AngioDynamics Reports Fiscal Year 2024 Second Quarter Financial Results; Revises Fiscal Year 2024 Guidance
Fiscal Year 2024 Second Quarter Highlights
-
Net sales of
$79.1 million increased 2.7% on a pro-forma basis compared to the prior-year quarter-
Med Tech net sales of
$25.4 million increased 3.5% -
Med Device net sales of
$53.7 million increased 2.3% on a pro-forma basis
-
Med Tech net sales of
- Gross margin of 50.9% declined 80 basis points on a pro-forma basis year over year
-
GAAP loss per share of
$0.72 and adjusted loss per share of$0.05 -
Cash and cash equivalents at
November 30, 2023 were$60.9 million - Subsequent to quarter end, completed enrollment in APEX-AV trial for the treatment of acute intermediate-risk pulmonary embolism using AlphaVac F18
-
Initiated restructuring of manufacturing footprint and transition to outsourced manufacturing and continues portfolio optimization initiatives
- Expects to achieve full-year adjusted EPS profitability in FY27
“Today, we are announcing meaningful steps in our strategic transformation. We have initiated a restructuring of our manufacturing footprint and are shifting to an outsourced model. Currently, more than 80% of our Med Tech revenue utilizes third-party manufacturing. Fully shifting both Med Device and Med Tech to this model will allow us to more effectively compete in our chosen markets, fundamentally changing our corporate gross margin profile and driving us to profitability in two years,” commented
Second Quarter 2024 Financial Results
Unless otherwise noted, all financial results below are presented on a pro forma basis when excluding the divested Dialysis and BioSentry businesses.
Net sales for the second quarter of fiscal year 2024 were
Med Tech net sales were
Med Device net sales were
Gross margin for the second quarter of fiscal 2024 was 50.9%, a decrease of 80 basis points from gross margin of 51.7% in the second quarter of fiscal 2023. Gross margin for the Med Tech business was 62.4%, a decrease of 130 basis points from the second quarter of fiscal 2023. Gross margin for the Med Device business was 45.5%, a decrease of 60 basis points from gross margin of 46.1% in the prior-year quarter. Gross margin continued to be impacted by inflationary pressures including increased costs for labor and raw materials as well as geographic mix.
The Company recorded a net loss of
Adjusted EBITDA in the second quarter of fiscal 2024, excluding the items shown in the reconciliation table below, was
In the second quarter of fiscal 2024, the Company generated
On
Six Months Financial Results
Unless otherwise noted, all financial results below are presented on a pro forma basis when excluding the divested Dialysis and BioSentry businesses.
For the six months ended
Net sales were
Med Tech net sales were
Gross margin was 50.8%, a decrease of 60 basis points compared to the first half of fiscal 2023.
The Company’s net income was
Excluding the items shown in the non-GAAP reconciliation table below, adjusted net loss was
Adjusted EBITDA, excluding the items shown in the reconciliation table below, was
Manufacturing Restructuring
The Company announced today that it is committed to shifting its manufacturing operations from a company-owned facility in upstate
Fiscal Year 2024 Financial Guidance
The Company now expects its fiscal year 2024 net sales to be in the range of
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 13743023.
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
The Company’s innovative technologies and devices are chosen by talented physicians in fast-growing healthcare markets to treat unmet patient needs. For more information, visit www.angiodynamics.com.
Safe Harbor
This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements regarding
In
CONSOLIDATED INCOME STATEMENTS (in thousands, except per share data) |
||||||||||||||||||||||
|
Three Months Ended |
|
Three Months Ended |
|||||||||||||||||||
|
Actual (1) |
|
Pro Forma Adjustments(2) |
|
Pro Forma |
|
As Reported (1) |
|
Pro Forma Adjustments(2) |
|
Pro Forma |
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
|
|
|
(unaudited) |
|
|
|
|
|
(unaudited) |
|
|
|||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Net sales |
$ |
79,073 |
|
|
|
— |
|
$ |
79,073 |
|
|
$ |
85,429 |
|
|
|
(8,442 |
) |
|
$ |
76,987 |
|
Cost of sales (exclusive of intangible amortization) |
|
38,811 |
|
|
|
— |
|
|
38,811 |
|
|
|
40,351 |
|
|
|
(3,184 |
) |
|
|
37,167 |
|
Gross profit |
|
40,262 |
|
|
|
— |
|
|
40,262 |
|
|
|
45,078 |
|
|
|
(5,258 |
) |
|
|
39,820 |
|
% of net sales |
|
50.9 |
% |
|
|
|
|
50.9 |
% |
|
|
52.8 |
% |
|
|
|
|
51.7 |
% |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Research and development |
|
8,658 |
|
|
|
— |
|
|
8,658 |
|
|
|
6,838 |
|
|
|
(66 |
) |
|
|
6,772 |
|
Sales and marketing |
|
25,464 |
|
|
|
— |
|
|
25,464 |
|
|
|
26,007 |
|
|
|
(15 |
) |
|
|
25,992 |
|
General and administrative |
|
9,289 |
|
|
|
— |
|
|
9,289 |
|
|
|
10,835 |
|
|
|
2 |
|
|
|
10,837 |
|
Amortization of intangibles |
|
3,562 |
|
|
|
— |
|
|
3,562 |
|
|
|
4,808 |
|
|
|
(483 |
) |
|
|
4,325 |
|
Change in fair value of contingent consideration |
|
221 |
|
|
|
— |
|
|
221 |
|
|
|
1,646 |
|
|
|
— |
|
|
|
1,646 |
|
Acquisition, restructuring and other items, net |
|
6,188 |
|
|
|
— |
|
|
6,188 |
|
|
|
3,059 |
|
|
|
— |
|
|
|
3,059 |
|
Total operating expenses |
|
53,382 |
|
|
|
— |
|
|
53,382 |
|
|
|
53,193 |
|
|
|
(562 |
) |
|
|
52,631 |
|
Operating loss |
|
(13,120 |
) |
|
|
— |
|
|
(13,120 |
) |
|
|
(8,115 |
) |
|
|
(4,696 |
) |
|
|
(12,811 |
) |
Interest income (expense), net |
|
534 |
|
|
|
— |
|
|
534 |
|
|
|
(684 |
) |
|
|
— |
|
|
|
(684 |
) |
Other expense, net |
|
(32 |
) |
|
|
— |
|
|
(32 |
) |
|
|
(252 |
) |
|
|
— |
|
|
|
(252 |
) |
Total other income (expense), net |
|
502 |
|
|
|
— |
|
|
502 |
|
|
|
(936 |
) |
|
|
— |
|
|
|
(936 |
) |
Loss before income tax expense (benefit) |
|
(12,618 |
) |
|
|
— |
|
|
(12,618 |
) |
|
|
(9,051 |
) |
|
|
(4,696 |
) |
|
|
(13,747 |
) |
Income tax expense (benefit) |
|
16,430 |
|
|
|
— |
|
|
16,430 |
|
|
|
(565 |
) |
|
|
— |
|
|
|
(565 |
) |
Net loss |
$ |
(29,048 |
) |
|
$ |
— |
|
$ |
(29,048 |
) |
|
$ |
(8,486 |
) |
|
$ |
(4,696 |
) |
|
$ |
(13,182 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Loss per share |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Basic |
$ |
(0.72 |
) |
|
|
|
$ |
(0.72 |
) |
|
$ |
(0.21 |
) |
|
|
|
$ |
(0.33 |
) |
|||
Diluted |
$ |
(0.72 |
) |
|
|
|
$ |
(0.72 |
) |
|
$ |
(0.21 |
) |
|
|
|
$ |
(0.33 |
) |
|||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||
Basic |
|
40,219 |
|
|
|
|
|
40,219 |
|
|
|
39,490 |
|
|
|
|
|
39,490 |
|
|||
Diluted |
|
40,219 |
|
|
|
|
|
40,219 |
|
|
|
39,490 |
|
|
|
|
|
39,490 |
|
(1) Reflects the Company's US GAAP consolidated financial statements before pro forma adjustments related to the sale of the Dialysis and BioSentry Businesses ("the Businesses") for the three months ended |
|
(2) Reflects the elimination of revenues and expenses representing the operating results from the sale of the Businesses. |
|
CONSOLIDATED INCOME STATEMENTS (in thousands, except per share data) |
|||||||||||||||||||||||
|
Six Months Ended |
|
Six Months Ended |
||||||||||||||||||||
|
Actual (1) |
|
Pro Forma Adjustments(2) |
|
Pro Forma |
|
As Reported (1) |
|
Pro Forma Adjustments(2) |
|
Pro Forma |
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
|
|
|
(unaudited) |
|
|
|
|
|
(unaudited) |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net sales |
$ |
157,752 |
|
|
|
(671 |
) |
|
$ |
157,081 |
|
|
$ |
166,966 |
|
|
|
(16,188 |
) |
|
$ |
150,778 |
|
Cost of sales (exclusive of intangible amortization) |
|
77,430 |
|
|
|
(218 |
) |
|
|
77,212 |
|
|
|
79,583 |
|
|
|
(6,292 |
) |
|
|
73,291 |
|
Gross profit |
|
80,322 |
|
|
|
(453 |
) |
|
|
79,869 |
|
|
|
87,383 |
|
|
|
(9,896 |
) |
|
|
77,487 |
|
% of net sales |
|
50.9 |
% |
|
|
|
|
50.8 |
% |
|
|
52.3 |
% |
|
|
|
|
51.4 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Research and development |
|
16,599 |
|
|
|
(29 |
) |
|
|
16,570 |
|
|
|
15,171 |
|
|
|
(128 |
) |
|
|
15,043 |
|
Sales and marketing |
|
52,832 |
|
|
|
— |
|
|
|
52,832 |
|
|
|
52,550 |
|
|
|
(34 |
) |
|
|
52,516 |
|
General and administrative |
|
20,145 |
|
|
|
(2 |
) |
|
|
20,143 |
|
|
|
20,936 |
|
|
|
1 |
|
|
|
20,937 |
|
Amortization of intangibles |
|
7,187 |
|
|
|
— |
|
|
|
7,187 |
|
|
|
9,645 |
|
|
|
(966 |
) |
|
|
8,679 |
|
Change in fair value of contingent consideration |
|
91 |
|
|
|
— |
|
|
|
91 |
|
|
|
1,857 |
|
|
|
— |
|
|
|
1,857 |
|
Acquisition, restructuring and other items, net |
|
9,400 |
|
|
|
— |
|
|
|
9,400 |
|
|
|
8,640 |
|
|
|
(17 |
) |
|
|
8,623 |
|
Total operating expenses |
|
106,254 |
|
|
|
(31 |
) |
|
|
106,223 |
|
|
|
108,799 |
|
|
|
(1,144 |
) |
|
|
107,655 |
|
Gain on sale of assets |
|
47,842 |
|
|
|
— |
|
|
|
47,842 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Operating income (loss) |
|
21,910 |
|
|
|
(422 |
) |
|
|
21,488 |
|
|
|
(21,416 |
) |
|
|
(8,752 |
) |
|
|
(30,168 |
) |
Interest income (expense), net |
|
653 |
|
|
|
— |
|
|
|
653 |
|
|
|
(1,065 |
) |
|
|
— |
|
|
|
(1,065 |
) |
Other expense, net |
|
(320 |
) |
|
|
— |
|
|
|
(320 |
) |
|
|
(427 |
) |
|
|
— |
|
|
|
(427 |
) |
Total other income (expense), net |
|
333 |
|
|
|
— |
|
|
|
333 |
|
|
|
(1,492 |
) |
|
|
— |
|
|
|
(1,492 |
) |
Income (loss) before income tax benefit |
|
22,243 |
|
|
|
(422 |
) |
|
|
21,821 |
|
|
|
(22,908 |
) |
|
|
(8,752 |
) |
|
|
(31,660 |
) |
Income tax expense (benefit) |
|
5,407 |
|
|
|
— |
|
|
|
5,407 |
|
|
|
(1,418 |
) |
|
|
— |
|
|
|
(1,418 |
) |
Net income (loss) |
$ |
16,836 |
|
|
$ |
(422 |
) |
|
$ |
16,414 |
|
|
$ |
(21,490 |
) |
|
$ |
(8,752 |
) |
|
$ |
(30,242 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Earnings (loss) per share |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Basic |
$ |
0.42 |
|
|
|
|
$ |
0.41 |
|
|
$ |
(0.55 |
) |
|
|
|
$ |
(0.77 |
) |
||||
Diluted |
$ |
0.42 |
|
|
|
|
$ |
0.41 |
|
|
$ |
(0.55 |
) |
|
|
|
$ |
(0.77 |
) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Basic |
|
40,030 |
|
|
|
|
|
40,030 |
|
|
|
39,394 |
|
|
|
|
|
39,394 |
|
||||
Diluted |
|
40,103 |
|
|
|
|
|
40,103 |
|
|
|
39,394 |
|
|
|
|
|
39,394 |
|
||||
(1) Reflects the Company's US GAAP consolidated financial statements before pro forma adjustments related to the sale of the Dialysis and BioSentry Businesses ("the Businesses") for the six months ended |
|||||||||||||||||||||||
(2) Reflects the elimination of revenues and expenses representing the operating results from the sale of the Businesses. |
GAAP TO NON-GAAP RECONCILIATION (in thousands, except per share data) |
|||||||||||||||
Reconciliation of Net Income (Loss) to non-GAAP Adjusted Net Income (Loss): |
|
|
|
|
|||||||||||
|
|
|
|
|
|
||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
(unaudited) |
|
(unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Net income (loss) |
$ |
(29,048 |
) |
|
$ |
(8,486 |
) |
|
$ |
16,836 |
|
|
$ |
(21,490 |
) |
|
|
|
|
|
|
|
|
||||||||
Amortization of intangibles |
|
3,562 |
|
|
|
4,808 |
|
|
|
7,187 |
|
|
|
9,645 |
|
Change in fair value of contingent consideration |
|
221 |
|
|
|
1,646 |
|
|
|
91 |
|
|
|
1,857 |
|
Acquisition, restructuring and other items, net (1) |
|
6,188 |
|
|
|
3,059 |
|
|
|
9,400 |
|
|
|
8,640 |
|
Gain on sale of assets |
|
— |
|
|
|
— |
|
|
|
(47,842 |
) |
|
|
— |
|
Tax effect of non-GAAP items (2) |
|
17,039 |
|
|
|
(671 |
) |
|
|
7,459 |
|
|
|
(782 |
) |
Adjusted net income (loss) |
$ |
(2,038 |
) |
|
$ |
356 |
|
|
$ |
(6,869 |
) |
|
$ |
(2,130 |
) |
|
|
|
|
|
|
|
|
||||||||
Reconciliation of Diluted Earnings (Loss) Per Share to non-GAAP Adjusted Diluted Earnings (Loss) Per Share: |
|||||||||||||||
|
|
|
|
|
|
||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
(unaudited) |
|
(unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Diluted earnings (loss) per share |
$ |
(0.72 |
) |
|
$ |
(0.21 |
) |
|
$ |
0.42 |
|
|
$ |
(0.55 |
) |
|
|
|
|
|
|
|
|
||||||||
Amortization of intangibles |
|
0.09 |
|
|
|
0.12 |
|
|
|
0.18 |
|
|
|
0.24 |
|
Change in fair value of contingent consideration |
|
0.01 |
|
|
|
0.04 |
|
|
|
— |
|
|
|
0.05 |
|
Acquisition, restructuring and other items, net (1) |
|
0.15 |
|
|
|
0.08 |
|
|
|
0.24 |
|
|
|
0.23 |
|
Gain on sale of assets |
|
— |
|
|
|
— |
|
|
|
(1.20 |
) |
|
|
— |
|
Tax effect of non-GAAP items (2) |
|
0.42 |
|
|
|
(0.02 |
) |
|
|
0.19 |
|
|
|
(0.02 |
) |
Adjusted diluted earnings (loss) per share |
$ |
(0.05 |
) |
|
$ |
0.01 |
|
|
$ |
(0.17 |
) |
|
$ |
(0.05 |
) |
|
|
|
|
|
|
|
|
||||||||
Adjusted diluted sharecount (3) |
|
40,219 |
|
|
|
40,059 |
|
|
|
40,030 |
|
|
|
39,394 |
|
(1) Includes costs related to merger and acquisition activities, restructuring, and unusual items, including asset impairments and write-offs, certain litigation, and other items. |
(2) Adjustment to reflect the income tax provision on a non-GAAP basis has been calculated assuming no valuation allowance on the Company's |
(3) Diluted shares may differ for non-GAAP measures as compared to GAAP due to a GAAP loss. |
GAAP TO NON-GAAP RECONCILIATION (Continued (in thousands, except per share data) |
|||||||||||||||
Reconciliation of Net Income (Loss) to Adjusted EBITDA: |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
(unaudited) |
|
(unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Net income (loss) |
$ |
(29,048 |
) |
|
$ |
(8,486 |
) |
|
$ |
16,836 |
|
|
$ |
(21,490 |
) |
|
|
|
|
|
|
|
|
||||||||
Income tax expense (benefit) |
|
16,430 |
|
|
|
(565 |
) |
|
|
5,407 |
|
|
|
(1,418 |
) |
Interest income (expense), net |
|
(534 |
) |
|
|
684 |
|
|
|
(653 |
) |
|
|
1,065 |
|
Depreciation and amortization |
|
6,685 |
|
|
|
7,767 |
|
|
|
13,373 |
|
|
|
15,388 |
|
Change in fair value of contingent consideration |
|
221 |
|
|
|
1,646 |
|
|
|
91 |
|
|
|
1,857 |
|
Stock based compensation |
|
1,877 |
|
|
|
3,350 |
|
|
|
6,021 |
|
|
|
6,374 |
|
Acquisition, restructuring and other items, net (1) |
|
6,188 |
|
|
|
3,059 |
|
|
|
9,400 |
|
|
|
8,640 |
|
Gain on sale of assets |
|
— |
|
|
|
— |
|
|
|
(47,842 |
) |
|
|
— |
|
Adjusted EBITDA |
$ |
1,819 |
|
|
$ |
7,455 |
|
|
$ |
2,633 |
|
|
$ |
10,416 |
|
|
|
|
|
|
|
|
|
||||||||
Per diluted share: |
|
|
|
|
|
|
|
||||||||
Adjusted EBITDA |
$ |
0.05 |
|
|
$ |
0.19 |
|
|
$ |
0.07 |
|
|
$ |
0.26 |
|
|
|
|
|
|
|
|
|
(1) Includes costs related to merger and acquisition activities, restructuring, and unusual items, including asset impairments and write-offs, certain litigation, and other items. |
GAAP TO NON-GAAP RECONCILIATION (in thousands, except per share data) |
|||||||||||||||
Reconciliation of Pro Forma Net Income (Loss) to Pro Forma Adjusted Net Loss: |
|
|
|
|
|||||||||||
|
Pro Forma |
|
Pro Forma |
||||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
(unaudited) |
|
(unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Pro forma net income (loss) |
$ |
(29,048 |
) |
|
$ |
(13,182 |
) |
|
$ |
16,414 |
|
|
$ |
(30,242 |
) |
|
|
|
|
|
|
|
|
||||||||
Amortization of intangibles |
|
3,562 |
|
|
|
4,325 |
|
|
|
7,187 |
|
|
|
8,679 |
|
Change in fair value of contingent consideration |
|
221 |
|
|
|
1,646 |
|
|
|
91 |
|
|
|
1,857 |
|
Acquisition, restructuring and other items, net (1) |
|
6,188 |
|
|
|
3,059 |
|
|
|
9,400 |
|
|
|
8,623 |
|
Gain on sale of assets |
|
— |
|
|
|
— |
|
|
|
(47,842 |
) |
|
|
— |
|
Tax effect of non-GAAP items (2) |
|
17,039 |
|
|
|
520 |
|
|
|
7,556 |
|
|
|
1,457 |
|
Adjusted pro forma net loss |
$ |
(2,038 |
) |
|
$ |
(3,632 |
) |
|
$ |
(7,194 |
) |
|
$ |
(9,626 |
) |
|
|
|
|
|
|
|
|
||||||||
Reconciliation of Pro Forma Diluted Earnings (Loss) Per Share to Pro Forma Adjusted Diluted Loss Per Share: |
|||||||||||||||
|
Pro Forma |
|
Pro Forma |
||||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
(unaudited) |
|
(unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Pro forma diluted earnings (loss) per share |
$ |
(0.72 |
) |
|
$ |
(0.33 |
) |
|
$ |
0.41 |
|
|
$ |
(0.77 |
) |
|
|
|
|
|
|
|
|
||||||||
Amortization of intangibles |
|
0.09 |
|
|
|
0.11 |
|
|
|
0.18 |
|
|
|
0.22 |
|
Change in fair value of contingent consideration |
|
0.01 |
|
|
|
0.04 |
|
|
|
— |
|
|
|
0.05 |
|
Acquisition, restructuring and other items, net (1) |
|
0.15 |
|
|
|
0.08 |
|
|
|
0.24 |
|
|
|
0.22 |
|
Gain on sale of assets |
|
— |
|
|
|
— |
|
|
|
(1.20 |
) |
|
|
— |
|
Tax effect of non-GAAP items (2) |
|
0.42 |
|
|
|
0.01 |
|
|
|
0.19 |
|
|
|
0.04 |
|
Adjusted pro forma diluted loss per share |
$ |
(0.05 |
) |
|
$ |
(0.09 |
) |
|
$ |
(0.18 |
) |
|
$ |
(0.24 |
) |
|
|
|
|
|
|
|
|
||||||||
Adjusted diluted sharecount (3) |
|
40,219 |
|
|
|
39,490 |
|
|
|
40,030 |
|
|
|
39,394 |
|
(1) Includes costs related to merger and acquisition activities, restructuring, and unusual items, including asset impairments and write-offs, certain litigation, and other items. |
(2) Adjustment to reflect the income tax provision on a non-GAAP basis has been calculated assuming no valuation allowance on the Company's |
(3) Diluted shares may differ for non-GAAP measures as compared to GAAP due to a GAAP loss. |
GAAP TO NON-GAAP RECONCILIATION (Continued) (in thousands, except per share data) |
|||||||||||||||
Reconciliation of Pro Forma Net Income (Loss) to Pro Forma Adjusted EBITDA: |
|
|
|
|
|
|
|
||||||||
|
Pro Forma |
|
Pro Forma |
||||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
(unaudited) |
|
(unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Pro forma net income (loss) |
$ |
(29,048 |
) |
|
$ |
(13,182 |
) |
|
$ |
16,414 |
|
|
$ |
(30,242 |
) |
|
|
|
|
|
|
|
|
||||||||
Income tax benefit |
|
16,430 |
|
|
|
(565 |
) |
|
|
5,407 |
|
|
|
(1,418 |
) |
Interest income (expense), net |
|
(534 |
) |
|
|
684 |
|
|
|
(653 |
) |
|
|
1,065 |
|
Depreciation and amortization |
|
6,685 |
|
|
|
7,276 |
|
|
|
13,373 |
|
|
|
14,407 |
|
Change in fair value of contingent consideration |
|
221 |
|
|
|
1,646 |
|
|
|
91 |
|
|
|
1,857 |
|
Stock based compensation |
|
1,877 |
|
|
|
3,350 |
|
|
|
6,021 |
|
|
|
6,374 |
|
Acquisition, restructuring and other items, net (1) |
|
6,188 |
|
|
|
3,059 |
|
|
|
9,400 |
|
|
|
8,623 |
|
Gain on sale of assets |
|
— |
|
|
|
— |
|
|
|
(47,842 |
) |
|
|
— |
|
Pro forma adjusted EBITDA |
$ |
1,819 |
|
|
$ |
2,268 |
|
|
$ |
2,211 |
|
|
$ |
666 |
|
|
|
|
|
|
|
|
|
||||||||
Per diluted share: |
|
|
|
|
|
|
|
||||||||
Adjusted EBITDA |
$ |
0.05 |
|
|
$ |
0.06 |
|
|
$ |
0.06 |
|
|
$ |
0.02 |
|
(1) Includes costs related to merger and acquisition activities, restructuring, and unusual items, including asset impairments and write-offs, certain litigation, and other items. |
NET SALES BY PRODUCT CATEGORY AND BY GEOGRAPHY (in thousands) |
||||||||||||||||||||||||||||
|
Three Months Ended |
|
Three Months Ended |
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Actual (1) |
Pro Forma Adj. (2) |
Pro Forma |
|
As Reported (1) |
Pro Forma Adj. (2) |
Pro Forma |
|
Actual |
|
Pro Forma |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
% Growth |
Currency Impact |
Constant Currency Growth |
|
% Growth |
Currency Impact |
Constant Currency Growth |
|||||||||||||
|
|
(unaudited) |
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Med Tech |
$ |
25,363 |
$ |
— |
$ |
25,363 |
|
$ |
24,502 |
$ |
— |
|
$ |
24,502 |
|
3.5 |
% |
|
|
|
3.5 |
% |
|
|
||||
Med Device |
|
53,710 |
|
— |
|
53,710 |
|
|
60,927 |
|
(8,442 |
) |
|
52,485 |
|
(11.8 |
)% |
|
|
|
2.3 |
% |
|
|
||||
|
$ |
79,073 |
$ |
— |
$ |
79,073 |
|
$ |
85,429 |
$ |
(8,442 |
) |
$ |
76,987 |
|
(7.4 |
)% |
0.0 |
% |
(7.4 |
)% |
|
2.7 |
% |
0.0 |
% |
2.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
$ |
64,002 |
$ |
— |
$ |
64,002 |
|
$ |
71,631 |
$ |
(8,028 |
) |
$ |
63,603 |
|
(10.7 |
)% |
|
|
|
0.6 |
% |
|
|
||||
International |
|
15,071 |
|
— |
|
15,071 |
|
|
13,798 |
|
(414 |
) |
|
13,384 |
|
9.2 |
% |
0.0 |
% |
9.2 |
% |
|
12.6 |
% |
|
|
||
|
$ |
79,073 |
$ |
— |
$ |
79,073 |
|
$ |
85,429 |
$ |
(8,442 |
) |
$ |
76,987 |
|
(7.4 |
)% |
0.0 |
% |
(7.4 |
)% |
|
2.7 |
% |
0.0 |
% |
2.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Reflects the Company's US GAAP consolidated financial statements before pro forma adjustments related to the sale of the Dialysis and BioSentry Businesses ("the Businesses") for the three months ended |
(2) Reflects the elimination of revenues and expenses representing the operating results from the sale of the Businesses. |
GROSS PROFIT BY PRODUCT CATEGORY (in thousands) |
||||||||||||||||||||||||
|
Three Months Ended |
|
Three Months Ended |
|
|
|
|
|||||||||||||||||
|
Actual (1) |
Pro Forma Adj.(2) |
Pro Forma |
|
As Reported (1) |
Pro Forma Adj.(2) |
Pro Forma |
|
Actual |
|
Pro Forma |
|||||||||||||
|
|
|
|
|
|
|
|
|
% Change |
|
% Change |
|||||||||||||
|
(unaudited) |
|
(unaudited) |
|
|
|
|
|||||||||||||||||
Med Tech |
$ |
15,816 |
|
$ |
— |
$ |
15,816 |
|
|
$ |
15,614 |
|
$ |
— |
|
$ |
15,614 |
|
|
1.3 |
% |
|
1.3 |
% |
Gross profit % of sales |
|
62.4 |
% |
|
|
62.4 |
% |
|
|
63.7 |
% |
|
|
63.7 |
% |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Med Device |
$ |
24,446 |
|
$ |
— |
$ |
24,446 |
|
|
$ |
29,464 |
|
$ |
(5,258 |
) |
$ |
24,206 |
|
|
(17.0 |
) % |
|
1.0 |
% |
Gross profit % of sales |
|
45.5 |
% |
|
|
45.5 |
% |
|
|
48.4 |
% |
|
|
46.1 |
% |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ |
40,262 |
|
$ |
— |
$ |
40,262 |
|
|
$ |
45,078 |
|
$ |
(5,258 |
) |
$ |
39,820 |
|
|
(10.7 |
) % |
|
1.1 |
% |
Gross profit % of sales |
|
50.9 |
% |
|
|
50.9 |
% |
|
|
52.8 |
% |
|
|
51.7 |
% |
|
|
|
|
(1) Reflects the Company's US GAAP consolidated financial statements before pro forma adjustments related to the sale of the Dialysis and BioSentry Businesses ("the Businesses") for the three months ended |
(2) Reflects the elimination of revenues and expenses representing the operating results from the sale of the Businesses. |
NET SALES BY PRODUCT CATEGORY AND BY GEOGRAPHY (in thousands) |
|||||||||||||||||||||||||||||
|
Six Months Ended |
|
Six Months Ended |
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Actual (1) |
Pro Forma Adj. (2) |
Pro Forma |
|
As Reported (1) |
Pro Forma Adj. (2) |
Pro Forma |
|
Actual |
|
Pro Forma |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
% Growth |
Currency Impact |
Constant Currency Growth |
|
%
|
Currency Impact |
Constant Currency Growth |
||||||||||||||
|
|
(unaudited) |
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Med Tech |
$ |
51,224 |
$ |
— |
|
$ |
51,224 |
|
$ |
47,318 |
$ |
— |
|
$ |
47,318 |
|
8.3 |
% |
|
|
|
8.3 |
% |
|
|
||||
Med Device |
|
106,528 |
|
(671 |
) |
|
105,857 |
|
|
119,648 |
|
(16,188 |
) |
|
103,460 |
|
(11.0 |
)% |
|
|
|
2.3 |
% |
|
|
||||
|
$ |
157,752 |
$ |
(671 |
) |
$ |
157,081 |
|
$ |
166,966 |
$ |
(16,188 |
) |
$ |
150,778 |
|
(5.5 |
)% |
0.0 |
% |
(5.5 |
)% |
|
4.2 |
% |
0.0 |
% |
4.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
$ |
128,401 |
$ |
(650 |
) |
$ |
127,751 |
|
$ |
140,655 |
$ |
(14,603 |
) |
$ |
126,052 |
|
(8.7 |
)% |
|
|
|
1.3 |
% |
|
|
||||
International |
|
29,351 |
|
(21 |
) |
|
29,330 |
|
|
26,311 |
|
(1,585 |
) |
|
24,726 |
|
11.6 |
% |
(0.1 |
)% |
11.5 |
% |
|
18.6 |
% |
|
|
||
|
$ |
157,752 |
$ |
(671 |
) |
$ |
157,081 |
|
$ |
166,966 |
$ |
(16,188 |
) |
$ |
150,778 |
|
(5.5 |
)% |
0.0 |
% |
(5.5 |
)% |
|
4.2 |
% |
0.0 |
% |
4.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Reflects the Company's US GAAP consolidated financial statements before pro forma adjustments related to the sale of the Dialysis and BioSentry Businesses ("the Businesses") for the six months ended |
(2) Reflects the elimination of revenues and expenses representing the operating results from the sale of the Businesses. |
GROSS PROFIT BY PRODUCT CATEGORY (in thousands) |
|||||||||||||||||||||||||
|
Six Months Ended |
|
Six Months Ended |
|
|
|
|
||||||||||||||||||
|
Actual (1) |
Pro Forma Adj. (2) |
Pro Forma |
|
As Reported (1) |
Pro Forma Adj. (2) |
Pro Forma |
|
Actual |
|
Pro Forma |
||||||||||||||
|
|
|
|
|
|
|
|
|
% Change |
|
% Change |
||||||||||||||
|
(unaudited) |
|
(unaudited) |
|
|
|
|
||||||||||||||||||
Med Tech |
$ |
32,543 |
|
$ |
— |
|
$ |
32,543 |
|
|
$ |
30,043 |
|
$ |
— |
|
$ |
30,043 |
|
|
8.3 |
% |
|
8.3 |
% |
Gross profit % of sales |
|
63.5 |
% |
|
|
63.5 |
% |
|
|
63.5 |
% |
|
|
63.5 |
% |
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Med Device |
$ |
47,779 |
|
$ |
(453 |
) |
$ |
47,326 |
|
|
$ |
57,340 |
|
$ |
(9,896 |
) |
$ |
47,444 |
|
|
(16.7 |
) % |
|
(0.2 |
) % |
Gross profit % of sales |
|
44.9 |
% |
|
|
44.7 |
% |
|
|
47.9 |
% |
|
|
45.9 |
% |
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total |
$ |
80,322 |
|
$ |
(453 |
) |
$ |
79,869 |
|
|
$ |
87,383 |
|
$ |
(9,896 |
) |
$ |
77,487 |
|
|
(8.1 |
) % |
|
3.1 |
% |
Gross profit % of sales |
|
50.9 |
% |
|
|
50.8 |
% |
|
|
52.3 |
% |
|
|
51.4 |
% |
|
|
|
|
(1) Reflects the Company's US GAAP consolidated financial statements before pro forma adjustments related to the sale of the Dialysis and BioSentry Businesses ("the Businesses") for the six months ended |
(2) Reflects the elimination of revenues and expenses representing the operating results from the sale of the Businesses. |
CONSOLIDATED BALANCE SHEETS (in thousands) |
|||||
|
|
|
|
||
|
(unaudited) |
|
(audited) |
||
Assets |
|
|
|
||
Current assets: |
|
|
|
||
Cash and cash equivalents |
$ |
60,896 |
|
$ |
44,620 |
Accounts receivable, net |
|
51,603 |
|
|
52,826 |
Inventories |
|
64,254 |
|
|
55,325 |
Prepaid expenses and other |
|
8,715 |
|
|
4,617 |
Current assets held for sale |
|
— |
|
|
6,154 |
Total current assets |
|
185,468 |
|
|
163,542 |
Property, plant and equipment, net |
|
42,557 |
|
|
44,384 |
Other assets |
|
8,481 |
|
|
10,676 |
Intangible assets, net |
|
103,891 |
|
|
111,144 |
|
|
159,226 |
|
|
159,238 |
Non-current assets held for sale |
|
— |
|
|
43,653 |
Total assets |
$ |
499,623 |
|
$ |
532,637 |
Liabilities and stockholders' equity |
|
|
|
||
Current liabilities: |
|
|
|
||
Accounts payable |
$ |
37,650 |
|
$ |
40,445 |
Accrued liabilities |
|
29,237 |
|
|
26,617 |
Current portion of contingent consideration |
|
9,387 |
|
|
14,761 |
Other current liabilities |
|
1,763 |
|
|
2,002 |
Total current liabilities |
|
78,037 |
|
|
83,825 |
Long-term debt |
|
— |
|
|
49,818 |
Deferred income taxes |
|
17,758 |
|
|
12,813 |
Contingent consideration |
|
— |
|
|
4,535 |
Other long-term liabilities |
|
2,602 |
|
|
3,350 |
Total liabilities |
|
98,397 |
|
|
154,341 |
Stockholders' equity |
|
401,226 |
|
|
378,296 |
Total Liabilities and Stockholders' Equity |
$ |
499,623 |
|
$ |
532,637 |
|
|
|
|
CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) |
|||||||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
(unaudited) |
|
(unaudited) |
||||||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
||||||||
Net income (loss) |
$ |
(29,048 |
) |
|
$ |
(8,486 |
) |
|
$ |
16,836 |
|
|
$ |
(21,490 |
) |
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
|
||||||||
Depreciation and amortization |
|
6,685 |
|
|
|
7,818 |
|
|
|
13,373 |
|
|
|
15,478 |
|
Non-cash lease expense |
|
481 |
|
|
|
627 |
|
|
|
957 |
|
|
|
1,248 |
|
Stock based compensation |
|
1,877 |
|
|
|
3,350 |
|
|
|
6,021 |
|
|
|
6,374 |
|
Gain on disposal of assets |
|
— |
|
|
|
— |
|
|
|
(47,842 |
) |
|
|
— |
|
Transaction costs for disposition |
|
— |
|
|
|
— |
|
|
|
(2,427 |
) |
|
|
— |
|
Change in fair value of contingent consideration |
|
221 |
|
|
|
1,646 |
|
|
|
91 |
|
|
|
1,857 |
|
Deferred income taxes |
|
16,366 |
|
|
|
(618 |
) |
|
|
4,951 |
|
|
|
(1,525 |
) |
Change in accounts receivable allowances |
|
627 |
|
|
|
347 |
|
|
|
549 |
|
|
|
392 |
|
Fixed and intangible asset impairments and disposals |
|
174 |
|
|
|
— |
|
|
|
239 |
|
|
|
87 |
|
Write-off of other assets |
|
— |
|
|
|
— |
|
|
|
869 |
|
|
|
— |
|
Other |
|
(129 |
) |
|
|
53 |
|
|
|
(138 |
) |
|
|
(43 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
||||||||
Accounts receivable |
|
(2,480 |
) |
|
|
406 |
|
|
|
677 |
|
|
|
(1,019 |
) |
Inventories |
|
(4,270 |
) |
|
|
(5,593 |
) |
|
|
(8,844 |
) |
|
|
(11,831 |
) |
Prepaid expenses and other |
|
(811 |
) |
|
|
1,802 |
|
|
|
(4,979 |
) |
|
|
(3,931 |
) |
Accounts payable, accrued and other liabilities |
|
15,573 |
|
|
|
6,147 |
|
|
|
(966 |
) |
|
|
(2,843 |
) |
Net cash provided by (used in) operating activities |
|
5,266 |
|
|
|
7,499 |
|
|
|
(20,633 |
) |
|
|
(17,246 |
) |
Cash flows from investing activities: |
|
|
|
|
|
|
|
||||||||
Additions to property, plant and equipment |
|
(554 |
) |
|
|
(1,281 |
) |
|
|
(1,345 |
) |
|
|
(2,090 |
) |
Additions to placement and evaluation units |
|
(1,239 |
) |
|
|
(1,215 |
) |
|
|
(2,006 |
) |
|
|
(3,442 |
) |
Cash paid in acquisition |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(540 |
) |
Proceeds from sale of assets |
|
— |
|
|
|
— |
|
|
|
100,000 |
|
|
|
— |
|
Net cash provided by (used in) investing activities |
|
(1,793 |
) |
|
|
(2,496 |
) |
|
|
96,649 |
|
|
|
(6,072 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
||||||||
Repayment of long-term debt |
|
— |
|
|
|
— |
|
|
|
(50,000 |
) |
|
|
(45,000 |
) |
Proceeds from borrowings on long-term debt |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
70,000 |
|
Deferred financing costs on long-term debt |
|
— |
|
|
|
(45 |
) |
|
|
— |
|
|
|
(751 |
) |
Payment of acquisition related contingent consideration |
|
— |
|
|
|
— |
|
|
|
(10,000 |
) |
|
|
— |
|
Proceeds from exercise of stock options and employee stock purchase plan |
|
(352 |
) |
|
|
148 |
|
|
|
58 |
|
|
|
230 |
|
Net cash provided by (used in) financing activities |
|
(352 |
) |
|
|
103 |
|
|
|
(59,942 |
) |
|
|
24,479 |
|
Effect of exchange rate changes on cash and cash equivalents |
|
189 |
|
|
|
187 |
|
|
|
202 |
|
|
|
(129 |
) |
Increase in cash and cash equivalents |
|
3,310 |
|
|
|
5,293 |
|
|
|
16,276 |
|
|
|
1,032 |
|
Cash and cash equivalents at beginning of period |
|
57,586 |
|
|
|
24,564 |
|
|
|
44,620 |
|
|
|
28,825 |
|
Cash and cash equivalents at end of period |
$ |
60,896 |
|
|
$ |
29,857 |
|
|
$ |
60,896 |
|
|
$ |
29,857 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20240105416764/en/
Investor Contact:
(518) 795-1408
Source: