Accuray Incorporated (0H8I.L)

Healthcare | Medical Equipment Services
Income Statement (Quarterly) 2025-09-30 2025-06-30 2025-03-31 2024-12-31
Revenue 93,942,000 127,543,000 113,243,000 116,174,000
Cost of Revenue 67,394,000 88,564,000 81,616,000 74,282,000
Gross Profit 26,548,000 38,979,000 31,627,000 41,892,000
Operating Expenses
R&D Expenses 0 0 0 0
SG&A Expenses 26,492,000 23,275,000 19,868,000 23,541,000
Operating Expenses 37,861,000 34,745,000 30,580,000 37,185,000
Operating Income -11,313,000 4,234,000 1,047,000 4,707,000
Interest Expense 8,052,000 4,226,000 14,566,000 2,883,000
Income Before Tax -21,207,000 2,071,000 -840,000 3,232,000
Income Tax Expense 471,000 948,000 457,000 695,000
Net Income -21,678,000 1,123,000 -1,297,000 2,537,000
Per Share
EPS -0.18 0.01 -0.01 0.03
EPS Diluted 0.00 0.00 0.00 0.00
Income Statement (Annual) 2025-06-30 2024-06-30 2023-06-30
Revenue 458,505,000 446,551,000 447,605,000
Cost of Revenue 311,538,000 303,630,000 293,645,000
Gross Profit 146,967,000 142,921,000 153,960,000
Operating Expenses
R&D Expenses 0 0 0
SG&A Expenses 91,186,000 92,685,000 94,449,000
Operating Expenses 139,128,000 142,417,000 151,578,000
Operating Income 7,839,000 504,000 2,382,000
Interest Expense 12,954,000 11,624,000 10,632,000
Income Before Tax 1,134,000 -11,820,000 -6,788,000
Income Tax Expense 2,725,000 3,725,000 2,492,000
Net Income -1,591,000 -15,545,000 -9,280,000
Per Share
EPS -0.02 -0.16 -0.10
EPS Diluted 0.00 0.00 0.00
Balance Sheet (Quarterly) 2025-06-30 2024-06-30 2023-06-30
Assets
Cash and Cash Equivalents 57,416,000 68,570,000 89,402,000
Short Term Investments 0 0 0
Net Receivables 97,867,000 98,855,000 74,777,000
Inventory 141,020,000 138,324,000 145,150,000
Total Current Assets 317,465,000 323,236,000 338,033,000
Property Plant Equipment 61,773,000 58,547,000 46,779,000
Goodwill and Intangibles 57,817,000 57,731,000 57,891,000
Total Assets 470,239,000 468,627,000 479,214,000
Liabilities
Account Payables 34,033,000 50,020,000 33,739,000
Short Term Debt 20,109,000 13,974,000 14,023,000
Total Current Liabilities 192,579,000 195,267,000 198,637,000
Long Term Debt 156,268,000 196,773,000 195,164,000
Total Liabilities 389,070,000 423,543,000 425,555,000
Shareholders Equity
Retained Earnings -519,272,000 -517,681,000 -502,136,000
Total Shareholders Equity 81,169,000 45,084,000 53,659,000
Balance Sheet (Annual) 2025-06-30 2024-06-30 2023-06-30
Assets
Cash and Cash Equivalents 57,416,000 68,570,000 89,402,000
Short Term Investments 0 0 0
Net Receivables 97,867,000 98,855,000 74,777,000
Inventory 141,020,000 138,324,000 145,150,000
Total Current Assets 317,465,000 323,236,000 338,033,000
Property Plant Equipment 61,773,000 58,547,000 46,779,000
Goodwill and Intangibles 57,817,000 57,731,000 57,891,000
Total Assets 470,239,000 468,627,000 479,214,000
Liabilities
Account Payables 34,033,000 50,020,000 33,739,000
Short Term Debt 20,109,000 13,974,000 14,023,000
Total Current Liabilities 192,579,000 195,267,000 198,637,000
Long Term Debt 156,268,000 196,773,000 195,164,000
Total Liabilities 389,070,000 423,543,000 425,555,000
Shareholders Equity
Retained Earnings -519,272,000 -517,681,000 -502,136,000
Total Shareholders Equity 81,169,000 45,084,000 53,659,000
Cash Flow Statement (Quarterly) 2025-06-30 2024-06-30 2023-06-30
Operating Activities
Net Income -1,591,000 -15,545,000 -9,280,000
Depreciation & Amortization 6,150,000 5,905,000 4,527,000
Stock Based Compensation 10,201,000 9,484,000 10,053,000
Change in Working Capital -18,202,000 -21,919,000 4,623,000
Operating Cash Flow 2,860,000 -11,904,000 15,539,000
Investing Activities
Capital Expenditure -8,523,000 -3,601,000 -12,681,000
Investments -4,272,000 -3,601,000 -12,681,000
Investing Cash Flow -8,523,000 -3,601,000 -12,681,000
Financing Activities
Debt Repayment 7,500,000 -6,000,000 -3,865,000
Common Stock Issued/Repurchased 1,627,000 2,247,000 2,200,000
Dividends Paid 0 0 0
Financing Cash Flow -4,252,000 -3,951,000 -2,112,000
Summary
Free Cash Flow -5,663,000 -15,505,000 2,858,000
Net Change in Cash -8,258,000 -20,810,000 1,048,000
Cash Flow Statement (Annual) 2025-06-30 2024-06-30 2023-06-30
Operating Activities
Net Income -1,591,000 -15,545,000 -9,280,000
Depreciation & Amortization 6,150,000 5,905,000 4,527,000
Stock Based Compensation 10,201,000 9,484,000 10,053,000
Change in Working Capital -18,202,000 -21,919,000 4,623,000
Operating Cash Flow 2,860,000 -11,904,000 15,539,000
Investing Activities
Capital Expenditure -8,523,000 -3,601,000 -12,681,000
Investments -4,272,000 -3,601,000 -12,681,000
Investing Cash Flow -8,523,000 -3,601,000 -12,681,000
Financing Activities
Debt Repayment 7,500,000 -6,000,000 -3,865,000
Common Stock Issued/Repurchased 1,627,000 2,247,000 2,200,000
Dividends Paid 0 0 0
Financing Cash Flow -4,252,000 -3,951,000 -2,112,000
Summary
Free Cash Flow -5,663,000 -15,505,000 2,858,000
Net Change in Cash -8,258,000 -20,810,000 1,048,000