Strategic Hospital Consulting LLC.
1893, Lakewood Drive, Gaylord, Michigan 49735
PH: +1 2488049537 Email: mullins1064@gmail.com
***CONFIDENTIAL***
Key Financial Metrics
1. Gross Margin
2024: 85.37%
2023: 72.93%
Indicates a highly efficient revenue-generating device with strong cost control.
2. EBITDA Estimate
Using Operating Income as a proxy here (Depreciation & Amortization 5% Adjusted).
2024 EBITDA (adjusted): $3.93M
2023 EBITDA (approx.): $(145K)
3. EBITDA Margin
2024: 29.64%
4. YoY Revenue Growth
= ($11.34M – $1.45M) ÷ $1.45M = 683.1% growth
Explosive growth — likely commercialization phase. Due to product launch or
5. Net Margin
Formula: (Net Income ÷ Revenue) × 100
2024: 31.37%
Extremely healthy, rare in Medtech at this stage.
2025–2026 Projections (Scenario-Based)
Metric 2024 (Actual) 2025 (Base Case, +50%) 2026 (Base Case, +40%)
Revenue $11.3M $17.0M $23.8M
Gross Margin 85% 84% 83%
EBITDA Margin 30% 28% 27%
EBITDA $3.4M $4.76M $6.43M
Net Income Margin 31% 28% 26%
Net Income $3.56M $4.76M $6.19M
Strategic Hospital Consulting LLC.
1893, Lakewood Drive, Gaylord, Michigan 49735
PH: +1 2488049537 Email: mullins1064@gmail.com
***CONFIDENTIAL***
These are moderate-growth assumptions. A high-growth case could double 2025 revenue again
depending on expansion and funding.
Summary of Income Statement (Accrual Basis)
2024 2023
Metric
Total Revenue $11,338,429 $1,447,856
COGS $1,662,033 $392,208
Gross Profit $9,676,396 $1,055,648
Operating Expenses $6,315,544 $1,200,893
Net Operating Income $3,360,852 $(145,245)
Other Income (Net) $197,421 $(44,103)
Net Income $3,558,273 $(189,348)
Gross Margin: Highly efficient revenue-generating device with strong cost control.
2024: 85.37%
2023: 72.93%
Financial Projections (2024–2026)
Chart 1: Revenue, EBITDA, and Net Income
Year Revenue ($M) EBITDA ($M) Net Income ($M)
2024 (Actual) 11.3 3.4 3.56
2025 (Est.) 17.0 4.76 4.76
Buyer Considerations:
Valuation Multiple Basis: Apply 5–8x EBITDA or 3–6x Revenue, depending on growth
profile, IP defensibility, and clinical traction.
Recurring Revenue: Enhances predictability — service + consumables appear as high-
margin recurring streams.
Scalability: OPEX structure supports increased scale without proportional increase in
cost.
Strategic Hospital Consulting LLC.
1893, Lakewood Drive, Gaylord, Michigan 49735
PH: +1 2488049537 Email: mullins1064@gmail.com
***CONFIDENTIAL***