AngioDynamics Reports Fiscal Year 2024 Third Quarter Financial Results; Updates Fiscal Year 2024 Guidance to Reflect Asset Divestiture
Fiscal Year 2024 Third Quarter Highlights
-
Completed the sale of its PICC and Midline product portfolios to Spectrum Vascular on
February 15, 2024 - Discontinued its Uniblate and Starburst RadioFrequency products, as well as its Syntrax support catheter products, to further streamline its product portfolio
|
GAAP As Reported |
Pro Forma* |
|
|
|
Growth: |
N/A |
8.0% |
Gross Margin |
47.7% |
51.1% |
GAAP Loss per Share** |
|
N/A |
Adj. Loss per Share |
N/A |
|
*“Pro forma” results exclude the Dialysis and BioSentry businesses divested in |
**GAAP Loss per share includes a |
-
Pro forma Med Tech net sales of
$25.7 million increased 12.6% -
Pro forma Med Device net sales of
$40.3 million increased 5.2% -
Subsequent to quarter end, the Company entered into a settlement agreement with
Becton , Dickinson and Company (“BD”) to resolve all patent litigation withC.R. Bard, Inc. , an affiliate of BD - Subsequent to quarter end, the Company received 510(k) clearance for the use of AlphaVac to treat pulmonary embolism
“During our fiscal third quarter, we took another significant step in our transformation with the divestiture of our PICC and Midline product portfolios, further strengthening our balance sheet and providing us with an opportunity to enhance our focus on the growth of our Med Tech portfolio,” commented
Third Quarter 2024 Financial Results
Unless otherwise noted, all financial results below are presented on a pro forma basis excluding the Dialysis and BioSentry businesses divested in
Net sales for the third quarter of fiscal year 2024 were
Med Tech net sales were
Med Device net sales were
GAAP reported gross margin was 47.7%, a decrease of 250 basis points compared to the third quarter of fiscal 2023. On a pro forma basis, gross margin for the third quarter of fiscal 2024 was 51.1%, a decline of 290 basis points from the third quarter of fiscal 2023. Gross margin for the Med Tech business was 61.5%, a decline of 300 basis points from the third quarter of fiscal 2023. The year-over-year decline in gross margin for the Med Tech business was driven primarily by product and geographic mix. Gross margin for the Med Device business was 44.4%, a decrease of 330 basis points compared to the third quarter of fiscal 2023. The year-over-year decline in gross margin for the Med Device business was driven primarily by a supplier recall as well as costs associated with the Company’s ongoing transition to outsourced manufacturing.
The Company recorded a GAAP net loss of
Adjusted EBITDA in the third quarter of fiscal 2024, excluding the items shown in the reconciliation table below, was negative
On
In the third quarter of fiscal 2024, the Company used
Nine Months Financial Results
Unless otherwise noted, all financial results below are presented on a pro forma basis excluding the Dialysis and BioSentry businesses divested in
For the nine months ended
Net sales were
Med Tech net sales were
GAAP reported gross margin was 49.9%, a decrease of 170 basis points compared to the prior-year period. On a pro forma basis, gross margin was 53.6%, a decline of 150 basis points from the prior-year period. The year-over-year decline in gross margin was driven primarily by a supplier recall as well as costs associated with the Company’s ongoing transition to outsourced manufacturing.
The Company’s GAAP net loss was
Adjusted EBITDA, excluding the items shown in the reconciliation table below, was negative
Fiscal Year 2024 Financial Guidance
The Company now expects its fiscal year 2024 net sales to be in the range of
For comparison, pro forma revenue, gross margin, and adjusted loss per share for FY23 when excluding the discontinued assets and the assets divested to Spectrum Vascular and Merit Medical were
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 13745239.
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
|
|
Pro Forma |
|
As Reported (1) |
|
Pro Forma
|
|
Pro Forma |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
(unaudited) |
|
|
|
|
|
(unaudited) |
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net sales |
$ |
75,182 |
|
|
|
(9,211 |
) |
|
$ |
65,971 |
|
|
$ |
80,712 |
|
|
|
(19,622 |
) |
|
$ |
61,090 |
|
|
Cost of sales (exclusive of intangible amortization) |
|
39,321 |
|
|
|
(7,038 |
) |
|
|
32,283 |
|
|
|
40,208 |
|
|
|
(12,096 |
) |
|
|
28,112 |
|
|
Gross profit |
|
35,861 |
|
|
|
(2,173 |
) |
|
|
33,688 |
|
|
|
40,504 |
|
|
|
(7,526 |
) |
|
|
32,978 |
|
|
% of net sales |
|
47.7 |
% |
|
|
|
|
51.1 |
% |
|
|
50.2 |
% |
|
|
|
|
54.0 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Research and development |
|
8,189 |
|
|
|
(117 |
) |
|
|
8,072 |
|
|
|
6,852 |
|
|
|
(139 |
) |
|
|
6,713 |
|
|
Sales and marketing |
|
25,405 |
|
|
|
(1,758 |
) |
|
|
23,647 |
|
|
|
25,406 |
|
|
|
(1,404 |
) |
|
|
24,002 |
|
|
General and administrative |
|
10,578 |
|
|
|
22 |
|
|
|
10,600 |
|
|
|
8,839 |
|
|
|
(306 |
) |
|
|
8,533 |
|
|
Amortization of intangibles |
|
3,287 |
|
|
|
(643 |
) |
|
|
2,644 |
|
|
|
4,739 |
|
|
|
(1,448 |
) |
|
|
3,291 |
|
|
|
|
159,476 |
|
|
|
— |
|
|
|
159,476 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Change in fair value of contingent consideration |
|
112 |
|
|
|
— |
|
|
|
112 |
|
|
|
227 |
|
|
|
— |
|
|
|
227 |
|
|
Acquisition, restructuring and other items, net |
|
38,116 |
|
|
|
(6,266 |
) |
|
|
31,850 |
|
|
|
3,369 |
|
|
|
— |
|
|
|
3,369 |
|
|
Total operating expenses |
|
245,163 |
|
|
|
(8,762 |
) |
|
|
236,401 |
|
|
|
49,432 |
|
|
|
(3,297 |
) |
|
|
46,135 |
|
|
Gain on sale of assets |
|
6,657 |
|
|
|
(6,657 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Operating loss |
|
(202,645 |
) |
|
|
(68 |
) |
|
|
(202,713 |
) |
|
|
(8,928 |
) |
|
|
(4,229 |
) |
|
|
(13,157 |
) |
|
Interest income (expense), net |
|
394 |
|
|
|
— |
|
|
|
394 |
|
|
|
(736 |
) |
|
|
— |
|
|
|
(736 |
) |
|
Other expense, net |
|
(238 |
) |
|
|
— |
|
|
|
(238 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Total other income (expense), net |
|
156 |
|
|
|
— |
|
|
|
156 |
|
|
|
(736 |
) |
|
|
— |
|
|
|
(736 |
) |
|
Loss before income tax expense (benefit) |
|
(202,489 |
) |
|
|
(68 |
) |
|
|
(202,557 |
) |
|
|
(9,664 |
) |
|
|
(4,229 |
) |
|
|
(13,893 |
) |
|
Income tax benefit |
|
(12,050 |
) |
|
|
— |
|
|
|
(12,050 |
) |
|
|
(179 |
) |
|
|
— |
|
|
|
(179 |
) |
|
Net loss |
$ |
(190,439 |
) |
|
$ |
(68 |
) |
|
$ |
(190,507 |
) |
|
$ |
(9,485 |
) |
|
$ |
(4,229 |
) |
|
$ |
(13,714 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Loss per share |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Basic |
$ |
(4.73 |
) |
|
|
|
$ |
(4.73 |
) |
|
$ |
(0.24 |
) |
|
|
|
$ |
(0.35 |
) |
|||||
Diluted |
$ |
(4.73 |
) |
|
|
|
$ |
(4.73 |
) |
|
$ |
(0.24 |
) |
|
|
|
$ |
(0.35 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Basic |
|
40,234 |
|
|
|
|
|
40,234 |
|
|
|
39,509 |
|
|
|
|
|
39,509 |
|
|||||
Diluted |
|
40,234 |
|
|
|
|
|
40,234 |
|
|
|
39,509 |
|
|
|
|
|
39,509 |
|
(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 sale of the PICCs and Midlines Businesses and the discontinuation of the RadioFrequency Ablation and Syntrax products ("the Businesses") for the three months ended |
(2) Reflects the elimination of revenues and expenses representing the operating results from the sales and discontinuation of the Businesses. |
(3) The total value of the goodwill impairment is preliminary, is undergoing further evaluation and will be adjusted, if necessary, prior to the filing of the Company’s quarterly report on Form 10-Q. |
|
||||||||||||||||||||||||
CONSOLIDATED INCOME STATEMENTS |
||||||||||||||||||||||||
(in thousands, except per share data) |
||||||||||||||||||||||||
|
Nine Months Ended |
|
Nine Months Ended |
|||||||||||||||||||||
|
Actual (1) |
|
Pro Forma
|
|
Pro Forma |
|
As Reported (1) |
|
Pro Forma
|
|
Pro Forma |
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
|
(unaudited) |
|
|
|
|
|
(unaudited) |
|
|
|||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net sales |
$ |
232,934 |
|
|
|
(33,336 |
) |
|
$ |
199,598 |
|
|
$ |
247,678 |
|
|
|
(60,260 |
) |
|
$ |
187,418 |
|
|
Cost of sales (exclusive of intangible amortization) |
|
116,751 |
|
|
|
(24,121 |
) |
|
|
92,630 |
|
|
|
119,791 |
|
|
|
(35,704 |
) |
|
|
84,087 |
|
|
Gross profit |
|
116,183 |
|
|
|
(9,215 |
) |
|
|
106,968 |
|
|
|
127,887 |
|
|
|
(24,556 |
) |
|
|
103,331 |
|
|
% of net sales |
|
49.9 |
% |
|
|
|
|
53.6 |
% |
|
|
51.6 |
% |
|
|
|
|
55.1 |
% |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Research and development |
|
24,788 |
|
|
|
(647 |
) |
|
|
24,141 |
|
|
|
22,023 |
|
|
|
(391 |
) |
|
|
21,632 |
|
|
Sales and marketing |
|
78,237 |
|
|
|
(4,714 |
) |
|
|
73,523 |
|
|
|
77,956 |
|
|
|
(4,305 |
) |
|
|
73,651 |
|
|
General and administrative |
|
30,723 |
|
|
|
(52 |
) |
|
|
30,671 |
|
|
|
29,775 |
|
|
|
(1,241 |
) |
|
|
28,534 |
|
|
Amortization of intangibles |
|
10,474 |
|
|
|
(2,571 |
) |
|
|
7,903 |
|
|
|
14,384 |
|
|
|
(4,343 |
) |
|
|
10,041 |
|
|
|
|
159,476 |
|
|
|
— |
|
|
|
159,476 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Change in fair value of contingent consideration |
|
203 |
|
|
|
— |
|
|
|
203 |
|
|
|
2,084 |
|
|
|
— |
|
|
|
2,084 |
|
|
Acquisition, restructuring and other items, net |
|
47,516 |
|
|
|
(6,394 |
) |
|
|
41,122 |
|
|
|
12,009 |
|
|
|
(17 |
) |
|
|
11,992 |
|
|
Total operating expenses |
|
351,417 |
|
|
|
(14,378 |
) |
|
|
337,039 |
|
|
|
158,231 |
|
|
|
(10,297 |
) |
|
|
147,934 |
|
|
Gain on sale of assets |
|
54,499 |
|
|
|
(54,499 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Operating loss |
|
(180,735 |
) |
|
|
(49,336 |
) |
|
|
(230,071 |
) |
|
|
(30,344 |
) |
|
|
(14,259 |
) |
|
|
(44,603 |
) |
|
Interest income (expense), net |
|
1,047 |
|
|
|
— |
|
|
|
1,047 |
|
|
|
(1,801 |
) |
|
|
— |
|
|
|
(1,801 |
) |
|
Other expense, net |
|
(558 |
) |
|
|
— |
|
|
|
(558 |
) |
|
|
(427 |
) |
|
|
— |
|
|
|
(427 |
) |
|
Total other income (expense), net |
|
489 |
|
|
|
— |
|
|
|
489 |
|
|
|
(2,228 |
) |
|
|
— |
|
|
|
(2,228 |
) |
|
Loss before income tax benefit |
|
(180,246 |
) |
|
|
(49,336 |
) |
|
|
(229,582 |
) |
|
|
(32,572 |
) |
|
|
(14,259 |
) |
|
|
(46,831 |
) |
|
Income tax benefit |
|
(6,643 |
) |
|
|
— |
|
|
|
(6,643 |
) |
|
|
(1,597 |
) |
|
|
— |
|
|
|
(1,597 |
) |
|
Net loss |
$ |
(173,603 |
) |
|
$ |
(49,336 |
) |
|
$ |
(222,939 |
) |
|
$ |
(30,975 |
) |
|
$ |
(14,259 |
) |
|
$ |
(45,234 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Loss per share |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Basic |
$ |
(4.33 |
) |
|
|
|
$ |
(5.56 |
) |
|
$ |
(0.79 |
) |
|
|
|
$ |
(1.15 |
) |
|||||
Diluted |
$ |
(4.33 |
) |
|
|
|
$ |
(5.56 |
) |
|
$ |
(0.79 |
) |
|
|
|
$ |
(1.15 |
) |
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Basic |
|
40,098 |
|
|
|
|
|
40,098 |
|
|
|
39,436 |
|
|
|
|
|
39,436 |
|
|||||
Diluted |
|
40,098 |
|
|
|
|
|
40,098 |
|
|
|
39,436 |
|
|
|
|
|
39,436 |
|
(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 sale of the PICCs and Midlines Businesses and the discontinuation of the RadioFrequency Ablation and Syntrax products ("the Businesses") for the nine months ended |
(2) Reflects the elimination of revenues and expenses representing the operating results from the sales and discontinuation of the Businesses. |
(3) The total value of the goodwill impairment is preliminary, is undergoing further evaluation and will be adjusted, if necessary, prior to the filing of the Company’s quarterly report on Form 10-Q. |
|
||||||||||||||||
GAAP TO NON-GAAP RECONCILIATION |
||||||||||||||||
(in thousands, except per share data) |
||||||||||||||||
Reconciliation of Net Loss to non-GAAP Adjusted Net Loss: |
|
|
|
|
||||||||||||
|
|
|
|
|
|
|||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
(unaudited) |
|
(unaudited) |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss |
$ |
(190,439 |
) |
|
$ |
(9,485 |
) |
|
$ |
(173,603 |
) |
|
$ |
(30,975 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Amortization of intangibles |
|
3,287 |
|
|
|
4,739 |
|
|
|
10,474 |
|
|
|
14,384 |
|
|
Change in fair value of contingent consideration |
|
112 |
|
|
|
227 |
|
|
|
203 |
|
|
|
2,084 |
|
|
Acquisition, restructuring and other items, net (1) |
|
38,116 |
|
|
|
3,369 |
|
|
|
47,516 |
|
|
|
12,009 |
|
|
|
|
159,476 |
|
|
|
— |
|
|
|
159,476 |
|
|
|
— |
|
|
Gain on sale of assets |
|
(6,657 |
) |
|
|
— |
|
|
|
(54,499 |
) |
|
|
— |
|
|
Tax effect of non-GAAP items (3) |
|
(10,174 |
) |
|
|
127 |
|
|
|
(2,716 |
) |
|
|
(655 |
) |
|
Adjusted net loss |
$ |
(6,279 |
) |
|
$ |
(1,023 |
) |
|
$ |
(13,149 |
) |
|
$ |
(3,153 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Reconciliation of Diluted Loss Per Share to non-GAAP Adjusted Diluted Loss Per Share: |
||||||||||||||||
|
|
|
|
|
|
|||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
(unaudited) |
|
(unaudited) |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Diluted loss per share |
$ |
(4.73 |
) |
|
$ |
(0.24 |
) |
|
$ |
(4.33 |
) |
|
$ |
(0.79 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Amortization of intangibles |
|
0.08 |
|
|
|
0.12 |
|
|
|
0.26 |
|
|
|
0.36 |
|
|
Change in fair value of contingent consideration |
|
— |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.05 |
|
|
Acquisition, restructuring and other items, net (1) |
|
0.95 |
|
|
|
0.08 |
|
|
|
1.18 |
|
|
|
0.32 |
|
|
|
|
3.96 |
|
|
|
— |
|
|
|
3.98 |
|
|
|
— |
|
|
Gain on sale of assets |
|
(0.17 |
) |
|
|
— |
|
|
|
(1.36 |
) |
|
|
— |
|
|
Tax effect of non-GAAP items (3) |
|
(0.25 |
) |
|
|
— |
|
|
|
(0.07 |
) |
|
|
(0.02 |
) |
|
Adjusted diluted loss per share |
$ |
(0.16 |
) |
|
$ |
(0.03 |
) |
|
$ |
(0.33 |
) |
|
$ |
(0.08 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Adjusted diluted sharecount (4) |
|
40,234 |
|
|
|
39,509 |
|
|
|
40,098 |
|
|
|
39,436 |
|
(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) The total value of the goodwill impairment is preliminary, is undergoing further evaluation and will be adjusted, if necessary, prior to the filing of the Company’s quarterly report on Form 10-Q. |
(3) Adjustment to reflect the income tax provision on a non-GAAP basis has been calculated assuming no valuation allowance on the Company's |
(4) 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 Loss to Adjusted EBITDA: |
|
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
(unaudited) |
|
(unaudited) |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Net loss |
$ |
(190,439 |
) |
|
$ |
(9,485 |
) |
|
$ |
(173,603 |
) |
|
$ |
(30,975 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Income tax expense (benefit) |
|
(12,050 |
) |
|
|
(179 |
) |
|
|
(6,643 |
) |
|
|
(1,597 |
) |
|
Interest expense, net |
|
(394 |
) |
|
|
736 |
|
|
|
(1,047 |
) |
|
|
1,801 |
|
|
Depreciation and amortization |
|
7,522 |
|
|
|
7,787 |
|
|
|
20,895 |
|
|
|
23,175 |
|
|
|
|
159,476 |
|
|
|
— |
|
|
|
159,476 |
|
|
|
— |
|
|
Change in fair value of contingent consideration |
|
112 |
|
|
|
227 |
|
|
|
203 |
|
|
|
2,084 |
|
|
Stock based compensation |
|
2,612 |
|
|
|
1,803 |
|
|
|
8,633 |
|
|
|
8,177 |
|
|
Acquisition, restructuring and other items, net (2) |
|
36,981 |
|
|
|
3,369 |
|
|
|
46,380 |
|
|
|
12,009 |
|
|
Gain on sale of assets |
|
(6,657 |
) |
|
|
— |
|
|
|
(54,499 |
) |
|
|
— |
|
|
Adjusted EBITDA |
$ |
(2,837 |
) |
|
$ |
4,258 |
|
|
$ |
(205 |
) |
|
$ |
14,674 |
|
|
|
|
|
|
|
|
|
|
|||||||||
Per diluted share: |
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA |
$ |
(0.07 |
) |
|
$ |
0.11 |
|
|
$ |
(0.01 |
) |
|
$ |
0.37 |
|
(1) The total value of the goodwill impairment is preliminary, is undergoing further evaluation and will be adjusted, if necessary, prior to the filing of the Company’s quarterly report on Form 10-Q. |
(2) 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 Loss to Pro Forma Adjusted Net Loss: |
|
|
|
|
||||||||||||
|
Pro Forma |
|
Pro Forma |
|||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
(unaudited) |
|
(unaudited) |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Pro forma net loss |
$ |
(190,507 |
) |
|
$ |
(13,714 |
) |
|
$ |
(222,939 |
) |
|
$ |
(45,234 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Amortization of intangibles |
|
2,644 |
|
|
|
3,291 |
|
|
|
7,903 |
|
|
|
10,041 |
|
|
Change in fair value of contingent consideration |
|
112 |
|
|
|
227 |
|
|
|
203 |
|
|
|
2,084 |
|
|
Acquisition, restructuring and other items, net (1) |
|
31,850 |
|
|
|
3,369 |
|
|
|
41,122 |
|
|
|
11,992 |
|
|
|
|
159,476 |
|
|
|
— |
|
|
|
159,476 |
|
|
|
— |
|
|
Tax effect of non-GAAP items (3) |
|
(10,101 |
) |
|
|
1,432 |
|
|
|
(1,841 |
) |
|
|
3,627 |
|
|
Adjusted pro forma net loss |
$ |
(6,526 |
) |
|
$ |
(5,395 |
) |
|
$ |
(16,076 |
) |
|
$ |
(17,490 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Reconciliation of Pro Forma Diluted Loss Per Share to Pro Forma Adjusted Diluted Loss Per Share: |
||||||||||||||||
|
Pro Forma |
|
Pro Forma |
|||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
(unaudited) |
|
(unaudited) |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Pro forma diluted loss per share |
$ |
(4.73 |
) |
|
$ |
(0.35 |
) |
|
$ |
(5.56 |
) |
|
$ |
(1.15 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Amortization of intangibles |
|
0.07 |
|
|
|
0.08 |
|
|
|
0.20 |
|
|
|
0.25 |
|
|
Change in fair value of contingent consideration |
|
— |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.05 |
|
|
Acquisition, restructuring and other items, net (1) |
|
0.79 |
|
|
|
0.08 |
|
|
|
1.02 |
|
|
|
0.32 |
|
|
|
|
3.96 |
|
|
|
— |
|
|
|
3.98 |
|
|
|
— |
|
|
Gain on sale of assets |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Tax effect of non-GAAP items (3) |
|
(0.25 |
) |
|
|
0.04 |
|
|
|
(0.05 |
) |
|
|
0.09 |
|
|
Adjusted pro forma diluted loss per share |
$ |
(0.16 |
) |
|
$ |
(0.14 |
) |
|
$ |
(0.40 |
) |
|
$ |
(0.44 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Adjusted diluted sharecount (4) |
|
40,234 |
|
|
|
39,509 |
|
|
|
40,098 |
|
|
|
39,436 |
|
(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) The total value of the goodwill impairment is preliminary, is undergoing further evaluation and will be adjusted, if necessary, prior to the filing of the Company’s quarterly report on Form 10-Q. |
(3) Adjustment to reflect the income tax provision on a non-GAAP basis has been calculated assuming no valuation allowance on the Company's |
(4) 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 Loss to Pro Forma Adjusted EBITDA: | ||||||||||||||||
|
Pro Forma |
|
Pro Forma |
|||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
(unaudited) |
|
(unaudited) |
|||||||||||||
|
|
|
|
|
|
|
|
|||||||||
Pro forma net loss |
$ |
(190,507 |
) |
|
$ |
(13,714 |
) |
|
$ |
(222,939 |
) |
|
$ |
(45,234 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Income tax benefit |
|
(12,050 |
) |
|
|
(179 |
) |
|
|
(6,643 |
) |
|
|
(1,597 |
) |
|
Interest expense, net |
|
(394 |
) |
|
|
736 |
|
|
|
(1,047 |
) |
|
|
1,801 |
|
|
Depreciation and amortization |
|
6,861 |
|
|
|
6,288 |
|
|
|
18,234 |
|
|
|
18,680 |
|
|
|
|
159,476 |
|
|
|
— |
|
|
|
159,476 |
|
|
|
— |
|
|
Change in fair value of contingent consideration |
|
112 |
|
|
|
227 |
|
|
|
203 |
|
|
|
2,084 |
|
|
Stock based compensation |
|
2,141 |
|
|
|
1,728 |
|
|
|
8,000 |
|
|
|
7,924 |
|
|
Acquisition, restructuring and other items, net (2) |
|
30,714 |
|
|
|
3,369 |
|
|
|
39,986 |
|
|
|
11,992 |
|
|
Pro forma adjusted EBITDA |
$ |
(3,647 |
) |
|
$ |
(1,545 |
) |
|
$ |
(4,730 |
) |
|
$ |
(4,350 |
) |
|
|
|
|
|
|
|
|
|
|||||||||
Per diluted share: |
|
|
|
|
|
|
|
|||||||||
Adjusted EBITDA |
$ |
(0.09 |
) |
|
$ |
(0.04 |
) |
|
$ |
(0.12 |
) |
|
$ |
(0.11 |
) |
(1) The total value of the goodwill impairment is preliminary, is undergoing further evaluation and will be adjusted, if necessary, prior to the filing of the Company’s quarterly report on Form 10-Q. |
(2) Includes costs related to merger and acquisition activities, restructuring, and unusual items, including asset impairments and write-offs, certain litigation, and other items |
|
||||||||||||||
ACQUISITION, RESTRUCTURING, AND OTHER ITEMS, NET DETAIL |
||||||||||||||
(in thousands) |
||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
|||||||||||
(in thousands) |
|
|
|
|
|
|
|
|||||||
Legal (1) |
$ |
26,063 |
|
|
$ |
2,614 |
|
$ |
33,202 |
|
|
$ |
6,899 |
|
Mergers and acquisitions (2) |
|
147 |
|
|
|
— |
|
|
399 |
|
|
|
— |
|
Plant closure (3) |
|
5,426 |
|
|
|
— |
|
|
6,115 |
|
|
|
— |
|
Intangible and other asset impairment (4) |
|
6,260 |
|
|
|
— |
|
|
6,260 |
|
|
|
— |
|
Transition service agreement (5) |
|
(333 |
) |
|
|
— |
|
|
(655 |
) |
|
|
— |
|
Manufacturing relocation (6) |
|
— |
|
|
|
324 |
|
|
587 |
|
|
|
1,062 |
|
|
|
— |
|
|
|
— |
|
|
— |
|
|
|
3,544 |
|
Other (8) |
|
553 |
|
|
|
431 |
|
|
1,608 |
|
|
|
504 |
|
Total |
$ |
38,116 |
|
|
$ |
3,369 |
|
$ |
47,516 |
|
|
$ |
12,009 |
(1) Legal expenses related to litigation that is outside the normal course of business. For the three and nine months ended |
(2) Mergers and acquisitions expense related to legal and due diligence. |
(3) Included in the |
(4) An impairment of |
(5) Transition services agreements that were entered into with Merit and Spectrum. |
(6) Expenses to relocate certain manufacturing lines out of |
(7) In the first quarter of fiscal year 2023, a |
(8) Included in the |
|
||||||||||||||||||||||||||||||||
NET SALES BY PRODUCT CATEGORY AND BY GEOGRAPHY |
||||||||||||||||||||||||||||||||
(in thousands) |
||||||||||||||||||||||||||||||||
Three Months Ended |
Three Months Ended |
|
|
|
|
|
|
|||||||||||||||||||||||||
|
Actual (1) |
Pro Forma
|
Pro Forma |
As
|
Pro Forma
|
Pro Forma |
Actual |
Pro Forma |
||||||||||||||||||||||||
|
|
|
|
|
|
|
%
|
Currency
|
Constant
|
%
|
Currency
|
Constant
|
||||||||||||||||||||
|
|
(unaudited) |
|
|
(unaudited) |
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Med Tech |
$ |
25,844 |
$ |
(190 |
) |
$ |
25,654 |
$ |
22,874 |
$ |
(91 |
) |
$ |
22,783 |
13.0% |
|
|
|
|
|
12.6% |
|
|
|
|
|||||||
Med Device |
|
49,338 |
|
(9,021 |
) |
|
40,317 |
|
57,838 |
|
(19,531 |
) |
|
38,307 |
(14.7)% |
|
|
|
|
|
5.2% |
|
|
|
|
|||||||
|
$ |
75,182 |
$ |
(9,211 |
) |
$ |
65,971 |
$ |
80,712 |
$ |
(19,622 |
) |
$ |
61,090 |
(6.9)% |
|
0.0% |
|
(6.9)% |
|
8.0% |
|
0.0% |
|
8.0% |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
$ |
62,342 |
$ |
(6,521 |
) |
$ |
55,821 |
$ |
67,620 |
$ |
(14,932 |
) |
$ |
52,688 |
(7.8)% |
|
|
|
|
|
5.9% |
|
|
|
|
|||||||
International |
|
12,840 |
|
(2,690 |
) |
|
10,150 |
|
13,092 |
|
(4,690 |
) |
|
8,402 |
(1.9)% |
|
0.0% |
|
(1.9)% |
|
20.8% |
|
|
|
|
|||||||
|
$ |
75,182 |
$ |
(9,211 |
) |
$ |
65,971 |
$ |
80,712 |
$ |
(19,622 |
) |
$ |
61,090 |
(6.9)% |
|
0.0% |
|
(6.9)% |
|
8.0% |
|
0.0% |
|
8.0% |
(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 sale of the PICCs and Midlines Businesses and the discontinuation of the RadioFrequency Ablation and Syntrax products ("the Businesses") for the three months ended |
(2) Reflects the elimination of revenues and expenses representing the operating results from the sales and discontinuation of the Businesses. |
GROSS PROFIT BY PRODUCT CATEGORY |
||||||||||||||||||||||||||||||
(in thousands) |
||||||||||||||||||||||||||||||
|
Three Months Ended |
Three Months Ended |
|
|
||||||||||||||||||||||||||
|
Actual (1) |
Pro Forma
|
Pro Forma |
As Reported (1) |
Pro Forma
|
Pro Forma |
Actual |
Pro Forma |
||||||||||||||||||||||
|
|
|
|
|
|
|
% Change |
% Change |
||||||||||||||||||||||
|
(unaudited) |
(unaudited) |
|
|
||||||||||||||||||||||||||
Med Tech |
$ |
15,857 |
|
$ |
(83 |
) |
$ |
15,774 |
|
$ |
14,774 |
|
$ |
(93 |
) |
$ |
14,681 |
|
7.3 |
% |
7.4 |
% |
||||||||
Gross profit % of sales |
|
61.4 |
% |
|
|
61.5 |
% |
|
64.6 |
% |
|
|
64.5 |
% |
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Med Device |
$ |
20,004 |
|
$ |
(2,090 |
) |
$ |
17,914 |
|
$ |
25,730 |
|
$ |
(7,433 |
) |
$ |
18,297 |
|
(22.3 |
)% |
(2.1 |
)% |
||||||||
Gross profit % of sales |
|
40.5 |
% |
|
|
44.4 |
% |
|
44.5 |
% |
|
|
47.7 |
% |
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Total |
$ |
35,861 |
|
$ |
(2,173 |
) |
$ |
33,688 |
|
$ |
40,504 |
|
$ |
(7,526 |
) |
$ |
32,978 |
|
(11.5 |
)% |
2.2 |
% |
||||||||
Gross profit % of sales |
|
47.7 |
% |
|
|
51.1 |
% |
|
50.2 |
% |
|
|
54.0 |
% |
|
|
(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 sale of the PICCs and Midlines Businesses and the discontinuation of the RadioFrequency Ablation and Syntrax products ("the Businesses") for the three months ended |
(2) Reflects the elimination of revenues and expenses representing the operating results from the sales and discontinuation of the Businesses. |
|
||||||||||||||||||||||||||||||||
NET SALES BY PRODUCT CATEGORY AND BY GEOGRAPHY |
||||||||||||||||||||||||||||||||
(in thousands) |
||||||||||||||||||||||||||||||||
Nine Months Ended |
Nine Months Ended |
|
|
|
|
|
|
|||||||||||||||||||||||||
|
Actual (1) |
Pro Forma
|
Pro Forma |
As
|
Pro Forma
|
Pro Forma |
Actual |
Pro Forma |
||||||||||||||||||||||||
|
|
|
|
|
|
|
% Growth |
Currency
|
Constant
|
%
|
Currency
|
Constant
|
||||||||||||||||||||
|
|
(unaudited) |
|
|
(unaudited) |
|
|
|
|
|
|
|
||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||||
Med Tech |
$ |
77,068 |
$ |
(443 |
) |
$ |
76,625 |
$ |
70,193 |
$ |
(302 |
) |
$ |
69,891 |
9.8% |
|
|
|
|
|
9.6% |
|
|
|
|
|||||||
Med Device |
|
155,866 |
|
(32,893 |
) |
|
122,973 |
|
177,485 |
|
(59,958 |
) |
|
117,527 |
(12.2)% |
|
|
|
|
|
4.6% |
|
|
|
|
|||||||
|
$ |
232,934 |
$ |
(33,336 |
) |
$ |
199,598 |
$ |
247,678 |
$ |
(60,260 |
) |
$ |
187,418 |
(6.0)% |
|
0.0% |
|
(6.0)% |
|
6.5% |
|
0.0% |
|
6.5% |
|||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||
|
$ |
190,743 |
$ |
(23,098 |
) |
$ |
167,645 |
$ |
208,274 |
$ |
(46,496 |
) |
$ |
161,778 |
(8.4)% |
|
|
|
|
|
3.6% |
|
|
|
|
|||||||
International |
|
42,191 |
|
(10,238 |
) |
|
31,953 |
|
39,404 |
|
(13,764 |
) |
|
25,640 |
7.1% |
|
(0.2)% |
|
6.9% |
|
24.6% |
|
|
|
|
|||||||
|
$ |
232,934 |
$ |
(33,336 |
) |
$ |
199,598 |
$ |
247,678 |
$ |
(60,260 |
) |
$ |
187,418 |
(6.0)% |
|
0.0% |
|
(6.0)% |
|
6.5% |
|
0.0% |
|
6.5% |
(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 sale of the PICCs and Midlines Businesses and the discontinuation of the RadioFrequency Ablation and Syntrax products ("the Businesses") for the nine months ended |
(2) Reflects the elimination of revenues and expenses representing the operating results from the sales and discontinuation of the Businesses. |
GROSS PROFIT BY PRODUCT CATEGORY |
||||||||||||||||||||||||||||||
(in thousands) |
||||||||||||||||||||||||||||||
|
Nine Months Ended |
Nine Months Ended |
|
|
||||||||||||||||||||||||||
|
Actual (1) |
Pro Forma
|
Pro Forma |
As Reported (1) |
Pro Forma
|
Pro Forma |
Actual |
Pro Forma |
||||||||||||||||||||||
|
|
|
|
|
|
|
% Change |
% Change |
||||||||||||||||||||||
|
(unaudited) |
(unaudited) |
|
|
||||||||||||||||||||||||||
Med Tech |
$ |
48,400 |
|
$ |
(155 |
) |
$ |
48,245 |
|
$ |
44,816 |
|
$ |
(163 |
) |
$ |
44,653 |
|
8.0 |
% |
8.2 |
% |
||||||||
Gross profit % of sales |
|
62.8 |
% |
|
|
63.0 |
% |
|
63.8 |
% |
|
|
63.9 |
% |
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Med Device |
$ |
67,783 |
|
$ |
(9,060 |
) |
$ |
58,723 |
|
$ |
83,071 |
|
$ |
(24,393 |
) |
$ |
58,678 |
|
(18.4 |
)% |
— |
% |
||||||||
Gross profit % of sales |
|
43.5 |
% |
|
|
47.7 |
% |
|
46.8 |
% |
|
|
49.9 |
% |
|
|
||||||||||||||
|
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Total |
$ |
116,183 |
|
$ |
(9,215 |
) |
$ |
106,968 |
|
$ |
127,887 |
|
$ |
(24,556 |
) |
$ |
103,331 |
|
(9.2 |
)% |
3.5 |
% |
||||||||
Gross profit % of sales |
|
49.9 |
% |
|
|
53.6 |
% |
|
51.6 |
% |
|
|
55.1 |
% |
|
|
(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 sale of the PICCs and Midlines Businesses and the discontinuation of the RadioFrequency Ablation and Syntrax products ("the Businesses") for the nine months ended |
(2) Reflects the elimination of revenues and expenses representing the operating results from the sales and discontinuation of the Businesses. |
|
||||||
CONSOLIDATED BALANCE SHEETS |
||||||
(in thousands) |
||||||
|
|
|
||||
|
(unaudited) |
|
(audited) |
|||
Assets |
|
|
|
|||
Current assets: |
|
|
|
|||
Cash and cash equivalents |
$ |
78,451 |
|
$ |
44,620 |
|
Accounts receivable, net |
|
49,475 |
|
|
52,826 |
|
Inventories |
|
58,068 |
|
|
55,325 |
|
Prepaid expenses and other |
|
10,913 |
|
|
4,617 |
|
Current assets held for sale |
|
— |
|
|
6,154 |
|
Total current assets |
|
196,907 |
|
|
163,542 |
|
Property, plant and equipment, net |
|
37,040 |
|
|
44,384 |
|
Other assets |
|
8,045 |
|
|
10,676 |
|
Intangible assets, net |
|
81,570 |
|
|
111,144 |
|
|
|
— |
|
|
159,238 |
|
Non-current assets held for sale |
|
— |
|
|
43,653 |
|
Total assets |
$ |
323,562 |
|
$ |
532,637 |
|
Liabilities and stockholders' equity |
|
|
|
|||
Current liabilities: |
|
|
|
|||
Accounts payable |
$ |
35,152 |
|
$ |
40,445 |
|
Accrued liabilities |
|
30,963 |
|
|
26,617 |
|
Current portion of contingent consideration |
|
9,500 |
|
|
14,761 |
|
Other current liabilities |
|
10,259 |
|
|
2,002 |
|
Total current liabilities |
|
85,874 |
|
|
83,825 |
|
Long-term debt |
|
— |
|
|
49,818 |
|
Deferred income taxes |
|
5,871 |
|
|
12,813 |
|
Contingent consideration |
|
— |
|
|
4,535 |
|
Other long-term liabilities |
|
15,822 |
|
|
3,350 |
|
Total liabilities |
|
107,567 |
|
|
154,341 |
|
Stockholders' equity |
|
215,995 |
|
|
378,296 |
|
Total Liabilities and Stockholders' Equity |
$ |
323,562 |
|
$ |
532,637 |
|
||||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||||||||||
(in thousands) |
||||||||||||||||
Three Months Ended |
|
Nine Months Ended |
||||||||||||||
|
|
|
|
|
|
|
|
|||||||||
|
(unaudited) |
|
(unaudited) |
|||||||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
|||||||||
Net loss |
$ |
(190,439 |
) |
|
$ |
(9,485 |
) |
|
$ |
(173,603 |
) |
|
$ |
(30,975 |
) |
|
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
|
|||||||||
Depreciation and amortization |
|
7,522 |
|
|
|
7,838 |
|
|
|
20,895 |
|
|
|
23,316 |
|
|
Non-cash lease expense |
|
484 |
|
|
|
635 |
|
|
|
1,441 |
|
|
|
1,883 |
|
|
Stock based compensation |
|
2,612 |
|
|
|
1,803 |
|
|
|
8,633 |
|
|
|
8,177 |
|
|
Gain on disposal of assets |
|
(6,657 |
) |
|
|
— |
|
|
|
(54,499 |
) |
|
|
— |
|
|
Transaction costs for disposition |
|
(2,657 |
) |
|
|
— |
|
|
|
(5,084 |
) |
|
|
— |
|
|
Change in fair value of contingent consideration |
|
112 |
|
|
|
227 |
|
|
|
203 |
|
|
|
2,084 |
|
|
Impairment loss on indefinite-lived intangible assets (1) |
|
159,476 |
|
|
|
— |
|
|
|
159,476 |
|
|
|
— |
|
|
Deferred income taxes |
|
(12,140 |
) |
|
|
(227 |
) |
|
|
(7,189 |
) |
|
|
(1,752 |
) |
|
Change in accounts receivable allowances |
|
458 |
|
|
|
168 |
|
|
|
1,007 |
|
|
|
560 |
|
|
Fixed and intangible asset impairments and disposals |
|
6,845 |
|
|
|
57 |
|
|
|
7,084 |
|
|
|
144 |
|
|
Write-off of other assets |
|
— |
|
|
|
— |
|
|
|
869 |
|
|
|
— |
|
|
Other |
|
299 |
|
|
|
(274 |
) |
|
|
161 |
|
|
|
(317 |
) |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|||||||||
Accounts receivable |
|
1,668 |
|
|
|
1,778 |
|
|
|
2,345 |
|
|
|
759 |
|
|
Inventories |
|
2,019 |
|
|
|
(423 |
) |
|
|
(6,825 |
) |
|
|
(12,254 |
) |
|
Prepaid expenses and other |
|
(2,587 |
) |
|
|
3,539 |
|
|
|
(7,566 |
) |
|
|
(392 |
) |
|
Accounts payable, accrued and other liabilities |
|
20,459 |
|
|
|
(4,266 |
) |
|
|
19,493 |
|
|
|
(7,109 |
) |
|
Net cash provided by (used in) operating activities |
|
(12,526 |
) |
|
|
1,370 |
|
|
|
(33,159 |
) |
|
|
(15,876 |
) |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
|||||||||
Additions to property, plant and equipment |
|
(607 |
) |
|
|
(666 |
) |
|
|
(1,952 |
) |
|
|
(2,756 |
) |
|
Additions to placement and evaluation units |
|
(1,239 |
) |
|
|
(1,480 |
) |
|
|
(3,245 |
) |
|
|
(4,922 |
) |
|
Cash paid in acquisition |
|
(3,250 |
) |
|
|
— |
|
|
|
(3,250 |
) |
|
|
(540 |
) |
|
Proceeds from sale of assets |
|
34,500 |
|
|
|
— |
|
|
|
134,500 |
|
|
|
— |
|
|
Net cash provided by (used in) investing activities |
|
29,404 |
|
|
|
(2,146 |
) |
|
|
126,053 |
|
|
|
(8,218 |
) |
|
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 |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(751 |
) |
|
Payment of acquisition related contingent consideration |
|
— |
|
|
|
— |
|
|
|
(10,000 |
) |
|
|
— |
|
|
Proceeds from exercise of stock options and employee stock purchase plan |
|
694 |
|
|
|
941 |
|
|
|
752 |
|
|
|
1,171 |
|
|
Net cash provided by (used in) financing activities |
|
694 |
|
|
|
941 |
|
|
|
(59,248 |
) |
|
|
25,420 |
|
|
Effect of exchange rate changes on cash and cash equivalents |
|
(17 |
) |
|
|
89 |
|
|
|
185 |
|
|
|
(40 |
) |
|
Increase in cash and cash equivalents |
|
17,555 |
|
|
|
254 |
|
|
|
33,831 |
|
|
|
1,286 |
|
|
Cash and cash equivalents at beginning of period |
|
60,896 |
|
|
|
29,857 |
|
|
|
44,620 |
|
|
|
28,825 |
|
|
Cash and cash equivalents at end of period |
$ |
78,451 |
|
|
$ |
30,111 |
|
|
$ |
78,451 |
|
|
$ |
30,111 |
|
(1) The total value of the goodwill impairment is preliminary, is undergoing further evaluation and will be adjusted, if necessary, prior to the filing of the Company’s quarterly report on Form 10-Q. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240404578502/en/
Investors:
(518) 795-1408
Source: