AngioDynamics Reports Fiscal 2020 Fourth Quarter and Full-Year Financial Results
Fiscal 2020 Fourth Quarter Highlights
-
Net sales of
$58.3 million decreased 18.1% compared to the prior-year quarter - Gross margin declined 630 basis points year over year to 51.8%
-
GAAP loss per share of
$4.10 , inclusive of approximately$4.14 of goodwill impairment; adjusted loss per share of$0.06 -
Cash and cash equivalents on
May 31, 2020 were$54.4 million , compared to$52.2 million at the end of the third quarter when accounting for$27.2 million in cash and equivalents on hand atFebruary 29, 2020 , plus the subsequent$25.0 million draw on the Company’s revolver
Full-Year 2020 Highlights
-
Net sales of
$264.2 million decreased 2.4% year over year - Gross margin declined 70 basis points year over year to 56.9%
-
GAAP loss per share of
$4.37 , inclusive of approximately$4.15 of goodwill impairment; adjusted earnings per share of$0.09 -
Cash used in operations of
$14.5 million which includes investment in key technology platforms and ramp up of Auryon supply chain and commercial efforts
“Our fourth quarter sales were impacted by the deferral of elective procedures associated with COVID-19, and we adjusted accordingly throughout the quarter to minimize the impact of the global pandemic on our business,” commented
Fourth Quarter 2020 Financial Results
Net sales for the fourth quarter of fiscal 2020 were
-
Oncology net sales were
$12.5 million , a decrease of 18.0% from$15.3 million a year ago, with growth in NanoKnife capital sales more than offset by declines across the rest of the Oncology portfolio. -
Vascular Interventions and Therapies (“VIT”) net sales were
$22.1 million , a decrease of 28.8%, compared to$31.0 million a year ago. Excluding last year’s Asclera sales of$1.1 million in the fourth quarter, VIT declined 26.2%. -
Vascular Access net sales were
$23.7 million , a decrease of 4.6% from$24.9 million a year ago.
Excluding Asclera,
Gross margin for the fourth quarter of fiscal 2020 was 51.8%, a decline of 630 basis points compared to the fourth quarter of fiscal 2019. The gross margin decline was primarily attributable to under absorption in manufacturing operations, as the Company maintained staffing levels and continued producing product in the plant to provide flexibility during the severe uncertainty brought about by the COVID-19 global pandemic during the fourth quarter. The Company expects this under absorption to continue through the first half of fiscal 2021 as it continues to assess the shape and timing of the COVID-19 recovery. In addition, gross margin during the fourth quarter was negatively impacted by 160 basis points due to a write off of raw materials and existing dosimetry inventory associated with OARtrac that was purchased pursuant to the Company’s acquisition of RadiaDyne. These inventory items were deemed unmarketable absent subsequent design and development activities. This inventory write down has been excluded from the Company’s adjusted earnings per share and adjusted EBITDA.
The Company recorded a net loss from continuing operations of
Excluding the items shown in the non-GAAP reconciliation table below, adjusted net loss for the fourth quarter of fiscal 2020 was
Adjusted EBITDA in the fourth quarter of fiscal 2020, excluding the items shown in the reconciliation table below, was
In the fourth quarter of fiscal 2020, the Company generated
Full-Year 2020 Financial Results
For the twelve months ended
-
Net sales were
$264.2 million , a decrease of 2.4%, compared to$270.6 million for the same period a year ago. Excluding the impact of Asclera, sales of which were discontinued during fiscal year 2019, net sales were flat year over year. -
The Company's net loss from continuing operations was
$165.8 million , or a loss of$4.37 per share, compared to a net loss from continuing operations of$11.1 million , or a loss per share of$0.30 per share, a year ago. Net loss from continuing operations and GAAP loss per share were negatively impacted by the goodwill impairment described in more detail below. In addition to the goodwill impairment, the net loss is largely attributable to the decline in the volume of elective surgeries as well as ongoing investment in key technology platforms such as Auryon, NanoKnife, and AngioVac. Excluding this impairment, net loss from operations and loss per share in fiscal 2020 would have been$8.2 million and$0.22 , respectively. - Gross margin declined 70 basis points to 56.9% from 57.6% a year ago. In addition, gross margin during fiscal year 2020 was negatively impacted by 40 basis points due to the write off of raw materials described above.
-
Excluding the items shown in the non-GAAP reconciliation table below, adjusted net income was
$3.5 million , or$0.09 per share, compared to adjusted net income of$8.2 million , or$0.22 per share, a year ago. -
Adjusted EBITDA, excluding the items shown in the reconciliation table below, was
$18.0 million , compared to$30.6 million for the same period a year ago.
Goodwill Impairment
As noted above, the Company recorded a goodwill impairment for the quarter and fiscal year ended
Fiscal Year 2021 Financial Guidance
The Company saw signs of a recovery throughout the fourth quarter of fiscal 2020; however, given the current trajectory of COVID-19 cases and the uncertainty surrounding the magnitude and duration of the continuing impacts of the pandemic, management will not be providing financial guidance for fiscal 2021 at this point in time.
Conference Call
The Company’s management will host a conference call today at
To participate in the conference call, dial 1-877-407-0784 (domestic) or +1-201-689-8560 (international) and refer to the passcode 13705722.
This conference call will also be webcast and can be accessed from the “Investors” section of the
A recording of the call will also be available from
Use of Non-GAAP Measures
Management uses non-GAAP measures to establish operational goals and believes that non-GAAP measures may assist investors in analyzing the underlying trends in
About
Safe Harbor
This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements regarding
In
|
||||||||||||||||
|
Three months ended |
|
Twelve months ended |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
(unaudited) |
|
(unaudited) |
|
(audited) |
|||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net sales |
$ |
58,332 |
|
|
$ |
71,182 |
|
|
$ |
264,157 |
|
|
$ |
270,634 |
|
|
Cost of sales (exclusive of intangible amortization) |
|
28,120 |
|
|
|
29,851 |
|
|
|
113,885 |
|
|
|
114,634 |
|
|
Gross profit |
|
30,212 |
|
|
|
41,331 |
|
|
|
150,272 |
|
|
|
156,000 |
|
|
% of net sales |
|
51.8 |
% |
|
|
58.1 |
% |
|
|
56.9 |
% |
|
|
57.6 |
% |
|
|
|
|
|
|
|
|
|
|||||||||
Operating expenses |
|
|
|
|
|
|
|
|||||||||
Research and development |
|
7,232 |
|
|
|
6,892 |
|
|
|
29,682 |
|
|
|
28,258 |
|
|
Sales and marketing |
|
18,207 |
|
|
|
20,775 |
|
|
|
78,634 |
|
|
|
76,829 |
|
|
General and administrative |
|
8,221 |
|
|
|
8,488 |
|
|
|
37,872 |
|
|
|
34,902 |
|
|
Amortization of intangibles |
|
4,704 |
|
|
|
4,457 |
|
|
|
18,121 |
|
|
|
17,056 |
|
|
|
|
157,578 |
|
|
|
— |
|
|
|
157,578 |
|
|
|
— |
|
|
Change in fair value of contingent consideration |
|
(11,647 |
) |
|
|
(7,641 |
) |
|
|
(11,531 |
) |
|
|
(6,776 |
) |
|
Acquisition, restructuring and other items, net |
|
1,528 |
|
|
|
5,427 |
|
|
|
6,014 |
|
|
|
15,127 |
|
|
Total operating expenses |
|
185,823 |
|
|
|
38,398 |
|
|
|
316,370 |
|
|
|
165,396 |
|
|
Operating income (loss) |
|
(155,611 |
) |
|
|
2,933 |
|
|
|
(166,098 |
) |
|
|
(9,396 |
) |
|
Interest expense, net |
|
(235 |
) |
|
|
(1,410 |
) |
|
|
(907 |
) |
|
|
(5,099 |
) |
|
Other expense, net |
|
(63 |
) |
|
|
(135 |
) |
|
|
(130 |
) |
|
|
(207 |
) |
|
Total other expense, net |
|
(298 |
) |
|
|
(1,545 |
) |
|
|
(1,037 |
) |
|
|
(5,306 |
) |
|
Income (loss) from continuing operations before income tax benefit |
|
(155,909 |
) |
|
|
1,388 |
|
|
|
(167,135 |
) |
|
|
(14,702 |
) |
|
Income tax expense (benefit) |
|
158 |
|
|
|
(1,365 |
) |
|
|
(1,348 |
) |
|
|
(3,556 |
) |
|
Net income (loss) from continuing operations |
|
(156,067 |
) |
|
|
2,753 |
|
|
|
(165,787 |
) |
|
|
(11,146 |
) |
|
Income from discontinued operations, net of income tax |
|
— |
|
|
|
56,120 |
|
|
|
— |
|
|
|
72,486 |
|
|
Net income (loss) |
$ |
(156,067 |
) |
|
$ |
58,873 |
|
|
$ |
(165,787 |
) |
|
$ |
61,340 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Income (loss) per share - continuing operations |
|
|
|
|
|
|
|
|||||||||
Basic |
$ |
(4.10 |
) |
|
$ |
0.07 |
|
|
$ |
(4.37 |
) |
|
$ |
(0.30 |
) |
|
Diluted |
$ |
(4.10 |
) |
|
$ |
0.07 |
|
|
$ |
(4.37 |
) |
|
$ |
(0.30 |
) |
|
Income per share - discontinued operations |
|
|
|
|
|
|
|
|||||||||
Basic |
$ |
— |
|
|
$ |
1.50 |
|
|
$ |
— |
|
|
$ |
1.93 |
|
|
Diluted |
$ |
— |
|
|
$ |
1.50 |
|
|
$ |
— |
|
|
$ |
1.93 |
|
|
Income (loss) per share |
|
|
|
|
|
|
|
|||||||||
Basic |
$ |
(4.10 |
) |
|
$ |
1.57 |
|
|
$ |
(4.37 |
) |
|
$ |
1.64 |
|
|
Diluted |
$ |
(4.10 |
) |
|
$ |
1.57 |
|
|
$ |
(4.37 |
) |
|
$ |
1.64 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Weighted average shares outstanding |
|
|
|
|
|
|
|
|||||||||
Basic |
|
38,072 |
|
|
|
37,485 |
|
|
|
37,961 |
|
|
|
37,485 |
|
|
Diluted |
|
38,072 |
|
|
|
37,485 |
|
|
|
37,961 |
|
|
|
37,485 |
|
|||||||||||||||
Reconciliation of Net Income (Loss) to non-GAAP Adjusted Net Income (Loss) Before Goodwill Impairment*: |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three months ended |
|
Twelve months ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
(unaudited) |
|
(unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Net income (loss) from continuing operations |
$ |
(156,067 |
) |
|
$ |
2,753 |
|
$ |
(165,787 |
) |
|
$ |
(11,146 |
) |
|
|
|
157,578 |
|
|
|
— |
|
|
157,578 |
|
|
|
— |
|
|
Net income (loss) adjusted for goodwill impairment* |
$ |
1,511 |
|
|
$ |
2,753 |
|
$ |
(8,209 |
) |
|
$ |
(11,146 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation of Diluted Income (Loss) Per Share to non-GAAP Adjusted Diluted Earnings Per Share Before Goodwill Impairment*: |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three months ended |
|
Twelve months ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
(unaudited) |
|
(unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Diluted earnings (loss) per share from continuing operations |
$ |
(4.10 |
) |
|
$ |
0.07 |
|
$ |
(4.37 |
) |
|
$ |
(0.30 |
) |
|
|
|
4.14 |
|
|
|
— |
|
|
4.15 |
|
|
|
— |
|
|
Diluted earnings (loss) per share adjusted for goodwill impairment* |
$ |
0.04 |
|
|
$ |
0.07 |
|
$ |
(0.22 |
) |
|
$ |
(0.30 |
) |
|
|
|
|
|
|
|
|
|
||||||||
Adjusted diluted sharecount |
|
38,072 |
|
|
|
38,285 |
|
|
38,105 |
|
|
|
38,147 |
|
|
|
|
|
|
|
|
|
|
||||||||
*This does not include the Company's customary adjustments included on the next page. |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||||||||||
Reconciliation of Net Income (Loss) to non-GAAP Adjusted Net Income (Loss): |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
Three months ended |
|
Twelve months ended |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
(unaudited) |
|
(unaudited) |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) from continuing operations |
$ |
(156,067 |
) |
|
$ |
2,753 |
|
|
$ |
(165,787 |
) |
|
$ |
(11,146 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Amortization of intangibles |
|
4,704 |
|
|
|
4,457 |
|
|
|
18,121 |
|
|
|
17,056 |
|
|
|
|
157,578 |
|
|
|
— |
|
|
|
157,578 |
|
|
|
— |
|
|
Change in fair value of contingent consideration |
|
(11,647 |
) |
|
|
(7,641 |
) |
|
|
(11,531 |
) |
|
|
(6,776 |
) |
|
Dosimetry inventory write-off (1) |
|
958 |
|
|
|
— |
|
|
|
958 |
|
|
|
— |
|
|
Acquisition, restructuring and other items, net (2) |
|
1,528 |
|
|
|
5,427 |
|
|
|
6,014 |
|
|
|
15,127 |
|
|
Write-off of deferred financing fees (3) |
|
— |
|
|
|
— |
|
|
|
593 |
|
|
|
— |
|
|
Tax effect of non-GAAP items (4) |
|
799 |
|
|
|
(2,200 |
) |
|
|
(2,406 |
) |
|
|
(6,018 |
) |
|
Adjusted net income (loss) |
$ |
(2,147 |
) |
|
$ |
2,796 |
|
|
$ |
3,540 |
|
|
$ |
8,243 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Reconciliation of Diluted Income (Loss) Per Share to non-GAAP Adjusted Diluted Earnings (Loss) Per Share: |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
Three months ended |
|
Twelve months ended |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
(unaudited) |
|
(unaudited) |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted earnings (loss) per share from continuing operations |
$ |
(4.10 |
) |
|
$ |
0.07 |
|
|
$ |
(4.37 |
) |
|
$ |
(0.30 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Amortization of intangibles |
|
0.12 |
|
|
|
0.12 |
|
|
|
0.48 |
|
|
|
0.45 |
|
|
|
|
4.14 |
|
|
|
— |
|
|
|
4.14 |
|
|
|
— |
|
|
Change in fair value of contingent consideration |
|
(0.31 |
) |
|
|
(0.20 |
) |
|
|
(0.30 |
) |
|
|
(0.18 |
) |
|
Dosimetry inventory write-off (1) |
|
0.03 |
|
|
|
— |
|
|
|
0.03 |
|
|
|
— |
|
|
Acquisition, restructuring and other items, net (2) |
|
0.04 |
|
|
|
0.14 |
|
|
|
0.16 |
|
|
|
0.40 |
|
|
Write-off of deferred financing fees (3) |
|
— |
|
|
|
— |
|
|
|
0.02 |
|
|
|
— |
|
|
Tax effect of non-GAAP items (4) |
|
0.02 |
|
|
|
(0.06 |
) |
|
|
(0.07 |
) |
|
|
(0.15 |
) |
|
Adjusted diluted earnings (loss) per share |
$ |
(0.06 |
) |
|
$ |
0.07 |
|
|
$ |
0.09 |
|
|
$ |
0.22 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Adjusted diluted sharecount |
|
38,072 |
|
|
|
38,285 |
|
|
|
38,105 |
|
|
|
38,147 |
|
(1) Write-off of raw materials and existing dosimetry inventory associated with OARtrac that was purchased pursuant to the Company’s acquisition of RadiaDyne. These inventory items were deemed unmarketable absent subsequent design and development activities.
(2) Includes costs related to merger and acquisition activities, restructuring, and unusual items, including asset impairments and write-offs, certain litigation, and other items.
(3) Deferred financing fees related to the old credit agreement were written off during the first quarter of fiscal year 2020.
(4) Adjustment to reflect the income tax provision on a non-GAAP basis has been calculated assuming no valuation allowance on the Company's
|
||||||||||||||||
Reconciliation of Net Income (Loss) to Adjusted EBITDA: |
||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
Three months ended |
|
Twelve months ended |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
(unaudited) |
|
(unaudited) |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net income (loss) from continuing operations |
$ |
(156,067 |
) |
|
$ |
2,753 |
|
|
$ |
(165,787 |
) |
|
$ |
(11,146 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Income tax expense (benefit) |
|
158 |
|
|
|
(1,365 |
) |
|
|
(1,348 |
) |
|
|
(3,556 |
) |
|
Interest expense, net |
|
235 |
|
|
|
1,410 |
|
|
|
907 |
|
|
|
5,099 |
|
|
Depreciation and amortization |
|
6,216 |
|
|
|
5,830 |
|
|
|
23,650 |
|
|
|
22,597 |
|
|
|
|
157,578 |
|
|
|
— |
|
|
|
157,578 |
|
|
|
— |
|
|
Change in fair value of contingent consideration |
|
(11,647 |
) |
|
|
(7,641 |
) |
|
|
(11,531 |
) |
|
|
(6,776 |
) |
|
Stock based compensation |
|
1,594 |
|
|
|
2,122 |
|
|
|
7,592 |
|
|
|
9,218 |
|
|
Dosimetry inventory write-off (1) |
|
958 |
|
|
|
— |
|
|
|
958 |
|
|
|
— |
|
|
Acquisition, restructuring and other items, net (2) |
|
1,528 |
|
|
|
5,427 |
|
|
|
6,014 |
|
|
|
15,127 |
|
|
Adjusted EBITDA |
$ |
553 |
|
|
$ |
8,536 |
|
|
$ |
18,033 |
|
|
$ |
30,563 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Per diluted share: |
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA |
$ |
0.01 |
|
|
$ |
0.22 |
|
|
$ |
0.47 |
|
|
$ |
0.80 |
|
(1) Write-off of raw materials and existing dosimetry inventory associated with OARtrac that was purchased pursuant to the Company’s acquisition of RadiaDyne. These inventory items were deemed unmarketable absent subsequent design and development activities.
(2) Includes costs related to merger and acquisition activities, restructuring, and unusual items, including asset impairments and write-offs, certain litigation, and other items.
|
||||||||||||||||||||||||||||||
|
Three months ended |
|
Twelve months ended |
|||||||||||||||||||||||||||
|
|
|
|
|
%
|
|
Currency
|
|
Constant
|
|
|
|
|
|
%
|
|
Currency
|
|
Constant
|
|||||||||||
|
(unaudited) |
|
(unaudited) |
|||||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
Vascular
|
$ |
22,090 |
|
$ |
31,030 |
|
(28.8 |
)% |
|
|
|
|
|
$ |
112,706 |
|
$ |
119,901 |
|
(6.0 |
)% |
|
|
|
|
|||||
Vascular Access |
|
23,714 |
|
|
24,869 |
|
(4.6 |
)% |
|
|
|
|
|
|
94,299 |
|
|
94,730 |
|
(0.5 |
)% |
|
|
|
|
|||||
Oncology |
|
12,528 |
|
|
15,283 |
|
(18.0 |
)% |
|
|
|
|
|
|
57,152 |
|
|
56,003 |
|
2.1 |
% |
|
|
|
|
|||||
|
$ |
58,332 |
|
$ |
71,182 |
|
(18.1 |
)% |
|
0.0 |
% |
|
(17.8 |
)% |
|
$ |
264,157 |
|
$ |
270,634 |
|
(2.4 |
)% |
|
0.0 |
% |
|
(2.2 |
)% |
|
|
|
— |
|
|
— |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||
|
$ |
44,599 |
|
$ |
55,761 |
|
(20.0 |
)% |
|
0.0 |
% |
|
(20.0 |
)% |
|
$ |
207,980 |
|
$ |
216,957 |
|
(4.1 |
)% |
|
0.0 |
% |
|
(4.1 |
)% |
|
International |
|
13,733 |
|
|
15,421 |
|
(10.9 |
)% |
|
1.0 |
% |
|
(10.0 |
)% |
|
|
56,177 |
|
|
53,677 |
|
4.7 |
% |
|
1.0 |
% |
|
5.5 |
% |
|
|
$ |
58,332 |
|
$ |
71,182 |
|
(18.1 |
)% |
|
0.0 |
% |
|
(17.8 |
)% |
|
$ |
264,157 |
|
$ |
270,634 |
|
(2.4 |
)% |
|
0.0 |
% |
|
(2.2 |
)% |
|
||||||
|
|
|
|
|||
|
(unaudited) |
|
(audited) |
|||
Assets |
|
|
|
|||
Current assets: |
|
|
|
|||
Cash and cash equivalents |
$ |
54,435 |
|
$ |
227,641 |
|
Accounts receivable, net |
|
31,263 |
|
|
43,577 |
|
Inventories |
|
59,905 |
|
|
40,071 |
|
Prepaid expenses and other |
|
7,310 |
|
|
4,003 |
|
Total current assets |
|
152,913 |
|
|
315,292 |
|
Property, plant and equipment, net |
|
28,312 |
|
|
24,258 |
|
Other assets |
|
15,636 |
|
|
3,835 |
|
Intangible assets, net |
|
197,136 |
|
|
145,387 |
|
|
|
201,515 |
|
|
347,666 |
|
Total assets |
$ |
595,512 |
|
$ |
836,438 |
|
Liabilities and stockholders' equity |
|
|
|
|||
Current liabilities: |
|
|
|
|||
Accounts payable |
$ |
19,096 |
|
$ |
22,829 |
|
Accrued liabilities |
|
29,469 |
|
|
38,338 |
|
Current portion of long-term debt |
|
— |
|
|
7,500 |
|
Current portion of contingent consideration |
|
836 |
|
|
4,635 |
|
Other current liabilities |
|
2,133 |
|
|
— |
|
Total current liabilities |
|
51,534 |
|
|
73,302 |
|
Long-term debt, net of current portion |
|
40,000 |
|
|
124,407 |
|
Contingent consideration, net of current portion |
|
14,811 |
|
|
8,851 |
|
Deferred income taxes |
|
24,057 |
|
|
14,542 |
|
Other long-term liabilities |
|
9,238 |
|
|
521 |
|
Total liabilities |
|
139,640 |
|
|
221,623 |
|
Stockholders' equity |
|
455,872 |
|
|
614,815 |
|
Total Liabilities and Stockholders' Equity |
$ |
595,512 |
|
$ |
836,438 |
|
|
|
|
|
|
||||||||||||||||
|
Three months ended |
|
Twelve months ended |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
(unaudited) |
|
(unaudited) |
|
(audited) |
|||||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|||||||||
Net income (loss) |
$ |
(156,067 |
) |
|
$ |
58,873 |
|
|
$ |
(165,787 |
) |
|
$ |
61,340 |
|
|
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
||||||||||||||||
Depreciation and amortization |
|
6,255 |
|
|
|
6,722 |
|
|
|
23,805 |
|
|
|
25,880 |
|
|
Non-cash lease expense |
|
503 |
|
|
|
— |
|
|
|
2,070 |
|
|
|
— |
|
|
|
|
157,578 |
|
|
|
— |
|
|
|
157,578 |
|
|
|
— |
|
|
Gain on disposition |
|
— |
|
|
|
(46,592 |
) |
|
|
— |
|
|
|
(46,592 |
) |
|
Transaction costs for disposition |
|
— |
|
|
|
(4,030 |
) |
|
|
— |
|
|
|
(4,030 |
) |
|
Stock based compensation |
|
1,594 |
|
|
|
2,130 |
|
|
|
7,592 |
|
|
|
9,249 |
|
|
Change in fair value of contingent consideration |
|
(11,647 |
) |
|
|
(7,641 |
) |
|
|
(11,531 |
) |
|
|
(6,776 |
) |
|
Deferred income taxes |
|
38 |
|
|
|
(3,288 |
) |
|
|
(1,568 |
) |
|
|
(2,655 |
) |
|
Change in accounts receivable allowances |
|
243 |
|
|
|
(103 |
) |
|
|
429 |
|
|
|
(202 |
) |
|
Fixed and intangible asset impairments and disposals |
|
333 |
|
|
|
1,806 |
|
|
|
728 |
|
|
|
2,495 |
|
|
Write-off of other assets |
|
— |
|
|
|
— |
|
|
|
593 |
|
|
|
— |
|
|
Other |
|
16 |
|
|
|
— |
|
|
|
86 |
|
|
|
(5 |
) |
|
Changes in operating assets and liabilities, net of acquisitions: |
|
|
|
|
|
|
|
|||||||||
Accounts receivable |
|
4,084 |
|
|
|
676 |
|
|
|
11,918 |
|
|
|
(3,177 |
) |
|
Inventories |
|
(4,809 |
) |
|
|
1,274 |
|
|
|
(18,845 |
) |
|
|
(1,428 |
) |
|
Prepaid expenses and other |
|
2,925 |
|
|
|
(363 |
) |
|
|
(6,453 |
) |
|
|
(1,871 |
) |
|
Accounts payable, accrued and other liabilities |
|
2,834 |
|
|
|
15,548 |
|
|
|
(15,169 |
) |
|
|
5,212 |
|
|
Net cash provided by (used in) operating activities |
|
3,880 |
|
|
|
25,012 |
|
|
|
(14,554 |
) |
|
|
37,440 |
|
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|||||||||
Additions to property, plant and equipment |
|
(1,479 |
) |
|
|
(815 |
) |
|
|
(7,235 |
) |
|
|
(3,118 |
) |
|
Acquisition of intangibles |
|
— |
|
|
|
— |
|
|
|
(350 |
) |
|
|
— |
|
|
Cash paid in acquisition |
|
— |
|
|
|
— |
|
|
|
(55,760 |
) |
|
|
(84,920 |
) |
|
Proceeds from disposition of discontinued operations |
|
— |
|
|
|
169,242 |
|
|
|
— |
|
|
|
169,242 |
|
|
Proceeds from sale of marketable securities |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,350 |
|
|
Net cash provided by (used in) investing activities |
|
(1,479 |
) |
|
|
168,427 |
|
|
|
(63,345 |
) |
|
|
82,554 |
|
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
|||||||||
Proceeds from borrowing on revolving credit facility |
|
25,000 |
|
|
|
— |
|
|
|
40,000 |
|
|
|
55,000 |
|
|
Repayment of long-term debt |
|
— |
|
|
|
(1,250 |
) |
|
|
(132,500 |
) |
|
|
(15,000 |
) |
|
Deferred financing costs on long-term debt |
|
— |
|
|
|
— |
|
|
|
(775 |
) |
|
|
— |
|
|
Payment of acquisition related contingent consideration |
|
— |
|
|
|
(6,000 |
) |
|
|
(1,208 |
) |
|
|
(8,100 |
) |
|
Proceeds (outlays) from exercise of stock options and employee stock purchase plan |
|
(53 |
) |
|
|
8 |
|
|
|
(759 |
) |
|
|
2,031 |
|
|
Net cash provided by (used in) financing activities |
|
24,947 |
|
|
|
(7,242 |
) |
|
|
(95,242 |
) |
|
|
33,931 |
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
(73 |
) |
|
|
(260 |
) |
|
|
(65 |
) |
|
|
(380 |
) |
|
Increase (decrease) in cash and cash equivalents |
|
27,275 |
|
|
|
185,937 |
|
|
|
(173,206 |
) |
|
|
153,545 |
|
|
Cash and cash equivalents at beginning of period |
|
27,160 |
|
|
|
41,704 |
|
|
|
227,641 |
|
|
|
74,096 |
|
|
Cash and cash equivalents at end of period |
$ |
54,435 |
|
|
$ |
227,641 |
|
|
$ |
54,435 |
|
|
$ |
227,641 |
|
||||||||||||||||
Reconciliation of Free Cash Flows: |
|
|
|
|
||||||||||||
|
Three months ended |
|
Twelve months ended |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
(unaudited) |
|
(unaudited) |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net cash (used in) provided by operating activities |
$ |
3,880 |
|
|
$ |
25,012 |
|
|
$ |
(14,554 |
) |
|
$ |
37,440 |
|
|
Additions to property, plant and equipment |
|
(1,479 |
) |
|
|
(815 |
) |
|
|
(7,235 |
) |
|
|
(3,118 |
) |
|
Free Cash Flow |
$ |
2,401 |
|
|
$ |
24,197 |
|
|
$ |
(21,789 |
) |
|
$ |
34,322 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20200716005289/en/
Investor Contact:
(518) 795-1408
Source: