KORU Medical Systems, Inc.
Business
KORU Medical Systems, Inc. develops, manufactures and commercializes large-volume subcutaneous infusion systems for patient self-administration and healthcare provider use. Its main products include the FREEDOM Infusion System—comprising FREEDOM60 and FreedomEdge syringe drivers—HIgH-Flo Subcutaneous Safety Needle Sets and Precision Flow Rate Tubing, along with related non-recurring engineering and customization services. The company reports revenues across three business sources: domestic core (U.S. and Canada), international core, and novel therapies supporting clinical trials and product customization. KORU sells through direct sales and medical device distributors to pharmaceutical companies, specialty pharmacies, home infusion providers and alternate infusion clinics globally.
Summary from filing dated 2025-03-12
Financials
Consolidated Statement of Income
| Concept | Trend | FY 2025 2025-12-31 | FY 2024 2024-12-31 | FY 2023 2023-12-31 | FY 2022 2022-12-31 | FY 2021 2021-12-31 |
|---|---|---|---|---|---|---|
| NET REVENUES | 41 | 34 | 29 | 28 | 23 | |
| Cost of goods sold | 16 | 12 | 12 | 13 | 10 | |
| Gross Profit | 26 | 21 | 17 | 15 | 14 | |
| Selling, general and administrative | 23 | 22 | 20 | 21 | 18 | |
| Research and development | 4 | 5 | 6 | 5 | 2 | |
| Depreciation and amortization | 810,500 | 888,473 | 870,390 | 587,137 | 463,130 | |
| Total Operating Expenses | 29 | 28 | 27 | 26 | 21 | |
| Net Operating Loss | −3 | −6 | −10 | −11 | −7 | |
| Income/(loss) on foreign currency exchange | 53,097 | −45,991 | −5,124 | −39,874 | −28,905 | |
| Other income/(expense) | 9,906 | −16,160 | 561,328 | 145,587 | 13,083 | |
| Interest income, net | 293,403 | 444,642 | — | — | — | |
| TOTAL OTHER INCOME | 356,406 | 382,491 | 496,397 | 105,713 | 665,094 | |
| LOSS BEFORE TAXES | −3 | −6 | — | — | — | |
| Income tax expense | −21,890 | −2,893 | −4 | 2 | 2 | |
| NET LOSS | −3 | −6 | −14 | −9 | −5 | |
| Basic (per share) | −0.06 | −0.13 | −0.3 | −0.19 | −0.1 | |
| Diluted (per share) | −0.06 | −0.13 | −0.3 | −0.19 | −0.1 | |
| Basic (shares) | 46 | 46 | 46 | 45 | 44 | |
| Diluted (shares) | 46 | 46 | 46 | 45 | 44 |
Consolidated Balance Sheet
| Concept | Trend | FY 2025 2025-12-31 | FY 2024 2024-12-31 | FY 2023 2023-12-31 | FY 2022 2022-12-31 | FY 2021 2021-12-31 |
|---|---|---|---|---|---|---|
| Cash and cash equivalents | 9 | 10 | 11 | 17 | 25 | |
| Accounts receivable, net | 6 | 6 | 4 | 4 | 4 | |
| Inventory, net | 4 | 3 | 3 | 6 | 6 | |
| Other receivables | 319,955 | 277,193 | 28,889 | 972,396 | 718,220 | |
| Prepaid expenses and other current assets | 908,542 | 749,851 | 1 | 1 | 2 | |
| TOTAL CURRENT ASSETS | 20 | 19 | 20 | 30 | 37 | |
| Property and equipment, net | 4 | 4 | 4 | 4 | 1 | |
| Intangible assets, net of accumulated amortization of $527,949 and $458,538 at December 31, 2025 and December 31, 2024, respectively | 684,841 | 730,279 | 754,361 | 787,182 | 808,813 | |
| Operating lease right-of-use assets | 3 | 3 | 4 | 4 | 95,553 | |
| Other assets | 98,970 | 98,970 | 98,970 | 102,625 | 19,812 | |
| TOTAL ASSETS | 28 | 27 | 28 | 42 | 41 | |
| Accounts payable | 2 | 2 | 975,193 | 2 | 1 | |
| Accrued expenses | 5 | 4 | 2 | 3 | 3 | |
| Note payable | — | 271,152 | 314,344 | 433,295 | 508,583 | |
| Other liabilities | 27,722 | 29,269 | 512,520 | 257,337 | 90,000 | |
| Accrued payroll and related taxes | 531,972 | 811,401 | 462,941 | 542,399 | 160,603 | |
| Finance lease liability | 124,913 | 115,587 | 109,540 | 98,335 | — | |
| Operating lease liability | 413,448 | 400,258 | 368,313 | 345,834 | 95,553 | |
| TOTAL CURRENT LIABILITIES | 8 | 7 | 4 | 7 | 5 | |
| Finance lease liability, net current portion | 78,675 | 202,613 | 316,623 | 394,283 | — | |
| Operating lease liability, net of current portion | 3 | 3 | 3 | 4 | — | |
| TOTAL LIABILITIES | 11 | 10 | 8 | 11 | 5 | |
| Commitments and contingencies (Refer to Note 9) | — | — | — | — | — | |
| Common stock, $0.01 par value, 75,000,000 shares authorized, 49,790,934 and 49,377,617 shares issued; 46,370,432 and 45,957,115 shares outstanding at December 31, 2025, and December 31, 2024, respectively | 497,909 | 493,776 | 490,899 | 488,619 | 480,441 | |
| Additional paid-in capital | 52 | 50 | 47 | 44 | 41 | |
| Treasury stock, 3,438,526 and 3,438,526 shares at December 31, 2025 and December 31, 2024, respectively, at cost | −4 | −4 | −4 | −4 | −4 | |
| Accumulated Deficit | −32 | −29 | −23 | −10 | −910,069 | |
| TOTAL STOCKHOLDERS EQUITY | 17 | 17 | 20 | 31 | 37 | |
| TOTAL LIABILITIES AND STOCKHOLDERS EQUITY | 28 | 27 | 28 | 42 | 41 |
Consolidated Statement of Cash Flows
| Concept | Trend | FY 2025 2025-12-31 | FY 2024 2024-12-31 | FY 2023 2023-12-31 | FY 2022 2022-12-31 | FY 2021 2021-12-31 |
|---|---|---|---|---|---|---|
| Stock-based compensation expense and warrant expense | 3 | 3 | 3 | 3 | 3 | |
| Loss/(Gain) on disposal of fixed assets | −6,700 | 16,160 | 59,807 | — | −1,009 | |
| Non-cash leasing charges | −97,840 | 243,394 | −21,988 | — | — | |
| Increase in accounts receivable | −489,199 | −2 | −486,327 | 34,002 | −1 | |
| Decrease/(Increase) in inventory | −874,462 | 677,632 | 3 | −298,529 | 723,434 | |
| Decrease/(Increase) in prepaid expenses and other assets | −196,682 | 220,133 | 242,599 | 28,776 | −761,041 | |
| Increase in accounts payable | 617,504 | 674,776 | −1 | 1 | 602,613 | |
| Increase/(Increase) in accrued payroll and related taxes | −279,429 | 348,460 | −79,458 | 381,796 | −126,527 | |
| Decrease in other liabilities | −1,547 | −483,250 | 255,183 | 167,337 | 90,000 | |
| Increase in accrued expenses | 904,647 | 2 | −1 | 180,237 | 99,291 | |
| NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | 462,405 | −319,718 | −5 | −5 | −4 | |
| Purchases of property and equipment | −932,517 | −1 | −782,949 | −3 | −346,178 | |
| Proceeds on disposals of property and equipment | 6,700 | 8,500 | — | — | — | |
| Purchases of intangible assets | −23,973 | −44,115 | −31,648 | −40,512 | −29,056 | |
| NET CASH USED IN INVESTING ACTIVITIES | −949,790 | −1 | −814,597 | −3 | −366,169 | |
| Proceeds from exercise of employee stock options | 186,165 | — | — | — | — | |
| Borrowings from insurance finance indebtedness | 406,751 | 487,516 | 565,172 | 783,799 | 924,389 | |
| Payments on insurance finance indebtedness | −677,903 | −530,707 | −684,123 | −859,087 | −415,806 | |
| Payments for taxes related to net share settlement of equity awards | −27,536 | −97,379 | — | — | — | |
| Payments on finance lease liability, net of asset | −108,827 | −107,963 | −99,916 | −51,850 | −2,646 | |
| NET CASH USED IN FINANCING ACTIVITIES | −221,350 | −248,533 | −218,867 | 279,485 | 3 | |
| NET DECREASE IN CASH AND CASH EQUIVALENTS | −708,735 | −2 | −6 | −8 | −2 | |
| Interest | 55,546 | 71,934 | 50,832 | 28,490 | 13,241 | |
| Income taxes | 14,850 | — | 3,160 | — | 1,903 |