses. We expect operating expenses to increase in absolute dollars as we continue to invest and grow our business.
Sales and Marketing Expenses
Sales and marketing expenses primarily consist of salaries, commissions, stock-based compensation expense and travel and entertainment expenses of our sales and market personnel along with commissions paid to our independent distributors. We expect our sales and marketing expenses to increase in absolute dollars with the increased sales resulting in higher commissions and salaries, increased clinician and sales representative training, and the cost to complete our clinical study to gain wider clinician adoption of our products. Our sales and marketing expenses may fluctuate from period to period due to the timing of sales and marketing activities related to the commercial activity of our product.
Research and Development Expenses
Our research and development expenses primarily consist of engineering, product development, regulatory expenses, and consulting services, outside prototyping services, outside research activities, materials, and other costs associated with the development and refinement of our product. Research and development expenses also include related personnel and consultants’ compensation and stock-based compensation expense. We expense research and development costs as they are incurred. We expect research and development expense to increase in absolute dollars as we improve our existing products, develop new products, add research and development personnel, and undergo clinical activities that may be required for regulatory clearances of future products.
General and Administrative Expenses
General and administrative expenses primarily consist of salaries, consultants’ compensation, stock-based compensation expense, and other costs for finance, accounting, legal, compliance, and administrative matters. We expect our general and administrative expenses to increase in absolute dollars as we add personnel and information technology infrastructure to support the growth of our business. We also expect to continue to incur expenses as a result of operating as a public company, including but not limited to: expenses related to compliance with the rules and regulations of the SEC and those of The Nasdaq Stock Market LLC on which our securities are traded; additional insurance expenses; investor relations activities; and other administrative and professional services. We also may incur acquisition-related expenses at the discretion of management and the Board of Directors. While we expect the general and administrative expenses to increase in absolute dollars, we anticipate that it will decrease as a percentage of revenue over time.
Gain on Investments, Interest Expense and Other Income (Expense), Net
Gain on investments consists of interest income and realized gains and losses from the sale of our investments in money market and corporate debt securities. Interest expense is related to borrowings, when applicable. Other income and expenses have not been significant to date.
18
Results of Operations
The following table sets forth our results of operations for the periods presented (in thousands):
|
Three Months Ended September 30, |
Nine Months Ended
September 30, |
|||||||||||||||
| Statements of Operations Data: | 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Revenue | $ | 1,173 | $ | 887 | $ | 2,463 | $ | 2,507 | ||||||||
| Cost of goods sold | 400 | 469 | 1,122 | 1,149 | ||||||||||||
| Gross profit | 773 | 418 | 1,341 | 1,358 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Research and development | 428 | 657 | 1,622 | 2,034 | ||||||||||||
| Sales and marketing | 1,538 | 1,212 | 4,304 | 4,041 | ||||||||||||
| General and administrative | 2,199 | 1,764 | 5,341 | 5,876 | ||||||||||||
| Total operating expenses | 4,165 | 3,633 | 11,267 | 11,951 | ||||||||||||
| Loss from operations | (3,392 | ) | (3,215 | ) | (9,926 | ) | (10,593 | ) | ||||||||
| Interest and other income (expense), net: | ||||||||||||||||
| Gain on investments | 53 | 31 | 202 | 97 | ||||||||||||
| Interest expense | — | — | — | (34 | ) | |||||||||||
| Other expense, net | — | — | — | (56 | ) | |||||||||||
| Net loss | $ | (3,339 | ) | $ | (3,184 | ) | $ | (9,724 | ) | $ | (10,586 | ) | ||||
The following table sets forth our results of operations as a percentage of revenue:
|
Three Months Ended
September 30, |
Nine Months Ended
September 30, |
|||||||||||||||
| Statements of Operations Data: | 2025 | 2024 | 2025 | 2024 | ||||||||||||
| Revenue | 100 | % | 100 | % | 100 | % | 100 | % | ||||||||
| Cost of goods sold | 34 | 53 | 46 | 46 | ||||||||||||
| Gross profit | 66 | 47 | 54 | 54 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Research and development | 36 | 74 | 66 | 81 | ||||||||||||
| Sales and marketing | 131 | 137 | 175 | 161 | ||||||||||||
| General and administrative | 187 | 199 | 217 | 234 | ||||||||||||
| Total operating expenses | 355 | 410 | 457 | 477 | ||||||||||||
| Loss from operations | (289 | ) | (362 | ) | (403 | ) | (423 | ) | ||||||||
| Interest and other income (expense), net: | ||||||||||||||||
| Gain on investments | 5 | 3 | 8 | 4 | ||||||||||||
| Interest expense | — | — | — | (1 | ) | |||||||||||
| Other expense | — | — | — | (2 | ) | |||||||||||
| Net loss | (285 | )% | (359 | )% | (395 | )% | (422 | )% | ||||||||
19
Comparison of the Three and Nine Months Ended September 30, 2025 and 2024 (in thousands, except percentages)
Revenue, Cost of Goods Sold, Gross Profit, and Gross Margin
|
Three Months Ended
September 30, |
||||||||||||||||
| 2025 | 2024 | $ Change | % Change | |||||||||||||
| Revenue | $ | 1,173 | $ | 887 | $ | 286 | 32 | % | ||||||||
| Cost of goods sold | 400 | 469 | (69 | ) | (15 | )% | ||||||||||
| Gross profit | $ | 773 | $ | 418 | $ | 355 | (85 | )% | ||||||||
| Gross profit percentage | 66 | % | 47 | % | ||||||||||||
|
Nine Months Ended
September 30, |
||||||||||||||||
| 2025 | 2024 | $ Change | % Change | |||||||||||||
| Revenue | $ | 2,463 | $ | 2,507 | $ | (44 | ) | (2 | )% | |||||||
| Cost of goods sold | 1,122 | 1,149 | (27 | ) | (2 | )% | ||||||||||
| Gross profit | $ | 1,341 | $ | 1,358 | $ | (17 | ) | (1 | )% | |||||||
| Gross profit percentage | 54 | % | 54 | % | ||||||||||||
Revenue. The changes in revenue for the three and nine months ended September 30, 2025 as compared to the same periods in 2024 was primarily due to changes in the number of surgical procedures in which The Catamaran System was used and the addition of sales of the SImmetry SI Joint Fusion System, while implants per procedure remained relatively constant.
Cost of Goods Sold, Gross Profit, and Gross Margin . The change in cost of goods sold for the three and nine months ended September 30, 2025 as compared to the same periods in 2024 was due to the absorption of production overhead costs into our standard cost in 2024 and operating leverage created due to lower relative fixed costs. The gross margin for the three months ended September 30, 2025 benefitted from increased sales volumes that reduced per unit fixed production costs.
Operating Expenses
|
Three Months Ended
September 30, |
||||||||||||||||
| 2025 | 2024 | $ Change | % Change | |||||||||||||
| Research and development | $ | 428 | $ | 657 | $ | (229 | ) | (35 | )% | |||||||
| Sales and marketing | 1,538 | 1,212 | 326 | 27 | % | |||||||||||
| General and administrative | 2,199 | 1,764 | 435 | 25 | % | |||||||||||
| Total operating expenses | $ | 4,165 | $ | 3,633 | $ | 532 | 15 | % | ||||||||
|
Nine Months Ended
September 30, |
||||||||||||||||
| 2025 | 2024 | $ Change | % Change | |||||||||||||
| Research and development | $ | 1,622 | $ | 2,034 | $ | (412 | ) | (20 | )% | |||||||
| Sales and marketing | 4,304 | 4,041 | 263 | 7 | % | |||||||||||
| General and administrative | 5,341 | 5,876 | (535 | ) | (9 | )% | ||||||||||
| Total operating expenses | $ | 11,267 | $ | 11,951 | $ | (684 | ) | (6 | )% | |||||||
Research and Development Expenses . Research and development expenses for the three months ended September 30, 2025 decreased as compared to 2024 primarily due to decreased stock-based compensation ($339) and payroll and employee expenses ($46), partially offset by increased professional fees ($106). Research and development expenses for the nine months ended September 30, 2025 decreased as compared to 2024 primarily due to decreased stock-based compensation ($507) and professional fees ($32), partially offset by increased payroll and employee expenses ($54).
Sales and Marketing Expenses . Sales and marketing expenses for the three months ended September 30, 2025 increased as compared to the same period in 2024 primarily due to increased commission expenses ($410) and consulting and professional fees ($38), partially offset by decreases in payroll and employee expenses ($84), and stock-based compensation ($5). Sales and marketing expenses for the nine months ended September 30, 2025 increased as compared to the same period in 2024 primarily due to increased commission expenses ($262) and professional fees ($45), partially offset by decreases in payroll and employee expenses ($27) and stock-based compensation ($18).
20
General and Administrative Expenses . General and administrative expenses for the three months ended September 30, 2025 increased as compared to the same period in 2024 primarily due to acquisition expenses ($779) and increases in professional service fees ($190) and payroll and employee expenses ($135), partially offset by decreased stock-based compensation ($508) and insurance costs ($146). General and administrative expenses for the nine months ended September 30, 2025 decreased as compared to the same period in 2024 primarily due to decreased stock-based compensation ($1,090) and insurance costs ($471), partially offset by acquisition expenses ($779) and increases in employee expenses ($221) and professional service fees ($96).
Gain on Investments, Interest Expense and Other Income (Expense), Net
Gain on investments for the three and nine months ended September 30, 2025 increased as compared to the same periods in 2024 due to interest on our increased cash and cash equivalent balances. Interest expense for the nine months ended September 30, 2024 related to our convertible debt. Other income (expense), net in 2024 was related to foreign exchange losses on the liquidation of our Swiss subsidiary.
Liquidity and Capital Resources
As of September 30, 2025, we had cash and cash equivalents of $3.4 million. Since inception, we have financed our operations through private placements of preferred stock, debt financing arrangements, our initial public offering, additional stock offerings and the sale of our products. As of September 30, 2025, we had no outstanding debt. As of September 30, 2025, we had an accumulated deficit of $78.5 million, and we expect to incur additional losses in the future. We have not achieved positive cash flow from operations to date.
Based upon our current operating plan, our existing cash and cash equivalents will not be sufficient to fund our operating expenses and working capital requirements through at least the next 12 months from the date these financial statements were filed. We plan to raise the necessary additional capital through one or a combination of public or private equity offerings, debt financings, and collaborations. We continue to face challenges and uncertainties and, as a result, our available capital resources may be consumed more rapidly than currently expected due to (a) the uncertainty of future revenues; (b) changes we may make to the business that affect ongoing operating expenses; (c) changes we may make in our business strategy; (d) regulatory developments affecting our existing products; (e) changes we may make in our research and development spending plans; and (f) other items affecting our forecasted level of expenditures and use of cash resources.
On November 11, 2025, we announced the pricing of an at-the-market private investment in public equity (the “PIPE”) financing with several accredited investors for total gross proceeds of $2,850,000. Under the terms of securities purchase agreements, dated November 10, 2025 between us and the applicable investors, we will issue an aggregate of 2,217,904 shares of common stock (the “Issued Shares”) and warrants (the “PIPE Warrants”) to purchase 2,217,904 shares of common stock at a combined offering price of $1.285 per share of common stock and warrant to purchase one share of common stock. The PIPE Warrants have a strike price of $1.16 per share, with an expiration date of 3 years from the date of issuance. The Issued Shares and the shares underlying PIPE Warrants will be entitled to customary resale registration rights. The closing of the PIPE is subject to customary closing conditions for financing of this nature. The PIPE is expected to close on November 14, 2025.
As we attempt to raise additional capital to fund our operations, funding may not be available to us on acceptable terms, or at all. If we are unable to obtain adequate financing when needed, we may have to delay, reduce the scope of or suspend one or more of our sales and marketing efforts, research and development activities, or other operations. We may seek to raise any necessary additional capital through a combination of public or private equity offerings, debt financings, and collaborations. If we do raise additional capital through public or private equity offerings, the ownership interest of our existing stockholders will be diluted, and the terms of these securities may include liquidation or other preferences that adversely affect our stockholders’ rights. If we raise additional capital through debt financing, we may be subject to covenants limiting or restricting our ability to take specific actions, such as incurring additional debt, making capital expenditures, or declaring dividends. If we are unable to raise capital, we will need to delay, reduce, or terminate planned activities to reduce costs. Doing so will likely harm our ability to execute our business plans. Due to the uncertainty in our ability to raise capital, management believes that there is substantial doubt in our ability to continue as a going concern for the next twelve months from the issuance of these condensed financial statements.
Cash Flows (in thousands, except percentages)
The following table sets forth the primary sources and uses of cash for each of the periods presented below:
|
Nine Months Ended
September 30, |
||||||||||||||||
| 2025 | 2024 | $ Change | % Change | |||||||||||||
| Net cash (used in) provided by: | ||||||||||||||||
| Operating activities | $ | (8,521 | ) | $ | (7,101 | ) | $ | 1,361 | (19 | )% | ||||||
| Investing activities | (831 | ) | (223 | ) | (608 | ) | 273 | % | ||||||||
| Financing activities | 6,259 | 14,012 | (7,812 | ) | (56 | )% | ||||||||||
| Effect of foreign currency translation on cash flow | — | 46 | (46 | ) | (100 | )% | ||||||||||
| Net increase (decrease) in cash and cash equivalents | $ | (3,039 | ) | $ | 6,734 | $ | (9,827 | ) | (385 | )% | ||||||
21
The decrease in net cash used in operating activities for the nine months ended September 30, 2025 as compared to the nine months ended September 30, 2024 was primarily attributable to our decreased net loss ($862), adjusted for decreases in non-cash stock-based compensation expenses ($1,615), in addition to increased inventory levels ($501) and decreased accounts payable ($394), partially offset by increases in accrued expenses ($498).
Cash used in investing activities for the nine months ended September 30, 2025 consisted of the cash payment for the SI Acquisition ($750) and purchases of property and equipment ($81). Cash used in investing activities for the nine months ended September 30, 2024 consisted of purchases of property and equipment ($223).
Cash provided by financing activities for the nine months ended September 30, 2025 consisted primarily of gross proceeds from the issuance of common stock from our securities purchase agreements ($4,010) and from the exercise of warrants under the inducement agreement ($3,057), net of total cash offering costs ($867). Cash provided by financing activities for the nine months ended September 30, 2024 consisted primarily of gross proceeds from the issuance of common stock and warrants ($4,500), the exercise of warrants under the inducement agreement ($4,647), the issuance of Series A Convertible Preferred Stock ($2,605) and Series B Convertible Preferred Stock ($550) and from issuances of common stock ($2,163), net of total cash offering costs ($1,265).
Critical Accounting Policies, Significant Judgments, and Use of Estimates
Our management’s discussion and analysis of our financial condition and results of operations is based on our financial statements, which have been prepared in accordance with U.S. GAAP. The preparation of these financial statements requires us to make estimates and assumptions that affect the reported amounts of assets and liabilities and the disclosure of contingent assets and liabilities at the date of the financial statements, as well as the reported results of operations during the reporting periods. Our estimates are based on our historical experience and on various other factors that we believe are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying values of assets and liabilities that are not readily apparent from three other sources. Actual results could differ from these estimates under different assumptions or conditions. For the nine months ended September 30, 2025, the only significant change to our existing critical accounting policies from those disclosed in our Annual Report on Form 10-K was related to accounting for business combinations, as described below.
Business Combinations
We account for business combinations in accordance with Accounting Standards Codification 805, Business Combinations , which requires that assets acquired and liabilities assumed be recorded at their respective fair values on the date of acquisition. The fair value of the consideration paid is assigned to the underlying net assets of the acquired business based on their respective fair values. Any excess of the purchase price over the estimated fair values of the net assets acquired is recorded to goodwill. Intangible assets acquired are amortized over the expected life of the asset. Fair value determinations and useful life estimates are based on, among other factors, estimates of expected future cash flows, estimates of appropriate discount rates, estimated useful lives of the intangible assets acquired and other factors. Although we believe the assumptions and estimates we have made have been reasonable and appropriate, actual results may vary significantly from estimated results. Our assumptions and estimates are subject to refinement and, as a result, during the measurement period, which may be up to one year from the acquisition date, We record adjustments to the assets acquired and liabilities assumed with the corresponding offset to goodwill.
Off-Balance Sheet Arrangements
As of September 30, 2025, and December 31, 2024, we did not have any relationships with unconsolidated organizations or financial partnerships, such as structured finance or special purpose entities that would have been established for the purpose of facilitating off-balance sheet arrangements or other contractually narrow or limited purposes.
ITEM 3. Quantitative and Qualitative Disclosures about Market Risk
Not required under Regulation S-K for “smaller reporting companies.”
22
ITEM 4. Controls and Procedures. Disclosure Controls and Procedures
Evaluation of Disclosure Controls and Procedures
We maintain disclosure controls and procedures that are designed to provide reasonable assurance that the information required to be disclosed by us in reports that we file or submit under the Securities Exchange Act of 1934, as amended (the “Exchange Act”), is recorded, processed, summarized and reported within the time periods specified in the rules and forms promulgated by the Securities and Exchange Commission, and that such information is accumulated and communicated to our management, including our Chief Executive Officer and President and Chief Financial Officer, as appropriate to allow timely decisions regarding required disclosure. Because of the inherent limitations to the effectiveness of any system of disclosure controls and procedures, no evaluation of disclosure controls and procedures can provide absolute assurance that all control issues and instances of fraud, if any, with a company have been prevented or detected on a timely basis. Even disclosure controls and procedures determined to be effective can only provide reasonable assurance that their objectives are achieved.
As of September 30, 2025, we carried out an evaluation, under the supervision and with the participation of our management, including our Chief Executive Officer and President and Chief Financial Officer, of the effectiveness of the design and operation of our disclosure controls and procedures (as defined in Exchange Act Rule 13a-15(e)) pursuant to Rule 13a-15 of the Exchange Act. Based upon that evaluation, our Chief Executive Officer and President and Chief Financial Officer concluded that our disclosure controls and procedures are not effective at the reasonable assurance level.
Our size has prevented us from being able to employ sufficient resources to enable us to have an adequate level of supervision and segregation of duties. Therefore, it is difficult to effectively segregate accounting duties which comprises a material weakness in internal controls. This lack of segregation of duties leads management to conclude that the Company’s disclosure controls and procedures are not effective to give reasonable assurance that the information required to be disclosed in reports that the Company files under the Exchange Act is recorded, processed, summarized and reported as and when required.
To the extent reasonably possible given our limited resources, we are taking measures to cure the aforementioned weaknesses, including, but not limited to, increasing the capacity of our qualified financial personnel to ensure that accounting policies and procedures are consistent across the organization and that we have adequate controls over our Exchange Act reporting disclosures.
On August 1, 2025, we completed the SImmetry Acquisition and the SIMPL Acquisition (together, the “SI Acquisition”), which were accounted for as a business combination pursuant to ASC 805. Given the recent date of the acquisition and as integration activities are on-going, management did not include these businesses in its quarterly disclosure controls and procedures assessment as of September 30, 2025.
Changes in Internal Control over Financial Reporting
During the quarter ended September 30, 2025, we established adequate controls designed to provide reasonable assurance regarding the financial reporting for transactions related to the SI Acquisition. Other than changes related to the acquired businesses, there have been no changes in our internal control procedures over financial reporting (as defined in Rules 13a-15(f) and 15d-15(f) of the Exchange Act) during our fiscal quarter ended September 30, 2025 that have materially affected, or are reasonably likely to materially affect, our internal control over financial reporting.
23
PART II. OTHER INFORMATION
ITEM 1. LEGAL PROCEDINGS
None.
ITEM 1A. RISK FACTORS
As a smaller reporting company as defined by Rule 12b-2 of the Securities Exchange Act of 1934, as amended, and in item 10(f)(1) of Regulation S-K, we are electing scaled disclosure reporting obligations and therefore are not required to provide the information required by this item.
ITEM 2. UNREGISTERED SALES OF EQUITY SECURITIES AND USE OF PROCEEDS
(A) Unregistered Sales of Equity Securities
None.
(B) Use of Proceeds
Not applicable.
(C) Issuer Purchases of Equity Securities
None.
ITEM 3. DEFAULTS UPON SENIOR SECURITIES
None.
ITEM 4. MINE SAFETY DISCLOSURES
Not Applicable.
ITEM 5. OTHER INFORMATION
24
ITEM 6. EXHIBITS
EXHIBIT INDEX
25
| ## | Denotes management compensation plan, agreement or arrangement |
| * | Filed herewith |
| ** | Exhibits 32.1 and 32.2 are being furnished and shall not be deemed to be “filed” for purposes of Section 18 of the Exchange Act, or otherwise subject to the liability of that section, nor shall such exhibits be deemed to be incorporated by reference in any registration statement or other document filed under the Securities Act of 1933, as amended, or the Exchange Act, except as otherwise specifically stated in such filing. |
26
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized.
| TENON MEDICAL, INC. | |
| Dated: November 13, 2025 | /s/ Steven M. Foster |
| Steven M. Foster | |
| Chief Executive Officer and President, Director | |
| (Principal Executive Officer) | |
| Dated: November 13, 2025 | /s/ Kevin Williamson |
| Kevin Williamson | |
| Chief Financial Officer | |
| (Principal Financial and Accounting Officer) |
27