Surmodics Reports Third Quarter of Fiscal Year 2024 Financial Results
Third Quarter Fiscal 2024 Financial Summary
-
Total Revenue of
$30.3 million , compared to$52.5 million in the prior-year period which included$24.6 million in license fee revenue recognized upon receipt of a$27.0 million milestone payment associated with obtaining FDA premarket approval of the SurVeil™ drug-coated balloon (“DCB”) -
Total Revenue excluding SurVeil DCB license fee revenue(1) of
$29.2 million , an increase of 10% year-over-year -
GAAP net loss of
$(7.6) million , compared to net income of$7.3 million in the prior-year period -
Adjusted EBITDA(2) of
$1.6 million , compared to$24.6 million in the prior-year period
Third Quarter and Recent Business Highlights
-
On
May 29, 2024 ,Surmodics announced it had entered into a definitive agreement to be acquired by GTCR for$43.00 per share in cash, representing an approximate equity value of$627 million , subject to customary closing conditions, including approval by Surmodics’ shareholders and required regulatory approval. A special meeting of shareholders to vote on a proposal to approve the merger agreement and related matters has been scheduled forAugust 13, 2024 . -
On
June 10, 2024 ,Surmodics announced it has been awarded a group purchasing agreement for thrombectomy products with Premier, Inc. (“Premier”), which is expected to expand national market reach for the company’s endovascular thrombectomy solutions. EffectiveJune 1, 2024 , the new agreement allows Premier members, at their discretion, to take advantage of special pricing and terms pre-negotiated by Premier for Surmodics’ Pounce™ and Pounce™ Venous Thrombectomy Systems.
“Our team’s focus and execution in the third quarter enabled us to deliver total revenue results consistent with the expectations shared on our most recent earnings call, benefiting from strength across multiple areas of our business,” said
Third Quarter Fiscal 2024 Financial Results
|
Three Months Ended |
|
|
Increase (Decrease) |
|||||||||||||
|
2024 |
|
|
2023 |
|
|
$ |
|
% |
||||||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|||||||
Medical Device |
$ |
23,383 |
|
|
$ |
46,014 |
|
|
$ |
(22,631 |
) |
|
|
(49 |
)% |
||
In |
|
6,958 |
|
|
|
|
6,469 |
|
|
|
|
489 |
|
|
|
8 |
% |
Total revenue |
$ |
30,341 |
|
|
|
$ |
52,483 |
|
|
|
$ |
(22,142 |
) |
|
|
(42 |
)% |
Total revenue decreased
Medical Device revenue decreased
Product gross profit(3) increased
Operating costs and expenses, excluding product costs, increased
GAAP net loss was
Adjusted EBITDA(2) was
Balance Sheet Summary
As of
Fiscal Year 2024 Financial Guidance
Conference Call
Given the pending acquisition by GTCR,
About the Pending Acquisition of
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 anticipated timing of the same; future success; our focus on disciplined expense management and optimization of working capital; our access to additional borrowings under our existing credit agreement; our ability to capitalize on the key near-term growth catalysts in our vascular interventions portfolio by facilitating the adoption and utilization of SurVeil DCB products, Pounce thrombectomy products, and Sublime radial access products; the potential for Abbott’s sales team to use the results of the TRANSCEND trial with potential SurVeil DCB physician users; Abbott’s progress in the market as they work to facilitate the adoption of the SurVeil DCB; our ability to obtain long-term growth by developing and introducing new products and line extensions to enhance our existing Pounce, Sublime, and medical device performance coatings portfolios; the likely key drivers of adoption of the Pounce Venous Thrombectomy System; whether we will continue to enhance and strengthen our position as an industry-leading provider of performance coating technologies; our ability to obtain durable revenue growth and cash flow generation across our core performance coatings and IVD products; being well-capitalized to support future growth objectives; being well positioned to achieve and deliver strong, sustained revenue growth; and delivering sustained improvements in our underlying profitability profile, 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 obtain shareholder approval of the merger agreement for the Merger (the “Merger Agreement”), (c) 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, (d) other conditions to the consummation of the Merger under the Merger Agreement may not be satisfied, (e) all or part of GTCR’s financing may not become available, and (f) the significant limitations on remedies contained in the Merger Agreement may limit or entirely prevent the company from specifically enforcing the buyer’s obligations under the Merger Agreement or recovering damages for any breach by the buyer; (2) the effects that any termination of the Merger Agreement may have on the company or its business, including the risks that (a) the company’s stock price may decline significantly if the Merger is not completed, (b) the Merger Agreement may be terminated in circumstances requiring the company to pay the buyer a termination fee of
Use of Non-GAAP Financial Information
In addition to reporting financial results in accordance with
(Unaudited) |
|||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Revenue: |
|
|
|
|
|
|
|
||||||||
Product sales |
$ |
17,562 |
|
|
$ |
15,667 |
|
|
$ |
54,488 |
|
|
$ |
45,251 |
|
Royalties and license fees |
|
10,458 |
|
|
|
34,153 |
|
|
|
31,048 |
|
|
|
52,347 |
|
Research, development and other |
|
2,321 |
|
|
|
2,663 |
|
|
|
7,315 |
|
|
|
7,016 |
|
Total revenue |
|
30,341 |
|
|
|
52,483 |
|
|
|
92,851 |
|
|
|
104,614 |
|
Operating costs and expenses: |
|
|
|
|
|
|
|
||||||||
Product costs |
|
8,448 |
|
|
|
6,921 |
|
|
|
24,352 |
|
|
|
17,926 |
|
Research and development |
|
9,765 |
|
|
|
11,232 |
|
|
|
28,658 |
|
|
|
36,899 |
|
Selling, general and administrative |
|
16,627 |
|
|
|
12,874 |
|
|
|
42,257 |
|
|
|
39,077 |
|
Acquired intangible asset amortization |
|
870 |
|
|
|
879 |
|
|
|
2,616 |
|
|
|
2,659 |
|
Restructuring expense |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,282 |
|
Contingent consideration gain |
|
— |
|
|
|
(835 |
) |
|
|
— |
|
|
|
(829 |
) |
Total operating costs and expenses |
|
35,710 |
|
|
|
31,071 |
|
|
|
97,883 |
|
|
|
97,014 |
|
Operating (loss) income |
|
(5,369 |
) |
|
|
21,412 |
|
|
|
(5,032 |
) |
|
|
7,600 |
|
Other expense, net |
|
(442 |
) |
|
|
(763 |
) |
|
|
(1,337 |
) |
|
|
(2,324 |
) |
(Loss) income before income taxes |
|
(5,811 |
) |
|
|
20,649 |
|
|
|
(6,369 |
) |
|
|
5,276 |
|
Income tax expense |
|
(1,743 |
) |
|
|
(13,303 |
) |
|
|
(1,724 |
) |
|
|
(13,506 |
) |
Net (loss) income |
$ |
(7,554 |
) |
|
$ |
7,346 |
|
|
$ |
(8,093 |
) |
|
$ |
(8,230 |
) |
|
|
|
|
|
|
|
|
||||||||
Basic net (loss) income per share |
$ |
(0.53 |
) |
|
$ |
0.52 |
|
|
$ |
(0.57 |
) |
|
$ |
(0.59 |
) |
Diluted net (loss) income per share |
$ |
(0.53 |
) |
|
$ |
0.52 |
|
|
$ |
(0.57 |
) |
|
$ |
(0.59 |
) |
|
|
|
|
|
|
|
|
||||||||
Weighted average number of shares outstanding: |
|
|
|
|
|
|
|
||||||||
Basic |
|
14,170 |
|
|
|
14,050 |
|
|
|
14,141 |
|
|
|
14,020 |
|
Diluted |
|
14,170 |
|
|
|
14,072 |
|
|
|
14,141 |
|
|
|
14,020 |
|
|
||||||||
|
|
|
|
|
||||
|
2024 |
|
|
2023 |
||||
Assets |
(Unaudited) |
|
|
(See Note) |
||||
Current Assets: |
|
|
|
|
||||
Cash and cash equivalents |
$ |
24,301 |
|
|
$ |
41,419 |
||
Available-for-sale securities |
|
13,874 |
|
|
|
|
3,933 |
|
Accounts receivable, net |
|
13,390 |
|
|
|
|
10,850 |
|
Contract assets, current |
|
10,021 |
|
|
|
|
7,796 |
|
Inventories |
|
15,405 |
|
|
|
|
14,839 |
|
Prepaids and other |
|
3,365 |
|
|
|
|
7,854 |
|
Total Current Assets |
|
80,356 |
|
|
|
|
86,691 |
|
Property and equipment, net |
|
25,319 |
|
|
|
|
26,026 |
|
Intangible assets, net |
|
23,702 |
|
|
|
|
26,206 |
|
|
|
43,355 |
|
|
|
|
42,946 |
|
Other assets |
|
4,681 |
|
|
|
|
3,864 |
|
Total Assets |
$ |
177,413 |
|
|
|
$ |
185,733 |
|
Liabilities and Stockholders’ Equity |
|
|
|
|
||||
Current Liabilities: |
|
|
|
|
||||
Deferred revenue |
|
3,681 |
|
|
|
|
4,378 |
|
Other current liabilities |
|
16,515 |
|
|
|
|
19,576 |
|
Total Current Liabilities |
|
20,196 |
|
|
|
|
23,954 |
|
Long-term debt, net |
|
29,517 |
|
|
|
|
29,405 |
|
Deferred revenue |
|
— |
|
|
|
|
2,400 |
|
Other long-term liabilities |
|
9,556 |
|
|
|
|
10,064 |
|
Total Liabilities |
|
59,269 |
|
|
|
|
65,823 |
|
Total Stockholders’ Equity |
|
118,144 |
|
|
|
|
119,910 |
|
Total Liabilities and Stockholders’ Equity |
$ |
177,413 |
|
|
|
$ |
185,733 |
|
|
|
|
|
|
||||
Note: Derived from audited financial statements as of the date indicated. |
||||||||
(Unaudited) |
|||||||
|
Nine Months Ended |
||||||
|
2024 |
|
2023 |
||||
Operating Activities: |
|
|
|
||||
Net loss |
$ |
(8,093 |
) |
|
$ |
(8,230 |
) |
Adjustments to reconcile net loss to net cash (used in) provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
6,555 |
|
|
|
6,365 |
|
Stock-based compensation |
|
6,138 |
|
|
|
5,662 |
|
Deferred taxes |
|
(262 |
) |
|
|
(187 |
) |
Other |
|
394 |
|
|
|
217 |
|
Change in operating assets and liabilities: |
|
|
|
||||
Accounts receivable and contract assets |
|
(5,533 |
) |
|
|
(1,825 |
) |
Inventories |
|
(566 |
) |
|
|
(2,790 |
) |
Prepaids and other |
|
3,965 |
|
|
|
(961 |
) |
Accounts payable |
|
185 |
|
|
|
(669 |
) |
Accrued liabilities |
|
(3,249 |
) |
|
|
(2,474 |
) |
Income taxes |
|
153 |
|
|
|
15,583 |
|
Deferred revenue |
|
(3,097 |
) |
|
|
(1,427 |
) |
Net cash (used in) provided by operating activities |
|
(3,410 |
) |
|
|
9,264 |
|
Investing Activities: |
|
|
|
||||
Purchases of property and equipment |
|
(2,950 |
) |
|
|
(2,170 |
) |
Purchases of available-for-sale securities |
|
(25,445 |
) |
|
|
— |
|
Maturities of available-for-sale securities |
|
16,000 |
|
|
|
— |
|
Net cash used in investing activities |
|
(12,395 |
) |
|
|
(2,170 |
) |
Financing Activities: |
|
|
|
||||
Payments of short-term borrowings |
|
— |
|
|
|
(10,000 |
) |
Proceeds from issuance of long-term debt |
|
— |
|
|
|
29,664 |
|
Payments of debt issuance costs |
|
— |
|
|
|
(614 |
) |
Issuance of common stock |
|
663 |
|
|
|
803 |
|
Payments for taxes related to net share settlement of equity awards |
|
(1,120 |
) |
|
|
(888 |
) |
Payments for acquisition of in-process research and development |
|
(931 |
) |
|
|
(978 |
) |
Net cash (used in) provided by financing activities |
|
(1,388 |
) |
|
|
17,987 |
|
Effect of exchange rate changes on cash and cash equivalents |
|
75 |
|
|
|
500 |
|
Net change in cash and cash equivalents |
|
(17,118 |
) |
|
|
25,581 |
|
Cash and Cash Equivalents: |
|
|
|
||||
Beginning of period |
|
41,419 |
|
|
|
18,998 |
|
End of period |
$ |
24,301 |
|
|
$ |
44,579 |
|
(Unaudited) |
|||||||||||||||||
|
Three Months Ended |
|
|
Increase (Decrease) |
|||||||||||||
|
2024 |
|
|
2023 |
|
|
$ |
|
% |
||||||||
Medical Device Revenue |
|
|
|
|
|
|
|
|
|
|
|||||||
Product sales |
$ |
10,726 |
|
|
$ |
9,299 |
|
|
$ |
1,427 |
|
|
|
15 |
% |
||
Royalties & license fees – performance coatings |
|
9,324 |
|
|
|
|
8,286 |
|
|
|
|
1,038 |
|
|
|
13 |
% |
License fees – SurVeil DCB(1) |
|
1,134 |
|
|
|
|
25,867 |
|
|
|
|
(24,733 |
) |
|
|
(96 |
)% |
R&D and other |
|
2,199 |
|
|
|
|
2,562 |
|
|
|
|
(363 |
) |
|
|
(14 |
)% |
Medical Device revenue |
|
23,383 |
|
|
|
|
46,014 |
|
|
|
|
(22,631 |
) |
|
|
(49 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|||||||
In Vitro Diagnostics Revenue |
|
|
|
|
|
|
|
|
|
|
|||||||
Product sales |
|
6,836 |
|
|
|
|
6,368 |
|
|
|
|
468 |
|
|
|
7 |
% |
R&D and other |
|
122 |
|
|
|
|
101 |
|
|
|
|
21 |
|
|
|
21 |
% |
In |
|
6,958 |
|
|
|
|
6,469 |
|
|
|
|
489 |
|
|
|
8 |
% |
Total Revenue |
$ |
30,341 |
|
|
|
$ |
52,483 |
|
|
|
$ |
(22,142 |
) |
|
|
(42 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Medical Device Revenue, excluding
|
$ |
22,249 |
|
|
|
$ |
20,147 |
|
|
|
$ |
2,102 |
|
|
|
10 |
% |
Total Revenue, excluding
|
$ |
29,207 |
|
|
|
$ |
26,616 |
|
|
|
$ |
2,591 |
|
|
|
10 |
% |
|
Nine Months Ended |
|
|
Increase (Decrease) |
|||||||||||||
|
2024 |
|
|
2023 |
|
|
$ |
|
% |
||||||||
Medical Device Revenue |
|
|
|
|
|
|
|
|
|
|
|||||||
Product sales |
$ |
33,776 |
|
|
$ |
25,593 |
|
|
$ |
8,183 |
|
|
|
32 |
% |
||
Royalties & license fees – performance coatings |
|
27,855 |
|
|
|
|
23,853 |
|
|
|
|
4,002 |
|
|
|
17 |
% |
License fees – SurVeil DCB(1) |
|
3,193 |
|
|
|
|
28,494 |
|
|
|
|
(25,301 |
) |
|
|
(89 |
)% |
R&D and other |
|
6,930 |
|
|
|
|
6,799 |
|
|
|
|
131 |
|
|
|
2 |
% |
Medical Device revenue |
|
71,754 |
|
|
|
|
84,739 |
|
|
|
|
(12,985 |
) |
|
|
(15 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|||||||
In Vitro Diagnostics Revenue |
|
|
|
|
|
|
|
|
|
|
|||||||
Product sales |
|
20,712 |
|
|
|
|
19,658 |
|
|
|
|
1,054 |
|
|
|
5 |
% |
R&D and other |
|
385 |
|
|
|
|
217 |
|
|
|
|
168 |
|
|
|
77 |
% |
In |
|
21,097 |
|
|
|
|
19,875 |
|
|
|
|
1,222 |
|
|
|
6 |
% |
Total Revenue |
$ |
92,851 |
|
|
|
$ |
104,614 |
|
|
|
$ |
(11,763 |
) |
|
|
(11 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Medical Device Revenue, excluding
|
$ |
68,561 |
|
|
|
$ |
56,245 |
|
|
|
$ |
12,316 |
|
|
|
22 |
% |
Total Revenue, excluding
|
$ |
89,658 |
|
|
|
$ |
76,120 |
|
|
|
$ |
13,538 |
|
|
|
18 |
% |
(Unaudited) |
|||||||||||
|
Three Months Ended |
|
Increase (Decrease) |
||||||||
|
2024 |
|
2023 |
|
$ |
||||||
Operating (Loss) Income: |
|
|
|
|
|
||||||
Medical Device |
$ |
(2,288 |
) |
|
$ |
21,777 |
|
|
$ |
(24,065 |
) |
In |
|
3,153 |
|
|
|
2,866 |
|
|
|
287 |
|
Total segment operating income |
|
865 |
|
|
|
24,643 |
|
|
|
(23,778 |
) |
Corporate |
|
(6,234 |
) |
|
|
(3,231 |
) |
|
|
(3,003 |
) |
Total Operating (Loss) Income |
$ |
(5,369 |
) |
|
$ |
21,412 |
|
|
$ |
(26,781 |
) |
|
Nine Months Ended |
|
Increase (Decrease) |
||||||||
|
2024 |
|
2023 |
|
$ |
||||||
Operating (Loss) Income: |
|
|
|
|
|
||||||
Medical Device |
$ |
(2,210 |
) |
|
$ |
7,483 |
|
|
$ |
(9,693 |
) |
In |
|
9,633 |
|
|
|
9,450 |
|
|
|
183 |
|
Total segment operating income |
|
7,423 |
|
|
|
16,933 |
|
|
|
(9,510 |
) |
Corporate |
|
(12,455 |
) |
|
|
(9,333 |
) |
|
|
(3,122 |
) |
Total Operating (Loss) Income |
$ |
(5,032 |
) |
|
$ |
7,600 |
|
|
$ |
(12,632 |
) |
(Unaudited) |
|||||||||||
|
Three Months Ended |
|
Increase (Decrease) |
||||||||
|
2024 |
|
2023 |
|
$ |
||||||
Net (loss) income |
$ |
(7,554 |
) |
|
$ |
7,346 |
|
|
$ |
(14,900 |
) |
Income tax expense |
|
1,743 |
|
|
|
13,303 |
|
|
|
(11,560 |
) |
Depreciation and amortization |
|
2,126 |
|
|
|
2,151 |
|
|
|
(25 |
) |
Interest expense, net |
|
879 |
|
|
|
884 |
|
|
|
(5 |
) |
Investment income, net |
|
(488 |
) |
|
|
(182 |
) |
|
|
(306 |
) |
EBITDA |
|
(3,294 |
) |
|
|
23,502 |
|
|
|
(26,796 |
) |
|
|
|
|
|
|
||||||
Adjustments: |
|
|
|
|
|
||||||
Stock-based compensation expense |
|
2,044 |
|
|
|
1,915 |
|
|
|
129 |
|
Merger-related charges(5) |
|
2,864 |
|
|
|
— |
|
|
|
2,864 |
|
Contingent consideration fair value adjustment(6) |
|
— |
|
|
|
(829 |
) |
|
|
829 |
|
Adjusted EBITDA |
$ |
1,614 |
|
|
$ |
24,588 |
|
|
$ |
(22,974 |
) |
|
Nine Months Ended |
|
Increase (Decrease) |
||||||||
|
2024 |
|
2023 |
|
$ |
||||||
Net loss |
$ |
(8,093 |
) |
|
$ |
(8,230 |
) |
|
$ |
137 |
|
Income tax expense |
|
1,724 |
|
|
|
13,506 |
|
|
|
(11,782 |
) |
Depreciation and amortization |
|
6,555 |
|
|
|
6,365 |
|
|
|
190 |
|
Interest expense, net |
|
2,656 |
|
|
|
2,594 |
|
|
|
62 |
|
Investment income, net |
|
(1,487 |
) |
|
|
(531 |
) |
|
|
(956 |
) |
EBITDA |
|
1,355 |
|
|
|
13,704 |
|
|
|
(12,349 |
) |
|
|
|
|
|
|
||||||
Adjustments: |
|
|
|
|
|
||||||
Stock-based compensation expense |
|
6,138 |
|
|
|
5,662 |
|
|
|
476 |
|
Merger-related charges(5) |
|
2,864 |
|
|
|
— |
|
|
|
2,864 |
|
Restructuring expense(7) |
|
— |
|
|
|
1,282 |
|
|
|
(1,282 |
) |
Contingent consideration fair value adjustment(6) |
|
— |
|
|
|
(829 |
) |
|
|
829 |
|
Adjusted EBITDA |
$ |
10,357 |
|
|
$ |
19,819 |
|
|
$ |
(9,462 |
) |
GAAP to Non-GAAP Reconciliation: Net (Loss) Income and Diluted EPS (in thousands, except per share data) (Unaudited) |
|||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||
|
Operating Loss |
|
Loss Before
|
|
Net Loss(9) |
|
Diluted EPS |
||||||||||||
GAAP |
$ |
(5,369 |
) |
|
|
(17.7 |
)% |
|
$ |
(5,811 |
) |
|
$ |
(7,554 |
) |
|
$ |
(0.53 |
) |
Adjustments: |
|
|
|
|
|
|
|
|
|
||||||||||
Amortization of acquired intangible assets(8) |
|
870 |
|
|
|
2.9 |
% |
|
|
870 |
|
|
|
810 |
|
|
|
0.06 |
|
Merger-related charges(5) |
|
2,864 |
|
|
|
9.4 |
% |
|
|
2,864 |
|
|
|
2,864 |
|
|
|
0.20 |
|
Non-GAAP |
$ |
(1,635 |
) |
|
|
(5.4 |
)% |
|
$ |
(2,077 |
) |
|
$ |
(3,880 |
) |
|
$ |
(0.27 |
) |
Diluted weighted average shares
|
|
|
|
|
|
|
|
|
|
14,170 |
|
||||||||
|
Three Months Ended |
||||||||||||||||||
|
Operating Income |
|
Income Before
|
|
Net Income(9) |
|
Diluted EPS |
||||||||||||
GAAP |
$ |
21,412 |
|
|
|
40.8 |
% |
|
$ |
20,649 |
|
|
$ |
7,346 |
|
|
$ |
0.52 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
||||||||||
Amortization of acquired intangible assets(8) |
|
879 |
|
|
|
1.7 |
% |
|
|
879 |
|
|
|
813 |
|
|
|
0.06 |
|
Contingent consideration fair value
|
|
(829 |
) |
|
|
(1.6 |
)% |
|
|
(829 |
) |
|
|
(829 |
) |
|
|
(0.06 |
) |
Non-GAAP |
$ |
21,462 |
|
|
|
40.9 |
% |
|
$ |
20,699 |
|
|
$ |
7,330 |
|
|
$ |
0.52 |
|
Diluted weighted average shares
|
|
|
|
|
|
|
|
|
|
14,072 |
|
||||||||
|
Nine Months Ended |
||||||||||||||||||
|
Operating (Loss) Income |
|
Loss Before
|
|
Net Loss(9) |
|
Diluted EPS |
||||||||||||
GAAP |
$ |
(5,032 |
) |
|
|
(5.4 |
)% |
|
$ |
(6,369 |
) |
|
$ |
(8,093 |
) |
|
$ |
(0.57 |
) |
Adjustments: |
|
|
|
|
|
|
|
|
|
||||||||||
Amortization of acquired intangible assets(8) |
|
2,616 |
|
|
|
2.8 |
% |
|
|
2,616 |
|
|
|
2,420 |
|
|
|
0.17 |
|
Merger-related charges(5) |
|
2,864 |
|
|
|
3.1 |
% |
|
|
2,864 |
|
|
|
2,864 |
|
|
|
0.20 |
|
Non-GAAP |
$ |
448 |
|
|
|
0.5 |
% |
|
$ |
(889 |
) |
|
$ |
(2,809 |
) |
|
$ |
(0.20 |
) |
Diluted weighted average shares
|
|
|
|
|
|
|
|
|
|
14,141 |
|
||||||||
|
Nine Months Ended |
||||||||||||||||||
|
Operating Income |
|
Income Before
|
|
Net Loss(9) |
|
Diluted EPS |
||||||||||||
GAAP |
$ |
7,600 |
|
|
|
7.3 |
% |
|
$ |
5,276 |
|
|
$ |
(8,230 |
) |
|
$ |
(0.59 |
) |
Adjustments: |
|
|
|
|
|
|
|
|
|
||||||||||
Amortization of acquired intangible assets(8) |
|
2,659 |
|
|
|
2.5 |
% |
|
|
2,659 |
|
|
|
2,467 |
|
|
|
0.18 |
|
Restructuring expense(7) |
|
1,282 |
|
|
|
1.2 |
% |
|
|
1,282 |
|
|
|
1,282 |
|
|
|
0.09 |
|
Contingent consideration fair value
|
|
(829 |
) |
|
|
(0.8 |
)% |
|
|
(829 |
) |
|
|
(829 |
) |
|
|
(0.06 |
) |
Non-GAAP |
$ |
10,712 |
|
|
|
10.2 |
% |
|
$ |
8,388 |
|
|
$ |
(5,310 |
) |
|
$ |
(0.38 |
) |
Diluted weighted average shares
|
|
|
|
|
|
|
|
|
|
14,020 |
|
||||||||
(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) |
Contingent consideration fair value adjustment represented accounting adjustments to state acquisition-related contingent consideration liabilities at their estimated fair value as of the period end date related to changes in the timing and/or probability of achieving milestones. |
(7) |
Restructuring expense consisted of severance and related costs specifically associated with a workforce restructuring implemented in the second quarter of fiscal 2023. |
(8) |
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. |
(9) |
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 |
(10) |
Diluted weighted average shares outstanding used in the calculation of EPS was the same for GAAP EPS and Non-GAAP EPS for the three and nine month periods ended |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240731409750/en/
Surmodics Investor Inquiries
ir@surmodics.com
Source: