
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e- 4(c)) | |||||
| Title of each class | Trading Symbol(s) | Name of exchange on which registered | ||||||
Exhibit No. |
Description |
||||
| 99.1 | |||||
| 99.2 | |||||
| 99.3 | |||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
||||
| AXOGEN, INC. | ||||||||
Dated: July 29, 2026 |
By: | /s/ Marc Began | ||||||
| Marc Began | ||||||||
| Executive Vice President, General Counsel and Chief Compliance Officer | ||||||||

|
Contact:
Axogen, Inc.
InvestorRelations@axogeninc.com
| ||
| June 30, 2026 |
December 31, 2025 |
||||||||||
| Assets | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 94,572 | $ | 35,548 | |||||||
| Restricted cash | 2,000 | 4,000 | |||||||||
| Investments | 16,840 | 5,980 | |||||||||
Accounts receivable, net of allowance for doubtful accounts of $734 and $948, respectively |
34,126 | 26,169 | |||||||||
| Inventory | 47,313 | 42,373 | |||||||||
| Prepaid expenses and other assets | 5,525 | 6,352 | |||||||||
| Total current assets | 200,376 | 120,422 | |||||||||
| Property and equipment, net | 82,342 | 81,783 | |||||||||
| Operating lease right-of-use assets | 13,845 | 12,732 | |||||||||
| Intangible assets, net | 7,571 | 6,750 | |||||||||
| Other assets | 729 | — | |||||||||
| Total assets | $ | 304,863 | $ | 221,687 | |||||||
| Liabilities and shareholders’ equity | |||||||||||
| Current liabilities: | |||||||||||
| Accounts payable and accrued expenses | $ | 28,399 | $ | 21,184 | |||||||
| Current maturities of long-term lease obligations | 1,975 | 2,372 | |||||||||
| Total current liabilities | 30,374 | 23,556 | |||||||||
| Long-term debt, net of debt discount and financing fees | — | 48,387 | |||||||||
| Long-term lease obligations | 18,091 | 16,870 | |||||||||
| Debt derivative liabilities | — | 3,886 | |||||||||
| Other long-term liabilities | 141 | 141 | |||||||||
| Total liabilities | 48,606 | 92,840 | |||||||||
| Shareholders’ equity: | |||||||||||
Common stock, $0.01 par value per share; 100,000,000 shares authorized; 53,656,293 and 47,199,797 shares issued and outstanding, respectively |
537 | 472 | |||||||||
| Additional paid-in capital | 583,783 | 435,338 | |||||||||
| Accumulated deficit | (328,063) | (306,963) | |||||||||
| Total shareholders’ equity | 256,257 | 128,847 | |||||||||
| Total liabilities and shareholders’ equity | $ | 304,863 | $ | 221,687 | |||||||
| Three Months Ended | Six Months Ended | ||||||||||||||||||||||
| June 30, 2026 | June 30, 2025 | June 30, 2026 | June 30, 2025 | ||||||||||||||||||||
| Revenues | $ | 69,731 | $ | 56,662 | $ | 131,188 | $ | 105,222 | |||||||||||||||
| Cost of goods sold | 19,057 | 14,644 | 34,325 | 28,271 | |||||||||||||||||||
| Gross profit | 50,674 | 42,018 | 96,863 | 76,951 | |||||||||||||||||||
| Costs and expenses: | |||||||||||||||||||||||
| Sales and marketing | 30,827 | 23,804 | 59,460 | 44,849 | |||||||||||||||||||
| Research and development | 8,589 | 6,853 | 16,106 | 12,944 | |||||||||||||||||||
| General and administrative | 13,414 | 9,689 | 26,285 | 19,147 | |||||||||||||||||||
| Total costs and expenses | 52,830 | 40,346 | 101,851 | 76,940 | |||||||||||||||||||
| (Loss) income from operations | (2,156) | 1,672 | (4,988) | 11 | |||||||||||||||||||
| Other income (expense): | |||||||||||||||||||||||
| Investment income | 786 | 225 | 1,554 | 497 | |||||||||||||||||||
| Interest expense | (1) | (1,977) | (695) | (4,227) | |||||||||||||||||||
| Loss on extinguishment of debt | — | — | (16,849) | — | |||||||||||||||||||
| Change in fair value of debt derivative liabilities | — | 480 | — | 322 | |||||||||||||||||||
| Other (expense) income, net | (145) | 179 | (122) | 142 | |||||||||||||||||||
| Total other income (expense), net | 640 | (1,093) | (16,112) | (3,266) | |||||||||||||||||||
| Net (loss) income | $ | (1,516) | $ | 579 | $ | (21,100) | $ | (3,255) | |||||||||||||||
| Weighted average common shares outstanding — basic | 53,339,258 | 46,063,092 | 52,562,976 | 45,605,419 | |||||||||||||||||||
| Weighted average common shares outstanding — diluted | 53,339,258 | 47,980,830 | 52,562,976 | 45,605,419 | |||||||||||||||||||
| Net (loss) income per common share — basic | $ | (0.03) | $ | 0.01 | $ | (0.40) | $ | (0.07) | |||||||||||||||
| Net (loss) income per common share — diluted | $ | (0.03) | $ | 0.01 | $ | (0.40) | $ | (0.07) | |||||||||||||||
| Six Months Ended | |||||||||||
| June 30, 2026 | June 30, 2025 | ||||||||||
| Cash flows from operating activities: | |||||||||||
| Net loss | $ | (21,100) | $ | (3,255) | |||||||
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | |||||||||||
| Depreciation | 3,211 | 3,385 | |||||||||
| Amortization of right-of-use assets | 854 | 184 | |||||||||
| Amortization of intangible assets | 212 | 133 | |||||||||
| Amortization of debt discount and deferred financing fees | 68 | 442 | |||||||||
| (Recovery of) provision for bad debts | (52) | 386 | |||||||||
| Loss on disposal of equipment | 7 | — | |||||||||
| Change in fair value of debt derivative liabilities | — | (322) | |||||||||
| Investment gains, net | (110) | (121) | |||||||||
| Loss on extinguishment of debt | 16,849 | — | |||||||||
| Stock-based compensation expense | 15,609 | 8,077 | |||||||||
| Change in operating assets and liabilities: | |||||||||||
| Accounts receivable | (7,905) | (4,310) | |||||||||
| Inventory | (4,940) | (3,591) | |||||||||
| Prepaid expenses and other assets | 827 | (81) | |||||||||
| Other assets | (729) | — | |||||||||
| Accounts payable and accrued expenses | 7,118 | (5,755) | |||||||||
| Operating lease obligations | (1,130) | (542) | |||||||||
| Cash paid for interest portion of financing lease obligations | (3) | (2) | |||||||||
| Other long-term liabilities | — | (77) | |||||||||
| Net cash provided by (used in) operating activities | 8,786 | (5,449) | |||||||||
| Cash flows from investing activities: | |||||||||||
| Purchase of property and equipment | (3,682) | (978) | |||||||||
| Purchase of investments | (18,750) | (7,837) | |||||||||
| Proceeds from sale of investments | 8,000 | 4,000 | |||||||||
| Cash payments for intangible assets | (1,032) | (793) | |||||||||
| Net cash used in investing activities | (15,464) | (5,608) | |||||||||
| Cash flows from financing activities: | |||||||||||
| Proceeds from issuance of common stock | 134,044 | — | |||||||||
| Payment of stock issuance costs | (792) | — | |||||||||
| Repayment of long-term debt | (48,585) | — | |||||||||
| Fees paid to lender related to debt extinguishment | (20,498) | — | |||||||||
| Fees paid to third parties related to debt extinguishment | (107) | — | |||||||||
| Payments of employee tax withholding on vested stock awards | (9,273) | — | |||||||||
| Cash paid for debt portion of financing lease obligations | (9) | (8) | |||||||||
| Proceeds from exercise of stock options and ESPP stock purchases | 8,922 | 3,547 | |||||||||
| Net cash provided by financing activities | 63,702 | 3,539 | |||||||||
| Net increase (decrease) in cash and cash equivalents, and restricted cash | 57,024 | (7,518) | |||||||||
| Cash and cash equivalents, and restricted cash, beginning of period | 39,548 | 33,554 | |||||||||
| Cash and cash equivalents, and restricted cash, end of period | $ | 96,572 | $ | 26,036 | |||||||
| Common Stock | Additional Paid-in Capital |
Accumulated Deficit |
Total Shareholders' Equity |
||||||||||||||||||||||||||
| Shares | Amount | ||||||||||||||||||||||||||||
| Three Months Ended June 30, 2026 | |||||||||||||||||||||||||||||
| Balance at March 31, 2026 | 53,153,471 | $ | 532 | $ | 570,823 | $ | (326,547) | $ | 244,808 | ||||||||||||||||||||
| Net loss | — | — | — | (1,516) | (1,516) | ||||||||||||||||||||||||
| Stock-based compensation | — | — | 8,766 | — | 8,766 | ||||||||||||||||||||||||
| Issuance of restricted and performance stock units, net of shares withheld for withholding taxes | 134,892 | 1 | (498) | — | (497) | ||||||||||||||||||||||||
| Exercise of stock options and employee stock purchases under the ESPP | 367,930 | 4 | 4,692 | — | 4,696 | ||||||||||||||||||||||||
| Balance at June 30, 2026 | 53,656,293 | $ | 537 | $ | 583,783 | $ | (328,063) | $ | 256,257 | ||||||||||||||||||||
| Six Months Ended June 30, 2026 | |||||||||||||||||||||||||||||
| Balance at December 31, 2025 | 47,199,797 | $ | 472 | $ | 435,338 | $ | (306,963) | $ | 128,847 | ||||||||||||||||||||
| Net loss | — | — | — | (21,100) | (21,100) | ||||||||||||||||||||||||
| Issuance of common shares | 4,600,000 | 46 | 133,206 | — | 133,252 | ||||||||||||||||||||||||
| Stock-based compensation | — | — | 15,609 | — | 15,609 | ||||||||||||||||||||||||
| Issuance of restricted and performance stock units, net of shares withheld for withholding taxes | 1,120,688 | 11 | (9,284) | — | (9,273) | ||||||||||||||||||||||||
| Exercise of stock options and employee stock purchases under the ESPP | 735,808 | 8 | 8,914 | — | 8,922 | ||||||||||||||||||||||||
| Balance at June 30, 2026 | 53,656,293 | $ | 537 | $ | 583,783 | $ | (328,063) | $ | 256,257 | ||||||||||||||||||||
| Three Months Ended June 30, 2025 | |||||||||||||||||||||||||||||
| Balance at December 31, 2024 | 45,512,623 | $ | 455 | $ | 400,004 | $ | (295,094) | $ | 105,365 | ||||||||||||||||||||
| Net income | — | — | — | 579 | 579 | ||||||||||||||||||||||||
| Stock-based compensation | — | — | 5,168 | — | 5,168 | ||||||||||||||||||||||||
| Issuance of restricted and performance stock units | 113,923 | 1 | (1) | — | — | ||||||||||||||||||||||||
| Exercise of stock options and employee stock purchases under the ESPP | 138,744 | 1 | 1,163 | — | 1,164 | ||||||||||||||||||||||||
| Balance at June 30, 2025 | 45,765,290 | $ | 457 | $ | 406,334 | $ | (294,515) | $ | 112,276 | ||||||||||||||||||||
| Six Months Ended June 30, 2025 | |||||||||||||||||||||||||||||
| Balance at December 31, 2024 | 44,148,836 | $ | 441 | $ | 394,726 | $ | (291,260) | $ | 103,907 | ||||||||||||||||||||
| Net loss | — | — | — | (3,255) | (3,255) | ||||||||||||||||||||||||
| Stock-based compensation | — | — | 8,077 | — | 8,077 | ||||||||||||||||||||||||
| Issuance of restricted and performance stock units | 1,219,137 | 12 | (12) | — | — | ||||||||||||||||||||||||
| Exercise of stock options and employee stock purchases under the ESPP | 397,317 | 4 | 3,543 | — | 3,547 | ||||||||||||||||||||||||
| Balance at June 30, 2025 | 45,765,290 | $ | 457 | $ | 406,334 | $ | (294,515) | $ | 112,276 | ||||||||||||||||||||
| EBITDA & Adjusted EBITDA | Three Months Ended | Six Months Ended | |||||||||||||||||||||
| June 30, 2026 | June 30, 2025 | June 30, 2026 | June 30, 2025 | ||||||||||||||||||||
| Net (loss) income | $ | (1,516) | $ | 579 | $ | (21,100) | $ | (3,255) | |||||||||||||||
| Depreciation and amortization expense | 1,717 | 1,723 | 3,422 | 3,518 | |||||||||||||||||||
| Investment income | (786) | (225) | (1,554) | (497) | |||||||||||||||||||
| Income tax expense | 221 | 37 | 188 | 66 | |||||||||||||||||||
| Interest expense | 1 | 1,977 | 695 | 4,227 | |||||||||||||||||||
| EBITDA - non-GAAP | $ | (363) | $ | 4,091 | $ | (18,349) | $ | 4,059 | |||||||||||||||
| EBITDA margin - non-GAAP | (0.5) | % | 7.2 | % | (14.0) | % | 3.9 | % | |||||||||||||||
| Non-cash stock-based compensation expense | 8,766 | 5,168 | 15,609 | 8,077 | |||||||||||||||||||
| Loss on extinguishment of debt | — | — | 16,849 | — | |||||||||||||||||||
| Adjusted EBITDA - non-GAAP | $ | 8,403 | $ | 9,259 | $ | 14,109 | $ | 12,136 | |||||||||||||||
| Adjusted EBITDA margin - non-GAAP | 12.1 | % | 16.3 | % | 10.8 | % | 11.5 | % | |||||||||||||||
| Adjusted Net Income | Three Months Ended June 30, 2026 | ||||||||||||||||||||||
| GAAP Results | Non-cash Stock-based Compensation Expense |
Dilutive Shares Impact(1)
|
Adjusted Results | ||||||||||||||||||||
| Revenues | $ | 69,731 | $ | — | $ | 69,731 | |||||||||||||||||
| Cost of goods sold | 19,057 | (1,209) | 17,848 | ||||||||||||||||||||
| Gross profit | 50,674 | 1,209 | 51,883 | ||||||||||||||||||||
| Costs and expenses: | |||||||||||||||||||||||
| Sales and marketing | 30,827 | (2,004) | 28,823 | ||||||||||||||||||||
| Research and development | 8,589 | (1,795) | 6,794 | ||||||||||||||||||||
| General and administrative | 13,414 | (3,758) | 9,656 | ||||||||||||||||||||
| Total costs and expenses | 52,830 | (7,557) | 45,273 | ||||||||||||||||||||
| (Loss) income from operations | (2,156) | 8,766 | 6,610 | ||||||||||||||||||||
| Other income (expense): | |||||||||||||||||||||||
| Investment income | 786 | — | 786 | ||||||||||||||||||||
| Interest expense | (1) | — | (1) | ||||||||||||||||||||
| Other expense, net | (145) | — | (145) | ||||||||||||||||||||
| Total other income, net | 640 | — | 640 | ||||||||||||||||||||
| Net (loss) income | $ | (1,516) | $ | 8,766 | $ | 7,250 | |||||||||||||||||
| Weighted average common shares outstanding - diluted | 53,339,258 | 53,339,258 | 6,234,467 | 59,573,725 | |||||||||||||||||||
| Net (loss) income per common share - diluted | $ | (0.03) | $ | 0.16 | $ | (0.01) | $ | 0.12 | |||||||||||||||
| Adjusted Net Income | Three Months Ended June 30, 2025 | ||||||||||||||||
| GAAP Results | Non-cash Stock-based Compensation Expense | Adjusted Results | |||||||||||||||
| Revenues | $ | 56,662 | $ | — | $ | 56,662 | |||||||||||
| Cost of goods sold | 14,644 | (710) | 13,934 | ||||||||||||||
| Gross profit | 42,018 | 710 | 42,728 | ||||||||||||||
| Costs and expenses: | |||||||||||||||||
| Sales and marketing | 23,804 | (1,314) | 22,490 | ||||||||||||||
| Research and development | 6,853 | (1,029) | 5,824 | ||||||||||||||
| General and administrative | 9,689 | (2,115) | 7,574 | ||||||||||||||
| Total costs and expenses | 40,346 | (4,458) | 35,888 | ||||||||||||||
| Income from operations | 1,672 | 5,168 | 6,840 | ||||||||||||||
| Other income (expense): | |||||||||||||||||
| Investment income | 225 | — | 225 | ||||||||||||||
| Interest expense | (1,977) | — | (1,977) | ||||||||||||||
| Change in fair value of debt derivative liabilities | 480 | — | 480 | ||||||||||||||
| Other income, net | 179 | — | 179 | ||||||||||||||
| Total other expense, net | (1,093) | — | (1,093) | ||||||||||||||
| Net income | $ | 579 | $ | 5,168 | $ | 5,747 | |||||||||||
| Weighted average common shares outstanding - diluted | 47,980,830 | 47,980,830 | 47,980,830 | ||||||||||||||
| Net income per common share - diluted | $ | 0.01 | $ | 0.11 | $ | 0.12 | |||||||||||
| Adjusted Net Income | Six Months Ended June 30, 2026 | ||||||||||||||||||||||||||||
| GAAP Results | Non-cash Stock-based Compensation Expense | Loss on Extinguishment of Debt |
Dilutive Shares Impact(1)
|
Adjusted Results | |||||||||||||||||||||||||
| Revenues | $ | 131,188 | $ | — | $ | — | $ | 131,188 | |||||||||||||||||||||
| Cost of goods sold | 34,325 | (2,129) | — | 32,196 | |||||||||||||||||||||||||
| Gross profit | 96,863 | 2,129 | — | 98,992 | |||||||||||||||||||||||||
| Costs and expenses: | |||||||||||||||||||||||||||||
| Sales and marketing | 59,460 | (3,561) | — | 55,899 | |||||||||||||||||||||||||
| Research and development | 16,106 | (3,214) | — | 12,892 | |||||||||||||||||||||||||
| General and administrative | 26,285 | (6,705) | — | 19,580 | |||||||||||||||||||||||||
| Total costs and expenses | 101,851 | (13,480) | — | 88,371 | |||||||||||||||||||||||||
| (Loss) income from operations | (4,988) | 15,609 | — | 10,621 | |||||||||||||||||||||||||
| Other income (expense): | |||||||||||||||||||||||||||||
| Investment income | 1,554 | — | — | 1,554 | |||||||||||||||||||||||||
| Interest expense | (695) | — | — | (695) | |||||||||||||||||||||||||
| Loss on extinguishment of debt | (16,849) | — | 16,849 | — | |||||||||||||||||||||||||
| Other expense, net | (122) | — | — | (122) | |||||||||||||||||||||||||
| Total other (expense) income, net | (16,112) | — | 16,849 | 737 | |||||||||||||||||||||||||
| Net (loss) income | $ | (21,100) | $ | 15,609 | $ | 16,849 | $ | 11,358 | |||||||||||||||||||||
| Weighted average common shares outstanding - diluted | 52,562,976 | 52,562,976 | 52,562,976 | 5,966,877 | 58,529,853 | ||||||||||||||||||||||||
| Net (loss) income per common share - diluted | $ | (0.40) | $ | 0.30 | $ | 0.32 | $ | (0.02) | $ | 0.19 | |||||||||||||||||||
| Adjusted Net Income | Six Months Ended June 30, 2025 | ||||||||||||||||||||||
| GAAP Results | Non-cash Stock-based Compensation Expense |
Dilutive Shares Impact(1)
|
Adjusted Results | ||||||||||||||||||||
| Revenues | $ | 105,222 | $ | — | $ | 105,222 | |||||||||||||||||
| Cost of goods sold | 28,271 | (700) | 27,571 | ||||||||||||||||||||
| Gross profit | 76,951 | 700 | 77,651 | ||||||||||||||||||||
| Costs and expenses: | |||||||||||||||||||||||
| Sales and marketing | 44,849 | (1,898) | 42,951 | ||||||||||||||||||||
| Research and development | 12,944 | (1,749) | 11,195 | ||||||||||||||||||||
| General and administrative | 19,147 | (3,730) | 15,417 | ||||||||||||||||||||
| Total costs and expenses | 76,940 | (7,377) | 69,563 | ||||||||||||||||||||
| Income from operations | 11 | 8,077 | 8,088 | ||||||||||||||||||||
| Other income (expense): | |||||||||||||||||||||||
| Investment income | 497 | — | 497 | ||||||||||||||||||||
| Interest expense | (4,227) | — | (4,227) | ||||||||||||||||||||
| Change in fair value of debt derivative liabilities | 322 | — | 322 | ||||||||||||||||||||
| Other income, net | 142 | — | 142 | ||||||||||||||||||||
| Total other expense, net | (3,266) | — | (3,266) | ||||||||||||||||||||
| Net (loss) income | $ | (3,255) | $ | 8,077 | $ | 4,822 | |||||||||||||||||
| Weighted average common shares outstanding - diluted | 45,605,419 | 45,605,419 | 2,650,576 | 48,255,995 | |||||||||||||||||||
| Net (loss) income per common share - diluted | $ | (0.07) | $ | 0.18 | $ | (0.01) | $ | 0.10 | |||||||||||||||
| Free Cash Flow | Six Months Ended June 30, | ||||||||||
| 2026 | 2025 | ||||||||||
| Net cash provided by (used in) operating activities | $ | 8,786 | $ | (5,449) | |||||||
| Purchase of property and equipment | (3,682) | (978) | |||||||||
| Cash payments for intangible assets | (1,032) | (793) | |||||||||
| Free cash flow | $ | 4,072 | $ | (7,220) | |||||||