Data is not available at this time.
Vivos Therapeutics, Inc. operates in the medical technology sector, specializing in proprietary treatments for sleep-disordered breathing, including obstructive sleep apnea (OSA). The company’s core revenue model is driven by its FDA-cleared Vivos System, a non-invasive oral appliance therapy that addresses craniofacial anomalies contributing to OSA. Unlike traditional CPAP machines, Vivos’ solution focuses on long-term physiological correction, positioning it as a disruptive alternative in the $7 billion global sleep apnea market. The company primarily serves dental and medical professionals, leveraging a B2B distribution model with training and certification programs. Vivos competes in a fragmented industry dominated by large medical device firms but differentiates itself through its clinically backed, non-surgical approach. Its market positioning hinges on addressing unmet patient needs for comfortable, non-invasive OSA treatments, though adoption rates remain constrained by awareness and reimbursement challenges.
Vivos reported $15.0 million in revenue for FY 2024, reflecting its niche market focus. The company’s net loss of $11.1 million and negative operating cash flow of $12.7 million underscore ongoing investments in commercialization and R&D. Capital expenditures were modest at $568,000, suggesting a lean operational footprint. Gross margins and operating leverage remain areas for improvement as the company scales its provider network.
Diluted EPS of -$1.68 highlights Vivos’ current lack of earnings power, typical of growth-stage medtech firms. The capital-light model avoids heavy manufacturing costs, but sales and training expenses weigh on near-term profitability. Cash burn remains elevated, with liquidity dependent on external financing or revenue acceleration.
The balance sheet shows $6.3 million in cash against $1.5 million of total debt, providing limited runway without additional funding. The absence of dividends aligns with the company’s growth priorities. Equity dilution risk persists given the 5.0 million shares outstanding and historical reliance on capital markets.
Revenue growth will hinge on expanding its dental provider network and payer coverage for its therapy. No dividends are planned, consistent with pre-profitability status. Traction in clinical validation studies could catalyze adoption, but macroeconomic pressures on healthcare spending pose headwinds.
The market likely prices Vivos as a high-risk, high-reward play on OSA treatment innovation. Valuation multiples are not meaningful given negative earnings. Investor focus remains on pipeline milestones and reimbursement progress rather than near-term financial metrics.
Vivos’ IP-protected technology and first-mover advantage in oral appliance therapy provide strategic differentiation. Success depends on overcoming market education barriers and securing broader insurance coverage. Partnerships with sleep clinics and outcomes data could drive inflection, but execution risks are pronounced in the competitive medtech landscape.
Company 10-K, investor presentations
show cash flow forecast
| Fiscal year | 2025 | 2026 | 2027 | 2028 | 2029 | 2030 | 2031 | 2032 | 2033 | 2034 | 2035 | 2036 | 2037 | 2038 | 2039 | 2040 | 2041 | 2042 | 2043 | 2044 | 2045 | 2046 | 2047 | 2048 | 2049 | |
INCOME STATEMENT | ||||||||||||||||||||||||||
| Revenue growth rate, % | NaN | |||||||||||||||||||||||||
| Revenue, $ | NaN | |||||||||||||||||||||||||
| Variable operating expenses, $m | NaN | |||||||||||||||||||||||||
| Fixed operating expenses, $m | NaN | |||||||||||||||||||||||||
| Total operating expenses, $m | NaN | |||||||||||||||||||||||||
| Operating income, $m | NaN | |||||||||||||||||||||||||
| EBITDA, $m | NaN | |||||||||||||||||||||||||
| Interest expense (income), $m | NaN | |||||||||||||||||||||||||
| Earnings before tax, $m | NaN | |||||||||||||||||||||||||
| Tax expense, $m | NaN | |||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
BALANCE SHEET | ||||||||||||||||||||||||||
| Cash and short-term investments, $m | NaN | |||||||||||||||||||||||||
| Total assets, $m | NaN | |||||||||||||||||||||||||
| Adjusted assets (=assets-cash), $m | NaN | |||||||||||||||||||||||||
| Average production assets, $m | NaN | |||||||||||||||||||||||||
| Working capital, $m | NaN | |||||||||||||||||||||||||
| Total debt, $m | NaN | |||||||||||||||||||||||||
| Total liabilities, $m | NaN | |||||||||||||||||||||||||
| Total equity, $m | NaN | |||||||||||||||||||||||||
| Debt-to-equity ratio | NaN | |||||||||||||||||||||||||
| Adjusted equity ratio | NaN | |||||||||||||||||||||||||
CASH FLOW | ||||||||||||||||||||||||||
| Net income, $m | NaN | |||||||||||||||||||||||||
| Depreciation, amort., depletion, $m | NaN | |||||||||||||||||||||||||
| Funds from operations, $m | NaN | |||||||||||||||||||||||||
| Change in working capital, $m | NaN | |||||||||||||||||||||||||
| Cash from operations, $m | NaN | |||||||||||||||||||||||||
| Maintenance CAPEX, $m | NaN | |||||||||||||||||||||||||
| New CAPEX, $m | NaN | |||||||||||||||||||||||||
| Total CAPEX, $m | NaN | |||||||||||||||||||||||||
| Free cash flow, $m | NaN | |||||||||||||||||||||||||
| Issuance/(repurchase) of shares, $m | NaN | |||||||||||||||||||||||||
| Retained Cash Flow, $m | NaN | |||||||||||||||||||||||||
| Pot'l extraordinary dividend, $m | NaN | |||||||||||||||||||||||||
| Cash available for distribution, $m | NaN | |||||||||||||||||||||||||
| Discount rate, % | NaN | |||||||||||||||||||||||||
| PV of cash for distribution, $m | NaN | |||||||||||||||||||||||||
| Current shareholders' claim on cash, % | NaN |