|
Exhibit No.
|
Description of Exhibit
|
|
|
InMode Ltd.
|
|
|
|
|
|
|
By: /s/ Moshe Mizrahy
|
|
Moshe Mizrahy
|
|
|
|
Chief Executive Officer
|
| ● |
Quarterly GAAP revenues of $82.0 million, compared to $77.9 million in the first quarter of 2025.
|
| ● |
Quarterly revenues from consumables and service of $21.4 million, an increase of 6% compared to the first quarter of 2025.
|
| ● |
GAAP operating income of $10.1 million, *non-GAAP operating income of $14.0 million.
|
| ● |
Total cash position of $537.2 million as of March 31, 2026, including cash and cash equivalents, marketable securities and short-term bank deposits.
|
| ● |
As of March 31, 2026, we completed the repurchase of 2.55 million ordinary shares pursuant to our share repurchase program, returning $34.8 million of capital to shareholders ($3.6 million of which was
paid during the second quarter of 2026).
|
| ● |
Announced CFO transition; Yair Malca steps down and will support an orderly transition as a consultant.
|
| ● |
Board transition: Dr. Michael Anghel resigns; Dr. Hadar Ron appointed Interim Chair of the Board.
|
|
U.S. GAAP Results
|
||
|
(U.S. dollars in thousands, except for per share data)
|
||
|
Q1 2026
|
Q1 2025
|
|
|
Revenues
|
$82,017
|
$77,874
|
|
Gross Margins
|
75%
|
78%
|
|
Operating Margins
|
12%
|
20%
|
|
Net Income
|
$11,562
|
$18,201
|
|
Earnings per Diluted Share
|
$0.18
|
$0.26
|
|
*Non-GAAP Results
|
||
|
(U.S. dollars in thousands, except for per share data)
|
||
|
Q1 2026
|
Q1 2025
|
|
|
Gross Margins
|
75%
|
79%
|
|
Operating Margins
|
17%
|
23%
|
|
Net Income
|
$15,872
|
$21,395
|
|
Earnings per Diluted Share
|
$0.25
|
$0.31
|
| ● |
Revenues between $365 million and $375 million
|
| ● |
*Non-GAAP gross margin between 74% and 76%
|
| ● |
*Non-GAAP income from operations to be between $73 million and $78 million
|
| ● |
*Non-GAAP earnings per diluted share between $1.33 and $1.38
|
|
Company Contact:
Yair Malca
Chief Financial Officer
Phone: (949) 305-0108
Email: [email protected]
|
Investor Relations Contact:
Miri Segal
MS-IR LLC
Email: [email protected]
|
|
Three months ended
|
||||||||
|
March 31,
|
||||||||
|
2026
|
2025
|
|||||||
|
REVENUES
|
82,017
|
77,874
|
||||||
|
COST OF REVENUES
|
20,465
|
16,963
|
||||||
|
GROSS PROFIT
|
61,552
|
60,911
|
||||||
|
OPERATING EXPENSES:
|
||||||||
|
Research and development
|
3,542
|
2,895
|
||||||
|
Sales and marketing
|
42,932
|
39,727
|
||||||
|
General and administrative
|
5,022
|
2,671
|
||||||
|
TOTAL OPERATING EXPENSES
|
51,496
|
45,293
|
||||||
|
OPERATING INCOME
|
10,056
|
15,618
|
||||||
|
Finance income, net
|
4,296
|
6,859
|
||||||
|
INCOME BEFORE INCOME TAXES
|
14,352
|
22,477
|
||||||
|
INCOME TAXES
|
2,790
|
4,276
|
||||||
|
NET INCOME
|
11,562
|
18,201
|
||||||
|
|
||||||||
|
EARNINGS PER SHARE:
|
||||||||
|
Basic
|
0.18
|
0.26
|
||||||
|
Diluted
|
0.18
|
0.26
|
||||||
|
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING USED IN COMPUTATION OF EARNINGS PER SHARE (in thousands)
|
||||||||
|
Basic
|
63,401
|
68,760
|
||||||
|
Diluted
|
63,942
|
69,435
|
||||||
|
March 31,
2026
|
December 31,
2025
|
|||||||
|
Assets
|
||||||||
|
CURRENT ASSETS:
|
||||||||
|
Cash and cash equivalents
|
394,295
|
302,543
|
||||||
|
Marketable securities
|
57,032
|
83,632
|
||||||
|
Short-term bank deposits
|
85,832
|
169,159
|
||||||
|
Accounts receivable, net of allowance for credit losses
|
40,703
|
43,504
|
||||||
|
Prepaid expenses and other receivables
|
31,509
|
25,733
|
||||||
|
Inventories
|
71,408
|
74,050
|
||||||
|
TOTAL CURRENT ASSETS
|
680,779
|
698,621
|
||||||
|
NON-CURRENT ASSETS:
|
||||||||
|
Accounts receivable, net of allowance for credit losses
|
5,210
|
3,005
|
||||||
|
Deferred income tax assets
|
52,922
|
53,230
|
||||||
|
Operating lease right-of-use assets
|
8,631
|
8,274
|
||||||
|
Property and equipment, net
|
2,595
|
2,599
|
||||||
|
Other investments
|
700
|
700
|
||||||
|
TOTAL NON-CURRENT ASSETS
|
70,058
|
67,808
|
||||||
|
TOTAL ASSETS
|
750,837
|
766,429
|
||||||
|
Liabilities and shareholders’ equity
|
||||||||
|
CURRENT LIABILITIES:
|
||||||||
|
Accounts payables
|
16,853
|
17,912
|
||||||
|
Contract liabilities
|
16,369
|
12,093
|
||||||
|
Other liabilities
|
44,131
|
40,739
|
||||||
|
TOTAL CURRENT LIABILITIES
|
77,353
|
70,744
|
||||||
|
NON-CURRENT LIABILITIES:
|
||||||||
|
Contract liabilities
|
2,745
|
3,043
|
||||||
|
Other liabilities
|
4,657
|
4,436
|
||||||
|
Operating lease liabilities
|
4,829
|
5,008
|
||||||
|
TOTAL NON-CURRENT LIABILITIES
|
12,231
|
12,487
|
||||||
|
TOTAL LIABILITIES
|
89,584
|
83,231
|
||||||
|
TOTAL SHAREHOLDERS’ EQUITY
|
661,253
|
683,198
|
||||||
|
TOTAL LIABILITIES AND SHAREHOLDERS’ EQUITY
|
750,837
|
766,429
|
||||||
|
Three months ended
|
||||||||
|
March 31,
|
||||||||
|
2026
|
2025
|
|||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES:
|
||||||||
|
Net income
|
11,562
|
18,201
|
||||||
|
Adjustments required to reconcile net income to net cash provided by operating activities:
|
||||||||
|
Depreciation and amortization
|
175
|
174
|
||||||
|
Share-based compensation expenses
|
2,699
|
2,518
|
||||||
|
Change in allowance for credit losses of trade receivable
|
525
|
(94
|
)
|
|||||
|
Gains on marketable securities, net
|
‐
|
(2
|
)
|
|||||
|
Finance expenses (income), net
|
719
|
(1,574
|
)
|
|||||
|
Deferred income taxes, net
|
327
|
896
|
||||||
|
Changes in operating assets and liabilities:
|
||||||||
|
Decrease in accounts receivable (current and non-current)
|
72
|
4,544
|
||||||
|
Increase in other receivables
|
(5,866
|
)
|
(3,532
|
)
|
||||
|
Decrease (increase) in inventories
|
2,642
|
(4,233
|
)
|
|||||
|
Increase (decrease) in accounts payable
|
(1,059
|
)
|
1,270
|
|||||
|
Decrease in other liabilities (current and non-current)
|
(388
|
)
|
(3,287
|
)
|
||||
|
Increase (decrease) in contract liabilities (current and non-current)
|
3,978
|
(837
|
)
|
|||||
|
Net cash provided by operating activities
|
15,386
|
14,044
|
||||||
|
CASH FLOWS FROM INVESTING ACTIVITIES:
|
||||||||
|
Investment in short-term deposits
|
(84,912
|
)
|
‐
|
|||||
|
Proceeds from short-term deposits
|
167,658
|
31,297
|
||||||
|
Purchase of fixed assets
|
(172
|
)
|
(85
|
)
|
||||
|
Purchase of marketable securities
|
(9,727
|
)
|
(20,877
|
)
|
||||
|
Proceeds from sale of marketable securities
|
‐
|
3,003
|
||||||
|
Proceeds from maturity of marketable securities
|
36,256
|
62,147
|
||||||
|
Net cash provided by investing activities
|
109,103
|
75,485
|
||||||
|
CASH FLOWS FROM FINANCING ACTIVITIES:
|
||||||||
|
Tax withholding related to vesting of restricted share units
|
(1,802
|
)
|
-
|
|||||
|
Repurchase of ordinary shares
|
(31,241
|
)
|
(99,960
|
)
|
||||
|
Exercise of options
|
617
|
494
|
||||||
|
Net cash used in financing activities
|
(32,426
|
)
|
(99,466
|
)
|
||||
|
EFFECT OF EXCHANGE RATE CHANGES ON CASH AND CASH
EQUIVALENTS |
(311
|
)
|
556
|
|||||
|
NET INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS
|
91,752
|
(9,381
|
)
|
|||||
|
CASH AND CASH EQUIVALENTS AT BEGINNING OF PERIOD
|
302,543
|
155,329
|
||||||
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
394,295
|
145,948
|
||||||
|
Three months ended March 31,
|
||||||||||||||||
|
2026
|
2025 | |||||||||||||||
|
Revenues by Category:
|
||||||||||||||||
|
Capital Equipment revenues - United States
|
33,669
|
41
|
%
|
29,542
|
38
|
%
|
||||||||||
|
Capital Equipment revenues - International
|
26,985
|
33
|
%
|
28,133
|
36
|
%
|
||||||||||
|
Total Capital Equipment revenues
|
60,654
|
74
|
%
|
57,675
|
74
|
%
|
||||||||||
|
Consumables and service revenues
|
21,363
|
26
|
%
|
20,199
|
26
|
%
|
||||||||||
|
Total Revenue
|
82,017
|
100
|
%
|
77,874
|
100
|
%
|
||||||||||
|
Three months ended March 31,
|
||||||||||||||||||||||||
|
2026
|
2025
|
|||||||||||||||||||||||
|
%
|
%
|
|||||||||||||||||||||||
|
United States
|
International
|
Total
|
United States
|
International
|
Total
|
|||||||||||||||||||
|
Revenues by Technology:
|
||||||||||||||||||||||||
|
Minimal-Invasive
|
75
|
80
|
77
|
93
|
79
|
87
|
||||||||||||||||||
|
Hands-Free
|
1
|
1
|
1
|
3
|
2
|
3
|
||||||||||||||||||
|
Non-Invasive
|
24
|
19
|
22
|
4
|
19
|
10
|
||||||||||||||||||
|
100
|
100
|
100
|
100
|
100
|
100
|
|||||||||||||||||||
|
Three months ended March 31, 2026
|
Three months ended March 31, 2025
|
|||||||||||||||||||||||||||
|
GAAP
|
Stock Based Compensation
|
Expenses Related to Independent Transaction Committee Review
|
Non-GAAP
|
GAAP
|
Stock Based Compensation
|
Non-GAAP
|
||||||||||||||||||||||
|
REVENUES
|
82,017
|
‐
|
‐
|
82,017
|
77,874
|
‐
|
77,874
|
|||||||||||||||||||||
|
COST OF REVENUES
|
20,465
|
(314
|
)
|
‐
|
20,151
|
16,963
|
(310
|
)
|
16,653
|
|||||||||||||||||||
|
GROSS PROFIT
|
61,552
|
314
|
‐
|
61,866
|
60,911
|
310
|
61,221
|
|||||||||||||||||||||
|
OPERATING EXPENSES:
|
||||||||||||||||||||||||||||
|
Research and development
|
3,542
|
(268
|
)
|
‐
|
3,274
|
2,895
|
(222
|
)
|
2,673
|
|||||||||||||||||||
|
Sales and marketing
|
42,932
|
(1,861
|
)
|
‐
|
41,071
|
39,727
|
(1,763
|
)
|
37,964
|
|||||||||||||||||||
|
General and administrative
|
5,022
|
(256
|
)
|
(1,262
|
)
|
3,504
|
2,671
|
(223
|
)
|
2,448
|
||||||||||||||||||
|
TOTAL OPERATING EXPENSES
|
51,496
|
(2,385
|
)
|
(1,262
|
)
|
47,849
|
45,293
|
(2,208
|
)
|
43,085
|
||||||||||||||||||
|
OPERATING INCOME
|
10,056
|
2,699
|
1,262
|
14,017
|
15,618
|
2,518
|
18,136
|
|||||||||||||||||||||
|
Finance income, net
|
4,296
|
‐
|
‐
|
4,296
|
6,859
|
‐
|
6,859
|
|||||||||||||||||||||
|
INCOME BEFORE INCOME TAXES
|
14,352
|
2,699
|
1,262
|
18,313
|
22,477
|
2,518
|
24,995
|
|||||||||||||||||||||
|
INCOME TAXES
|
2,790
|
(349
|
)
|
‐
|
2,441
|
4,276
|
(676
|
)
|
3,600
|
|||||||||||||||||||
|
NET INCOME
|
11,562
|
3,048
|
1,262
|
15,872
|
18,201
|
3,194
|
21,395
|
|||||||||||||||||||||
|
|
||||||||||||||||||||||||||||
|
EARNINGS PER SHARE
|
||||||||||||||||||||||||||||
|
Basic
|
0.18
|
0.25
|
0.26
|
0.31
|
||||||||||||||||||||||||
|
Diluted
|
0.18
|
0.25
|
0.26
|
0.31
|
||||||||||||||||||||||||
|
WEIGHTED AVERAGE NUMBER OF SHARES OUTSTANDING USED IN COMPUTATION OF NET INCOME PER SHARE (in Thousands)
|
||||||||||||||||||||||||||||
|
Basic
|
63,401
|
63,401
|
68,760
|
68,760
|
||||||||||||||||||||||||
|
Diluted
|
63,942
|
64,494
|
69,435
|
69,611
|
||||||||||||||||||||||||