| |
Delaware
|
| |
3841
|
| |
42-2132038
|
|
| |
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
| |
Yelena Barychev
Melissa Murawsky Shaun Snitman Leslie Marlow Blank Rome LLP One Logan Square Philadelphia, PA 19103 (215) 569-5500 |
| |
B. Shayne Kennedy
Ross McAloon Latham & Watkins LLP 650 Town Center Drive 20th Floor Costa Mesa, California 92626 (714) 540-1235 |
|
| |
Large accelerated filer
|
| | ☐ | | | | | Accelerated filer | | | ☐ | | |
| |
Non-accelerated filer
|
| | ☒ | | | | | |
Smaller reporting company
|
| | ☒ | |
| | | | | | | | | | |
Emerging growth company
|
| | ☒ | |
| | | |
Per share
|
| |
Total
|
| ||||||
|
Initial public offering price
|
| | | $ | | | | | $ | | | ||
|
Underwriting discounts and commissions(1)
|
| | | $ | | | | | $ | | | ||
|
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | |
| |
Morgan Stanley
|
| |
Goldman Sachs & Co. LLC
|
| |
Piper Sandler
|
|
| |
Canaccord Genuity
|
| |
BTIG
|
|
| | | |
Page
|
| |||
| | | | | ii | | | |
| | | | | 1 | | | |
| | | | | 24 | | | |
| | | | | 97 | | | |
| | | | | 99 | | | |
| | | | | 101 | | | |
| | | | | 102 | | | |
| | | | | 110 | | | |
| | | | | 113 | | | |
| | | | | 115 | | | |
| | | | | 123 | | | |
| |
Products
|
| |
Description
|
| |
Regulatory Overview of Primary Markets
|
|
| |
|
| |
•
Original cervical design
•
Flat endplate design
•
Large midline keel
|
| |
FDA PMA approved (single-level)
CE mark
|
|
| |
|
| |
•
Anatomically-designed domed endplate
•
Keel-less design with lateral spikes
•
One-step insertion
|
| |
FDA PMA approved (single-level and two-level)
CE mark
|
|
| |
|
| |
•
Flat endplate design
•
Low-profile tri-keel design
•
Optimized, simplified keel preparation
|
| |
FDA PMA approved (single-level and two-level)
CE mark
|
|
| |
|
| |
•
Flat endplate design
•
Low-profile “small” central keel
•
Optimized, simplified keel preparation
|
| |
FDA PMA approved (single-level and two-level)
|
|
| |
Products
|
| |
Description
|
| |
Regulatory Overview of Primary Markets
|
|
| |
|
| |
•
Flat endplate design
•
Large central keel
•
Two-step insertion (endplates + inlay)
|
| |
FDA PMA approved (single-level and two-level)
CE mark
|
|
| |
|
| |
•
Four endplate constructs
•
Designed to provide the majority of angulation in the inferior endplate, reducing sacral slope
|
| |
FDA PMA approved (single-level and two-level)
CE mark
|
|
| | | |
Three Months Ended September 30,
|
| |
Nine Months Ended September 30,
|
| | | | | ||||||||||||||||||||||||||||||||||||||
| | | |
2026
(estimated low) |
| |
2026
(estimated high) |
| |
2025 (actual)
|
| |
2026
(estimated low) |
| |
2026
(estimated high) |
| |
2025
(actual) |
| | | | | ||||||||||||||||||||||||||
| | | |
(unaudited)
(in thousands) |
| | | | | |||||||||||||||||||||||||||||||||||||||||
|
Preliminary estimated financial results:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||
|
Net revenue
|
| | | $ | | | | | $ | | | | | $ | 31,935 | | | | | $ | | | | | $ | | | | | $ | 91,993 | | | | | | | ||||||||||||
|
Cost of sales
|
| | | | | | | | | | | | | | | | 6,292 | | | | | | | | | | | | | | | | | | 18,375 | | | | | | | | | | | | | | |
|
Gross profit
|
| | | | | | | | | | | | | | | | 25,643 | | | | | | | | | | | | | | | | | | 73,618 | | | | | | | | | | | | | | |
|
Total operating expenses
|
| | | | | | | | | | | | | | | | 22,272 | | | | | | | | | | | | | | | | | | 65,776 | | | | | | | | | | | | | | |
|
Operating income (loss)
|
| | | | | | | | | | | | | | | | 3,371 | | | | | | | | | | | | | | | | | | 7,842 | | | | | | | | | | | | | | |
| | | |
Centinel LLC Historical
|
| |
Pro Forma Centinel
Holdco |
| ||||||||||||||||||||||||||||||
| | | |
Six Months
Ended June 30, |
| |
Years Ended
December 31, |
| |
Six Months
Ended June 30, 2026 |
| |
Year Ended
December 31, |
| ||||||||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| |
2025
|
| |||||||||||||||||||||
| | | |
(in thousands, except share, unit, per share and per unit data)
|
| |||||||||||||||||||||||||||||||||
|
Consolidated Statements of Operations Data:
|
| | | | | | | | | | | | | | | | | | | | | | |||||||||||||||
|
Net Revenue
|
| | | $ | 85,244 | | | | | $ | 60,058 | | | | | $ | 132,163 | | | | | $ | 95,056 | | | | | $ | | | | | | $ | | | |
|
Cost of sales
|
| | | | 15,159 | | | | | | 12,083 | | | | | | 26,143 | | | | | | 22,232 | | | | | | | | | | | | | | |
|
Gross profit
|
| | | | 70,085 | | | | | | 47,975 | | | | | | 106,020 | | | | | | 72,824 | | | | | | | | | | | | | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | ||||||||||
|
Selling and marketing
|
| | | | 42,151 | | | | | | 31,801 | | | | | | 67,497 | | | | | | 49,370 | | | | | | | | | | | | | | |
|
General and administrative
|
| | | | 12,092 | | | | | | 9,234 | | | | | | 19,157 | | | | | | 16,749 | | | | | | | | | | | | | | |
|
Research and development
|
| | | | 2,818 | | | | | | 2,469 | | | | | | 3,660 | | | | | | 4,954 | | | | | | | | | | | | | | |
|
Total operating expenses
|
| | | | 57,061 | | | | | | 43,504 | | | | | | 90,314 | | | | | | 71,073 | | | | | | | | | | | | | | |
|
Operating income
|
| | | | 13,024 | | | | | | 4,471 | | | | | | 15,706 | | | | | | 1,751 | | | | | | | | | | | | | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other income (expense), net
|
| | | | 3,885 | | | | | | 34 | | | | | | (9,359) | | | | | | (5) | | | | | | | | | | | | | | |
|
Foreign currency gain (loss)
|
| | | | (1,058) | | | | | | 4,089 | | | | | | 4,089 | | | | | | (1,830) | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (5,507) | | | | | | (5,489) | | | | | | (11,070) | | | | | | (12,141) | | | | | | | | | | | | | | |
|
Loss on extinguishment of debt
|
| | | | — | | | | | | (3,458) | | | | | | (3,458) | | | | | | — | | | | | | | | | | | | | | |
|
Total other expense, net
|
| | | | (2,680) | | | | | | (4,824) | | | | | | (19,798) | | | | | | (13,976) | | | | | | | | | | | | | | |
|
Net income (loss) before taxes
|
| | | | 10,344 | | | | | | (353) | | | | | | (4,092) | | | | | | (12,225) | | | | | | | | | | | | | | |
|
Income tax expense (benefit)
|
| | | | 108 | | | | | | 150 | | | | | | 229 | | | | | | (102) | | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | | 10,236 | | | | | | (503) | | | | | | (4,321) | | | | | | (12,123) | | | | | | | | | | | | | | |
| Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Foreign currency translation
|
| | | | 396 | | | | | | (1,434) | | | | | | (1,474) | | | | | | 473 | | | | | | | | | | | | | | |
|
Comprehensive income (loss)
|
| | | $ | 10,632 | | | | | $ | (1,937) | | | | | $ | (5,795) | | | | | $ | (11,650) | | | | | $ | | | | | | $ | | | |
|
Pro forma net loss attributable to noncontrolling interest
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Pro forma net loss attributable to Centinel
Holdco |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Basic and diluted net loss per share
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Shares used in basic and diluted per share
calculations |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| | | |
As of June 30, 2026
|
| |||||||||||||||
| | | |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma
As Adjusted(2) |
| |||||||||
| | | |
(in thousands)
|
| |||||||||||||||
| Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 25,106 | | | | | $ | | | | | | $ | | | |
|
Working capital(3)
|
| | | | 53,407 | | | | | | | | | | | | | | |
|
Total assets
|
| | | | 115,229 | | | | | | | | | | | | | | |
|
Warrant and derivative liabilities
|
| | | | 6,523 | | | | | | | | | | | | | | |
|
Convertible note payable
|
| | | | 62,139 | | | | | | | | | | | | | | |
|
Term notes payable
|
| | | | 12,498 | | | | | | | | | | | | | | |
|
Total liabilities
|
| | | | 168,933 | | | | | | | | | | | | | | |
|
Redeemable convertible Class A Preferred Units
|
| | | | 83,019 | | | | | | | | | | | | | | |
|
Redeemable convertible Class B Preferred Units
|
| | | | 50,406 | | | | | | | | | | | | | | |
|
Redeemable convertible Special Member Unit
|
| | | | — | | | | | | | | | | | | | | |
|
Common Units
|
| | | | — | | | | | | | | | | | | | | |
|
Incentive Units
|
| | | | — | | | | | | | | | | | | | | |
|
Total members’ deficit, actual; Stockholders’ equity, pro forma and pro forma as adjusted
|
| | | | (187,129) | | | | | | | | | | | | | | |
| | | |
Six Months Ended
June 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
Adjusted EBITDA(1)
|
| | | $ | 15,514 | | | | | $ | 6,551 | | | | | $ | 20,153 | | | | | $ | 5,906 | | |
| | | |
At , 2026
|
| |||||||||||||||
| | | |
Actual
|
| |
Pro
Forma |
| |
Pro Forma
As Adjusted |
| |||||||||
| | | |
(in thousands, except share,
unit, per share and per unit data) |
| |||||||||||||||
|
Cash and cash equivalents
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Total long-term debt obligations
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Redeemable convertible Class A Preferred Units (including VB Fee Class A
Preferred Units); no par value; units authorized and units issued and outstanding, actual; no units authorized, issued or outstanding, pro forma; no units authorized, issued or outstanding, pro forma as adjusted |
| | | $ | | | | | $ | — | | | | | $ | — | | | |
|
Redeemable convertible Class B Preferred Units; no par value; units
authorized and units issued and outstanding, actual; no units authorized, issued or outstanding, pro forma; no units authorized, issued or outstanding, pro forma as adjusted |
| | | | | | | | | | — | | | | | | — | | |
|
Redeemable convertible Special Member Unit; no par value; 1 unit authorized, issued and outstanding, actual; no units authorized, issued or outstanding, pro forma; no units authorized issued or outstanding, pro forma as adjusted
|
| | | | | | | | | | — | | | | | | — | | |
|
Common units; no par value; units authorized and units issued and outstanding, actual; no units authorized, issued or outstanding, pro forma; no units authorized issued or outstanding, pro forma as adjusted
|
| | | | | | | | | | — | | | | | | — | | |
|
Incentive Units no par value, units authorized, and units outstanding, actual; no units authorized, issued or outstanding, pro forma; no units authorized issued or outstanding, pro forma as adjusted
|
| | | | | | | | | | — | | | | | | — | | |
| | | |
At , 2026
|
| |||||||||||||||
| | | |
Actual
|
| |
Pro
Forma |
| |
Pro Forma
As Adjusted |
| |||||||||
| | | |
(in thousands, except share,
unit, per share and per unit data) |
| |||||||||||||||
|
Members’ deficit, actual; Stockholders’ equity, pro forma and pro forma as
adjusted: |
| | | | | | | | | | | | | | | | | | |
|
Undesignated preferred stock, $0.0001 par value per share; no shares authorized, issued or outstanding, actual; shares authorized, no shares issued and outstanding, pro forma; shares authorized, no shares issued and outstanding, pro forma as adjusted
|
| | | | | | | | | | — | | | | | | — | | |
|
Class A Common stock, $0.0001 par value per share; no shares
authorized, issued and outstanding, actual; shares authorized, shares issued and outstanding, pro forma; shares authorized, shares issued and outstanding, pro forma as adjusted |
| | | | | | | | | | | | | | | | | | |
|
Class B Common stock, $0.0001 par value per share; no shares
authorized, issued and outstanding, actual; shares authorized, shares issued and outstanding, pro forma; shares authorized, shares issued and outstanding, pro forma as adjusted |
| | | | | | | | | | | | | | | | | | |
|
Additional paid-in capital
|
| | | | | | | | | | | | | | | | | | |
|
Accumulated deficit
|
| | | | | | | | | | | | | | | | | | |
|
Accumulated other comprehensive loss
|
| | | | | | | | | | | | | | | | | | |
|
Total members’ deficit, actual; total stockholders’ equity, pro forma
and pro forma as adjusted |
| | | | | | | | | | | | | | | | | | |
|
Total capitalization
|
| | | $ | | | | | $ | | | | | $ | | | |||
| | |||||||||||||||||||
| |
Assumed initial public offering price per share of Class A Common Stock
|
| | | | | | | | | $ | | | |
| |
Pro forma net tangible book value (deficit) per share of Class A Common Stock as of , 2026
|
| | | $ | | | | | | | | | |
| |
Increase in pro forma net tangible book value per share of Class A Common Stock to investors in this offering
|
| | | $ | | | | | | | | | |
| |
Pro forma as adjusted net tangible book value per share of Class A Common Stock as of , 2026
|
| | | | | | | | | $ | | | |
| |
Dilution in pro forma net tangible book value per share to investors participating in this
offering |
| | | | | | | | | $ | | | |
| | | |
Shares of Class A
Common Stock Purchased |
| |
Average Price
Per Share |
| | | | |||||||||||||||||||||
| | | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| | | | |||||||||||||||
|
Existing stockholders
|
| | | | | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | ||
|
New investors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total
|
| | | | | | | | | % | | | | | $ | | | | | | % | | | | | $ | | | |||
|
As of June 30, 2026
(thousands, except per share data) |
| |
Historical
Centinel LLC |
| |
Pro Forma
Organizational Transactions Adjustments Before Offering |
| |
As
Adjusted Before Offering |
| |
Pro Forma
Offering Adjustments |
| |
Centinel
Holdco Pro Forma |
| |||||||||||||||
| | | |
(in thousands, except per unit and share information)
|
| |||||||||||||||||||||||||||
| Assets | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 25,106 | | | | | $ | | | | | $ | | | | | $ | (1) | | | | | $ | | | |||
|
Accounts receivable, net of allowance for doubtful accounts of $1,162 for 2026
|
| | | | 30,281 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Inventory, net
|
| | | | 22,250 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Prepaid expenses and other current assets
|
| | | | 2,126 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total current assets
|
| | | | 79,763 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Non-current assets: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Property and equipment, net of accumulated
depreciation of $26,117 |
| | | | 8,909 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Right of use asset
|
| | | | 457 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Goodwill
|
| | | | 18,434 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred tax assets(2)(3)
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Intangible assets, net
|
| | | | 5,264 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other long-term assets
|
| | | | 2,402 | | | | | | | | | | | | | | | | |
|
(4)
|
| | | | | | | |
|
Total assets
|
| | | $ | 115,229 | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
|
LIABILITIES, REDEEMABLE CONVERTIBLE PREFFERED UNITS AND MEMBERS’ DEFICIT
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 10,630 | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
|
Accrued expenses
|
| | | | 15,288 | | | | | | | | | | | | | | | | |
|
(1)
|
| | | | | | | |
|
Due to related parties
|
| | | | 16 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current portion of lease liabilities
|
| | | | 422 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Current portion of note payable, net
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total current liabilities
|
| | | | 26,356 | | | | | | | | | | | | | | | | | | | | | | | | | | |
| Non-current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Warrant and derivative liabilities
|
| | | | 6,523 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Lease liabilities, net of current potion
|
| | | | 35 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deferred tax liability
|
| | | | 1,642 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
TRA liability(3)
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Note payable, net
|
| | | | 59,740 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Convertible notes payable, net
|
| | | | 62,139 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Term notes payable, net
|
| | | | 12,498 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total liabilities
|
| | | | 168,933 | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
As of June 30, 2026
(thousands, except per share data) |
| |
Historical
Centinel LLC |
| |
Pro Forma
Organizational Transactions Adjustments Before Offering |
| |
As
Adjusted Before Offering |
| |
Pro Forma
Offering Adjustments |
| |
Centinel
Holdco Pro Forma |
| |||||||||||||||
| | | |
(in thousands, except per unit and share information)
|
| |||||||||||||||||||||||||||
|
Redeemable Convertible Class A Preferred Units; no par value, 66,518,221 units authorized as of June 30, 2026, 63,290,921 units outstanding as of June 30, 2026 and accumulated liquidation value of $88,250 as of June 30, 2026
|
| | | | 83,019 | | | | |
|
(5)
|
| | | | | | | | | | | | | | | | | | | |
|
Redeemable Convertible Class B Preferred Units; no par value, 49,103,261 units authorized as of June 30, 2026, 36,194,017 units outstanding as of June 30, 2026, and accumulated liquidation value of $50,467 as of June 30, 2026
|
| | | | 50,406 | | | | |
|
(5)
|
| | | | | | | | | | | | | | | | | | | |
|
Redeemable Convertible Special Member Unit;
no par value, 1 unit authorized and outstanding as of June 30, 2026, and accumulated liquidation value of $112,487 as of June 30, 2026 |
| | | | — | | | | |
|
(5)
|
| | | | | | | | | | | | | | | | | | | |
| Members’ deficit: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Common Units no par value, 150,924,548 units authorized as of June 30, 2026, and 32,037,413 units outstanding as of June 30, 2026
|
| | | | — | | | | | | | | | | | | | | | | |
|
(6)
|
| | | | | | | |
|
Incentive Units no par value, 17,480,254 units authorized as of June 30, 2026, and 1,447,987 units outstanding as of June 30, 2026
|
| | | | — | | | | |
|
(5)
|
| | | | | | | | | | | | | | | | | | | |
|
Additional paid-in capital(6)
|
| | | | 4,002 | | | | | | | | | | | | | | | | |
|
(4)
|
| | | | | | | |
|
Accumulated deficit
|
| | | | (188,445) | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Accumulated other comprehensive loss
|
| | | | (2,686) | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total members’ deficit
|
| | | | (187,129) | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Non-controlling interests(5)
|
| | | | — | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Total liabilities, redeemable convertible preferred units and members’ deficit
|
| | | $ | 115,229 | | | | | $ | | | | | | $ | | | | | | $ | | | | | | $ | | | |
| | |||||||||||||||||||||||||||||||
| | | |
Pro Forma
Organizational Transactions Adjustments Before Offering |
| |
Pro Forma
Offering Adjustments |
| |
Centinel
Holdco Pro Forma |
| |||||||||
|
Reclassification of members’ equity and convertible preferred units
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Proceeds from offering net of underwriting discounts
|
| | | | | | | | | | | | | | | | | | |
|
Payment of estimated offering costs
|
| | | | | | | | | | | | | | | | | | |
|
Transaction costs incurred prior to this offering deferred as prepaid expenses and other current assets(4)
|
| | | | | | | | | | | | | | | | | | |
|
Par value of Class A common stock
|
| | | | | | | | | | | | | | | | | | |
|
Par value of Class B common stock
|
| | | | | | | | | | | | | | | | | | |
|
Non-controlling interests
|
| | | | | | | | | | | | | | | | | | |
|
Additional paid-in capital
|
| | | $ | | | | | $ | | | | | $ | | | | ||
|
Year Ended December 31, 2025
(thousands, except per share data) |
| |
Historical Centinel
LLC |
| |
Pro Forma Offering
Adjustments |
| |
Centinel Holdco
Pro Forma |
| |||||||||
|
Net revenue
|
| | | $ | 132,163 | | | | | $ | | | | | | $ | | | |
|
Cost of sales
|
| | | | 26,143 | | | | | | | | | | | | | | |
|
Gross profit
|
| | | | 106,020 | | | | | | | | | | | | | ||
| Operating expenses: | | | | | | | | | | | | | | | | | | | |
|
Selling and marketing
|
| | | | 67,497 | | | | | | | | | | | | | | |
|
General and administrative
|
| | | | 19,157 | | | | | | | | | | | | | | |
|
Research and development
|
| | | | 3,660 | | | | | | | | | | | | | ||
|
Total operating expenses
|
| | | | 90,314 | | | | | | | | | | | | | ||
|
Operating income
|
| | | | 15,706 | | | | | | | | | | | | | ||
| Other income (expense): | | | | | | | | | | | | | | | | | | | |
|
Other expense, net
|
| | | | (9,359) | | | | | | | | | | | | | | |
|
Foreign currency gain (loss)
|
| | | | 4,089 | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (11,070) | | | | | | | | | | | | | | |
|
Loss in extinguishment of debt
|
| | | | (3,458) | | | | | | | | | | | | | ||
|
Total other expense, net
|
| | | | (19,798) | | | | | | | | | | | | | ||
|
Net loss before taxes
|
| | | | (4,092) | | | | | | | | | | | | | | |
|
Income tax expense
|
| | | | 229 | | | | |
|
(1)
|
| | | | | | | |
|
Net loss
|
| | | | (4,321) | | | | | | | | | | | | | | |
|
Net income (loss) attributable to noncontrolling interests
|
| | | | — | | | | |
|
(2)
|
| | | | | | | |
|
Net income (loss) attributable to Centinel Holdco.
|
| | | | (4,321) | | | | | | | | | | | | | | |
| Other comprehensive loss: | | | | | | | | | | | | | | | | | | | |
|
Foreign currency translation
|
| | | | (1,474) | | | | | | | | | | | | | ||
|
Comprehensive Loss
|
| | | $ | (5,795) | | | | | $ | | | | | $ | | | ||
| Pro Forma Loss Per Share | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | | | | | |
|
(3)
|
| | | | | | | |
|
Diluted
|
| | | | | | | | |
|
(3)
|
| | | | | | | |
|
Pro Forma Number of Shares Used in Computing Loss Per Share
|
| | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | | | | | |
|
(3)
|
| | | | | | | |
|
Diluted
|
| | | | | | | | |
|
(3)
|
| | | | | | | |
|
Six Months Ended June 30, 2026
(thousands, except per share data) |
| |
Historical Centinel
LLC |
| |
Pro Forma Offering
Adjustments |
| |
Centinel Holdco
Pro Forma |
| |||||||||
|
Net revenue
|
| | | $ | 85,244 | | | | | $ | | | | | | $ | | | |
|
Cost of sales
|
| | | | 15,159 | | | | | | | | | | | | | | |
|
Gross profit
|
| | | | 70,085 | | | | | | | | | | | | | ||
| Operating expenses: | | | | | |||||||||||||||
|
Selling and marketing
|
| | | | 42,151 | | | | | | | | | | | | | | |
|
General and administrative
|
| | | | 12,092 | | | | | | | | | | | | | | |
|
Research and development
|
| | | | 2,818 | | | | | | | | | | | | | | |
|
Total operating expenses
|
| | | | 57,061 | | | | | | | | | | | | | | |
|
Operating income
|
| | | | 13,024 | | | | | | | | | | | | | | |
| Other income (expense): | | | | | |||||||||||||||
|
Other income (expense), net
|
| | | | 3,885 | | | | | | | | | | | | | | |
|
Foreign currency gain (loss)
|
| | | | (1,058) | | | | | | | | | | | | | | |
|
Interest expense
|
| | | | (5,507) | | | | | | | | | | | | | | |
|
Loss in extinguishment of debt
|
| | | | — | | | | | | | | | | | | | | |
|
Total other income (expense), net
|
| | | | (2,680) | | | | | | | | | | | | | | |
|
Net income before taxes
|
| | | | 10,344 | | | | | | | | | | | | | | |
|
Income tax expense
|
| | | | 108 | | | | |
|
(1)
|
| | | | | | | |
|
Net income
|
| | | | 10,236 | | | | | | | | | | | | | | |
|
Net income (loss) attributable to noncontrolling interests
|
| | | | — | | | | |
|
(2)
|
| | | | | | | |
|
Net income (loss) attributable to Centinel Holdco.
|
| | | | 10,236 | | | | | ||||||||||
| Other comprehensive income: | | | | | | | | | | | | | | | |||||
|
Foreign currency translation
|
| | | | 396 | | | | | | | | | | | | | | |
|
Comprehensive income
|
| | | $ | 10,632 | | | | | $ | | | | | | $ | | | |
| Pro Forma Loss Per Share | | | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | | | | | |
|
(3)
|
| | | | | | | |
|
Diluted
|
| | | | | | | | |
|
(3)
|
| | | | | | | |
|
Pro Forma Number of Shares Used in Computing Loss Per Share
|
| | | | | | | | | | | | | | | | | | |
|
Basic
|
| | | | | | | | |
|
(3)
|
| | | | | | | |
|
Diluted
|
| | | | | | | | |
|
(3)
|
| | | | | | | |
| | | |
Twelve months
ended December 31, 2025 |
| |||
| Earnings (loss) per share of common stock | | | | | | | |
| Numerator: | | | | | | | |
|
Net income (loss) attributable to Centinel Holdco’s stockholders (basic and diluted)
|
| | | $ | | | |
| Denominator: | | | | | | | |
|
Weighted average of shares of common stock outstanding (basic)
|
| | | | | | |
|
Incremental common shares attributable to dilutive instruments
|
| | | | | | |
|
Weighted average of shares of common stock outstanding (diluted)
|
| | | | | | |
|
Basic earnings (loss) per share
|
| | | $ | | | |
|
Diluted earnings (loss) per share
|
| | | $ | | | |
| | | |
Six months
ended June 30, 2026 |
| |||
| Earnings (loss) per share of common stock | | | | | | | |
| Numerator: | | | | | | | |
|
Net income (loss) attributable to Centinel Holdco’s stockholders (basic and diluted)
|
| | | $ | | | |
| Denominator: | | | | | | | |
|
Weighted average of shares of common stock outstanding (basic)
|
| | | | | | |
|
Incremental common shares attributable to dilutive instruments
|
| | | | | | |
|
Weighted average of shares of common stock outstanding (diluted)
|
| | | | | | |
|
Basic earnings (loss) per share
|
| | | $ | | | |
|
Diluted earnings (loss) per share
|
| | | $ | | | |
| | | |
Six Months Ended
June 30, |
| |
Change
|
| ||||||||||||||||||
|
(in thousands)
|
| |
2026
|
| |
2025
|
| |
Amount
|
| |
%
|
| ||||||||||||
|
Net revenue
|
| | | $ | 85,244 | | | | | $ | 60,058 | | | | | $ | 25,186 | | | | | | 42% | | |
|
Cost of sales
|
| | | | 15,159 | | | | | | 12,083 | | | | | | 3,076 | | | | | | 25% | | |
|
Gross profit
|
| | | | 70,085 | | | | | | 47,975 | | | | | | 22,110 | | | | | | 46% | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | |||||
|
Selling and marketing
|
| | | | 42,151 | | | | | | 31,801 | | | | | | 10,350 | | | | | | 33% | | |
|
General and administrative
|
| | | | 12,092 | | | | | | 9,234 | | | | | | 2,858 | | | | | | 31% | | |
|
Research and development
|
| | | | 2,818 | | | | | | 2,469 | | | | | | 349 | | | | | | 14% | | |
|
Total operating expense
|
| | | | 57,061 | | | | | | 43,504 | | | | | | 13,557 | | | | | | 31% | | |
|
Operating income
|
| | | | 13,024 | | | | | | 4,471 | | | | | | 8,553 | | | | | | 191% | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | |||||
|
Other income (expense), net
|
| | | | 3,885 | | | | | | 34 | | | | | | 3,851 | | | | | | NM | | |
|
Foreign currency gain (loss)
|
| | | | (1,058) | | | | | | 4,089 | | | | | | (5,147) | | | | | | (126)% | | |
|
Interest expense
|
| | | | (5,507) | | | | | | (5,489) | | | | | | (18) | | | | | | 0% | | |
|
Loss on extinguishment of debt
|
| | | | — | | | | | | (3,458) | | | | | | 3,458 | | | | | | 100% | | |
|
Total other income (expense), net
|
| | | | (2,680) | | | | | | (4,824) | | | | | | 2,144 | | | | | | 44% | | |
|
Net income (loss) before taxes
|
| | | | 10,344 | | | | | | (353) | | | | | | 10,697 | | | |
NM
|
| |||
|
Income tax expense (benefit)
|
| | | | 108 | | | | | | 150 | | | | | | (42) | | | | | | (28)% | | |
|
Net income (loss)
|
| | | $ | 10,236 | | | | | $ | (503) | | | | | $ | 10,739 | | | |
NM
|
| |||
| | | |
Six Months Ended
June 30, |
| |
Change
|
| ||||||||||||||||||
|
(in thousands)
|
| |
2026
|
| |
2025
|
| |
Amount
|
| |
%
|
| ||||||||||||
|
U.S
|
| | | $ | 72,879 | | | | | $ | 49,542 | | | | | $ | 23,337 | | | | | | 47% | | |
|
International
|
| | | | 12,365 | | | | | | 10,516 | | | | | | 1,849 | | | | | | 18% | | |
|
Total revenue
|
| | | $ | 85,244 | | | | | $ | 60,058 | | | | | $ | 25,186 | | | | | | 42% | | |
| | | |
Years Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
|
(in thousands)
|
| |
2025
|
| |
2024
|
| |
Amount
|
| |
%
|
| ||||||||||||
|
Net revenue
|
| | | $ | 132,163 | | | | | $ | 95,056 | | | | | $ | 37,107 | | | | | | 39% | | |
|
Cost of sales
|
| | | | 26,143 | | | | | | 22,232 | | | | | | 3,911 | | | | | | 18% | | |
|
Gross profit
|
| | | | 106,020 | | | | | | 72,824 | | | | | | 33,196 | | | | | | 46% | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling and marketing
|
| | | | 67,497 | | | | | | 49,370 | | | | | | 18,127 | | | | | | 37% | | |
|
General and administrative
|
| | | | 19,157 | | | | | | 16,749 | | | | | | 2,408 | | | | | | 14% | | |
|
Research and development
|
| | | | 3,660 | | | | | | 4,954 | | | | | | (1,294) | | | | | | (26)% | | |
|
Total operating expense
|
| | | | 90,314 | | | | | | 71,073 | | | | | | 19,241 | | | | | | 27% | | |
|
Operating income
|
| | | | 15,706 | | | | | | 1,751 | | | | | | 13,955 | | | | | | 797% | | |
| Other (expense) income: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other expense, net
|
| | | | (9,359) | | | | | | (5) | | | | | | (9,354) | | | | |
|
NM
|
| |
|
Foreign currency gain (loss)
|
| | | | 4,089 | | | | | | (1,830) | | | | | | 5,919 | | | | | | 323% | | |
|
Interest expense
|
| | | | (11,070) | | | | | | (12,141) | | | | | | 1,071 | | | | | | 9% | | |
|
Loss on extinguishment of debt
|
| | | | (3,458) | | | | | | — | | | | | | (3,458) | | | | | | (100)% | | |
|
Total other expense, net
|
| | | | (19,798) | | | | | | (13,976) | | | | | | (5,822) | | | | | | (42)% | | |
|
Net loss before taxes
|
| | | | (4,092) | | | | | | (12,225) | | | | | | 8,133 | | | | | | 67% | | |
|
Income tax expense (benefit)
|
| | | | 229 | | | | | | (102) | | | | | | 331 | | | | | | 325% | | |
|
Net loss
|
| | | $ | (4,321) | | | | | $ | (12,123) | | | | | $ | 7,802 | | | | | | 64% | | |
| | | |
Years Ended
December 31, |
| |
Change
|
| ||||||||||||||||||
|
(in thousands)
|
| |
2025
|
| |
2024
|
| |
Amount
|
| |
%
|
| ||||||||||||
|
U.S
|
| | | $ | 110,455 | | | | | $ | 76,618 | | | | | $ | 33,837 | | | | | | 44% | | |
|
International
|
| | | | 21,708 | | | | | | 18,438 | | | | | | 3,270 | | | | | | 18% | | |
|
Total revenue
|
| | | $ | 132,163 | | | | | $ | 95,056 | | | | | $ | 37,107 | | | | | | 39% | | |
| | | |
Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Mar 31,
2024 |
| |
Jun 30,
2024 |
| |
Sep 30,
2024 |
| |
Dec 31,
2024 |
| |
Mar 31,
2025 |
| |
Jun 30,
2025 |
| |
Sep 30,
2025 |
| |
Dec 31,
2025 |
| |
Mar 31,
2026 |
| |
Jun 30,
2026 |
| ||||||||||||||||||||||||||||||
| (In thousands, except per share amounts) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net revenue
|
| | | $ | 20,851 | | | | | $ | 22,039 | | | | | $ | 22,495 | | | | | $ | 29,671 | | | | | $ | 27,681 | | | | | $ | 32,377 | | | | | $ | 31,935 | | | | | $ | 40,170 | | | | | $ | 40,505 | | | | | $ | 44,739 | | |
|
Cost of sales
|
| | | | 5,041 | | | | | | 4,871 | | | | | | 5,308 | | | | | | 7,012 | | | | | | 5,747 | | | | | | 6,336 | | | | | | 6,292 | | | | | | 7,768 | | | | | | 7,279 | | | | | | 7,880 | | |
|
Gross profit
|
| | | | 15,810 | | | | | | 17,168 | | | | | | 17,187 | | | | | | 22,659 | | | | | | 21,934 | | | | | | 26,041 | | | | | | 25,643 | | | | | | 32,402 | | | | | | 33,226 | | | | | | 36,859 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling and marketing
|
| | | | 10,661 | | | | | | 11,770 | | | | | | 11,817 | | | | | | 15,122 | | | | | | 14,745 | | | | | | 17,056 | | | | | | 16,412 | | | | | | 19,284 | | | | | | 20,342 | | | | | | 21,809 | | |
|
General and administrative
|
| | | | 4,434 | | | | | | 4,485 | | | | | | 3,993 | | | | | | 3,837 | | | | | | 4,283 | | | | | | 4,951 | | | | | | 4,651 | | | | | | 5,272 | | | | | | 5,745 | | | | | | 6,347 | | |
|
Research and development
|
| | | | 1,452 | | | | | | 1,216 | | | | | | 1,206 | | | | | | 1,080 | | | | | | 1,084 | | | | | | 1,385 | | | | | | 1,209 | | | | | | (18) | | | | | | 1,389 | | | | | | 1,429 | | |
|
Total operating expenses
|
| | | | 16,547 | | | | | | 17,471 | | | | | | 17,016 | | | | | | 20,039 | | | | | | 20,112 | | | | | | 23,392 | | | | | | 22,272 | | | | | | 24,538 | | | | | | 27,476 | | | | | | 29,585 | | |
|
Operating income (loss)
|
| | | | (737) | | | | | | (303) | | | | | | 171 | | | | | | 2,620 | | | | | | 1,822 | | | | | | 2,649 | | | | | | 3,371 | | | | | | 7,864 | | | | | | 5,750 | | | | | | 7,274 | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other income (expense), net
|
| | | | (14) | | | | | | (18) | | | | | | (100) | | | | | | 127 | | | | | | 14 | | | | | | 20 | | | | | | 7 | | | | | | (9,400) | | | | | | 81 | | | | | | 3,804 | | |
|
Foreign currency (loss) gain
|
| | | | (594) | | | | | | (187) | | | | | | 1,145 | | | | | | (2,194) | | | | | | 1,367 | | | | | | 2,722 | | | | | | (41) | | | | | | 41 | | | | | | (741) | | | | | | (317) | | |
|
Interest expense
|
| | | | (3,066) | | | | | | (2,886) | | | | | | (3,105) | | | | | | (3,084) | | | | | | (2,819) | | | | | | (2,670) | | | | | | (2,797) | | | | | | (2,784) | | | | | | (2,733) | | | | | | (2,774) | | |
|
Loss on extinguishment of debt
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,458) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Total other income (expense), net
|
| | | | (3,674) | | | | | | (3,091) | | | | | | (2,060) | | | | | | (5,151) | | | | | | (4,896) | | | | | | 72 | | | | | | (2,831) | | | | | | (12,143) | | | | | | (3,393) | | | | | | 713 | | |
|
Net income (loss) before taxes
|
| | | | (4,411) | | | | | | (3,394) | | | | | | (1,889) | | | | | | (2,531) | | | | | | (3,074) | | | | | | 2,721 | | | | | | 540 | | | | | | (4,279) | | | | | | 2,357 | | | | | | 7,987 | | |
|
Income tax expense (benefit)
|
| | | | 47 | | | | | | 110 | | | | | | (64) | | | | | | (195) | | | | | | 114 | | | | | | 36 | | | | | | (17) | | | | | | 96 | | | | | | 47 | | | | | | 61 | | |
|
Net income (loss)
|
| | | $ | (4,458) | | | | | $ | (3,504) | | | | | $ | (1,825) | | | | | $ | (2,336) | | | | | $ | (3,188) | | | | | $ | 2,685 | | | | | $ | 557 | | | | | $ | (4,375) | | | | | $ | 2,310 | | | | | $ | 7,926 | | |
| | | |
Six Months Ended
June 30, |
| |
Year Ended
December 31, |
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2025
|
| |
2024
|
| ||||||||||||
|
Net income (loss)
|
| | | $ | 10,236 | | | | | $ | (503) | | | | | $ | (4,321) | | | | | $ | (12,123) | | |
|
Interest expense
|
| | | | 5,507 | | | | | | 5,489 | | | | | | 11,070 | | | | | | 12,141 | | |
|
Income tax expense (benefit)
|
| | | | 108 | | | | | | 150 | | | | | | 229 | | | | | | (102) | | |
|
Depreciation and amortization expense
|
| | | | 2,490 | | | | | | 2,080 | | | | | | 4,447 | | | | | | 4,155 | | |
|
Foreign currency gain (loss)(1)
|
| | | | 1,058 | | | | | | (4,089) | | | | | | (4,089) | | | | | | 1,830 | | |
|
Other (income) expense(2)
|
| | | | (3,885) | | | | | | (34) | | | | | | 9,359 | | | | | | 5 | | |
|
Loss on extinguishment of debt(3)
|
| | | | — | | | | | | 3,458 | | | | | | 3,458 | | | | | | — | | |
|
Adjusted EBITDA(4)
|
| | | $ | 15,514 | | | | | $ | 6,551 | | | | | $ | 20,153 | | | | | $ | 5,906 | | |
|
Net revenue
|
| | | $ | 85,244 | | | | | $ | 60,058 | | | | | $ | 132,163 | | | | | $ | 95,056 | | |
|
Net income (loss) margin
|
| | | | 12% | | | | | | (1)% | | | | | | (3)% | | | | | | (13)% | | |
|
Adjusted EBITDA margin
|
| | | | 18% | | | | | | 11% | | | | | | 15% | | | | | | 6% | | |
|
Period
|
| |
Estimated TRA
Payments |
|
|
Next 12 months
|
| |
$0 – $
|
|
|
Years 2 – 5
|
| |
$ – $
|
|
|
Years 6 – 15
|
| |
$ – $
|
|
| | | |
Six Months Ended
June 30, |
| |
Change
Amount |
| ||||||||||||
| | | |
2026
|
| |
2025
|
| ||||||||||||
|
Net cash provided by (used in) operating activities
|
| | | $ | 7,705 | | | | | $ | (4,554) | | | | | $ | 12,259 | | |
|
Net cash used in investing activities
|
| | | | (3,806) | | | | | | (2,815) | | | | | | (991) | | |
|
Net cash provided by financing activities
|
| | | | — | | | | | | 19,228 | | | | | | (19,228) | | |
|
Effect of the exchange rate on cash
|
| | | | (82) | | | | | | (50) | | | | | | (32) | | |
|
Net increase in cash and cash equivalents
|
| | | $ | 3,817 | | | | | $ | 11,809 | | | | | $ | (7,992) | | |
| | | |
Year Ended
December 31, |
| |
Change
Amount |
| ||||||||||||
| | | |
2025
|
| |
2024
|
| ||||||||||||
|
Net cash provided by (used in) operating activities
|
| | | $ | 1,655 | | | | | $ | (6,961) | | | | | $ | 8,616 | | |
|
Net cash used in investing activities
|
| | | | (5,644) | | | | | | (3,816) | | | | | | (1,828) | | |
|
Net cash provided by financing activities
|
| | | | 19,255 | | | | | | 7,448 | | | | | | 11,807 | | |
|
Effect of the exchange rate on cash
|
| | | | (123) | | | | | | (60) | | | | | | (63) | | |
|
Net increase (decrease) in cash and cash equivalents
|
| | | $ | 15,143 | | | | | $ | (3,389) | | | | | $ | 18,532 | | |
| |
Sections of the Human Spine
|
| |
Vertebral Body & Spinal Disc Anatomy
|
|
| |
|
| |
|
|
| |
The foundation of our prodisc platform is prodisc CORE, a standardized ball-and-socket mechanism designed to preserve physiologic motion. prodisc CORE consists of an ultra-high molecular weight polyethylene, or UHMWPE, inlay that is fixed to the inferior endplate of the device. prodisc endplates are constructed from cobalt chromium molybdenum, or CoCrMo, alloy, with a titanium plasma spray, or TPS, surface coating to promote bone adherence and long-term fixation. The superior endplate articulates on the convex surface of the core, enabling motion that is both controlled and biomechanically consistent across the full range of spinal movement. This mechanism of action delivers precise kinematics—specifically, a fixed center of rotation with controlled translation coupled with flexion-extension—that remain exactly the same across the full product line. By maintaining a center of rotation concentric with the facet joints, prodisc offloads those joints, supports controlled motion, and resists the shear forces that can damage both the implant and surrounding anatomy.
|
| |
|
|
| |
Products
|
| |
Description
|
| |
Regulatory Overview of Primary Markets(1)
|
|
| |
|
| |
•
Original cervical design
•
Flat endplate design
•
Large midline keel
|
| |
FDA PMA approved (single-level)
CE mark
|
|
| |
|
| |
•
Anatomically-designed domed endplate
•
Keel-less design with lateral spikes
•
One-step insertion
|
| |
FDA PMA approved (single-level and two-level)
CE mark
|
|
| |
|
| |
•
Flat endplate design
•
Low-profile tri-keel design
•
Optimized, simplified keel preparation
|
| |
FDA PMA approved (single-level and two-level)
CE mark
|
|
| |
|
| |
•
Flat endplate design
•
Low-profile “small” central keel
•
Optimized, simplified keel preparation
|
| |
FDA PMA approved (single-level and two-level)
|
|
| |
Products
|
| |
Description
|
| |
Regulatory Overview of Primary Markets(1)
|
|
| |
|
| |
•
Flat endplate design
•
Large central keel
•
Two-step insertion (endplates + inlay)
|
| |
FDA PMA approved (single-level and two-level)
CE mark
|
|
| |
|
| |
•
Four endplate constructs
•
Designed to provide the majority of angulation in the inferior endplate, reducing sacral slope
|
| |
FDA PMA approved (single-level and two-level)
CE mark
|
|
| |
prodisc Cervical Instrument System
|
| |
prodisc Lumbar Instrument Set
|
|
| |
|
| |
|
|
|
Lead Author/ Title/
Source |
| |
Institution/ Study
Support |
| |
Patient Cohort
|
| |
Adverse Events
(Re-operation/ Revision) |
| |
Study Summary
|
|
|
Bai et al.
Total disc replacement versus fusion for lumbar degenerative diseases — a meta-analysis of
randomized controlled trials
Medicine
(2019) |
| |
Department of Orthopedics, Second Provincial People’s Hospital of GanSu, Lanzhou, Gansu Province
No Centinel Spine funding was provided for this work.
|
| |
Meta-analysis assessing 14 randomized controlled trials comprising a total of 1,890 patients comparing outcomes and safety data for one- or two-level lumbar TDR vs lumbar fusion.
|
| |
Pooled results from 6 trials indicated patients receiving lumbar TDR had approximately 56% relative reduction in complications compared with lumbar fusion. Reoperation rate pooled results in 7 trials indicated patients receiving lumbar TDR had approximately 47% lower relative risk of reoperation than lumbar fusion patients.
|
| |
Lumbar TDR is recommended to alleviate the pain of degenerative lumbar diseases, improve the state of lumbar function and the quality of life of patients, provide a high level of security, have better health economics benefits for one-level patients.
|
|
|
Delamarter et al.
Prospective, Randomized, Multicenter Food and Drug Administration Investigational Device Exemption Study of the ProDisc-L Total Disc Replacement Compared with Circumferential Arthrodesis for the
|
| |
The Spine Institute at Saint John’s Health Center, Santa Monica, CA
No Centinel Spine funding was provided for this work.
|
| |
237 patient prospective randomized IDE trial at 16 sites comparing 2-year outcomes for two-level prodisc L vs lumbar fusion
|
| |
Four (2.4%) prodisc L reoperations at the index level (one to treat implant migration, three to treat persistent foraminal/neural compression). Six (8.3%) lumbar fusion reoperations (5 due to persistent pain and one due to pseudoarthrosis).
|
| |
Despite the relatively short duration of follow-up and design limitations, the present study suggests that two-level lumbar TDR is an alternative to and offers clinical advantages in terms of pain relief and functional recovery in comparison with
|
|
|
Lead Author/ Title/
Source |
| |
Institution/ Study
Support |
| |
Patient Cohort
|
| |
Adverse Events
(Re-operation/ Revision) |
| |
Study Summary
|
|
|
Treatment of Two-Level Lumbar Degenerative Disc Disease: Results at Twenty-four Months
The Journal of Bone and Joint Surgery
(2011) |
| | | | | | | | | | |
lumbar fusion. Longer-term follow-up is needed to determine the risks for implant wear and/or degenerative segment changes.
|
|
|
Delamarter et al.
Five-Year Reoperation Rates, Cervical Total Disc Replacement Versus Fusion, Results of a Prospective Randomized Clinical Trial
Spine
(2013) |
| |
Cedars-Sinai Spine Center, Los Angeles, CA
No Centinel Spine funding was provided for this work.
|
| |
209 patient prospective randomized IDE trial at 13 sites comparing 5-year outcomes for one-level prodisc C vs cervical fusion
|
| |
Three (2.9%) prodisc C reoperations (one at the index level to treat pain and two at the index and adjacent levels for pain and adjacent-level degeneration). 16 (14.5%) cervical fusion reoperations (8 at the index level and 9 included an adjacent level).
|
| |
Five-year follow-up of a prospective randomized clinical trial revealed 5-fold difference in reoperation rates when comparing patients who underwent cervical fusion (14.5%) with patients who underwent cervical TDR (2.9%). These findings suggest the durability of cervical TDR and its potential to slow the rate of adjacent-level disease.
|
|
|
Janssen et al.
ProDisc-C Total Disc Replacement Versus Anterior Cervical Discectomy and Fusion for Single-Level Symptomatic Cervical Disc Disease: Seven-Year Follow-up of the Prospective Randomized U.S. Food and Drug Administration Investigational Device Exemption Study
The Journal of Bone and Joint Surgery
(2015) |
| |
Center for Spinal Disorders/Scientific Education and Research Institute, Thornton, CO
No Centinel Spine funding was provided for this work.
|
| |
209 patient prospective randomized IDE trial at 13 sites comparing 7-year outcomes for one-level prodisc C vs cervical fusion
|
| |
Seven prodisc C secondary surgical procedures (six to treat persistent symptoms and one to treat persistent neural compression) in 7 (7%) patients vs 30 cervical fusion secondary surgical procedures (19 to treat index level) in 19 (18%) patients.
|
| |
Total disc arthroplasty with prodisc C is a safe and effective surgical treatment of single-level symptomatic cervical degenerative disc disease. Clinical outcomes after prodisc C TDR were similar to those after cervical fusion. Patients treated with prodisc C had a lower probability of subsequent surgery, suggesting that cervical TDR provides durable results and has the potential to slow the rate of adjacent-level disease.
|
|
|
Marnay et al.
Clinical Outcomes After 1 and 2-Level Lumbar Total Disc Arthroplasty: 1,187 Patients with 7 to 21-Year Follow-up
The Journal of Bone and Joint Surgery
(2025) |
| |
Montpellier Spine Institute, Clinique du Parc, Castelnau-le-Lez, France
No Centinel Spine funding was provided for this work. Marnay is original prodisc L inventor and Centinel Spine consultant.
|
| | 1,187 prodisc L TDR patients assessed at 7 to 21 years postoperatively | | |
49 patients (4.13%) required reoperation at index level or a new surgery at another level (most commonly due to adjacent level surgery, posterior decompression, or surgical wound complication or hematoma reoperation). 8 patients (0.67%) required revision of the implanted prodisc L device (most commonly due to mis-centering of device, vertebral body fracture, or an unlocked polyethylene core).
|
| |
Retrospective comparison of long-term lumbar TDR results demonstrated that patients had dramatic and maintained reductions in disability and pain scores over time and low rates of index-level revision or reoperation and adjacent-level surgery relative to published long-term fusion data.
|
|
|
Lead Author/ Title/
Source |
| |
Institution/ Study
Support |
| |
Patient Cohort
|
| |
Adverse Events
(Re-operation/ Revision) |
| |
Study Summary
|
|
|
Nunley at al.
Rates of Osteolysis for Commercially Available CervicalDisc Arthroplasty Devices in the United States: A Manufacturer and User Facility Device Experience Database Analysis
International Journal of Spine Surgery
(2025) |
| |
Spine Institute of Louisiana, 1500 Line Ave, Suite 200, Shreveport, LA 71101
No Centinel Spine funding was provided for this work.
|
| |
Not a patient study, rather an analysis using the Manufacturer and User Facility Device Experience (MAUDE) FDA database assessing various cervical TDR brands.
|
| |
Osteolysis percentage was calculated as a proportion of a total number of valid MAUDE reports. The total number of osteolysis events reported in the MAUDE database for each disc was 2 Mobi-C, 1 Prodisc-C, 3 Bryan, 0 PCM, 0 Secure-C, 2 Prestige, 138 M6, and 16 Simplify. The highest rate of osteolysis was found in the M6 (36.2%) and Simplify discs (25.8%).
|
| |
MAUDE database reports from various cervical TDR brands such as “Mobi C,” “Prodisc C,” “Bryan,” “PCM,” “Secure-C,” “Prestige,” “M6,” and “Simplify” were evaluated from 1 January 2005 to 30 September 2024.
Osteolysis percentage was calculated as a proportion of a total number of valid reports. While acknowledging the limitations of the MAUDE database, the data presented give rise to substantial concerns regarding the association of osteolysis with the M6 implant. While the reports on the Simplify disc are recent, the current findings indicate a necessity for careful monitoring. The potential link between osteolysis and specific implants necessitate vigilance among health care professionals.
|
|
|
Park et al.
Are Controversial Issues in Cervical Total Disc Replacement Resolved or Unresolved?: A Review of Literature and Recent Updates
Asian Spine Journal (2018)
|
| |
Department of Neurosurgery, Good Doctor Teun Teun Hospital, Anyang, Korea
No Centinel Spine funding was provided for this work.
|
| | No patients, this is a literature review article. | | | N/A | | |
Cervical TDR implant technology has evolved considerably since its introduction. Early cervical TDR implants were often difficult for surgeons to assemble and implant. Improvements in implant design and instrumentation have simplified implantation and enhanced surgical usability while maintaining the clinical advantages of motion-preserving technology, although continued long-term follow-up remains important.
|
|
|
Perez-Albela et al.
Return to Work After Anterior Cervical Disk Replacement Versus Fusion: A Systematic Review and Meta-analysis of Randomized Controlled Trials
Spine
(2025) |
| |
Department of Orthopedic Surgery, Warren Alpert Medical School, Brown University, Providence, RI
No Centinel Spine funding was provided for this work.
|
| |
Meta-analysis assessing 16 randomized controlled trials comprising a total of 5,657 patients comparing return-to-work outcomes for one- or two-level cervical TDR vs cervical fusion.
|
| |
This return-to-work meta-analysis did not include an assessment of adverse events, revision, or reoperation rates.
|
| |
Cervical TDR facilitates earlier return to work compared with cervical fusion within the first postoperative year, reflecting the benefits of its motion-preserving design and reduced fusion-related recovery restrictions. These findings highlight the value of cervical TDR for
|
|
|
Lead Author/ Title/
Source |
| |
Institution/ Study
Support |
| |
Patient Cohort
|
| |
Adverse Events
(Re-operation/ Revision) |
| |
Study Summary
|
|
| | | | | | | | | | | | |
working-aged individuals, particularly those prioritizing a faster return to professional and social activities.
|
|
|
Pham et al.
Material Science in Cervical Total Disc Replacement
BioMed Research International
(2015) |
| |
Department of Neurosurgery, Keck School of Medicine, University of Southern California, Los Angeles, CA 90033, USA
No Centinel Spine funding was provided for this work
|
| | No patients, this is a review article. | | | N/A | | |
This review article evaluates the biomaterials used in FDA-approved cervical TDR systems, including implant bearing surfaces, material properties, wear characteristics, and the biological effects associated with long-term implantation. The article summarizes that implant material selection directly influences wear characteristics and biological response. Different bearing materials produce different types and quantities of wear particles, therefore, the selection of biomaterials in cervical TDR design is important.
|
|
|
Radcliff et al.
Seven-year cost-effectiveness of ProDisc-C total disc replacement: results from investigational device exemption and post-approval studies
J Neurosurg Spine
(2016) |
| |
Department of Orthopedic Surgery, Thomas Jefferson University, Egg Harbor Township, NJ
No Centinel Spine funding was provided for this work.
|
| |
7-year cost-effectiveness assessment of 209 patients from randomized multicenter one-level prodisc C IDE and post approval study comparing cervical TDR vs cervical fusion
|
| |
For prodisc C cervical TDR - 8 secondary surgeries in 8 patients (7.8%) vs 31 secondary cervical fusion surgeries in 20 patients (18.9%). This cost effectiveness analysis did not include detailed reoperation analysis.
|
| |
Based on modeling evaluation, cervical TDR was found to be more effective and less costly than cervical fusion over a 7-year time horizon for patients with single-level symptomatic degenerative disc disease. These results are robust across a range of scenarios and perspectives and are intended to support value-based decision making.
|
|
|
Rousseau et al.
Influence of the Geometry of a Ball-and-Socket Intervertebral Prosthesis at the Cervical Spine: A Finite Element Study
Spine
(2008) |
| |
LBM ENSAM CNRS UMR 8005, 151 bd de l’Hopital, Paris, France and Department of orthopaedics, LaPitié Salpétriére hospital,Assistance Publique-Hopitaux de Paris.
No Centinel Spine funding was provided for this work.
|
| |
No patients, this is a conceptual biomechanical analysis studying the influence of geometry on an articulated TDR prosthesis at the cervical level using a 3-dimensional nonlinear finite element model.
|
| | N/A | | |
Study data details the influence of the geometrical parameters of a ball-and-socket total disc replacement on the kinematics and constraints at the cervical functional spinal unit. Under experimental conditions, the facet forces were kept below their normal range in the case of the posterior center and a large radius TDR.
|
|
|
Lead Author/ Title/
Source |
| |
Institution/ Study
Support |
| |
Patient Cohort
|
| |
Adverse Events
(Re-operation/ Revision) |
| |
Study Summary
|
|
|
Scott-Young et al.
Midterm osteolysis-induced aseptic failure of the M6-C™ cervical total disc replacement secondary to polyethylene wear debris
European Spine Journal
(2022) |
| |
Gold Coast Spine, 27 Garden Street, Southport, Gold Coast,QLD 4215, Australia
No Centinel Spine funding was provided for this work.
|
| |
Prospective study involved 382 patients who received standalone cervical TDR or a hybrid procedure (ACDF/Cervical TDR).
|
| |
Fifty-three patients received M6-C cervical TDR. Eighteen patients (34%) were revised at an average of 67 months postoperatively for wear-induced osteolysis. The other cervical TDR cohort had an incidence of 3.3% at the equivalent time, and none of these were due to osteolysis or wear-related events.
|
| |
A retrospective comparison between different cervical TDR devices was conducted regarding patient-reported outcome measures (PROMs), failure scenarios, and revision surgeries. There is a concerning midterm failure rate related to ultra-high-molecular-weight-polyethylene wear-induced osteolysis in the M6-C. The study concludes that understanding the properties of implantable biomaterials is important, considering the movement within the implanted biomaterials and between the implanted biomaterial and the natural tissues under normal in vivo physiological loads.
|
|
|
Sears et al. / Kinematics of Cervical and Lumbar Total Disc Replacement
Seminars in Spine
Surgery (2006) |
| |
Sydney NeuroSpine Clinic and Departments of Neurosurgery, Royal North Shore, and Dalcross Private Hospitals, Sydney, Australia.
No Centinel Spine funding was provided for this work.
|
| |
No patients, this is a narrative review describing the biomechanical principles and kinematics underlying cervical and lumbar TDR.
|
| | N/A | | |
The authors conclude that restoration of normal spinal kinematics is a fundamental objective of TDR and that different prosthesis designs possess distinct biomechanical advantages. Constrained devices (fixed center of rotation) may be preferable where resistance to shear loading is important. These types of implants resist shear forces through the implant and help protect the facet joints. Unconstrained (mobile center of rotation) implants allow independent translation and may better accommodate the spine’s natural center of rotation but transfer shear forces to the facet joints rather than the implant-bone interface.
|
|
|
Lead Author/ Title/
Source |
| |
Institution/ Study
Support |
| |
Patient Cohort
|
| |
Adverse Events
(Re-operation/ Revision) |
| |
Study Summary
|
|
|
Zigler et al.
Results of the Prospective, Randomized, Multicenter Food and Drug Administration Investigational Device Exemption Study of the ProDisc-L Total Disc Replacement Versus Circumferential Fusion for the Treatment of 1-Level Degenerative Disc Disease
Spine
(2007) |
| |
Texas Back Institute, Plano, TX
No Centinel Spine funding was provided for this work.
|
| |
236 patient prospective randomized IDE trial at 17 sites comparing 2-year outcomes for one-level prodisc L vs fusion
|
| |
Six (3.7%) prodisc L reoperations at the index level (four to treat device migration, one technical error, one pain). Four (5.4%) lumbar fusion reoperations (two due to persistent pain and two due to device removal).
|
| |
prodisc L has been found to be safe and efficacious. In properly chosen patients, prodisc L has been shown to be superior to lumbar circumferential fusion by multiple clinical criteria.
|
|
|
Zigler et al.
Comparison of Lumbar Total Disc Replacement With Surgical Spinal Fusion for the Treatment of Single-Level Degenerative Disc Disease: A Meta-Analysis of 5-Year Outcomes From Randomized Controlled Trials
Global Spine Journal
(2018) |
| |
Texas Back Institute, Plano, TX
No Centinel Spine funding was provided for this work.
|
| |
Meta-analysis assessing 4 randomized controlled trials comprising of 1,325 patients comparing 5-year outcomes for one-level lumbar TDR vs lumbar fusion.
|
| |
Detailed adverse events not reported in this meta-analysis. In two included trials, adjacent segment degeneration was reported to be lower at 5 years with lumbar TDR (1.1% & 9%) vs lumbar fusion (4.7% & 14%).
|
| |
Lumbar TDR is an effective alternative to lumbar fusion for treatment of lumbar degenerative disc disease. Lumbar TDR offers several clinical advantages over the longer term that can benefit the patient and reduce health care burden, without additional safety consequences.
|
|
| |
Hospital Inpatient
|
| |||||||||
| |
DRG
|
| |
Description
|
| |
Medicare Avg Inpatient Payment
|
| |||
| |
518
|
| |
Cervical Total Disc Replacement
|
| | | $ | 27,195 | | |
| |
473
|
| |
ACDF Standalone or Interbody with Plate
|
| | | $ | 17,764 | | |
| |
Hospital Outpatient
|
| |||||||||
| |
APC
|
| |
Description
|
| |
Medicare Avg Hospital Outpatient
Payment |
| |||
| |
5116
|
| |
Cervical Total Disc Replacement
|
| | | $ | 17,913 | | |
| |
5115
|
| |
ACDF Standalone or Interbody with Plate
|
| | | $ | 13,116 | | |
| |
Ambulatory Surgery Center
|
| |||||||||
| |
Primary
CPT |
| |
Description
|
| |
Medicare Avg Ambulatory Surgery
Center Payment |
| |||
| |
22856
|
| |
Cervical Total Disc Replacement
|
| | | $ | 13,098 | | |
| |
22551
|
| |
ACDF Standalone or Interbody with Plate
|
| | | $ | 9,031 | | |
| |
Hospital Inpatient
|
| |||||||||
| |
DRG
|
| |
Description
|
| |
Medicare Avg Inpatient Payment
|
| |||
| |
518
|
| |
Lumbar Total Disc Replacement
|
| | | $ | 27,195 | | |
| |
451
|
| |
ALIF Standalone or Interbody with Plate
|
| | | $ | 23,506 | | |
| |
Hospital Outpatient
|
| |||||||||
| |
APC
|
| |
Description
|
| |
Medicare Avg Hospital Outpatient
Payment |
| |||
| |
5116
|
| |
Lumbar Total Disc Replacement
|
| | | $ | 17,913 | | |
| |
5117
|
| |
ALIF Standalone or Interbody with Plate
|
| | | $ | 27,721 | | |
| |
Ambulatory Surgery Center
|
| |||||||||
| |
Primary
CPT |
| |
Description
|
| |
Medicare Avg Ambulatory Surgery
Center Payment |
| |||
| |
22857
|
| |
Lumbar Total Disc Replacement
|
| | | $ | 12,699 | | |
| |
22558
|
| |
ALIF Standalone or Interbody with Plate
|
| | | $ | 20,101 | | |
| |
Country
|
| |
Title
|
| |
Type
|
| |
Application No.
|
| |
Patent No.
|
| |
Estimated
Expiration Date |
| |
Status
|
| |
Ownership
|
| |
Related
Technology |
|
| |
United States
|
| |
Intervertebral Implant With Keel
|
| | Utility | | | 12/375,071 | | | 8,998,990 | | | 5/29/2030 | | | Issued | | |
Centinel Spine LLC
|
| |
prodisc C,
prodisc C Nova, prodisc C SK |
|
| | United States | | |
Intervertebral Implant With Keel
|
| | Utility | | | 14/643,287 | | | 9,387,086 | | | 7/24/2027 | | | Issued | | |
Centinel Spine LLC
|
| |
prodisc C,
prodisc C Nova, prodisc C SK |
|
| |
United States
|
| |
Intervertebral Implant With Keel
|
| | Utility | | | 15/182,163 | | | 9,883,950 | | | 7/24/2027 | | | Issued | | |
Centinel Spine LLC
|
| |
prodisc C,
prodisc C Nova, prodisc C SK |
|
| |
United States
|
| |
Intervertebral Implant With Keel
|
| | Utility | | | 15/888,505 | | | 10,583,014 | | | 7/24/2027 | | | Issued | | |
Centinel Spine LLC
|
| |
prodisc C,
prodisc C Nova, prodisc C SK |
|
| | United States | | |
Intervertebral Implant With Keel
|
| | Utility | | | 16/812,674 | | | 11,690,728 | | | 1/17/2029 | | | Issued | | |
Centinel Spine LLC
|
| |
prodisc C, prodisc C Nova, prodisc C SK
|
|
| | Europe | | |
Intervertebral Implant With Keel
|
| | Utility | | | 7813286.7 | | |
2 043 563
|
| | 7/24/2027 | | | Issued | | |
Centinel Spine LLC
|
| |
prodisc C, prodisc C Nova, prodisc C SK
|
|
| | Europe | | |
Intervertebral Implant With Keel
|
| | Utility | | | 19186610.2 | | | TBD | | | 7/24/2027 | | | Pending | | |
Centinel Spine LLC
|
| |
prodisc C, prodisc C Nova, prodisc C SK
|
|
| |
United States
|
| |
Intervertebral Implant
|
| | Utility | | | 12/757,443 | | | 8,858,636 | | | 5/26/2030 | | | Issued | | |
Centinel Spine LLC
|
| | prodisc C Vivo | |
| | United States | | | Intervertebral Implant | | | Utility | | | 13/081,541 | | | 9,301,853 | | | 4/09/2030 | | | Issued | | |
Centinel Spine LLC
|
| | prodisc C Vivo | |
| |
United States
|
| |
Intervertebral Implant
|
| | Utility | | | 14/470,992 | | | 9,333,088 | | | 4/09/2030 | | | Issued | | |
Centinel Spine LLC
|
| | prodisc C Vivo | |
| | United States | | | Intervertebral Implant | | | Utility | | | 15/098,897 | | | 10,085,845 | | | 4/23/2030 | | | Issued | | |
Centinel Spine LLC
|
| | prodisc C Vivo | |
| |
United States
|
| |
Intervertebral Implant
|
| | Utility | | | 16/148,120 | | | 11,419,734 | | | 4/09/2030 | | | Issued | | |
Centinel Spine LLC
|
| | prodisc C Vivo | |
| | United States | | | Intervertebral Implant | | | Utility | | | 17/892,663 | | | 12,102,543 | | | 4/09/2030 | | | Issued | | |
Centinel Spine LLC
|
| | prodisc C Vivo | |
| |
United States
|
| |
Intervertebral Implant with Combination Fixation Elements
|
| | Utility | | | 18/901,592 | | | TBD | | | TBD | | | Pending | | |
Centinel Spine LLC
|
| | prodisc C Vivo | |
| | China | | | Intervertebral Implant | | | Utility | | | 20180066085.3 | | | 102821718 | | | 4/09/2030 | | | Issued | | |
Centinel Spine LLC
|
| | prodisc C Vivo | |
| |
Country
|
| |
Title
|
| |
Type
|
| |
Application No.
|
| |
Patent No.
|
| |
Estimated
Expiration Date |
| |
Status
|
| |
Ownership
|
| |
Related
Technology |
|
| | Germany | | |
Intervertebral Implant
|
| | Utility | | |
112010005
471.1 |
| | TBD | | |
4/09/2030
|
| | Pending | | |
Centinel Spine LLC
|
| | prodisc C Vivo | |
| | United States | | |
Intervertebral Disc Implants Having Varying Endplate Geometries
|
| | Utility | | | 19/410,553 | | | TBD | | | TBD | | | Pending | | |
Centinel Spine LLC
|
| |
Spinal implants related to prodisc
|
|
| | PCT | | |
Intervertebral Disc Implants Having Varying Endplate Geometries
|
| | Utility | | |
PCT/US25/
058335 |
| | N/A | | |
6/06/2027
|
| | Pending | | |
Centinel Spine LLC
|
| |
Spinal implants related to prodisc
|
|
| |
United States
|
| |
Intervertebral Disc Implants Having Offset Center of Rotation
|
| | Utility | | | 19/410,445 | | | TBD | | | TBD | | | Pending | | |
Centinel Spine LLC
|
| |
Spinal implants related to prodisc
|
|
| | PCT | | |
Intervertebral Disc Implants Having Offset Center of Rotation
|
| | Utility | | |
PCT/US25/
058314 |
| | N/A | | |
6/06/2027
|
| | Pending | | |
Centinel Spine LLC
|
| |
Spinal implants related to prodisc
|
|
| | United States | | |
Intervertebral Disc Implants With Varying Cup and Dome Geometries
|
| | Utility | | | 19/410,279 | | | TBD | | | TBD | | | Pending | | |
Centinel Spine LLC
|
| |
Spinal implants related to prodisc
|
|
| | PCT | | |
Intervertebral Disc Implants With Varying Cup and Dome Geometries
|
| | Utility | | |
PCT/US25/
058293 |
| | N/A | | |
6/06/2027
|
| | Pending | | |
Centinel Spine LLC
|
| |
Spinal implants related to prodisc
|
|
| | United States | | |
Intervertebral Disc Implants Having Reduced Profiles
|
| | Utility | | | 63/916,987 | | | N/A | | | 11/13/2026 | | | Pending | | |
Centinel Spine LLC
|
| |
Spinal implants related to prodisc
|
|
|
Name
|
| |
Age
|
| |
Position
|
|
| Executive Officers | | | | | | | |
| Steven Murray | | |
65
|
| | Chief Executive Officer | |
| Varun Gandhi | | |
42
|
| | Chief Financial Officer | |
| Key Employees | | | | | | | |
| Jeanina Bradley | | |
49
|
| | VP, U.S. Sales | |
| Fadel Ghossein | | |
47
|
| | VP, International | |
| Jason Hoffman | | |
54
|
| | VP, Business and Market Development | |
| James Kuras | | |
62
|
| | VP, Clinical, Regulatory and Quality Affairs | |
| Vincent Lesniewski | | |
54
|
| | VP, Medical Education and Clinical Accounts | |
| Peter Ringwood | | |
60
|
| | VP, Operations | |
| Steven Sanderson | | |
59
|
| | VP, Marketing and Product Development | |
| Non-Employee Directors | | | | | | | |
| Ali Abdullah Al Amri | | |
33
|
| | Director | |
| Robert Donohue | | |
78
|
| | Director | |
| Craig Greener | | |
55
|
| | Director | |
| Dirk Kuyper | | |
69
|
| | Director | |
| Deepankar Panigrahi | | |
47
|
| | Director | |
| Anthony Viscogliosi | | |
63
|
| | Director | |
| Marc Viscogliosi | | |
51
|
| | Director | |
|
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($)(1) |
| |
Non-Equity Incentive
Plan Compensation ($)(2) |
| |
All Other
Compensation ($)(3) |
| |
Total
($) |
| ||||||||||||||||||
|
Steven Murray
Chief Executive Officer |
| | | | 2025 | | | | | $ | 500,000 | | | | | $ | 200,000 | | | | | $ | 300,000 | | | | | $ | 8,832 | | | | | $ | 1,008,832 | | |
|
Varun Gandhi
Chief Financial Officer |
| | | | 2025 | | | | | $ | 450,000 | | | | | $ | 150,000 | | | | | $ | 180,000 | | | | | $ | 1,084 | | | | | $ | 781,084 | | |
|
Measure
($ in millions) |
| |
Threshold
|
| |
Target
|
| |
Actual
|
| |
Achieved
|
| |
Not
Achieved |
| |
% Bonus
Allocation For Company Metric |
| |
% Bonus
Allocation Earned |
| |||||||||||||||||||||
|
Worldwide Global Revenue
|
| | | $ | 98.86 | | | | | $ | 116.3 | | | | | $ | 132.2 | | | | | | X | | | | | | — | | | | | | 10% | | | | | | 10% | | |
|
Adjusted EBITDA(1)
|
| | | $ | 11.65 | | | | | $ | 13.7 | | | | | $ | 20.2 | | | | | | X | | | | | | — | | | | | | 30% | | | | | | 30% | | |
|
Cash Balance
|
| | | $ | 12.64 | | | | | $ | 15.8 | | | | | $ | 21.3 | | | | | | X | | | | | | — | | | | | | 30% | | | | | | 30% | | |
|
Debt Refinancing
|
| | | | — | | | | | | — | | | | | | — | | | | | | X | | | | | | — | | | | | | 15% | | | | | | 15% | | |
|
FDA PMA Approval
|
| | | | — | | | | | | — | | | | | | — | | | | | | X | | | | | | — | | | | | | 15% | | | | | | 15% | | |
|
Actual Payout Percentage
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 100% | | |
| | | |
FY25
Bonus Target (as % of Base Salary) |
| |||
|
Steven Murray
|
| | | | 60% | | |
|
Varun Gandhi
|
| | | | 40% | | |
| | | |
Options
|
| |||||||||||||||||||||||||||
|
Name
|
| |
Grant Date
|
| |
Number of Securities
Underlying Unexercised Options (#) Exercisable(1) |
| |
Number of Securities
Underlying Unexercised Options (#) Unexercisable(2) |
| |
Option Exercise
Price ($) |
| |
Option Expiration
Date |
| |||||||||||||||
|
Steven Murray
|
| | | | 7/6/2020 | | | | | | 739,634 | | | | | | — | | | | | | 0.26 | | | | | | 3/16/2030 | | |
| | | | | | 7/6/2020 | | | | | | 739,634 | | | | | | — | | | | | | 0.26 | | | | | | 3/16/2030 | | |
| | | | | | 7/6/2020 | | | | | | 2,958,535 | | | | | | — | | | | | | 0.26 | | | | | | 3/16/2030 | | |
|
Varun Gandhi
|
| | | | 4/11/2019 | | | | | | 700,000 | | | | | | — | | | | | | 0.35 | | | | | | 4/11/2029 | | |
| | | | | | 12/31/2020 | | | | | | 200,000 | | | | | | — | | | | | | 0.26 | | | | | | 12/31/2030 | | |
| | | | | | 08/12/2021 | | | | | | 800,000 | | | | | | — | | | | | | 0.48 | | | | | | 08/12/2031 | | |
| | | | | | 03/26/2024 | | | | | | 131,250 | | | | | | 168,750 | | | | | | 0.21 | | | | | | 03/26/2034 | | |
|
If the Enterprise Value is:
|
| |
Then the Applicable
Transaction Bonus Payable to Mr. Murray would be: |
| |
Then the Applicable
Transaction Bonus Payable to Mr. Gandhi would be: |
| ||||||
|
Less than $300M
|
| | | $ | 0 | | | | | $ | 0 | | |
|
$300M but less than $400M
|
| | | $ | 680,000 | | | | | $ | 660,000 | | |
|
$400M but less than $500M
|
| | | $ | 850,000 | | | | | $ | 825,000 | | |
|
$500M but less than $600M
|
| | | $ | 1,360,000 | | | | | $ | 1,320,000 | | |
|
$600M but less than $700M
|
| | | $ | 1,870,000 | | | | | $ | 1,815,000 | | |
|
$700M or more
|
| | | $ | 2,210,000 | | | | | $ | 2,145,000 | | |
|
Reason for Termination
|
| |
Effect on Options under the Centinel LLC
Incentive Plan, except as otherwise specified in an award agreement or other written agreement |
|
|
Death or Disability
|
| |
Vested options will be exercisable for a one-year period unless the option has an earlier expiration date or the Compensation Committee extends the exercise period. Unvested options will expire on the date of termination.
|
|
|
For Cause Termination
|
| |
All outstanding options, whether or not vested, earned or exercisable, will be forfeited.
|
|
|
Other Termination Events
|
| |
Vested options will be exercisable for a 90-day period unless the option has an earlier expiration date or the Compensation Committee extends the exercise period. Unvested options will expire on the date of termination.
|
|
|
Reason for Termination
|
| |
Effect on Awards, except as otherwise specified
in an award agreement or other written agreement |
|
| Death or Disability | | |
•
All unvested restricted stock awards and restricted stock units will become vested; provided, however, that restricted stock awards and restricted stock units vesting in whole or in part based on performance will be governed by the terms of the applicable award agreement.
|
|
| | | |
•
All unexercisable stock options and SARs will become exercisable and will be exercisable for one year unless the award has an earlier expiration date; provided, however, that stock options and SARS vesting in whole or in part based on performance will be governed by the terms of the applicable award agreement.
•
All exercisable options and SARs will be exercisable for one year unless the award has an earlier expiration date.
|
|
| For Cause Termination | | |
•
All outstanding awards, whether or not vested, earned or exercisable, will be forfeited.
|
|
| Other Termination Events | | |
•
Unvested, unearned or unexercisable awards will be forfeited.
•
All exercisable options and SARs will be exercisable for 90 days unless the award has an earlier expiration date.
|
|
| Retirement: | | |
•
All unvested restricted stock awards and restricted stock units will continue to vest in accordance with the terms of the award.
|
|
| | | |
•
All unvested stock options and SARs will continue to vest in accordance with the term of the award. The option will expire on the date that is one year following the later of the optionee’s termination of service or the date the applicable portion of the option becomes vested and exercisable.
|
|
|
Name
|
| |
Fees Earned or
Paid in Cash ($)(1) |
| |
Option
Awards ($)(2) |
| |
Total
($) |
| |||||||||
|
Ali Abdullah Al Amri
|
| | | | 25,000 | | | | | | — | | | | | | 25,000 | | |
|
Robert Donohue
|
| | | | 25,000 | | | | | | — | | | | | | 25,000 | | |
|
Craig Greener
|
| | | | 25,000 | | | | | | — | | | | | | 25,000 | | |
|
Dirk Kuyper
|
| | | | 50,000 | | | | | | — | | | | | | 50,000 | | |
|
Deepankar Panigrahi
|
| | | | 25,000 | | | | | | — | | | | | | 25,000 | | |
|
Gregory Rainey(3)
|
| | | | 25,000 | | | | | | — | | | | | | 25,000 | | |
|
Anthony Viscogliosi
|
| | | | 25,000 | | | | | | — | | | | | | 25,000 | | |
|
Marc Viscogliosi
|
| | | | 25,000 | | | | | | — | | | | | | 25,000 | | |
|
Director
|
| |
Principal Stockholder
|
|
|
Robert Donohue(1)
|
| | AW Alpha Capital LLC | |
|
Craig Greener(1)
|
| | AW Alpha Capital LLC | |
|
Ali Abdullah Al Amri(2)
|
| | Delac Spine Inc. | |
|
Deepankar Panigrahi(2)
|
| | Delac Spine Inc. | |
|
Anthony Viscogliosi(3)
|
| |
Viscogliosi Brothers, LLC
|
|
|
Marc Viscogliosi(3)
|
| |
Viscogliosi Brothers, LLC
|
|
|
Participants(1)
|
| |
Promissory Notes
Purchased |
| |||
|
Viscogliosi Brothers, LLC
|
| | | $ | 16,860,496 | | |
|
Viscogliosi Brothers Watermark Holdings, LLC
|
| | | | 2,000,000 | | |
|
Viscogliosi Brothers Venture Partners XIV, LLC
|
| | | | 1,514,720 | | |
|
Viscogliosi Brothers Venture Partners XX, LLC
|
| | | | 993,600 | | |
|
Delac Spine Inc.
|
| | | | 10,000,000 | | |
|
AW Alpha Capital LLC
|
| | | | 5,000,000 | | |
|
Steven Murray
|
| | | | 450,000 | | |
|
Dirk Kuyper
|
| | | | 100,000 | | |
| | | |
Shares of
Common Stock Beneficially Owned Prior to this Offering(1) |
| |
Shares of
Common Stock Beneficially Owned After this Offering Assuming no Exercise of Underwriters’ Option(1) |
| |
Shares of Common
Stock Beneficially Owned After this Offering Assuming the Underwriters’ Option is Exercised in Full(1) |
| ||||||||||||||||||
|
Name of Beneficial Owner
|
| |
Shares of
Class A Common Stock |
| |
Shares of
Class B Common Stock |
| |
% of
Combined Voting Power(2) (%) |
| |
Shares of
Class A Common Stock |
| |
Shares of
Class B Common Stock |
| |
% of
Combined Voting Power(2) (%) |
| |
Shares of
Class A Common Stock |
| |
Shares of
Class B Common Stock |
| |
% of
Combined Voting Power(2) (%) |
|
| 5% Stockholders: | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
AW Alpha Capital LLC
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Oman Investment Authority
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Viscogliosi Brothers, LLC
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Viscogliosi Brothers Venture Partners VI, LLC
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Named Executive Officers and Directors:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Steven Murray
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Varun Gandhi
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Craig Greener
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Robert Donohue
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Ali Abdullah Al Amri
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Dirk Kuyper
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Deepankar Panigrahi
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Anthony Viscogliosi
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Marc Viscogliosi
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
All executive officers and directors as a group (9 individuals)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Name
|
| |
Number of Shares
|
|
|
Morgan Stanley & Co. LLC
|
| | | |
|
Goldman Sachs & Co. LLC
|
| | | |
|
Piper Sandler & Co.
|
| | | |
|
Canaccord Genuity LLC
|
| | | |
|
BTIG, LLC
|
| | | |
|
Total:
|
| | | |
| | | | | | |
Total
|
| ||||||||||||
| | | |
Per Share
|
| |
No Exercise
|
| |
Full Exercise
|
| |||||||||
|
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Underwriting discounts and commissions to be paid by us
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Proceeds, before expenses, to us
|
| | | $ | | | | | $ | | | | | $ | | | | ||
| | Centinel Spine Holdco, Inc. | | | | | | | |
| | | | | | F-2 | | | |
| | | | | | F-3 | | | |
| | | | | | F-4 | | | |
| | | | | | F-6 | | | |
| | | | | | F-7 | | | |
| | Centinel Spine, LLC | | | | | | | |
| |
Audited Consolidated Financial Statements as of and for the Years Ended December 31, 2025 and 2024
|
| | | | | | |
| | | | | | F-8 | | | |
| | | | | | F-9 | | | |
| | | | | | F-11 | | | |
| | | | | | F-12 | | | |
| | | | | | F-13 | | | |
| | | | | | F-15 | | | |
| |
Unaudited Condensed Consolidated Financial Statements as of and for the Three and Six Months Ended June 30, 2026 and 2025
|
| | | | | | |
| | | | | | F-40 | | | |
| | | | | | F-42 | | | |
| | | | | | F-43 | | | |
| | | | | | F-44 | | | |
| | | | | | F-45 | | |
|
(In thousands)
|
| |
April 24,
2026 |
| |||
| ASSETS | | | | | | | |
|
Total assets
|
| | | $ | 0.01 | | |
| STOCKHOLDER’S EQUITY: | | | | | | | |
|
Common stock, par value $0.01, 1,000 shares authorized, 1 share issued and outstanding
|
| | | | 0.01 | | |
|
Total stockholder’s equity
|
| | | $ | 0.01 | | |
| | | |
June 30,
2026 |
| |||
| ASSETS | | | | | | | |
|
Total assets
|
| | | $ | 0.01 | | |
| STOCKHOLDER’S EQUITY: | | | | | | | |
|
Common stock, par value $0.01, 1,000 shares authorized, 1 share issued and outstanding
|
| | | | 0.01 | | |
|
Total stockholder’s equity
|
| | | $ | 0.01 | | |
|
(In thousands)
|
| |
As of December 31,
|
| |||||||||
| |
2025
|
| |
2024
|
| ||||||||
| ASSETS | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 21,289 | | | | | $ | 6,146 | | |
|
Accounts receivable, net of allowances of $838 and $545, respectively
|
| | | | 26,817 | | | | | | 20,322 | | |
|
Inventory, net
|
| | | | 20,433 | | | | | | 16,460 | | |
|
Prepaid expenses and other current assets
|
| | | | 772 | | | | | | 1,009 | | |
|
Total current assets
|
| | | | 69,311 | | | | | | 43,937 | | |
| Non-Current assets: | | | | | | | | | | | | | |
|
Property and equipment, net
|
| | | | 7,276 | | | | | | 5,130 | | |
|
Right of use asset
|
| | | | 672 | | | | | | 1,056 | | |
|
Goodwill
|
| | | | 18,820 | | | | | | 17,247 | | |
|
Intangible assets, net
|
| | | | 5,626 | | | | | | 6,152 | | |
|
Total assets
|
| | | $ | 101,705 | | | | | $ | 73,522 | | |
|
LIABILITIES, REDEEMABLE CONVERTIBLE PREFFERED UNITS AND MEMBERS’ DEFICIT
|
| | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 6,337 | | | | | $ | 6,605 | | |
|
Accrued expenses
|
| | | | 15,584 | | | | | | 12,410 | | |
|
Due to related parties
|
| | | | 16 | | | | | | 18 | | |
|
Current portion of lease liability
|
| | | | 426 | | | | | | 405 | | |
|
Current portion of note payable, net
|
| | | | — | | | | | | 42,522 | | |
|
Total current liabilities
|
| | | | 22,363 | | | | | | 61,960 | | |
| Non-Current liabilities: | | | | | | | | | | | | | |
|
Warrant and derivative liabilities
|
| | | | 10,282 | | | | | | 1,308 | | |
|
Lease liability, net of current portion
|
| | | | 246 | | | | | | 651 | | |
|
Deferred tax liability
|
| | | | 1,687 | | | | | | 1,425 | | |
|
Long-term note payable, net of current portion
|
| | | | 58,986 | | | | | | — | | |
|
Convertible notes payable, net
|
| | | | 61,048 | | | | | | 60,081 | | |
|
Term notes payable, net
|
| | | | 11,872 | | | | | | 9,104 | | |
|
Total liabilities
|
| | | | 166,484 | | | | | | 134,529 | | |
| Commitments and contingencies (Note 12) | | | | | | | | | | | | | |
|
Redeemable Convertible Class A Preferred Units; no par value, 66,518,221 units authorized as of December 31, 2025 and 2024, 63,290,921 units outstanding as of December 31, 2025 and 2024 and accumulated liquidation value of $88,250 as of December 31, 2025 and 2024, respectively.
|
| | | | 83,019 | | | | | | 83,019 | | |
|
(In thousands)
|
| |
As of December 31,
|
| |||||||||
| |
2025
|
| |
2024
|
| ||||||||
|
Redeemable Convertible Class B Preferred Units; no par value, 48,888,107 and
47,566,535 units authorized as of December 31, 2025 and 2024, 35,978,863 and 34,657,291 units outstanding as of December 31, 2025 and 2024, and accumulated liquidation value of $50,167 and $49,692 as of December 31, 2025 and 2024, respectively. |
| | | | 50,106 | | | | | | 48,264 | | |
|
Redeemable Convertible Special Member Unit; no par value, 1 unit authorized and outstanding as of December 31, 2025 and 2024, and accumulated liquidation value of $109,971 and $104,980 as of December 31, 2025 and 2024, respectively.
|
| | | | — | | | | | | — | | |
| Members’ deficit: | | | | | | | | | | | | | |
|
Common Units no par value, 150,709,394 and 149,387,822 units authorized as of
December 31, 2025 and 2024, and 32,037,413 and 35,303,066 units outstanding as of December 31, 2025 and 2024, respectively. |
| | | | — | | | | | | — | | |
|
Incentive Units no par value, 17,480,254 units authorized as of December 31, 2025
and 2024, and 1,437,987 and 1,305,614 units outstanding as of December 31, 2025 and 2024, respectively. |
| | | | — | | | | | | — | | |
|
Additional paid-in capital
|
| | | | 3,859 | | | | | | 3,678 | | |
|
Accumulated deficit
|
| | | | (198,681) | | | | | | (194,360) | | |
|
Accumulated other comprehensive loss
|
| | | | (3,082) | | | | | | (1,608) | | |
|
Total members’ deficit
|
| | | | (197,904) | | | | | | (192,290) | | |
|
Total liabilities, redeemable convertible preferred units and members’ deficit
|
| | | $ | 101,705 | | | | | $ | 73,522 | | |
| | |||||||||||||
| | | |
For the year ended December 31,
|
| |||||||||
|
(In thousands)
|
| |
2025
|
| |
2024
|
| ||||||
|
Net revenue
|
| | | $ | 132,163 | | | | | $ | 95,056 | | |
|
Cost of sales
|
| | | | 26,143 | | | | | | 22,232 | | |
|
Gross profit
|
| | | | 106,020 | | | | | | 72,824 | | |
| Operating expenses: | | | | | | | | | | | | | |
|
Selling and marketing
|
| | | | 67,497 | | | | | | 49,370 | | |
|
General and administrative
|
| | | | 19,157 | | | | | | 16,749 | | |
|
Research and development
|
| | | | 3,660 | | | | | | 4,954 | | |
|
Total operating expenses
|
| | | | 90,314 | | | | | | 71,073 | | |
|
Operating income
|
| | | | 15,706 | | | | | | 1,751 | | |
| Other income (expense): | | | | | | | | | | | | | |
|
Other expense, net
|
| | | | (9,359) | | | | | | (5) | | |
|
Foreign currency gain (loss)
|
| | | | 4,089 | | | | | | (1,830) | | |
|
Interest expense
|
| | | | (11,070) | | | | | | (12,141) | | |
|
Loss on extinguishment of debt
|
| | | | (3,458) | | | | | | — | | |
|
Total other expense, net
|
| | | | (19,798) | | | | | | (13,976) | | |
|
Net loss before taxes
|
| | | | (4,092) | | | | | | (12,225) | | |
|
Income tax expense (benefit)
|
| | | | 229 | | | | | | (102) | | |
|
Net loss
|
| | | | (4,321) | | | | | | (12,123) | | |
| Other comprehensive (loss) income: | | | | | | | | | | | | | |
|
Foreign currency translation
|
| | | | (1,474) | | | | | | 473 | | |
|
Comprehensive loss
|
| | | $ | (5,795) | | | | | $ | (11,650) | | |
| | | |
Redeemable Convertible Preferred Units
|
| | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Series A
Preferred Units |
| |
Series B
Preferred Units |
| |
Special
Member Unit |
| |
Common Units
|
| |
Incentive Units
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Loss |
| |
Total
members’ deficit |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
(In thousands, except unit amounts)
|
| |
Units
|
| |
Cost
|
| |
Units
|
| |
Cost
|
| |
Units
|
| |
Cost
|
| |
Units
|
| |
Cost
|
| |
Units
|
| |
Cost
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Beginning Balance, January 1, 2024
|
| | | | 63,290,921 | | | | | | 83,019 | | | | | | 34,657,291 | | | | | | 48,264 | | | | | | 1 | | | | | | — | | | | | | 35,303,066 | | | | | | — | | | | | | 1,272,426 | | | | | | — | | | | | | 3,435 | | | | | | (182,237) | | | | | | (2,081) | | | | | | (180,883) | | |
|
Unit-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 229 | | | | | | — | | | | | | — | | | | | | 229 | | |
|
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 33,188 | | | | | | — | | | | | | 14 | | | | | | — | | | | | | — | | | | | | 14 | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (12,123) | | | | | | — | | | | | | (12,123) | | |
|
Foreign currency translation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 473 | | | | | | 473 | | |
|
Balance, December 31, 2024
|
| | | | 63,290,921 | | | | | $ | 83,019 | | | | | | 34,657,291 | | | | | $ | 48,264 | | | | | | 1 | | | | | $ | — | | | | | | 35,303,066 | | | | | $ | — | | | | | | 1,305,614 | | | | | $ | — | | | | | $ | 3,678 | | | | | $ | (194,360) | | | | | $ | (1,608) | | | | | $ | (192,290) | | |
|
Unit-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 135 | | | | | | — | | | | | | — | | | | | | 135 | | |
|
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 132,373 | | | | | | — | | | | | | 46 | | | | | | — | | | | | | — | | | | | | 46 | | |
|
Notes payable converted to equity
|
| | | | — | | | | | | — | | | | | | 1,321,572 | | | | | | 1,842 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Cancellation of common units
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,265,653) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net loss
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,321) | | | | | | — | | | | | | (4,321) | | |
|
Foreign currency translation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,474) | | | | | | (1,474) | | |
|
Balance, December 31, 2025
|
| | | | 63,290,921 | | | | | $ | 83,019 | | | | | | 35,978,863 | | | | | $ | 50,106 | | | | | | 1 | | | | | $ | — | | | | | | 32,037,413 | | | | | $ | — | | | | | | 1,437,987 | | | | | $ | — | | | | | $ | 3,859 | | | | | $ | (198,681) | | | | | $ | (3,082) | | | | | $ | (197,904) | | |
| | | |
For the year ended December 31,
|
| |||||||||
|
(In thousands)
|
| |
2025
|
| |
2024
|
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Net loss
|
| | | $ | (4,321) | | | | | $ | (12,123) | | |
| Adjustments to reconcile net loss to net cash | | | | | | | | | | | | | |
|
(used for) provided by operating activities:
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 4,447 | | | | | | 4,153 | | |
|
Amortization of debt discount and issuance cost
|
| | | | 2,392 | | | | | | 2,890 | | |
|
Loss on extinguishment of debt
|
| | | | 3,458 | | | | | | — | | |
|
Loss on sale of fixed assets
|
| | | | — | | | | | | (30) | | |
|
Operating lease expense
|
| | | | 419 | | | | | | 409 | | |
|
Deferred income tax expense (benefit)
|
| | | | 76 | | | | | | (2) | | |
|
Unrealized and realized loss (gain) on warrant and derivative liabilities,
net |
| | | | 9,410 | | | | | | (179) | | |
|
Provision for excess and obsolete inventory
|
| | | | 1,614 | | | | | | 1,477 | | |
|
Paid in kind interest
|
| | | | 2,842 | | | | | | 3,012 | | |
|
Bad debt expense
|
| | | | 569 | | | | | | 244 | | |
|
Unit-based compensation expense
|
| | | | 135 | | | | | | 229 | | |
|
Foreign currency remeasurement (gain) loss
|
| | | | (4,089) | | | | | | 1,830 | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (6,586) | | | | | | (3,926) | | |
|
Inventory
|
| | | | (4,810) | | | | | | (3,448) | | |
|
Prepaid expenses and other current assets
|
| | | | 186 | | | | | | 29 | | |
|
Accounts payable
|
| | | | (858) | | | | | | (1,897) | | |
|
Accrued expenses and other expenses
|
| | | | (3,229) | | | | | | 371 | | |
|
Net cash provided by (used for) operating activities
|
| | | | 1,655 | | | | | | (6,961) | | |
| Cash flows from investing activities: | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | | (5,803) | | | | | | (3,847) | | |
|
Proceeds from disposition of fusion portfolio and/or assets, net of direct costs to sell
|
| | | | — | | | | | | (2) | | |
|
Proceeds from sale of property and equipment
|
| | | | 159 | | | | | | 33 | | |
|
Net cash used for investing activities
|
| | | | (5,644) | | | | | | (3,816) | | |
| Cash flows from financing activities: | | | | | | | | | | | | | |
|
Proceeds from convertible promissory notes
|
| | | | — | | | | | | 7,434 | | |
|
Proceeds from long-term debt
|
| | | | 60,000 | | | | | | — | | |
|
Payments on long-term debt and note payable
|
| | | | (36,500) | | | | | | — | | |
|
Payment for debt extinguishment costs
|
| | | | (1,990) | | | | | | — | | |
|
Payment for debt issuance costs
|
| | | | (2,300) | | | | | | — | | |
|
Proceeds from exercise of stock options
|
| | | | 45 | | | | | | 14 | | |
|
Net cash provided by financing activities
|
| | | | 19,255 | | | | | | 7,448 | | |
|
Effect of the exchange rate on cash
|
| | | | (123) | | | | | | (60) | | |
| | | |
For the year ended December 31,
|
| |||||||||
|
(In thousands)
|
| |
2025
|
| |
2024
|
| ||||||
|
Net increase (decrease) in cash and cash equivalents
|
| | | | 15,143 | | | | | | (3,389) | | |
|
Cash and cash equivalents, beginning of year
|
| | | | 6,146 | | | | | | 9,535 | | |
|
Cash and cash equivalents, end of year
|
| | | $ | 21,289 | | | | | $ | 6,146 | | |
| Supplemental cash flow information | | | | | | | | | | | | | |
|
Cash paid for interest
|
| | | $ | 5,777 | | | | | $ | 6,163 | | |
|
Cash paid for accrued paid-in-kind interest and final fee upon extinguishment
|
| | | $ | 6,719 | | | | | $ | — | | |
|
Cash paid for taxes
|
| | | $ | 365 | | | | | $ | 225 | | |
| Non-cash financing activities | | | | | | | | | | | | | |
|
Conversion of debt to equity
|
| | | $ | 1,842 | | | | | $ | — | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
Finished products
|
| | | $ | 22,870 | | | | | $ | 18,521 | | |
|
Work in process
|
| | | | 1,590 | | | | | | 1,258 | | |
|
Raw Materials
|
| | | | 3,928 | | | | | | 2,907 | | |
|
Inventories before reserve
|
| | | | 28,388 | | | | | | 22,686 | | |
|
Inventory reserve
|
| | | | (7,955) | | | | | | (6,226) | | |
|
Inventory
|
| | | $ | 20,433 | | | | | $ | 16,460 | | |
| | | |
December 31, 2025
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
|
Cash equivalents
|
| | | $ | 21,289 | | | | | $ | — | | | | | $ | — | | | | | $ | 21,289 | | |
|
Total Assets
|
| | | $ | 21,289 | | | | | $ | — | | | | | $ | — | | | | | $ | 21,289 | | |
|
Derivative
|
| | | $ | — | | | | | $ | — | | | | | $ | (6,640) | | | | | $ | (6,640) | | |
|
Warrants
|
| | | | — | | | | | | — | | | | | | (3,642) | | | | | | (3,642) | | |
|
Total Liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | (10,282) | | | | | $ | (10,282) | | |
| | | |
December 31, 2024
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
|
Cash equivalents
|
| | | $ | 6,146 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,146 | | |
|
Total Assets
|
| | | $ | 6,146 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,146 | | |
|
Warrants
|
| | | $ | — | | | | | $ | — | | | | | $ | (1,308) | | | | | $ | (1,308) | | |
|
Total Liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | (1,308) | | | | | $ | (1,308) | | |
| |
Balance as of December 31, 2024
|
| | | $ | (1,308) | | |
| |
Forfeiture
|
| | | | 436 | | |
| |
Unrealized and realized loss on fair value of warrants for the year ended December 31, 2025
|
| | | | (2,770) | | |
| |
Balance as of December 31, 2025
|
| | | $ | (3,642) | | |
| |
Balance as of December 31, 2024
|
| | | $ | — | | |
| |
Unrealized and realized loss on fair value of derivatives for the year ended December 31, 2025
|
| | | | (6,640) | | |
| |
Balance as of December 31, 2025
|
| | | $ | (6,640) | | |
| | | |
Useful Life (Years)
|
| |
2025
|
| |
2024
|
| |||||||||
|
Machinery, furniture, and equipment
|
| | | | 5 | | | | | $ | 755 | | | | | $ | 652 | | |
|
Computer software
|
| | | | 3 | | | | | | 81 | | | | | | 81 | | |
|
Instrument sets and medical models
|
| | | | 3 | | | | | | 30,778 | | | | | | 24,415 | | |
| | | | | | | | | | | | 31,614 | | | | | | 25,148 | | |
|
Accumulated depreciation
|
| | | | | | | | | | (24,338) | | | | | | (20,018) | | |
| | | | | | | | | | | $ | 7,276 | | | | | $ | 5,130 | | |
| | | |
Useful Life (Years)
|
| |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Intangible Assets,
net |
| ||||||||||||
|
Trademarks / trade names
|
| | | | 17–25 | | | | | $ | 7,796 | | | | | $ | (3,360) | | | | | $ | 4,436 | | |
|
Patents
|
| | | | 8–15 | | | | | | 5,631 | | | | | | (5,619) | | | | | | 12 | | |
|
Surgeon relationships
|
| | | | 17–25 | | | | | | 3,532 | | | | | | (2,354) | | | | | | 1,178 | | |
| | | | | | | | | | | $ | 16,959 | | | | | $ | (11,333) | | | | | $ | 5,626 | | |
| | | |
Useful Life (Years)
|
| |
Gross Carrying
Amount |
| |
Accumulated
Amortization |
| |
Intangible Assets,
net |
| ||||||||||||
|
Trademarks / trade names
|
| | | | 17–25 | | | | | $ | 7,549 | | | | | $ | (2,872) | | | | | $ | 4,677 | | |
|
Patents
|
| | | | 8–15 | | | | | | 5,482 | | | | | | (5,355) | | | | | | 127 | | |
|
Surgeon relationships
|
| | | | 17–25 | | | | | | 3,432 | | | | | | (2,084) | | | | | | 1,348 | | |
| | | | | | | | | | | $ | 16,463 | | | | | $ | (10,311) | | | | | $ | 6,152 | | |
| | | |
Weighted Average Remaining Life (Years)
|
| |||
|
Trademarks / trade names
|
| | | | 11.20 | | |
|
Patents
|
| | | | 0.11 | | |
|
Surgeon relationships
|
| | | | 10.98 | | |
| |
2026
|
| | | $ | 622 | | |
| |
2027
|
| | | | 602 | | |
| |
2028
|
| | | | 582 | | |
| |
2029
|
| | | | 562 | | |
| |
2030
|
| | | | 541 | | |
| |
Thereafter
|
| | | | 2,717 | | |
| | | | | | $ | 5,626 | | |
| | | |
Tranche Amount
|
| |
Maturity Date
|
| | | | |||
| | | | | $ | 5,200 | | | |
November 2030
|
| | | |
| | | | | | 7,000 | | | |
December 2030
|
| | | |
| | | | | | 10,659 | | | |
April 2031
|
| | | |
| | | | | | 250 | | | |
May 2031
|
| | | |
| | | | | | 4,466 | | | |
July 2031
|
| | | |
| | | | | | 980 | | | |
March 2032
|
| | | |
| | | | | | 10,000 | | | |
April 2032
|
| | | |
| | | | | | 6,250 | | | |
March 2033
|
| | | |
| | | | | | 250 | | | |
April 2033
|
| | | |
| | | | | | 994 | | | |
May 2033
|
| | | |
| | | | | $ | 46,049 | | | | | | | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
Accrued employee compensation & benefits
|
| | | $ | 3,784 | | | | | $ | 1,818 | | |
|
Accrued commissions & royalties
|
| | | | 8,677 | | | | | | 5,840 | | |
|
Clinical study accrual
|
| | | | 1,289 | | | | | | 2,813 | | |
|
Accrued professional services
|
| | | | 782 | | | | | | 512 | | |
|
Accrued interest payable
|
| | | | 63 | | | | | | 186 | | |
|
Accrued other liabilities
|
| | | | 989 | | | | | | 1,241 | | |
|
Total
|
| | | $ | 15,584 | | | | | $ | 12,410 | | |
| | | |
Options Outstanding
|
| | | | ||||||||||||||||||||||||
| | | |
Units Available
for Grant |
| |
Number of Units
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Remaining Contractual Life (in years) |
| |
Aggregate
intrinsic value |
| |||||||||||||||
|
Balances, January 1, 2024
|
| | | | 2,520,270 | | | | | | 13,687,558 | | | | | $ | 0.32 | | | | | | 6.52 | | | | | | | | |
|
Units granted
|
| | | | (991,000) | | | | | | 991,000 | | | | | | 0.21 | | | | | | | | | | | | | | |
|
Units exercised
|
| | | | — | | | | | | (33,188) | | | | | | 0.39 | | | | | | | | | | | | | | |
|
Units forfeited/cancelled/expired
|
| | | | 363,718 | | | | | | (363,718) | | | | | | 0.32 | | | | | | | | | | | | | | |
|
Balances, December 31, 2024
|
| | | | 1,892,988 | | | | | | 14,281,652 | | | | | $ | 0.31 | | | | | | 5.91 | | | | | | | | |
|
Units granted
|
| | | | (272,500) | | | | | | 272,500 | | | | | $ | 0.14 | | | | | | | | | | | | | | |
|
Units exercised
|
| | | | — | | | | | | (132,373) | | | | | | 0.34 | | | | | | | | | | | | | | |
|
Units forfeited/cancelled/expired
|
| | | | 426,127 | | | | | | (426,127) | | | | | | 0.34 | | | | | | | | | | | | | | |
|
Balances, December 31, 2025
|
| | | | 2,046,615 | | | | | | 13,995,652 | | | | | $ | 0.31 | | | | | | 5.04 | | | | | $ | 10,970 | | |
|
Vested and exercisable at December 31, 2025
|
| | | | | | | | | | 11,194,282 | | | | | $ | 0.32 | | | | | | 4.75 | | | | | $ | 8,573 | | |
| | | |
For the years ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
|
Selling and marketing expenses
|
| | | $ | 38 | | | | | $ | 52 | | |
|
General and administrative expenses
|
| | | | 82 | | | | | | 157 | | |
|
Research and development expenses
|
| | | | 15 | | | | | | 20 | | |
|
Total unit -based compensation
|
| | | $ | 135 | | | | | $ | 229 | | |
| | | |
2025
|
| |
2024
|
|
|
Risk-free interest rate
|
| |
3.75%–4.06%
|
| |
3.66%–4.23%
|
|
|
Expected term (in years)
|
| |
6.25
|
| |
6.25
|
|
|
Dividend yield
|
| |
0%
|
| |
0%
|
|
|
Expected volatility
|
| |
79.0%–79.5%
|
| |
78.7%–78.9%
|
|
| | | |
2025
|
| |
2024
|
| ||||||
| Income before taxes | | | | | | | | | | | | | |
|
U.S.
|
| | | $ | (4,548) | | | | | $ | (6,743) | | |
|
Non-U.S.
|
| | | | 456 | | | | | | (5,482) | | |
| | | | | $ | (4,092) | | | | | $ | (12,225) | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Income tax expense (benefit) | | | | | | | | | | | | | |
| Current: | | | | | | | | | | | | | |
|
Federal
|
| | | $ | — | | | | | $ | — | | |
|
State
|
| | | | 90 | | | | | | 55 | | |
|
Foreign
|
| | | | 63 | | | | | | (155) | | |
|
Total current
|
| | | | 153 | | | | | | (100) | | |
| Deferred: | | | | | | | | | | | | | |
|
Federal
|
| | | | — | | | | | | — | | |
|
State
|
| | | | — | | | | | | — | | |
|
Foreign
|
| | | | 76 | | | | | | (2) | | |
|
Total deferred
|
| | | | 76 | | | | | | (2) | | |
|
Total Tax Expense (benefit)
|
| | | $ | 229 | | | | | $ | (102) | | |
| | | |
2025
|
| |
2024
|
| ||||||||||||||||||
| | | |
Amount
|
| |
Percentage
|
| |
Amount
|
| |
Percentage
|
| ||||||||||||
|
U.S. federal statutory tax rate
|
| | | $ | (859) | | | | | | 21.0% | | | | | $ | (2,567) | | | | | | 21.0% | | |
|
State and local taxes, net of federal benefit(a)
|
| | | | 71 | | | | | | (1.8)% | | | | | | 44 | | | | | | (0.4)% | | |
| Foreign tax effects | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Switzerland
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Change in valuation allowance
|
| | | | (1,241) | | | | | | 30.3% | | | | | | 663 | | | | | | (5.4)% | | |
|
Statutory tax rate difference
|
| | | | 26 | | | | | | (0.6)% | | | | | | 516 | | | | | | (4.2)% | | |
|
Net operating loss expiration
|
| | | | 1,215 | | | | | | (29.7)% | | | | | | — | | | | | | 0.0% | | |
|
Germany
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
Amended return
|
| | | | — | | | | | | 0.0% | | | | | | (238) | | | | | | 1.9% | | |
|
Other
|
| | | | 30 | | | | | | (0.7)% | | | | | | 11 | | | | | | (0.1)% | | |
|
Australia
|
| | | | 26 | | | | | | (0.6)% | | | | | | 24 | | | | | | (0.2)% | | |
| Nontaxable or nondeductible items | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Partnership income not subject to tax
|
| | | | 974 | | | | | | (23.8)% | | | | | | 1,428 | | | | | | (11.7)% | | |
|
Other
|
| | | | (13) | | | | | | 0.3% | | | | | | 17 | | | | | | (0.1)% | | |
| | | | | $ | 229 | | | | | | (5.6)% | | | | | $ | (102) | | | | | | 0.8% | | |
| | | |
Year Ended December 31,
|
| |||||||||
| | | |
2025
|
| |
2024
|
| ||||||
| Income taxes paid and refunds: | | | | | | | | | | | | | |
|
State and local taxes paid, net of refunds
|
| | | $ | 90 | | | | | $ | 67 | | |
|
Foreign taxes paid, net of refunds
|
| | | | 275 | | | | | | 158 | | |
|
Income taxes paid, net of refunds
|
| | | $ | 365 | | | | | $ | 225 | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
Net operating loss
|
| | | $ | 6,956 | | | | | $ | 7,515 | | |
|
Other deferred tax asset
|
| | | | 7 | | | | | | 2 | | |
|
Gross deferred tax asset
|
| | | | 6,963 | | | | | | 7,517 | | |
|
(Less) valuation allowance
|
| | | | (6,883) | | | | | | (7,030) | | |
|
Net deferred tax asset
|
| | | | 80 | | | | | | 487 | | |
|
Amortization
|
| | | | (1,611) | | | | | | (1,422) | | |
|
Other deferred tax liability
|
| | | | (133) | | | | | | (476) | | |
|
Deferred tax liability
|
| | | | (1,744) | | | | | | (1,898) | | |
|
Net deferred tax liability
|
| | | $ | (1,664) | | | | | $ | (1,411) | | |
| | | |
Beginning
Balance |
| |
Additions
|
| |
Deductions
|
| |
Ending
Balance |
| ||||||||||||
|
Year ended December 31, 2025
|
| | | $ | 7,030 | | | | | $ | 149 | | | | | $ | (296) | | | | | $ | 6,883 | | |
|
Year ended December 31, 2024
|
| | | $ | 6,853 | | | | | $ | 177 | | | | | | | | | | | $ | 7,030 | | |
| | | |
December 31,
2025 |
| |
December 31,
2024 |
| ||||||
| Operating leases: | | | | ||||||||||
|
Right of use assets
|
| | | $ | 672 | | | | | $ | 1,056 | | |
|
Lease liability–short term
|
| | | | 426 | | | | | | 405 | | |
|
Lease liability–long term
|
| | | | 246 | | | | | | 651 | | |
|
Total operating lease liability
|
| | | $ | 672 | | | | | $ | 1,056 | | |
|
Lease expense as of December 31, 2025
|
| | | $ | 419 | | | | | $ | 409 | | |
| Supplemental non-cash information: | | | | | | | | | | | | | |
|
Weighted-average remaining lease term (years)
|
| | | | 1.7 | | | | | | 3.1 | | |
|
Weighted-average discount rate
|
| | | | 5.3% | | | | | | 4.8% | | |
| | | |
Operating Leases
|
| |||
|
2026
|
| | | $ | 426 | | |
|
2027
|
| | | | 224 | | |
|
2028
|
| | | | 27 | | |
|
2029
|
| | | | 2 | | |
|
2030
|
| | | | — | | |
|
Total undiscounted lease payments
|
| | | $ | 679 | | |
|
Less: imputed interest
|
| | | | 7 | | |
|
Total lease liability
|
| | | $ | 672 | | |
| | | |
2025
|
| |
2024
|
| ||||||
| Revenue: | | | | | | | | | | | | | |
|
Revenue–US
|
| | | $ | 110,455 | | | | | $ | 76,618 | | |
|
Revenue–International
|
| | | | 21,708 | | | | | | 18,438 | | |
|
Total revenue
|
| | | | 132,163 | | | | | | 95,056 | | |
| Segment operating expenses: | | | | ||||||||||
|
Cost of goods sold
|
| | | | 20,070 | | | | | | 16,601 | | |
|
General & Administrative
|
| | | | 11,503 | | | | | | 10,022 | | |
|
Sales
|
| | | | 60,822 | | | | | | 43,770 | | |
|
Marketing
|
| | | | 3,713 | | | | | | 3,165 | | |
|
Research & Development
|
| | | | 1,208 | | | | | | 846 | | |
|
Regulatory Affairs & Quality Assurance
|
| | | | 2,017 | | | | | | 1,838 | | |
|
Clinical
|
| | | | 2,453 | | | | | | 4,108 | | |
|
Operations
|
| | | | 4,506 | | | | | | 3,901 | | |
|
Reimbursement
|
| | | | 1,130 | | | | | | 988 | | |
|
Medical Education
|
| | | | 2,962 | | | | | | 2,435 | | |
|
Depreciation and amortization
|
| | | | 4,447 | | | | | | 4,155 | | |
|
Inventory reserves
|
| | | | 1,626 | | | | | | 1,476 | | |
|
Total segment operating expense
|
| | | | 116,457 | | | | | | 93,305 | | |
|
Other segment expenses(1)
|
| | | | (20,027) | | | | | | (13,874) | | |
|
Net loss
|
| | | $ | (4,321) | | | | | $ | (12,123) | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
U.S.
|
| | | $ | 110,455 | | | | | $ | 76,618 | | |
|
International
|
| | | | 21,708 | | | | | | 18,438 | | |
|
Total revenue
|
| | | $ | 132,163 | | | | | $ | 95,056 | | |
| | | |
2025
|
| |
2024
|
| ||||||
|
U.S.
|
| | | $ | 5,840 | | | | | $ | 3,972 | | |
|
International
|
| | | | 1,436 | | | | | | 1,158 | | |
|
Total property and equipment, net
|
| | | $ | 7,276 | | | | | $ | 5,130 | | |
|
(In thousands)
|
| |
June 30,
2026 |
| |
December 31,
2025 |
| ||||||
| | | |
(unaudited)
|
| | | | ||||||
| ASSETS | | | | | | | | | | | | | |
| Current assets: | | | | | | | | | | | | | |
|
Cash and cash equivalents
|
| | | $ | 25,106 | | | | | | 21,289 | | |
|
Accounts receivable, net of allowances of $1,162 and $838, respectively
|
| | | | 30,281 | | | | | | 26,817 | | |
|
Inventory, net
|
| | | | 22,250 | | | | | | 20,433 | | |
|
Prepaid expenses and other current assets
|
| | | | 2,126 | | | | | | 772 | | |
|
Total current assets
|
| | | | 79,763 | | | | | | 69,311 | | |
| Non-Current assets: | | | | | | | | | | | | | |
|
Property and equipment, net of accumulated depreciation of $26,117 and $24,338, respectively
|
| | | | 8,909 | | | | | | 7,276 | | |
|
Right of use asset
|
| | | | 457 | | | | | | 672 | | |
|
Goodwill
|
| | | | 18,434 | | | | | | 18,820 | | |
|
Intangible assets, net
|
| | | | 5,264 | | | | | | 5,626 | | |
|
Other long-term assets
|
| | | | 2,402 | | | | | | — | | |
|
Total assets
|
| | | $ | 115,229 | | | | | | 101,705 | | |
|
LIABILITIES, REDEEMABLE CONVERTIBLE PREFERRED UNITS AND MEMBERS’ DEFICIT
|
| | | | | | | | | | | | |
| Current liabilities: | | | | | | | | | | | | | |
|
Accounts payable
|
| | | $ | 10,630 | | | | | | 6,337 | | |
|
Accrued expenses
|
| | | | 15,288 | | | | | | 15,584 | | |
|
Due to related parties
|
| | | | 16 | | | | | | 16 | | |
|
Lease liability
|
| | | | 422 | | | | | | 426 | | |
|
Total current liabilities
|
| | | | 26,356 | | | | | | 22,363 | | |
| Non-Current liabilities: | | | | | | | | | | | | | |
|
Warrant and derivative liabilities
|
| | | | 6,523 | | | | | | 10,282 | | |
|
Lease liability
|
| | | | 35 | | | | | | 246 | | |
|
Deferred tax liability
|
| | | | 1,642 | | | | | | 1,687 | | |
|
Note payable, net
|
| | | | 59,740 | | | | | | 58,986 | | |
|
Convertible notes payable, net
|
| | | | 62,139 | | | | | | 61,048 | | |
|
Term notes payable, net
|
| | | | 12,498 | | | | | | 11,872 | | |
|
Total liabilities
|
| | | | 168,933 | | | | | | 166,484 | | |
| Commitments and contingencies (Note 11) | | | | | | | | | | | | | |
|
Redeemable Convertible Class A Preferred Units; no par value, 66,518,221 units authorized as of June 30, 2026 and December 31, 2025, 63,290,921 units outstanding as of June 30, 2026 and December 31, 2025 and accumulated liquidation value of $88,250 as of June 30, 2026 and December 31, 2025
|
| | | | 83,019 | | | | | | 83,019 | | |
|
(In thousands)
|
| |
June 30,
2026 |
| |
December 31,
2025 |
| ||||||
| | | |
(unaudited)
|
| | | | ||||||
|
Redeemable Convertible Class B Preferred Units; no par value, 49,103,261 and 48,888,107 units authorized as of June 30, 2026 and December 31, 2025, respectively, 36,194,017 and 35,978,863 units outstanding as of June 30, 2026 and December 31, 2025, respectively and accumulated liquidation value of $50,467 and $50,167 as of June 30, 2026 and December 31, 2025, respectively
|
| | | | 50,406 | | | | | | 50,106 | | |
|
Redeemable Convertible Special Member Unit; no par value, 1 unit authorized and
outstanding as of June 30, 2026 and December 31, 2025, and accumulated liquidation value of $112,487 and $109,971 as of June 30, 2026 and December 31, 2025, respectively |
| | | | — | | | | | | — | | |
| Members’ deficit: | | | | | | | | | | | | | |
|
Common Units no par value, 150,924,548 and 150,709,394 units authorized as of June 30, 2026 and December 31, 2025, respectively, and 32,037,413 units outstanding as of June 30, 2026 and December 31, 2025, respectively
|
| | | | — | | | | | | — | | |
|
Incentive Units no par value, 17,480,254 units authorized as of June 30, 2026 and December 31, 2025, respectively, and 1,447,987 and 1,437,987 units outstanding as of June 30, 2026 and December 31, 2025, respectively
|
| | | | — | | | | | | | | |
|
Additional paid-in capital
|
| | | | 4,002 | | | | | | 3,859 | | |
|
Accumulated deficit
|
| | | | (188,445) | | | | | | (198,681) | | |
|
Accumulated other comprehensive loss
|
| | | | (2,686) | | | | | | (3,082) | | |
|
Total members’ deficit
|
| | | | (187,129) | | | | | | (197,904) | | |
|
Total liabilities, redeemable convertible preferred units and members’ deficit
|
| | | $ | 115,229 | | | | | | 101,705 | | |
| | |||||||||||||
| | | |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
|
(In thousands)
|
| |
2026
|
| |
2025
|
| |
2026
|
| |
2025
|
| ||||||||||||
|
Net revenue
|
| | | $ | 44,739 | | | | | $ | 32,377 | | | | | $ | 85,244 | | | | | $ | 60,058 | | |
|
Cost of sales
|
| | | | 7,880 | | | | | | 6,336 | | | | | | 15,159 | | | | | | 12,083 | | |
|
Gross profit
|
| | | | 36,859 | | | | | | 26,041 | | | | | | 70,085 | | | | | | 47,975 | | |
| Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Selling and marketing
|
| | | | 21,809 | | | | | | 17,056 | | | | | | 42,151 | | | | | | 31,801 | | |
|
General and administrative
|
| | | | 6,347 | | | | | | 4,951 | | | | | | 12,092 | | | | | | 9,234 | | |
|
Research and development
|
| | | | 1,429 | | | | | | 1,385 | | | | | | 2,818 | | | | | | 2,469 | | |
|
Total operating expenses
|
| | | | 29,585 | | | | | | 23,392 | | | | | | 57,061 | | | | | | 43,504 | | |
|
Operating income (loss)
|
| | | | 7,274 | | | | | | 2,649 | | | | | | 13,024 | | | | | | 4,471 | | |
| Other income (expense): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Other income (expense), net
|
| | | | 3,804 | | | | | | 20 | | | | | | 3,885 | | | | | | 34 | | |
|
Foreign currency (loss) gain
|
| | | | (317) | | | | | | 2,722 | | | | | | (1,058) | | | | | | 4,089 | | |
|
Interest expense
|
| | | | (2,774) | | | | | | (2,670) | | | | | | (5,507) | | | | | | (5,489) | | |
|
Loss on extinguishment of debt
|
| | | | — | | | | | | — | | | | | | — | | | | | | (3,458) | | |
|
Total other income (expense), net
|
| | | | 713 | | | | | | 72 | | | | | | (2,680) | | | | | | (4,824) | | |
|
Net income (loss) before taxes
|
| | | | 7,987 | | | | | | 2,721 | | | | | | 10,344 | | | | | | (353) | | |
|
Income tax expense (benefit)
|
| | | | 61 | | | | | | 36 | | | | | | 108 | | | | | | 150 | | |
|
Net income (loss)
|
| | | | 7,926 | | | | | | 2,685 | | | | | | 10,236 | | | | | | (503) | | |
| Other comprehensive income (loss): | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Foreign currency translation
|
| | | | 118 | | | | | | (917) | | | | | | 396 | | | | | | (1,434) | | |
|
Comprehensive income (loss)
|
| | | $ | 8,044 | | | | | $ | 1,768 | | | | | $ | 10,632 | | | | | $ | (1,937) | | |
| | | |
Redeemable Convertible Preferred Units
|
| | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Series A
Preferred Units |
| |
Series B
Preferred Units |
| |
Special
Member Unit |
| |
Common Units
|
| |
Incentive Units
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive |
| |
Total
members’ deficit |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
(In thousands, except unit amounts)
|
| |
Units
|
| |
Cost
|
| |
Units
|
| |
Cost
|
| |
Units
|
| |
Cost
|
| |
Units
|
| |
Cost
|
| |
Units
|
| |
Cost
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Balance, December 31, 2025
|
| | | | 63,290,921 | | | | | $ | 83,019 | | | | | | 35,978,863 | | | | | $ | 50,106 | | | | | | 1 | | | | | $ | — | | | | | | 32,037,413 | | | | | $ | — | | | | | | 1,437,987 | | | | | $ | — | | | | | $ | 3,859 | | | | | $ | (198,681) | | | | | $ | (3,082) | | | | | $ | (197,904) | | |
|
Unit-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 23 | | | | | | — | | | | | | — | | | | | | 23 | | |
|
Notes payable converted to equity
|
| | | | — | | | | | | — | | | | | | 107,577 | | | | | | 150 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,310 | | | | | | — | | | | | | 2,310 | | |
|
Foreign currency translation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 278 | | | | | | 278 | | |
|
Balance, March 31, 2026
|
| | | | 63,290,921 | | | | | $ | 83,019 | | | | | | 36,086,440 | | | | | $ | 50,256 | | | | | | 1 | | | | | $ | — | | | | | | 32,037,413 | | | | | $ | — | | | | | | 1,437,987 | | | | | $ | — | | | | | $ | 3,882 | | | | | $ | (196,371) | | | | | $ | (2,804) | | | | | $ | (195,293) | | |
|
Unit-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 116 | | | | | | — | | | | | | — | | | | | | 116 | | |
|
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 10,000 | | | | | | — | | | | | | 4 | | | | | | — | | | | | | — | | | | | | 4 | | |
|
Notes payable converted to equity
|
| | | | — | | | | | | — | | | | | | 107,577 | | | | | | 150 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 7,926 | | | | | | — | | | | | | 7,926 | | |
|
Foreign currency translation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 118 | | | | | | 118 | | |
|
Balance, June 30, 2026
|
| | | | 63,290,921 | | | | | $ | 83,019 | | | | | | 36,194,017 | | | | | $ | 50,406 | | | | | | 1 | | | | | $ | — | | | | | | 32,037,413 | | | | | $ | — | | | | | | 1,447,987 | | | | | $ | — | | | | | $ | 4,002 | | | | | $ | (188,445) | | | | | $ | (2,686) | | | | | $ | (187,129) | | |
| | | |
Redeemable Convertible Preferred Units
|
| | | | | | | | | | | | | | | | | | | | | | | | | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
| | | |
Series A
Preferred Units |
| |
Series B
Preferred Units |
| |
Special
Member Unit |
| |
Common Units
|
| |
Incentive Units
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Other
Comprehensive Loss |
| |
Total
members’ deficit |
| |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
(In thousands, except unit amounts)
|
| |
Units
|
| |
Cost
|
| |
Units
|
| |
Cost
|
| |
Units
|
| |
Cost
|
| |
Units
|
| |
Cost
|
| |
Units
|
| |
Cost
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||||||
|
Beginning Balance, December 31,
2024 |
| | | | 63,290,921 | | | | | $ | 83,019 | | | | | | 34,657,291 | | | | | $ | 48,264 | | | | | | 1 | | | | | $ | — | | | | | | 35,303,066 | | | | | $ | — | | | | | | 1,305,614 | | | | | $ | — | | | | | $ | 3,678 | | | | | $ | (194,360) | | | | | $ | (1,608) | | | | | $ | (192,290) | | |
|
Unit-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 46 | | | | | | — | | | | | | — | | | | | | 46 | | |
|
Exercise of stock options
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,000 | | | | | | — | | | | | | 18 | | | | | | — | | | | | | — | | | | | | 18 | | |
|
Notes payable converted to equity
|
| | | | — | | | | | | — | | | | | | 1,042,384 | | | | | | 1,453 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (3,188) | | | | | | — | | | | | | (3,188) | | |
|
Foreign currency translation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (517) | | | | | | (517) | | |
|
Beginning Balance, March 31, 2025
|
| | | | 63,290,921 | | | | | $ | 83,019 | | | | | | 35,699,675 | | | | | $ | 49,717 | | | | | | 1 | | | | | | — | | | | | | 35,303,066 | | | | | $ | — | | | | | | 1,355,614 | | | | | $ | — | | | | | $ | 3,742 | | | | | $ | (197,548) | | | | | $ | (2,125) | | | | | $ | (195,931) | | |
|
Unit-based compensation expense
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 35 | | | | | | — | | | | | | — | | | | | | 35 | | |
|
Notes payable converted to equity
|
| | | | — | | | | | | — | | | | | | 64,034 | | | | | | 89 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
|
Net income (loss)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,685 | | | | | | — | | | | | | 2,685 | | |
|
Foreign currency translation
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (917) | | | | | | (917) | | |
|
Balance, June 30, 2025
|
| | | | 63,290,921 | | | | | $ | 83,019 | | | | | | 35,763,709 | | | | | $ | 49,806 | | | | | | 1 | | | | | $ | — | | | | | | 35,303,066 | | | | | $ | — | | | | | | 1,355,614 | | | | | $ | — | | | | | $ | 3,777 | | | | | $ | (194,863) | | | | | $ | (3,042) | | | | | $ | (194,128) | | |
| | | |
Six Months Ended
June 30, |
| |||||||||
|
(In thousands)
|
| |
2026
|
| |
2025
|
| ||||||
| Cash flows from operating activities: | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | 10,236 | | | | | $ | (503) | | |
|
Adjustments to reconcile net income (loss) to net cash provided by (used for) operating activities:
|
| | | | | | | | | | | | |
|
Depreciation and amortization
|
| | | | 2,490 | | | | | | 2,080 | | |
|
Amortization of debt discount and issuance cost
|
| | | | 1,140 | | | | | | 1,243 | | |
|
Loss on extinguishment of debt
|
| | | | — | | | | | | 3,458 | | |
|
Operating lease expense
|
| | | | 213 | | | | | | 207 | | |
|
Unrealized and realized loss (gain) on warrant and derivative liabilities, net
|
| | | | (3,758) | | | | | | — | | |
|
Provision for excess and obsolete inventory
|
| | | | 42 | | | | | | 350 | | |
|
Paid in kind interest
|
| | | | 1,480 | | | | | | 1,435 | | |
|
Bad debt expense
|
| | | | 304 | | | | | | 328 | | |
|
Unit-based compensation expense
|
| | | | 139 | | | | | | 80 | | |
|
Foreign currency remeasurement (gain) loss
|
| | | | 1,058 | | | | | | (4,089) | | |
|
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
|
Accounts receivable
|
| | | | (3,887) | | | | | | (1,699) | | |
|
Inventory
|
| | | | (2,034) | | | | | | (2,262) | | |
|
Prepaid expenses and other assets
|
| | | | (3,449) | | | | | | (1,588) | | |
|
Accounts payable
|
| | | | 3,811 | | | | | | 1,702 | | |
|
Accrued expenses
|
| | | | (80) | | | | | | (5,296) | | |
|
Net cash provided by (used for) operating activities
|
| | | | 7,705 | | | | | | (4,554) | | |
| Cash flows from investing activities: | | | | | | | | | | | | | |
|
Purchases of property and equipment
|
| | | | (3,883) | | | | | | (2,888) | | |
|
Proceeds from sale of property and equipment
|
| | | | 77 | | | | | | 73 | | |
|
Net cash (used for) investing activities
|
| | | | (3,806) | | | | | | (2,815) | | |
| Cash flows from financing activities: | | | | | | | | | | | | | |
|
Proceeds from long-term debt
|
| | | | — | | | | | | 60,000 | | |
|
Payments on long-term debt and note payable
|
| | | | — | | | | | | (36,500) | | |
|
Payment for debt extinguishment costs
|
| | | | — | | | | | | (1,990) | | |
|
Payment for debt issuance costs
|
| | | | — | | | | | | (2,300) | | |
|
Proceeds from exercise of stock options
|
| | | | — | | | | | | 18 | | |
|
Net cash provided by financing activities
|
| | | | — | | | | | | 19,228 | | |
|
Effect of the exchange rate on cash
|
| | | | (82) | | | | | | (50) | | |
|
Net increase in cash and cash equivalents
|
| | | | 3,817 | | | | | | 11,809 | | |
|
Cash and cash equivalents, beginning of year
|
| | | | 21,289 | | | | | | 6,146 | | |
|
Cash and cash equivalents, end of period
|
| | | $ | 25,106 | | | | | $ | 17,955 | | |
| Supplemental cash flow information: | | | | | | | | | | | | | |
|
Cash paid for interest
|
| | | $ | 2,872 | | | | | $ | 2,858 | | |
|
Cash paid for taxes
|
| | | $ | 204 | | | | | $ | 102 | | |
|
Cash paid for accrued paid-in-kind interest and final fee upon extinguishment
|
| | | $ | — | | | | | $ | 6,719 | | |
| Non-cash financing activities | | | | | | | | | | | | | |
|
Conversion of debt to equity
|
| | | $ | 300 | | | | | $ | 1,542 | | |
| | | |
June 30,
2026 |
| |
December 31,
2025 |
| ||||||
|
Finished products
|
| | | $ | 23,022 | | | | | $ | 22,870 | | |
|
Work in process
|
| | | | 2,832 | | | | | | 1,590 | | |
|
Raw Materials
|
| | | | 4,325 | | | | | | 3,928 | | |
|
Inventories before reserve
|
| | | | 30,179 | | | | | | 28,388 | | |
|
Inventory reserve
|
| | | | (7,929) | | | | | | (7,955) | | |
|
Inventory
|
| | | $ | 22,250 | | | | | $ | 20,433 | | |
| | | |
June 30, 2026
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
|
Cash equivalents
|
| | | $ | 25,106 | | | | | $ | — | | | | | $ | — | | | | | $ | 25,106 | | |
|
Total Assets
|
| | | $ | 25,106 | | | | | $ | — | | | | | $ | — | | | | | $ | 25,106 | | |
|
Derivative
|
| | | $ | — | | | | | $ | — | | | | | $ | (1,696) | | | | | $ | (1,696) | | |
|
Warrants
|
| | | | — | | | | | | — | | | | | | (4,827) | | | | | | (4,827) | | |
|
Total Liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | (6,523) | | | | | $ | (6,523) | | |
| | | |
December 31, 2025
|
| |||||||||||||||||||||
| | | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
|
Cash equivalents
|
| | | $ | 21,289 | | | | | $ | — | | | | | $ | — | | | | | $ | 21,289 | | |
|
Total Assets
|
| | | $ | 21,289 | | | | | $ | — | | | | | $ | — | | | | | $ | 21,289 | | |
|
Derivative
|
| | | $ | — | | | | | $ | — | | | | | $ | (6,640) | | | | | $ | (6,640) | | |
|
Warrants
|
| | | | — | | | | | | — | | | | | | (3,642) | | | | | | (3,642) | | |
|
Total Liabilities
|
| | | $ | — | | | | | $ | — | | | | | $ | (10,282) | | | | | $ | (10,282) | | |
| | | |
Tranche Amount
|
| |
Maturity Date
|
| | | | |||
| | | | | $ | 5,200 | | | |
November 2030
|
| | | |
| | | | | | 7,000 | | | |
December 2030
|
| | | |
| | | | | | 10,659 | | | |
April 2031
|
| | | |
| | | | | | 250 | | | |
May 2031
|
| | | |
| | | | | | 4,466 | | | |
July 2031
|
| | | |
| | | | | | 980 | | | |
March 2032
|
| | | |
| | | | | | 10,000 | | | |
April 2032
|
| | | |
| | | | | | 6,250 | | | |
March 2033
|
| | | |
| | | | | | 250 | | | |
April 2033
|
| | | |
| | | | | | 994 | | | |
May 2033
|
| | | |
| | | | | $ | 46,049 | | | | | | | | |
| | | |
June 30, 2026
|
| |
December 31, 2025
|
| ||||||
|
Accrued employee compensation & benefits
|
| | | $ | 2,266 | | | | | $ | 3,784 | | |
|
Accrued commissions & royalties
|
| | | | 8,548 | | | | | | 8,677 | | |
|
Clinical study accrual
|
| | | | 1,177 | | | | | | 1,289 | | |
|
Accrued professional services
|
| | | | 860 | | | | | | 782 | | |
|
Accrued interest payable
|
| | | | 63 | | | | | | 63 | | |
|
Accrued other liabilities
|
| | | | 2,374 | | | | | | 989 | | |
|
Total
|
| | | $ | 15,288 | | | | | $ | 15,584 | | |
| | | |
Options Outstanding
|
| | | | ||||||||||||||||||||||||
| | | |
Shares Available
for Grant |
| |
Number of Units
|
| |
Weighted
Average Exercise Price |
| |
Weighted Average
Remaining Contractual Life (in years) |
| |
Aggregate
intrinsic value |
| |||||||||||||||
|
Balances, December 31, 2025
|
| | | | 2,046,615 | | | | | | 13,995,652 | | | | | $ | 0.31 | | | | | | 5.04 | | | | | | | | |
|
Units granted
|
| | | | — | | | | | | — | | | | | | — | | | | | | | | | | | | | | |
|
Units exercised
|
| | | | — | | | | | | (10,000) | | | | | | 0.35 | | | | | | | | | | | | | | |
|
Units forfeited/cancelled/expired
|
| | | | 322,187 | | | | | | (322,187) | | | | | | 0.35 | | | | | | | | | | | | | | |
|
Balances, June 30, 2026
|
| | | | 2,368,802 | | | | | | 13,663,465 | | | | | $ | 0.31 | | | | | | 4.59 | | | | | $ | 10,718 | | |
|
Vested and exercisable at June 30,
2026 |
| | | | | | | | | | 12,548,508 | | | | | $ | 0.32 | | | | | | 4.35 | | | | | $ | 9,719 | | |
| | | |
Three Months Ended
June 30, |
| |
Six months Ended
June 30, |
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2026
|
| |
2025
|
| ||||||||||||
|
Selling and marketing expenses
|
| | | $ | 7 | | | | | $ | 9 | | | | | $ | 14 | | | | | $ | 21 | | |
|
General and administrative expenses
|
| | | | 107 | | | | | | 22 | | | | | | 121 | | | | | | 50 | | |
|
Research and development expenses
|
| | | | 2 | | | | | | 4 | | | | | | 4 | | | | | | 9 | | |
| | | | | $ | 116 | | | | | $ | 35 | | | | | $ | 139 | | | | | $ | 80 | | |
| | | |
June 30,
2026 |
| |
December 31,
2025 |
| ||||||
| Operating leases: | | | | | | | | | | | | | |
|
Right of use assets
|
| | | $ | 457 | | | | | $ | 672 | | |
|
Lease liability—short term
|
| | | | 422 | | | | | | 426 | | |
|
Lease liability—long term
|
| | | | 35 | | | | | | 246 | | |
|
Total operating lease liability
|
| | | $ | 457 | | | | | $ | 672 | | |
| | | |
Three Months Ended
June 30 |
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
|
Lease expense
|
| | | $ | 106 | | | | | $ | 102 | | |
| | | |
Six Months Ended
June 30 |
| |||||||||
| | | |
2026
|
| |
2025
|
| ||||||
|
Lease expense
|
| | | $ | 213 | | | | | $ | 207 | | |
| Supplemental non-cash information: | | | | | | | | | | | | | |
|
Weighted-average remaining lease term (years)
|
| | | | 1.2 | | | | | | 2.4 | | |
|
Weighted-average discount rate
|
| | | | 5.3% | | | | | | 5.3% | | |
| | | |
Operating Leases
|
| |||
|
2026
|
| | | $ | 214 | | |
|
2027
|
| | | | 224 | | |
|
2028
|
| | | | 27 | | |
|
2029
|
| | | | 3 | | |
|
2030
|
| | | | — | | |
|
Total undiscounted lease payments
|
| | | $ | 468 | | |
|
Less: imputed interest
|
| | | | 11 | | |
|
Total lease liability
|
| | | $ | 457 | | |
| | | |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2026
|
| |
2025
|
| ||||||||||||
| Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Revenue—US
|
| | | $ | 38,621 | | | | | $ | 26,926 | | | | | $ | 72,879 | | | | | $ | 49,542 | | |
|
Revenue—International
|
| | | | 6,118 | | | | | | 5,451 | | | | | | 12,365 | | | | | | 10,516 | | |
|
Total revenue
|
| | | | 44,739 | | | | | | 32,377 | | | | | | 85,244 | | | | | | 60,058 | | |
| Segment operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Cost of goods sold
|
| | | | 6,705 | | | | | | 5,085 | | | | | | 12,627 | | | | | | 9,653 | | |
|
General & Administrative
|
| | | | 4,328 | | | | | | 2,984 | | | | | | 8,107 | | | | | | 5,556 | | |
|
Sales
|
| | | | 19,563 | | | | | | 15,133 | | | | | | 38,133 | | | | | | 28,382 | | |
|
Marketing
|
| | | | 1,238 | | | | | | 987 | | | | | | 2,328 | | | | | | 1,857 | | |
|
Research & Development
|
| | | | 391 | | | | | | 243 | | | | | | 617 | | | | | | 446 | | |
|
Regulatory Affairs & Quality Assurance
|
| | | | 488 | | | | | | 489 | | | | | | 1,020 | | | | | | 886 | | |
|
Clinical
|
| | | | 1,038 | | | | | | 1,142 | | | | | | 2,201 | | | | | | 2,023 | | |
|
Operations
|
| | | | 1,215 | | | | | | 1,190 | | | | | | 2,353 | | | | | | 2,216 | | |
|
Reimbursement
|
| | | | 316 | | | | | | 288 | | | | | | 612 | | | | | | 576 | | |
|
Medical Education
|
| | | | 1,008 | | | | | | 936 | | | | | | 1,690 | | | | | | 1,562 | | |
|
Depreciation and amortization
|
| | | | 1,218 | | | | | | 1,051 | | | | | | 2,490 | | | | | | 2,080 | | |
|
Inventory reserves
|
| | | | (43) | | | | | | 200 | | | | | | 42 | | | | | | 350 | | |
|
Total segment operating expenses
|
| | | | 37,465 | | | | | | 29,728 | | | | | | 72,220 | | | | | | 55,587 | | |
|
Other Segment Expenses(1)
|
| | | | 652 | | | | | | 36 | | | | | | (2,788) | | | | | | (4,974) | | |
|
Net income (loss)
|
| | | $ | 7,926 | | | | | $ | 2,685 | | | | | $ | 10,236 | | | | | $ | (503) | | |
| | | |
Three Months Ended
June 30, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | | |
2026
|
| |
2025
|
| |
2026
|
| |
2025
|
| ||||||||||||
|
U.S.
|
| | | $ | 38,621 | | | | | $ | 26,926 | | | | | $ | 72,879 | | | | | $ | 49,542 | | |
|
International
|
| | | | 6,118 | | | | | | 5,451 | | | | | | 12,365 | | | | | | 10,516 | | |
|
Total revenue
|
| | | $ | 44,739 | | | | | | 32,377 | | | | | | 85,244 | | | | | | 60,058 | | |
| | | |
As of
|
| |||||||||
| | | |
June 30, 2026
|
| |
December 31, 2025
|
| ||||||
|
U.S.
|
| | | $ | 7,397 | | | | | $ | 5,840 | | |
|
International
|
| | | | 1,512 | | | | | | 1,436 | | |
|
Total property and equipment, net
|
| | | $ | 8,909 | | | | | $ | 7,276 | | |
| |
Morgan Stanley
|
| |
Goldman Sachs & Co. LLC
|
| |
Piper Sandler
|
|
| |
Canaccord Genuity
|
| |
BTIG
|
|
|
Item
|
| |
Amount
to be paid |
| |||
|
SEC registration fee
|
| | | $ | 8,700 | | |
|
FINRA filing fee
|
| | | | * | | |
|
NYSE listing fee
|
| | | | * | | |
|
Printing expenses
|
| | | | * | | |
|
Legal fees and expenses
|
| | | | * | | |
|
Accounting fees and expenses
|
| | | | * | | |
|
Transfer agent fees and expenses
|
| | | | * | | |
|
Miscellaneous expenses
|
| | | | * | | |
|
Total
|
| | | $ | * | | |
|
Exhibit No.
|
| |
Description
|
|
| 1.1* | | | Form of Underwriting Agreement. | |
| 3.1* | | | Certificate of Incorporation of Centinel Spine Holdco, Inc., as currently in effect. | |
| 3.2* | | |
Form of Amended and Restated Certificate of Incorporation of Centinel Spine Holdco, Inc., to be effective upon the consummation of the Organizational Transactions.
|
|
| 3.3* | | | Bylaws of Centinel Spine Holdco, Inc., as currently in effect. | |
| 3.4* | | |
Form of Amended and Restated Bylaws of Centinel Spine Holdco, Inc., to be effective upon the consummation of the Organizational Transactions.
|
|
| 4.1* | | | Specimen Class A Common Stock Certificate. | |
| 4.2* | | |
Form of Registration Rights Agreement, to be effective upon the consummation of the Organizational Transactions.
|
|
| 5.1* | | | Opinion of Blank Rome LLP. | |
| 10.1* | | |
Agreement of Lease, dated as of January 28, 2011, between Centinel Spine Inc. and DPRM 900 Airport Road, LP.
|
|
| 10.1.1* | | |
Commercial Lease Renewal Option Agreement, dated as of May 17, 2013, between Centinel Spine, Inc. and DPRM 900 Airport Road, LP.
|
|
| 10.1.2* | | |
Lease Amendment and Expansion Agreement, dated as of February 22, 2016, between Centinel Spine Inc. and DPRM 900 Airport Road, LP.
|
|
| 10.1.3* | | |
Third Lease Amendment, dated as of December 5, 2016, between Centinel Spine Inc. and DPRM 900 Airport Road, LP.
|
|
| 10.1.4* | | |
Fourth Lease Amendment, dated as of February 5, 2019, between Centinel Spine, LLC and DPRM 900 Airport Road, LP.
|
|
| 10.1.5* | | |
Fourth Lease Amendment (Revision 2), dated as of October 2, 2021, between Centinel Spine Inc. and DPRM 900 Airport Road, LP.
|
|
| 10.1.6* | | |
Fourth Lease Amendment Option Acceptance Agreement, dated as of June 28, 2022, between Centinel Spine Inc. and DPRM 900 Airport Road, LP.
|
|
| 10.1.7* | | |
Fifth Lease Amendment, dated as of December 2, 2022, between Centinel Spine Inc. and DPRM 900 Airport Road, LP.
|
|
| 10.1.8* | | |
Fifth Lease Amendment, dated as of November 28, 2023, between Centinel Spine, LLC and DPRM 900 Airport Road, LP.
|
|
| 10.2*† | | |
Supply Agreement, dated as of April 1, 2024, between Centinel Spine, LLC and Medicoat AG, with updated on September 12, 2025.
|
|
| 10.3*† | | |
Supply Agreement, dated as of January 1, 2025, between Centinel Spine, LLC and Hammill Manufacturing Co.
|
|
| 10.3.1*† | | |
Supply Agreement Amendment 2026, dated as of January 1, 2026, between Centinel Spine, LLC and Hammill Manufacturing Co.
|
|
| 10.4*† | | |
Supply Agreement, dated as of August 12, 2024, Centinel Spine, LLC and Fruh Packaging Inc.
|
|
| 10.5*† | | |
Supply Agreement, dated as of August 12, 2024, Centinel Spine and Fruh Verpackungstechnik AG.
|
|
| 10.6*† | | |
Supply Agreement, dated as of January 1, 2026, between Centinel Spine, LLC and Bricon Technology GmbH.
|
|
| 10.7* | | |
Loan and Security Agreement, dated as of February 25, 2025, among Centinel Spine, LLC, CS Swiss Holdings, LLC, SLR Investment Corp., and the lender parties thereto.
|
|
| 10.7.1* | | |
Credit Agreement, dated as of February 25, 2025, between Centinel Spine, LLC and Gemino Healthcare Finance, LLC d/b/a SLR Healthcare ABL, with the form of revolving note attached thereto.
|
|
|
Exhibit No.
|
| |
Description
|
|
| 10.7.2* | | |
Intercreditor Agreement, dated as of February 25, 2025, among Centinel Spine, LLC, Gemino Healthcare Finance, LLC d/b/a SLR Healthcare ABL, SLR Investment Corp., and the lender parties thereto.
|
|
| 10.8* | | |
Credit Agreement, dated as of April 18, 2023, among Centinel Spine, LLC and the lender parties thereto, with the form of promissory note attached thereto.
|
|
| 10.8.1* | | |
Amendment No.1 to Credit Agreement and Joinder Agreement, dated as of February 25, 2025, among Centinel Spine, LLC and the lender parties thereto.
|
|
| 10.8.2* | | |
Subordination Agreement, dated as of February 25, 2025, among Centinel Spine, LLC, SLR Investment Corp., Gemino Healthcare Finance, LLC d/b/a SLR Healthcare ABL, and the junior lender parties thereto.
|
|
| 10.9* | | |
Convertible Note Purchase Agreement, dated as of March 29, 2021, between Centinel Spine, LLC and Vision Biobanc Holdings, Inc., with the form of convertible promissory note attached thereto.
|
|
| 10.9.1* | | |
Letter Agreement, dated as of April 15, 2021, between Centinel Spine, LLC and Vision Biobanc Holdings, Inc.
|
|
| 10.9.2* | | |
Letter Agreement, dated as of July 10, 2021, among Centinel Spine, LLC, Vision Biobanc Holdings, Inc. and Millenium Trust Company LLC, custodian for the benefit of Vision Biobanc Holdings, Inc.
|
|
| 10.9.3* | | |
Assignment of Interest, dated as of September 5, 2024, between Vision Biobanc Holdings, LLC and Millennium Trust Company.
|
|
| 10.9.4* | | |
Conversion Agreement and Note Amendment, dated as of February 20, 2025, between Centinel Spine, LLC and Vision Biobanc Holdings, LLC.
|
|
| 10.9.5* | | |
Subordination Agreement, dated as of February 25, 2025, among Vision Biobanc Holdings, LLC, SLR Investment Corp. and Gemino Healthcare Finance, LLC d/b/a SLR Healthcare ABL.
|
|
| 10.10* | | |
Subordinated Convertible Promissory Note Purchase Agreement, dated as of November 17, 2021, among Centinel Spine, LLC and the purchasers party thereto, with the form of subordinated convertible promissory note attached thereto.
|
|
| 10.10.1* | | |
First Amendment to Subordinated Convertible Promissory Note Purchase Agreement, dated as of January 6, 2023, among Centinel Spine, LLC and the purchasers thereto.
|
|
| 10.10.2* | | |
Second Amendment to Subordinated Convertible Promissory Note Purchase Agreement, dated as of January 30, 2024, among Centinel Spine, LLC and the purchasers party thereto.
|
|
| 10.10.3* | | |
Subordination Agreement, dated as of February 25, 2025, among Centinel Spine, LLC, SLR Investment Corp., Gemino Healthcare Finance, LLC, and the subordinated creditors party thereto.
|
|
| 10.11#* | | | Form of Indemnification Agreement for directors and executive officers, as currently in effect. | |
| 10.12#* | | |
Form of Indemnification Agreement for directors and executive officers, to be effective upon the consummation of the Organizational Transactions.
|
|
| 10.13#* | | |
Employment Agreement between Steven Murray and Centinel Spine, LLC, effective as of March 16, 2020.
|
|
| 10.14#* | | |
Employment Agreement between Varun Gandhi and Centinel Spine, LLC, effective as of August 16, 2020.
|
|
| 10.15#* | | |
Health Benefits Addendum, dated September 17, 2024, to Mr. Gandhi’s Employment Agreement with Centinel Spine, LLC
|
|
| 10.16#* | | |
Retention Bonus Agreement between Steven Murray and Centinel Spine, LLC, effective as of May 23, 2025.
|
|
| 10.17#* | | |
Retention Bonus Agreement between Varun Gandhi and Centinel Spine, LLC, effective as of May 23, 2025.
|
|
| 10.18#* | | | Centinel Spine, LLC Change in Control Bonus Plan, effective as of December 2, 2024 | |
|
Exhibit No.
|
| |
Description
|
|
| 10.19#* | | |
Change in Control Bonus Plan, Award Agreement between Steven Murray and Centinel Spine, LLC, effective as of December 30, 2024.
|
|
| 10.20#* | | |
Change in Control Bonus Plan, Award Agreement between Varun Gandhi and Centinel Spine, LLC, effective as of December 26, 2024.
|
|
| 10.21#* | | | Centinel Spine, LLC Unit Incentive Plan, as amended, and form of unit option agreement | |
| 10.22#* | | |
First Amendment to Centinel Spine, LLC Unit Incentive Plan, to be effective upon the consummation of the Organizational Transactions.
|
|
| 10.23#* | | |
Centinel Spine Holdco, Inc. 2026 Omnibus Incentive Plan and related form agreements, to be effective upon the consummation of the Organizational Transactions.
|
|
| 10.24#* | | |
Centinel Spine Holdco, Inc. Annual Cash Bonus Plan, to be effective upon the consummation of the Organizational Transactions.
|
|
| 10.25#* | | |
Non-Employee Director Compensation Program, to be effective upon the consummation of the Organizational Transactions.
|
|
| 10.26* | | |
Form of Exchange Agreement, to be effective upon the consummation of the Organizational Transactions.
|
|
| 10.27* | | |
Form of Tax Receivable Agreement, to be effective upon the consummation of the Organizational Transactions.
|
|
| 10.28* | | |
Form of Amended and Restated Operating Agreement of Centinel Spine, LLC, to be effective immediately prior to the consummation of the Offering.
|
|
| 21.1* | | |
Subsidiaries of Centinel Spine Holdco, Inc., to be in effect upon the consummation of the Organizational Transactions.
|
|
| 23.1 | | | | |
| 23.2 | | | | |
| 23.3* | | | Consent of Blank Rome LLP (included in Exhibit 5.1). | |
| 24.1 | | | | |
| 107 | | | |
| |
Name
|
| |
Title
|
| |
Date
|
|
| |
/s/ Steven Murray
Steven Murray
|
| |
Chief Executive Officer (Principal Executive
Officer) |
| | October 7, 2026 | |
| |
/s/ Varun Gandhi
Varun Gandhi
|
| |
Chief Financial Officer (Principal Financial
Officer and Principal Accounting Officer) |
| | October 7, 2026 | |
| |
/s/ Ali Abdullah Al Amri
Ali Abdullah Al Amri
|
| | Director | | | October 7, 2026 | |
| |
/s/ Robert Donohue
Robert Donohue
|
| | Director | | | October 7, 2026 | |
| |
/s/ Craig Greener
Craig Greener
|
| | Director | | | October 7, 2026 | |
| |
/s/ Dirk Kuyper
Dirk Kuyper
|
| | Director | | | October 7, 2026 | |
| |
Name
|
| |
Title
|
| |
Date
|
|
| |
/s/ Deepankar Panigrahi
Deepankar Panigrahi
|
| | Director | | | October 7, 2026 | |
| |
/s/ Anthony Viscogliosi
Anthony Viscogliosi
|
| | Director | | | October 7, 2026 | |
| |
/s/ Marc Viscogliosi
Marc Viscogliosi
|
| | Director | | | October 7, 2026 | |