Surmodics Reports First Quarter of Fiscal Year 2025 Financial Results
First Quarter Fiscal 2025 Financial Summary
-
Total Revenue of
$29.9 million , a decrease of 2% year-over-year -
Total Revenue excluding SurVeil™ drug-coated balloon (“DCB”) license fee revenue(1) of
$28.7 million , a decrease of 3% year-over-year -
GAAP net loss of
$(3.7) million , compared to$(0.8) million in the prior-year period -
Adjusted EBITDA(2) of
$3.6 million , compared to$3.9 million in the prior-year period
First Quarter and Recent Business Highlights
-
On
May 29, 2024 ,Surmodics announced it had entered into a definitive agreement to be acquired by an affiliate ofGTCR LLC (“GTCR”) for$43.00 per share in cash, representing an approximate equity value of$627 million (the “Merger”). The Merger was approved by Surmodics’ shareholders at a special meeting onAugust 13, 2024 . On the same date, the company announced that it and an affiliate of GTCR each received a request for additional information and documentary materials (a “Second Request”) from theU.S. Federal Trade Commission (“FTC”) in connection with the Merger. The Merger remains subject to the expiration or termination of a voluntary agreement with theFTC not to consummate the Merger for a period of time following substantial compliance with the Second Request. The company and GTCR remain engaged with theFTC with the goal of consummating the Merger in accordance with definitive agreement for the Merger in the company’s second fiscal quarter endingMarch 31, 2025 if all the remaining closing conditions are satisfied. -
On
October 1, 2024 ,Surmodics announced the receipt ofU.S. Food and Drug Administration (“FDA”) 510(k) clearance for its Pounce™ XL Thrombectomy System, which will allow for clot removal in larger peripheral arteries (5.5 mm to 10 mm in diameter), expanding the addressable market and clinical utility of the Pounce Thrombectomy Platform. -
On
October 30, 2024 ,Surmodics announced early results from its PROWL registry study of real-world limb ischemia patients treated with Surmodics’ Pounce Thrombectomy System. Early subset analysis of 60 patients with acute, subacute, or chronic symptoms of limb ischemia demonstrated 96.8% procedural flow restoration, with 81.7% of subjects not receiving additional thromboemboli removal treatment post Pounce System use.
“We were pleased with the efforts of our team during first quarter of fiscal 2025, which enabled
First Quarter Fiscal 2025 Financial Results
|
|
Three Months Ended |
|
|
Increase (Decrease) |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
$ |
|
|
% |
|
||||
|
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
||||
|
Medical Device |
$ |
23,281 |
|
|
$ |
23,545 |
|
|
$ |
(264 |
) |
|
|
(1 |
)% |
|
In |
|
6,641 |
|
|
|
7,007 |
|
|
|
(366 |
) |
|
|
(5 |
)% |
|
Total revenue |
$ |
29,922 |
|
|
$ |
30,552 |
|
|
$ |
(630 |
) |
|
|
(2 |
)% |
Total revenue decreased
Medical Device revenue decreased
Product gross profit(3) decreased
Operating costs and expenses, excluding product costs, increased
GAAP net loss was
Adjusted EBITDA(2) was
Balance Sheet Summary
As of
Fiscal Year 2025 Financial Guidance
As previously communicated,
Conference Call
Given the pending acquisition by GTCR,
About the Pending Acquisition of
On
The Merger was approved by Surmodics’ shareholders at a special meeting on
About
Safe Harbor for Forward-looking Statements
This press release, and disclosures related to it, contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Statements that are not historical or current facts, including statements regarding: the proposed Merger, including the timing of the goal for consummating the same, the expected financing of the Merger, and the expectation that the company will be privately held after the Merger; key growth strategy; expectations about expanding the addressable market and clinical utility of the Pounce Venous Thrombectomy System, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties, and important factors could cause actual results to differ materially from those anticipated, including, without limitation: (1) risks related to the consummation of the proposed Merger, including the risks that (a) the Merger may not be consummated within the anticipated time period, or at all, (b) the parties may fail to secure the termination or expiration of any waiting period applicable under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended (the “HSR Act”), (c) other conditions to the consummation of the Merger under the Merger Agreement may not be satisfied, including the absence of any injunction or other legal restraint or prohibition that would prevent or prohibit the consummation of the Merger, such as the voluntary agreement being in effect with the
Use of Non-GAAP Financial Information
In addition to reporting financial results in accordance with
|
Condensed Consolidated Statements of Operations (in thousands, except per share data) (Unaudited) |
|||||||
|
|
Three Months Ended |
|
|||||
|
|
2024 |
|
|
2023 |
|
||
|
Revenue: |
|
|
|
|
|
||
|
Product sales |
$ |
16,548 |
|
|
$ |
18,827 |
|
|
Royalties and license fees |
|
10,634 |
|
|
|
9,179 |
|
|
Research, development and other |
|
2,740 |
|
|
|
2,546 |
|
|
Total revenue |
|
29,922 |
|
|
|
30,552 |
|
|
Operating costs and expenses: |
|
|
|
|
|
||
|
Product costs |
|
7,425 |
|
|
|
8,803 |
|
|
Research and development |
|
8,941 |
|
|
|
8,664 |
|
|
Selling, general and administrative |
|
15,174 |
|
|
|
12,537 |
|
|
Acquired intangible asset amortization |
|
863 |
|
|
|
870 |
|
|
Total operating costs and expenses |
|
32,403 |
|
|
|
30,874 |
|
|
Operating (loss) income |
|
(2,481 |
) |
|
|
(322 |
) |
|
Other expense, net |
|
(463 |
) |
|
|
(402 |
) |
|
(Loss) income before income taxes |
|
(2,944 |
) |
|
|
(724 |
) |
|
Income tax expense |
|
(707 |
) |
|
|
(62 |
) |
|
Net (loss) income |
$ |
(3,651 |
) |
|
$ |
(786 |
) |
|
|
|
|
|
|
|
||
|
Basic net (loss) income per share |
$ |
(0.26 |
) |
|
$ |
(0.06 |
) |
|
Diluted net (loss) income per share |
$ |
(0.26 |
) |
|
$ |
(0.06 |
) |
|
|
|
|
|
|
|
||
|
Weighted average number of shares outstanding: |
|
|
|
|
|
||
|
Basic |
|
14,231 |
|
|
|
14,102 |
|
|
Diluted |
|
14,231 |
|
|
|
14,102 |
|
|
Condensed Consolidated Balance Sheets (in thousands) |
|||||||
|
|
|
|
|
|
|
||
|
|
2024 |
|
|
2024 |
|
||
|
Assets |
(Unaudited) |
|
|
(See Note) |
|
||
|
Current Assets: |
|
|
|
|
|
||
|
Cash and cash equivalents |
$ |
30,145 |
|
|
$ |
36,115 |
|
|
Available-for-sale securities |
|
— |
|
|
|
3,997 |
|
|
Accounts receivable, net |
|
12,559 |
|
|
|
13,292 |
|
|
Contract assets |
|
9,879 |
|
|
|
9,872 |
|
|
Inventories |
|
15,261 |
|
|
|
15,168 |
|
|
Prepaids and other |
|
4,005 |
|
|
|
2,860 |
|
|
Total Current Assets |
|
71,849 |
|
|
|
81,304 |
|
|
Property and equipment, net |
|
23,805 |
|
|
|
24,956 |
|
|
Intangible assets, net |
|
21,271 |
|
|
|
23,569 |
|
|
|
|
42,408 |
|
|
|
44,640 |
|
|
Other assets |
|
4,407 |
|
|
|
4,093 |
|
|
Total Assets |
$ |
163,740 |
|
|
$ |
178,562 |
|
|
Liabilities and Stockholders’ Equity |
|
|
|
|
|
||
|
Current Liabilities: |
|
|
|
|
|
||
|
Deferred revenue |
|
266 |
|
|
|
1,619 |
|
|
Income tax payable |
|
— |
|
|
|
1,244 |
|
|
Other current liabilities |
|
12,919 |
|
|
|
17,680 |
|
|
Total Current Liabilities |
|
13,185 |
|
|
|
20,543 |
|
|
Long-term debt, net |
|
29,591 |
|
|
|
29,554 |
|
|
Deferred income taxes |
|
1,595 |
|
|
|
1,785 |
|
|
Other long-term liabilities |
|
7,600 |
|
|
|
7,783 |
|
|
Total Liabilities |
|
51,971 |
|
|
|
59,665 |
|
|
Total Stockholders’ Equity |
|
111,769 |
|
|
|
118,897 |
|
|
Total Liabilities and Stockholders’ Equity |
$ |
163,740 |
|
|
$ |
178,562 |
|
|
|
|
|
|
|
|
||
|
Note: Derived from audited financial statements as of the date indicated. |
|
||||||
|
Condensed Consolidated Statements of Cash Flows (in thousands) (Unaudited) |
|||||||
|
|
Three Months Ended |
|
|||||
|
|
2024 |
|
|
2023 |
|
||
|
Operating Activities: |
|
|
|
|
|
||
|
Net loss |
$ |
(3,651 |
) |
|
$ |
(786 |
) |
|
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
|
||
|
Depreciation and amortization |
|
2,083 |
|
|
|
2,333 |
|
|
Stock-based compensation |
|
1,743 |
|
|
|
1,968 |
|
|
Deferred taxes |
|
(68 |
) |
|
|
(97 |
) |
|
Other |
|
365 |
|
|
|
142 |
|
|
Change in operating assets and liabilities: |
|
|
|
|
|
||
|
Accounts receivable and contract assets |
|
435 |
|
|
|
(3,430 |
) |
|
Inventories |
|
(93 |
) |
|
|
401 |
|
|
Prepaids and other |
|
(515 |
) |
|
|
(788 |
) |
|
Accounts payable |
|
(216 |
) |
|
|
(428 |
) |
|
Accrued liabilities |
|
(7,362 |
) |
|
|
(7,084 |
) |
|
Income taxes |
|
738 |
|
|
|
99 |
|
|
Deferred revenue |
|
(1,353 |
) |
|
|
(1,122 |
) |
|
Net cash (used in) provided by operating activities |
|
(7,894 |
) |
|
|
(8,792 |
) |
|
Investing Activities: |
|
|
|
|
|
||
|
Purchases of property and equipment |
|
(302 |
) |
|
|
(720 |
) |
|
Purchases of available-for-sale securities |
|
— |
|
|
|
(9,750 |
) |
|
Maturities of available-for-sale securities |
|
4,000 |
|
|
|
2,000 |
|
|
Net cash (used in) provided by investing activities |
|
3,698 |
|
|
|
(8,470 |
) |
|
Financing Activities: |
|
|
|
|
|
||
|
Issuance of common stock |
|
105 |
|
|
|
39 |
|
|
Payments for taxes related to net share settlement of equity awards |
|
(1,308 |
) |
|
|
(1,088 |
) |
|
Net cash (used in) provided by financing activities |
|
(1,203 |
) |
|
|
(1,049 |
) |
|
Effect of exchange rate changes on cash and cash equivalents |
|
(571 |
) |
|
|
247 |
|
|
Net change in cash and cash equivalents |
|
(5,970 |
) |
|
|
(18,064 |
) |
|
Cash and Cash Equivalents: |
|
|
|
|
|
||
|
Beginning of period |
|
36,115 |
|
|
|
41,419 |
|
|
End of period |
$ |
30,145 |
|
|
$ |
23,355 |
|
|
Supplemental Revenue Information (in thousands) (Unaudited) |
|||||||||||||||
|
|
Three Months Ended |
|
|
Increase (Decrease) |
|
||||||||||
|
|
2024 |
|
|
2023 |
|
|
$ |
|
|
% |
|
||||
|
Medical Device Revenue |
|
|
|
|
|
|
|
|
|
|
|
||||
|
Product sales |
$ |
10,116 |
|
|
$ |
11,950 |
|
|
$ |
(1,834 |
) |
|
|
(15 |
)% |
|
Royalties & license fees – performance coatings |
|
9,383 |
|
|
|
8,208 |
|
|
|
1,175 |
|
|
|
14 |
% |
|
License fees – SurVeil DCB(1) |
|
1,251 |
|
|
|
971 |
|
|
|
280 |
|
|
|
29 |
% |
|
R&D and other |
|
2,531 |
|
|
|
2,416 |
|
|
|
115 |
|
|
|
5 |
% |
|
Medical Device revenue |
|
23,281 |
|
|
|
23,545 |
|
|
|
(264 |
) |
|
|
(1 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
In Vitro Diagnostics Revenue |
|
|
|
|
|
|
|
|
|
|
|
||||
|
Product sales |
|
6,432 |
|
|
|
6,877 |
|
|
|
(445 |
) |
|
|
(6 |
)% |
|
R&D and other |
|
209 |
|
|
|
130 |
|
|
|
79 |
|
|
|
61 |
% |
|
In |
|
6,641 |
|
|
|
7,007 |
|
|
|
(366 |
) |
|
|
(5 |
)% |
|
Total Revenue |
$ |
29,922 |
|
|
$ |
30,552 |
|
|
$ |
(630 |
) |
|
|
(2 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Medical Device Revenue, excluding
|
$ |
22,030 |
|
|
$ |
22,574 |
|
|
$ |
(544 |
) |
|
|
(2 |
)% |
|
Total Revenue, excluding
|
$ |
28,671 |
|
|
$ |
29,581 |
|
|
$ |
(910 |
) |
|
|
(3 |
)% |
|
Supplemental Segment Information (in thousands) (Unaudited) |
|||||||||||
|
|
Three Months Ended |
|
|
Increase (Decrease) |
|
||||||
|
|
2024 |
|
|
2023 |
|
|
$ |
|
|||
|
Operating (Loss) Income: |
|
|
|
|
|
|
|
|
|||
|
Medical Device |
$ |
161 |
|
|
$ |
(224 |
) |
|
$ |
385 |
|
|
In |
|
2,922 |
|
|
|
3,124 |
|
|
|
(202 |
) |
|
Total segment operating income |
|
3,083 |
|
|
|
2,900 |
|
|
|
183 |
|
|
Corporate |
|
(5,564 |
) |
|
|
(3,222 |
) |
|
|
(2,342 |
) |
|
Total Operating (Loss) Income |
$ |
(2,481 |
) |
|
$ |
(322 |
) |
|
$ |
(2,159 |
) |
|
GAAP to Non-GAAP Reconciliation: EBITDA and Adjusted EBITDA (in thousands) (Unaudited) |
|||||||||||
|
|
Three Months Ended |
|
|
Increase (Decrease) |
|
||||||
|
|
2024 |
|
|
2023 |
|
|
$ |
|
|||
|
Net loss |
$ |
(3,651 |
) |
|
$ |
(786 |
) |
|
$ |
(2,865 |
) |
|
Income tax expense |
|
707 |
|
|
|
62 |
|
|
|
645 |
|
|
Depreciation and amortization |
|
2,083 |
|
|
|
2,333 |
|
|
|
(250 |
) |
|
Interest expense, net |
|
882 |
|
|
|
896 |
|
|
|
(14 |
) |
|
Investment income, net |
|
(387 |
) |
|
|
(539 |
) |
|
|
152 |
|
|
EBITDA |
|
(366 |
) |
|
|
1,966 |
|
|
|
(2,332 |
) |
|
|
|
|
|
|
|
|
|
|
|||
|
Adjustments: |
|
|
|
|
|
|
|
|
|||
|
Stock-based compensation expense |
|
1,743 |
|
|
|
1,968 |
|
|
|
(225 |
) |
|
Merger-related charges(5) |
|
2,264 |
|
|
|
— |
|
|
|
2,264 |
|
|
Adjusted EBITDA |
$ |
3,641 |
|
|
$ |
3,934 |
|
|
$ |
(293 |
) |
|
GAAP to Non-GAAP Reconciliation: Net (Loss) Income and Diluted EPS (in thousands, except per share data) (Unaudited) |
|||||||||||||||||||
|
|
Three Months Ended |
|
|||||||||||||||||
|
|
Operating (Loss) Income |
|
|
Loss Before
|
|
|
Net Loss(7) |
|
|
Diluted EPS |
|
||||||||
|
GAAP |
$ |
(2,481 |
) |
|
|
(8.3 |
)% |
|
$ |
(2,944 |
) |
|
$ |
(3,651 |
) |
|
$ |
(0.26 |
) |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Amortization of acquired intangible assets(6) |
|
863 |
|
|
|
2.9 |
% |
|
|
863 |
|
|
|
799 |
|
|
|
0.06 |
|
|
Merger-related charges(5) |
|
2,264 |
|
|
|
7.6 |
% |
|
|
2,264 |
|
|
|
2,264 |
|
|
|
0.16 |
|
|
Non-GAAP |
$ |
646 |
|
|
|
2.2 |
% |
|
$ |
183 |
|
|
$ |
(588 |
) |
|
$ |
(0.04 |
) |
|
Diluted weighted average shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,231 |
|
||||
|
|
Three Months Ended |
|
|||||||||||||||||
|
|
Operating Income |
|
|
Income
|
|
|
Net Loss(7) |
|
|
Diluted EPS |
|
||||||||
|
GAAP |
$ |
(322 |
) |
|
|
(1.1 |
)% |
|
$ |
(724 |
) |
|
$ |
(786 |
) |
|
$ |
(0.06 |
) |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
|
Amortization of acquired intangible assets(6) |
|
870 |
|
|
|
2.9 |
% |
|
|
870 |
|
|
|
805 |
|
|
|
0.06 |
|
|
Non-GAAP |
$ |
548 |
|
|
|
1.8 |
% |
|
$ |
146 |
|
|
$ |
19 |
|
|
$ |
- |
|
|
Diluted weighted average shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,102 |
|
||||
|
(1) |
SurVeil DCB license fee revenue represents revenue recognition on milestone payments received under the company’s Development and Distribution Agreement with Abbott (“Abbott Agreement”). For further details, refer to Supplemental Revenue Information. |
|
|
(2) |
For the calculation of Adjusted EBITDA, refer to GAAP to Non-GAAP Reconciliation: EBITDA and Adjusted EBITDA. |
|
|
(3) |
Product gross profit equals product sales less product costs, as reported on the condensed consolidated statements of operations. Product gross margin equals product gross profit as a percentage of product sales. |
|
|
(4) |
For the calculation of Non-GAAP net (loss) income and Non-GAAP (loss) income per diluted share (also referred to as Non-GAAP diluted EPS), refer to GAAP to Non-GAAP Reconciliation: Net (Loss) Income and Diluted EPS. |
|
|
(5) |
Merger-related charges consisted of expenses specifically associated with the proposed acquisition of |
|
|
(6) |
Represents amortization of business acquisition-related intangible assets and associated tax impact. A significant portion of the business acquisition-related amortization is not tax deductible. |
|
|
(7) |
Net (loss) income includes the effect of GAAP to Non-GAAP adjustments on income tax expense, taking into account deferred taxes net of valuation allowances, as well as non-deductible items. Income tax impacts were estimated using the applicable statutory rate (21% in the |
|
|
(8) |
Diluted weighted average shares outstanding used in the calculation of EPS was the same for GAAP EPS and Non-GAAP EPS for the three months ended |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250130168861/en/
Surmodics Investor Inquiries
ir@surmodics.com
Source:
