AngioDynamics Reports Fiscal Year 2024 Fourth Quarter and Full-Year Financial Results
AngioDynamics reported its fiscal year 2024 Q4 and full-year results, showing pro forma net sales of $71.1 million for Q4 (1.9% YoY growth) and $270.7 million for FY2024 (5.3% YoY growth). The company's Med Tech segment saw strong growth, with Q4 sales up 11.3% YoY to $29.3 million. However, AngioDynamics reported a GAAP net loss of $13.4 million in Q4 and $184.3 million for the full year.
Key highlights include FDA clearance and CE Mark approval for the AlphaVac F18 System for pulmonary embolism treatment, a $15 million share repurchase program, and the completion of several strategic divestitures. The company also initiated a transition to a fully outsourced manufacturing model to drive efficiencies and cost savings.
For fiscal year 2025, AngioDynamics expects net sales between $282-$288 million, representing 4.2-6.4% growth over FY2024.
- Med Tech segment showed strong growth with Q4 sales up 11.3% YoY to $29.3 million
- FDA clearance and CE Mark approval obtained for AlphaVac F18 System for pulmonary embolism treatment
- Announced $15 million share repurchase program
- Completed strategic divestitures to optimize Med Device business
- Initiated transition to fully outsourced manufacturing model for cost savings
- Repaid all long-term debt, strengthening balance sheet
- Reported GAAP net loss of $13.4 million in Q4 and $184.3 million for full year FY2024
- Med Device segment sales decreased 3.8% YoY in Q4
- Gross margin declined by 110 basis points to 53.8% for full year FY2024
- Adjusted EBITDA loss of $3.2 million for full year FY2024
- Forecasting adjusted loss per share of $0.38 to $0.42 for FY2025
Insights
AngioDynamics’ financial performance for the fourth quarter and fiscal year 2024 offers a mixed bag for investors. On one hand, there are definitive growth areas within the Med Tech segment, with net sales increasing by 11.3% in the fourth quarter and 10.1% annually. This growth is primarily driven by products like Auryon and NanoKnife. However, the Med Device segment experienced a decline of 3.8% in the quarter, indicating some challenges in that area.
Gross Margin: The gross margin remained stable at 54.3% for the quarter and showed a slight decline for the year, primarily due to product mix and manufacturing overhead costs. This stability suggests that the company is managing its cost structure effectively despite the fluctuations in sales.
Net Loss: The company reported a significant GAAP net loss of
Cash Position and Share Repurchase: The strong cash position of
Overall Assessment: The company’s financial results reflect robust growth in its Med Tech segment, stable gross margins and a strong balance sheet, albeit offset by significant one-time charges and challenges within the Med Device segment.
AngioDynamics’ receipt of FDA 510(k) clearance and CE Mark for its AlphaVac F18 System represents a significant milestone for the company. Pulmonary Embolism (PE) is a serious condition affecting a large population and the AlphaVac F18 System's ability to offer a non-surgical treatment option could potentially capture a substantial market share. This regulatory approval not only validates the technology but also opens up new revenue streams and strengthens the company's Med Tech portfolio.
The focus on international expansion, particularly in the European Union where PE incidents and severity appear to be higher, positions AngioDynamics favorably. These approvals can be seen as endorsements of the efficacy and safety of the AlphaVac F18 System, likely boosting clinician adoption rates.
The company's decision to divest non-core assets and focus on high-growth areas within Med Tech indicates a strategic pivot towards leveraging cutting-edge technologies like the AlphaVac and NanoKnife platforms. This could enhance both revenue growth and profit margins over time as these innovative products gain market traction.
Overall, the successful regulatory milestones and strategic focus on high-growth Med Tech products indicate a strong potential upside for the company in the medical technology sector.
The market dynamics for AngioDynamics are being reshaped significantly through strategic divestitures and an increased focus on its Med Tech segment. The sale of non-core assets like the Dialysis product portfolio and the BioSentry Tract Sealant System to Merit Medical Systems for
Similarly, the divestiture of the PICC and Midline product portfolios for up to
The strategic move to fully outsource manufacturing operations by 2027 is anticipated to reduce expenses by
Overall, these strategic moves position AngioDynamics to capitalize on emerging market opportunities and improve long-term profitability.
Fiscal Year 2024 Fourth Quarter Highlights
|
Quarter Ended
|
Pro Forma* YoY Growth |
Pro Forma* Net Sales |
|
|
Med Tech Net Sales |
|
|
Med Device Net Sales |
|
(3.8)% |
-
GAAP Gross margin of
54.3% -
GAAP loss per share of
$(0.33) -
Adjusted loss per share of
$(0.05) - FDA 510(k) clearance and CE Mark approval for AlphaVac F18 System for the treatment of Pulmonary Embolism (PE)
-
Subsequent to the end of the fiscal quarter, announced share repurchase program for up to
of its outstanding common shares$15.0 million
Fiscal Year 2024 Highlights
|
Year Ended
|
Pro Forma* YoY Growth |
Pro Forma* Net Sales |
|
|
Med Tech Net Sales |
|
|
Med Device Net Sales |
|
|
-
GAAP Gross margin of
50.9% -
Pro Forma gross margin of
53.8% -
GAAP** loss per share of
$(4.59) -
Adjusted loss per share of
$(0.45) - Reached settlement agreement with Becton, Dickinson and C.R. Bard, ending decade-long intellectual property litigation
- Initiated transition of manufacturing operations to a fully outsourced model to drive efficiencies and cost savings
- Optimized Med Device business, including the divestiture of its Dialysis and BioSentry businesses, as well as the PICC and Midline product portfolios, and discontinued the sale of its RadioFrequency products and Syntrax support catheter products
-
In conjunction with divestitures, repaid all amounts outstanding under its
Credit Agreement$50 million
*“Pro forma” results exclude the Dialysis and BioSentry businesses divested in June 2023 and the PICC and Midline product portfolios divested in February 2024, as well as the discontinued Radiofrequency and Syntrax products. “As Reported” results include sales of the respective products prior to their divestiture or discontinuance.
**GAAP Loss per share includes a
“We capped off a transformative 2024 with a solid fourth quarter, largely driven by a second straight quarter of double-digit increases in our Med Tech business as Auryon and NanoKnife, delivered strong revenue growth,” commented Jim Clemmer, President and Chief Executive Officer of AngioDynamics, Inc. “Within our Mechanical Thrombectomy segment, we achieved key milestones by receiving both FDA 510(k) clearance and CE Marking for AlphaVac in the treatment of pulmonary embolism. These indications open up multiple large, fast-growing markets, and helped to drive a more than
Mr. Clemmer continued, “Over the last three years, AngioDynamics has undergone a significant transformation to position ourselves for long-term success. We now have an optimized, stable, cash-generating Med Device business, which, in combination with the strength of our balance sheet, allows us to aggressively pursue large, fast-growing global market opportunities with our highly innovative Med Tech portfolio to drive accelerated, profitable growth moving forward.”
“We view 2025 as an inflection point in the trajectory of our business. We expect to continue to deliver strong revenue growth within our Med Tech business as we execute on key commercial initiatives, including multiple significant international expansion opportunities and the broader launch of AlphaVac for PE. The increased scale of our Med Tech business, in combination with the optimization of our Med Device business, will allow us to begin to see increasing leverage as we exit the year. Operationally, we will continue to work through the transition of our manufacturing model to reduce overhead costs and improve margins in 2026 and beyond.”
Fourth 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 June 2023, the PICC, Midline, and tip location product portfolios divested in February 2024, and the RadioFrequency and Syntrax support catheter products discontinued in February 2024.
Net sales for the fourth quarter of fiscal year 2024 were
Med Tech net sales were
Med Device net sales were
Gross margin for the fourth quarter of fiscal 2024 was
The Company recorded a GAAP net loss of
Adjusted EBITDA in the fourth quarter of fiscal 2024, excluding the items shown in the reconciliation table below, was
In the fourth quarter of fiscal 2024, the Company generated
Full-Year 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 June 2023, the PICC and Midline product portfolios divested in February 2024, and the RadioFrequency and Syntrax support catheter products discontinued in February 2024.
Net sales were
Med Tech net sales were
Gross margin declined by 110 basis points to
The Company's GAAP net loss 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 a loss of
At May 31, 2024, the Company had
Pro Forma 2024 Performance
In addition to actual results, the tables accompanying this press release reflect pro forma results, which exclude the Dialysis and BioSentry businesses divested in June 2023, the PICC, Midline, and tip location product portfolios divested in February 2024, and the RadioFrequency and Syntrax support catheter products discontinued in February 2024.
Fiscal Year 2025 Financial Guidance
For fiscal year 2025, the Company expects:
-
Net sales to be in the range of
to$282 , representing growth of between$288 million 4.2% –6.4% over fiscal 2024 pro forma revenue of$270.7 million -
Med Tech net sales are expected to grow in the range of
10% to12% -
Med Device net sales are expected to grow in the range of
1% to3% -
Gross margin to be approximately
52% to53% -
Adjusted EBITDA loss of
to$2.5 million , compared to a pro forma adjusted EBITDA loss of$0 in fiscal 2024$3.2 million -
Adjusted loss per share in the range of
to$0.38 , compared to pro forma adjusted loss per share of$0.42 in fiscal 2024$0.45
Share Repurchase Program
Today, the Company announced that the Board of Directors has approved a stock repurchase program authorizing the Company’s management team to purchase up to
The timing and amount of any share repurchases under the authorization will be determined by management at its discretion and based on market conditions and other considerations.
Q4 and Full Year 2024 Key Takeaways
AlphaVac F18 System Pulmonary Embolism (PE) Indication Expansions
In April of fiscal 2024, the Company announced that the Food and Drug Administration has cleared the AlphaVac F18 System for the treatment of pulmonary embolism (PE), a condition affecting around 900,0001,2 people in
In May of fiscal 2024, the Company received CE Mark approval of the AlphaVac F18 System for PE. The CE Mark allows AngioDynamics to provide innovative solutions to more healthcare professionals treating patients diagnosed with PE in the European Union (EU), where an estimated 435,0003 PE events occur each year in the six largest EU countries. Compared to
For risk information, visit https://bit.ly/Angio-risk-info
Settlement Agreement with BD and Bard
In April of fiscal 2024, the Company reached a settlement agreement with Becton, Dickinson and Company (BD) and C. R. Bard, Inc. (Bard), putting an end to a decade-long intellectual property litigation. With this resolution, the Company can now fully dedicate its resources to delivering innovative medical technology solutions and improving patient outcomes.
Initiated Transition of Manufacturing Operations to Fully Outsourced Model
In January of fiscal 2024, the Company announced that it is committed to shifting its manufacturing operations from a company-owned facility in upstate
Optimization of Med Device Business
In fiscal year 2024, the Company optimized its Med Device business through the divestiture and discontinuation of a number of non-core assets.
Sale of Dialysis Product Portfolio and BioSentry Product
In June of fiscal 2024, the Company completed the sale of its Dialysis product portfolio and BioSentry Tract Sealant System Biopsy product to Merit Medical Systems, Inc. for
Sale of PICC and Midline Product Portfolios
In February of fiscal 2024, the Company completed the sale of its PICC and Midline product portfolios to Spectrum Vascular, for up to
At the same time, the Company discontinued the sale of its RadioFrequency products, as well as its Syntrax support catheter products to further streamline its product portfolio.
Repaid
In June of fiscal 2024 and, in conjunction with receipt of proceeds from the sale of its Dialysis product portfolio and BioSentry product, the Company repaid all amounts outstanding under its then existing
Conference Call
The Company's management will host a conference call today at 8:00 a.m. ET to discuss its fourth quarter and fiscal year 2024 results.
To participate in the conference call, dial 1-877-407-0784 (domestic) or +1- 201-689-8560 (international) and refer to the passcode 13747424.
This conference call will also be webcast and can be accessed from the “Investors” section of the AngioDynamics website at www.angiodynamics.com. The webcast replay of the call will be available at the same site approximately one hour after the end of the call.
A recording of the call will also be available from 12:00 p.m. ET on Tuesday, July 16, 2024, until 11:59 p.m. ET on Tuesday, July 23, 2024. To hear this recording, dial 1-844-512-2921 (domestic) or +1-412-317-6671 (international) and enter the passcode 13747424.
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 AngioDynamics' business over time. Investors should consider these non-GAAP measures in addition to, not as a substitute for or as superior to, financial reporting measures prepared in accordance with GAAP. In this news release, AngioDynamics has reported pro forma results, adjusted EBITDA, adjusted net income and adjusted earnings per share. Management uses these measures in its internal analysis and review of operational performance. Management believes that these measures provide investors with useful information in comparing AngioDynamics' performance over different periods. By using these non-GAAP measures, management believes that investors get a better picture of the performance of AngioDynamics' underlying business. Management encourages investors to review AngioDynamics' financial results prepared in accordance with GAAP to understand AngioDynamics' performance taking into account all relevant factors, including those that may only occur from time to time but have a material impact on AngioDynamics' financial results. Please see the tables that follow for a reconciliation of non-GAAP measures to measures prepared in accordance with GAAP.
About AngioDynamics, Inc.
AngioDynamics is a leading and transformative medical technology company focused on restoring healthy blood flow in the body’s vascular system, expanding cancer treatment options and improving quality of life for patients.
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 AngioDynamics' expected future financial position, results of operations, cash flows, business strategy, budgets, projected costs, capital expenditures, products, competitive positions, growth opportunities, plans and objectives of management for future operations, as well as statements that include the words such as "expects," "reaffirms," "intends," "anticipates," "plans," "believes," "seeks," "estimates," “projects”, "optimistic," or variations of such words and similar expressions, are forward-looking statements. These forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties. Investors are cautioned that actual events or results may differ materially from AngioDynamics' expectations, expressed or implied. Factors that may affect the actual results achieved by AngioDynamics include, without limitation, the scale and scope of the COVID-19 global pandemic, the ability of AngioDynamics to develop its existing and new products, technological advances and patents attained by competitors, infringement of AngioDynamics' technology or assertions that AngioDynamics' technology infringes the technology of third parties, the ability of AngioDynamics to effectively compete against competitors that have substantially greater resources, future actions by the FDA or other regulatory agencies, domestic and foreign health care reforms and government regulations, results of pending or future clinical trials, overall economic conditions (including inflation, labor shortages and supply chain challenges including the cost and availability of raw materials), the results of on-going litigation, challenges with respect to third-party distributors or joint venture partners or collaborators, the results of sales efforts, the effects of product recalls and product liability claims, changes in key personnel, the ability of AngioDynamics to execute on strategic initiatives, the effects of economic, credit and capital market conditions, general market conditions, market acceptance, foreign currency exchange rate fluctuations, the effects on pricing from group purchasing organizations and competition, the ability of AngioDynamics to obtain regulatory clearances or approval of its products, or to integrate acquired businesses, as well as the risk factors listed from time to time in AngioDynamics' SEC filings, including but not limited to its Annual Report on Form 10-K for the year ended May 31, 2023. AngioDynamics does not assume any obligation to publicly update or revise any forward-looking statements for any reason.
In
ANGIODYNAMICS, INC. AND SUBSIDIARIES 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 |
||||||||||||
|
May 31, 2024 |
|
May 31, 2024 |
|
May 31, 2024 |
|
May 31, 2023 |
|
May 31, 2023 |
|
May 31, 2023 |
||||||||||||
|
|
|
(unaudited) |
|
|
|
|
|
(unaudited) |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net sales |
$ |
70,980 |
|
|
|
142 |
|
|
$ |
71,122 |
|
|
$ |
91,074 |
|
|
|
(21,305 |
) |
|
$ |
69,769 |
|
Cost of sales (exclusive of intangible amortization) |
|
32,465 |
|
|
|
56 |
|
|
|
32,521 |
|
|
|
44,715 |
|
|
|
(12,836 |
) |
|
|
31,879 |
|
Gross profit |
|
38,515 |
|
|
|
86 |
|
|
|
38,601 |
|
|
|
46,359 |
|
|
|
(8,469 |
) |
|
|
37,890 |
|
% of net sales |
|
54.3 |
% |
|
|
|
|
54.3 |
% |
|
|
50.9 |
% |
|
|
|
|
54.3 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Research and development |
|
6,724 |
|
|
|
(1 |
) |
|
|
6,723 |
|
|
|
7,860 |
|
|
|
(224 |
) |
|
|
7,636 |
|
Sales and marketing |
|
24,581 |
|
|
|
(17 |
) |
|
|
24,564 |
|
|
|
26,293 |
|
|
|
(1,804 |
) |
|
|
24,489 |
|
General and administrative |
|
10,441 |
|
|
|
(7 |
) |
|
|
10,434 |
|
|
|
10,228 |
|
|
|
51 |
|
|
|
10,279 |
|
Amortization of intangibles |
|
2,574 |
|
|
|
— |
|
|
|
2,574 |
|
|
|
4,406 |
|
|
|
(1,448 |
) |
|
|
2,958 |
|
Goodwill impairment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
14,549 |
|
|
|
— |
|
|
|
14,549 |
|
Change in fair value of contingent consideration |
|
229 |
|
|
|
— |
|
|
|
229 |
|
|
|
236 |
|
|
|
— |
|
|
|
236 |
|
Acquisition, restructuring and other items, net |
|
8,415 |
|
|
|
(3 |
) |
|
|
8,412 |
|
|
|
3,624 |
|
|
|
(368 |
) |
|
|
3,256 |
|
Total operating expenses |
|
52,964 |
|
|
|
(28 |
) |
|
|
52,936 |
|
|
|
67,196 |
|
|
|
(3,793 |
) |
|
|
63,403 |
|
Operating loss |
|
(14,449 |
) |
|
|
114 |
|
|
|
(14,335 |
) |
|
|
(20,837 |
) |
|
|
(4,676 |
) |
|
|
(25,513 |
) |
Interest income (expense), net |
|
567 |
|
|
|
— |
|
|
|
567 |
|
|
|
(901 |
) |
|
|
— |
|
|
|
(901 |
) |
Other expense, net |
|
(259 |
) |
|
|
— |
|
|
|
(259 |
) |
|
|
(127 |
) |
|
|
— |
|
|
|
(127 |
) |
Total other income (expense), net |
|
308 |
|
|
|
— |
|
|
|
308 |
|
|
|
(1,028 |
) |
|
|
— |
|
|
|
(1,028 |
) |
Loss before income tax expense (benefit) |
|
(14,141 |
) |
|
|
114 |
|
|
|
(14,027 |
) |
|
|
(21,865 |
) |
|
|
(4,676 |
) |
|
|
(26,541 |
) |
Income tax benefit |
|
(692 |
) |
|
|
— |
|
|
|
(692 |
) |
|
|
(398 |
) |
|
|
— |
|
|
|
(398 |
) |
Net loss |
$ |
(13,449 |
) |
|
$ |
114 |
|
|
$ |
(13,335 |
) |
|
$ |
(21,467 |
) |
|
$ |
(4,676 |
) |
|
$ |
(26,143 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loss per share |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Basic |
$ |
(0.33 |
) |
|
|
|
$ |
(0.33 |
) |
|
$ |
(0.54 |
) |
|
|
|
$ |
(0.66 |
) |
||||
Diluted |
$ |
(0.33 |
) |
|
|
|
$ |
(0.33 |
) |
|
$ |
(0.54 |
) |
|
|
|
$ |
(0.66 |
) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Basic |
|
40,427 |
|
|
|
|
|
40,427 |
|
|
|
39,608 |
|
|
|
|
|
39,608 |
|
||||
Diluted |
|
40,427 |
|
|
|
|
|
40,427 |
|
|
|
39,608 |
|
|
|
|
|
39,608 |
|
(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 May 31, 2024 and May 31, 2023. |
|
(2) Reflects the elimination of revenues and expenses representing the operating results from the sales and discontinuation of the Businesses. |
ANGIODYNAMICS, INC. AND SUBSIDIARIES CONSOLIDATED INCOME STATEMENTS (in thousands, except per share data) |
|||||||||||||||||||||||
|
Twelve months ended |
|
Twelve months ended |
||||||||||||||||||||
|
Actual (1) |
|
Pro Forma Adjustments (2) |
|
Pro Forma |
|
As Reported (1) |
|
Pro Forma Adjustments (2) |
|
Pro Forma |
||||||||||||
|
May 31, 2024 |
|
May 31, 2024 |
|
May 31, 2024 |
|
May 31, 2023 |
|
May 31, 2023 |
|
May 31, 2023 |
||||||||||||
|
|
|
(unaudited) |
|
|
|
|
|
(unaudited) |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net sales |
$ |
303,914 |
|
|
|
(33,193 |
) |
|
$ |
270,721 |
|
|
$ |
338,752 |
|
|
|
(81,565 |
) |
|
$ |
257,187 |
|
Cost of sales (exclusive of intangible amortization) |
|
149,216 |
|
|
|
(24,064 |
) |
|
|
125,152 |
|
|
|
164,506 |
|
|
|
(48,540 |
) |
|
|
115,966 |
|
Gross profit |
|
154,698 |
|
|
|
(9,129 |
) |
|
|
145,569 |
|
|
|
174,246 |
|
|
|
(33,025 |
) |
|
|
141,221 |
|
% of net sales |
|
50.9 |
% |
|
|
|
|
53.8 |
% |
|
|
51.4 |
% |
|
|
|
|
54.9 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Research and development |
|
31,512 |
|
|
|
(648 |
) |
|
|
30,864 |
|
|
|
29,883 |
|
|
|
(615 |
) |
|
|
29,268 |
|
Sales and marketing |
|
102,818 |
|
|
|
(4,730 |
) |
|
|
98,088 |
|
|
|
104,249 |
|
|
|
(6,109 |
) |
|
|
98,140 |
|
General and administrative |
|
41,164 |
|
|
|
(60 |
) |
|
|
41,104 |
|
|
|
40,003 |
|
|
|
(1,190 |
) |
|
|
38,813 |
|
Amortization of intangibles |
|
13,048 |
|
|
|
(2,571 |
) |
|
|
10,477 |
|
|
|
18,790 |
|
|
|
(5,790 |
) |
|
|
13,000 |
|
Goodwill impairment |
|
159,476 |
|
|
|
— |
|
|
|
159,476 |
|
|
|
14,549 |
|
|
|
— |
|
|
|
14,549 |
|
Change in fair value of contingent consideration |
|
432 |
|
|
|
— |
|
|
|
432 |
|
|
|
2,320 |
|
|
|
— |
|
|
|
2,320 |
|
Acquisition, restructuring and other items, net |
|
53,182 |
|
|
|
(6,397 |
) |
|
|
46,785 |
|
|
|
15,633 |
|
|
|
(385 |
) |
|
|
15,248 |
|
Total operating expenses |
|
401,632 |
|
|
|
(14,406 |
) |
|
|
387,226 |
|
|
|
225,427 |
|
|
|
(14,089 |
) |
|
|
211,338 |
|
Gain on sale of assets |
|
54,499 |
|
|
|
(54,499 |
) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Operating loss |
|
(192,435 |
) |
|
|
(49,222 |
) |
|
|
(241,657 |
) |
|
|
(51,181 |
) |
|
|
(18,936 |
) |
|
|
(70,117 |
) |
Interest income (expense), net |
|
1,614 |
|
|
|
— |
|
|
|
1,614 |
|
|
|
(2,702 |
) |
|
|
— |
|
|
|
(2,702 |
) |
Other expense, net |
|
(817 |
) |
|
|
— |
|
|
|
(817 |
) |
|
|
(554 |
) |
|
|
— |
|
|
|
(554 |
) |
Total other income (expense), net |
|
797 |
|
|
|
— |
|
|
|
797 |
|
|
|
(3,256 |
) |
|
|
— |
|
|
|
(3,256 |
) |
Loss before income tax expense (benefit) |
|
(191,638 |
) |
|
|
(49,222 |
) |
|
|
(240,860 |
) |
|
|
(54,437 |
) |
|
|
(18,936 |
) |
|
|
(73,373 |
) |
Income tax benefit |
|
(7,289 |
) |
|
|
— |
|
|
|
(7,289 |
) |
|
|
(1,995 |
) |
|
|
— |
|
|
|
(1,995 |
) |
Net loss |
$ |
(184,349 |
) |
|
$ |
(49,222 |
) |
|
$ |
(233,571 |
) |
|
$ |
(52,442 |
) |
|
$ |
(18,936 |
) |
|
$ |
(71,378 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loss per share |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Basic |
$ |
(4.59 |
) |
|
|
|
$ |
(5.81 |
) |
|
$ |
(1.33 |
) |
|
|
|
$ |
(1.81 |
) |
||||
Diluted |
$ |
(4.59 |
) |
|
|
|
$ |
(5.81 |
) |
|
$ |
(1.33 |
) |
|
|
|
$ |
(1.81 |
) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Basic |
|
40,181 |
|
|
|
|
|
40,181 |
|
|
|
39,480 |
|
|
|
|
|
39,480 |
|
||||
Diluted |
|
40,181 |
|
|
|
|
|
40,181 |
|
|
|
39,480 |
|
|
|
|
|
39,480 |
|
(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 twelve months ended May 31, 2024 and May 31, 2023. |
|
(2) Reflects the elimination of revenues and expenses representing the operating results from the sales and discontinuation of the Businesses. |
ANGIODYNAMICS, INC. AND SUBSIDIARIES GAAP TO NON-GAAP RECONCILIATION (in thousands, except per share data) |
|||||||||||||||
Reconciliation of Net Loss to non-GAAP Adjusted Net Income (Loss): |
|
|
|
|
|||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
May 31, 2024 |
|
May 31, 2023 |
|
May 31, 2024 |
|
May 31, 2023 |
||||||||
|
(unaudited) |
|
(unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Net loss |
$ |
(13,449 |
) |
|
$ |
(21,467 |
) |
|
$ |
(184,349 |
) |
|
$ |
(52,442 |
) |
|
|
|
|
|
|
|
|
||||||||
Amortization of intangibles |
|
2,574 |
|
|
|
4,406 |
|
|
|
13,048 |
|
|
|
18,790 |
|
Goodwill impairment |
|
— |
|
|
|
14,549 |
|
|
|
159,476 |
|
|
|
14,549 |
|
Change in fair value of contingent consideration |
|
229 |
|
|
|
236 |
|
|
|
432 |
|
|
|
2,320 |
|
Acquisition, restructuring and other items, net (1) |
|
8,415 |
|
|
|
3,624 |
|
|
|
53,182 |
|
|
|
15,633 |
|
Gain on sale of assets |
|
— |
|
|
|
— |
|
|
|
(54,499 |
) |
|
|
— |
|
Tax effect of non-GAAP items (2) |
|
(20 |
) |
|
|
(617 |
) |
|
|
(2,689 |
) |
|
|
(1,272 |
) |
Adjusted net income (loss) |
$ |
(2,251 |
) |
|
$ |
731 |
|
|
$ |
(15,399 |
) |
|
$ |
(2,422 |
) |
|
|
|
|
|
|
|
|
||||||||
Reconciliation of Diluted Loss Per Share to non-GAAP Adjusted Diluted Earnings (Loss) Per Share: |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
May 31, 2024 |
|
May 31, 2023 |
|
May 31, 2024 |
|
May 31, 2023 |
||||||||
|
(unaudited) |
|
(unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Diluted loss per share |
$ |
(0.33 |
) |
|
$ |
(0.54 |
) |
|
$ |
(4.59 |
) |
|
$ |
(1.33 |
) |
|
|
|
|
|
|
|
|
||||||||
Amortization of intangibles |
|
0.06 |
|
|
|
0.11 |
|
|
|
0.32 |
|
|
|
0.48 |
|
Goodwill impairment |
|
— |
|
|
|
0.37 |
|
|
|
3.98 |
|
|
|
0.37 |
|
Change in fair value of contingent consideration |
|
0.01 |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.06 |
|
Acquisition, restructuring and other items, net (1) |
|
0.20 |
|
|
|
0.09 |
|
|
|
1.33 |
|
|
|
0.39 |
|
Gain on sale of assets |
|
— |
|
|
|
— |
|
|
|
(1.36 |
) |
|
|
— |
|
Tax effect of non-GAAP items (2) |
|
— |
|
|
|
(0.02 |
) |
|
|
(0.07 |
) |
|
|
(0.03 |
) |
Adjusted diluted earnings (loss) per share |
$ |
(0.06 |
) |
|
$ |
0.02 |
|
|
$ |
(0.38 |
) |
|
$ |
(0.06 |
) |
|
|
|
|
|
|
|
|
||||||||
Adjusted diluted sharecount (3) |
|
40,427 |
|
|
|
39,916 |
|
|
|
40,181 |
|
|
|
39,480 |
|
|
|
|
|
|
|
|
|
(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. |
ANGIODYNAMICS, INC. AND SUBSIDIARIES GAAP TO NON-GAAP RECONCILIATION (Continued) (in thousands, except per share data) |
|||||||||||||||
Reconciliation of Net Loss to Adjusted EBITDA: |
|
|
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
May 31, 2024 |
|
May 31, 2023 |
|
May 31, 2024 |
|
May 31, 2023 |
||||||||
|
(unaudited) |
|
(unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Net loss |
$ |
(13,449 |
) |
|
$ |
(21,467 |
) |
|
$ |
(184,349 |
) |
|
$ |
(52,442 |
) |
|
|
|
|
|
|
|
|
||||||||
Income tax benefit |
|
(692 |
) |
|
|
(398 |
) |
|
|
(7,289 |
) |
|
|
(1,995 |
) |
Interest expense, net |
|
(567 |
) |
|
|
901 |
|
|
|
(1,614 |
) |
|
|
2,702 |
|
Depreciation and amortization |
|
6,817 |
|
|
|
7,506 |
|
|
|
27,712 |
|
|
|
30,681 |
|
Goodwill impairment |
|
— |
|
|
|
14,549 |
|
|
|
159,476 |
|
|
|
14,549 |
|
Change in fair value of contingent consideration |
|
229 |
|
|
|
236 |
|
|
|
432 |
|
|
|
2,320 |
|
Stock based compensation |
|
1,896 |
|
|
|
2,981 |
|
|
|
10,529 |
|
|
|
11,158 |
|
Gain on sale of assets |
|
— |
|
|
|
— |
|
|
|
(54,499 |
) |
|
|
— |
|
Acquisition, restructuring and other items, net (1) |
|
7,148 |
|
|
|
3,624 |
|
|
|
50,780 |
|
|
|
15,633 |
|
Adjusted EBITDA |
$ |
1,382 |
|
|
$ |
7,932 |
|
|
$ |
1,178 |
|
|
$ |
22,606 |
|
|
|
|
|
|
|
|
|
||||||||
Per diluted share: |
|
|
|
|
|
|
|
||||||||
Adjusted EBITDA |
$ |
0.03 |
|
|
$ |
0.20 |
|
|
$ |
0.03 |
|
|
$ |
0.57 |
|
|
|
|
|
|
|
|
|
(1) Includes costs related to merger and acquisition activities, restructuring, and unusual items, including asset impairments and write-offs, certain litigation, and other items. |
ANGIODYNAMICS, INC. AND SUBSIDIARIES 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 |
|
Twelve Months Ended |
||||||||||||
|
May 31, 2024 |
|
May 31, 2023 |
|
May 31, 2024 |
|
May 31, 2023 |
||||||||
|
(unaudited) |
|
(unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Pro forma net loss |
$ |
(13,335 |
) |
|
$ |
(26,143 |
) |
|
$ |
(233,571 |
) |
|
$ |
(71,378 |
) |
|
|
|
|
|
|
|
|
||||||||
Amortization of intangibles |
|
2,574 |
|
|
|
2,958 |
|
|
|
10,477 |
|
|
|
13,000 |
|
Goodwill impairment |
|
— |
|
|
|
14,549 |
|
|
|
159,476 |
|
|
|
14,549 |
|
Change in fair value of contingent consideration |
|
229 |
|
|
|
236 |
|
|
|
432 |
|
|
|
2,320 |
|
Acquisition, restructuring and other items, net (1) |
|
8,412 |
|
|
|
3,256 |
|
|
|
46,785 |
|
|
|
15,248 |
|
Tax effect of non-GAAP items (2) |
|
(45 |
) |
|
|
877 |
|
|
|
(1,840 |
) |
|
|
4,504 |
|
Adjusted pro forma net loss |
$ |
(2,165 |
) |
|
$ |
(4,267 |
) |
|
$ |
(18,241 |
) |
|
$ |
(21,757 |
) |
|
|
|
|
|
|
|
|
||||||||
Reconciliation of Pro Forma Diluted Loss Per Share to Pro Forma Adjusted Diluted Loss Per Share: |
|||||||||||||||
|
Pro Forma |
|
Pro Forma |
||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
May 31, 2024 |
|
May 31, 2023 |
|
May 31, 2024 |
|
May 31, 2023 |
||||||||
|
(unaudited) |
|
(unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Pro forma diluted loss per share |
$ |
(0.33 |
) |
|
$ |
(0.66 |
) |
|
$ |
(5.81 |
) |
|
$ |
(1.81 |
) |
|
|
|
|
|
|
|
|
||||||||
Amortization of intangibles |
|
0.06 |
|
|
|
0.07 |
|
|
|
0.26 |
|
|
|
0.33 |
|
Goodwill impairment |
|
— |
|
|
|
0.37 |
|
|
|
3.97 |
|
|
|
0.38 |
|
Change in fair value of contingent consideration |
|
0.01 |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.06 |
|
Acquisition, restructuring and other items, net (1) |
|
0.21 |
|
|
|
0.08 |
|
|
|
1.17 |
|
|
|
0.38 |
|
Tax effect of non-GAAP items (2) |
|
— |
|
|
|
0.02 |
|
|
|
(0.05 |
) |
|
|
0.11 |
|
Adjusted pro forma diluted loss per share |
$ |
(0.05 |
) |
|
$ |
(0.11 |
) |
|
$ |
(0.45 |
) |
|
$ |
(0.55 |
) |
|
|
|
|
|
|
|
|
||||||||
Adjusted diluted sharecount (3) |
|
40,427 |
|
|
|
39,608 |
|
|
|
40,181 |
|
|
|
39,480 |
|
(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. |
ANGIODYNAMICS, INC. AND SUBSIDIARIES 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 |
|
Twelve Months Ended |
||||||||||||
|
May 31, 2024 |
|
May 31, 2023 |
|
May 31, 2024 |
|
May 31, 2023 |
||||||||
|
(unaudited) |
|
(unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Pro forma net loss |
$ |
(13,335 |
) |
|
$ |
(26,143 |
) |
|
$ |
(233,571 |
) |
|
$ |
(71,378 |
) |
|
|
|
|
|
|
|
|
||||||||
Income tax benefit |
|
(692 |
) |
|
|
(398 |
) |
|
|
(7,289 |
) |
|
|
(1,995 |
) |
Interest income (expense), net |
|
(567 |
) |
|
|
901 |
|
|
|
(1,614 |
) |
|
|
2,702 |
|
Depreciation and amortization |
|
6,817 |
|
|
|
6,008 |
|
|
|
25,051 |
|
|
|
24,688 |
|
Goodwill impairment |
|
— |
|
|
|
14,549 |
|
|
|
159,476 |
|
|
|
14,549 |
|
Change in fair value of contingent consideration |
|
229 |
|
|
|
236 |
|
|
|
432 |
|
|
|
2,320 |
|
Stock based compensation |
|
1,895 |
|
|
|
2,910 |
|
|
|
9,898 |
|
|
|
10,864 |
|
Acquisition, restructuring and other items, net (1) |
|
7,145 |
|
|
|
3,256 |
|
|
|
44,382 |
|
|
|
15,248 |
|
Pro forma adjusted EBITDA |
$ |
1,492 |
|
|
$ |
1,319 |
|
|
$ |
(3,235 |
) |
|
$ |
(3,002 |
) |
|
|
|
|
|
|
|
|
||||||||
Per diluted share: |
|
|
|
|
|
|
|
||||||||
Adjusted EBITDA |
$ |
0.04 |
|
|
$ |
0.03 |
|
|
$ |
(0.08 |
) |
|
$ |
(0.08 |
) |
|
|
|
|
|
|
|
|
(1) Includes costs related to merger and acquisition activities, restructuring, and unusual items, including asset impairments and write-offs, certain litigation, and other items. |
ANGIODYNAMICS, INC. AND SUBSIDIARIES ACQUISITION, RESTRUCTURING, AND OTHER ITEMS, NET DETAIL (in thousands) |
|||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||
(in thousands) |
May 31, 2024 |
|
May 31, 2023 |
|
May 31, 2024 |
|
May 31, 2023 |
||||||
Legal (1) |
$ |
4,489 |
|
|
$ |
3,099 |
|
$ |
34,942 |
|
|
$ |
9,998 |
Mergers and acquisitions (2) |
|
— |
|
|
|
368 |
|
|
399 |
|
|
|
368 |
Transition service agreement (3) |
|
(437 |
) |
|
|
— |
|
|
(1,092 |
) |
|
|
— |
Plant Closure (4) |
|
3,366 |
|
|
|
— |
|
|
9,481 |
|
|
|
— |
Manufacturing Relocation (5) |
|
— |
|
|
|
29 |
|
|
587 |
|
|
|
1,091 |
Intangible and other asset impairment (6) |
|
— |
|
|
|
— |
|
|
6,260 |
|
|
|
— |
Israeli Innovation Authority prepayment (7) |
|
— |
|
|
|
— |
|
|
— |
|
|
|
3,544 |
Other (8) |
|
997 |
|
|
|
128 |
|
|
2,605 |
|
|
|
632 |
Total |
$ |
8,415 |
|
|
$ |
3,624 |
|
$ |
53,182 |
|
|
$ |
15,633 |
(1) Legal expenses related to litigation that is outside the normal course of business. In the third quarter of fiscal year 2024 a |
(2) Mergers and acquisitions expenses related to investment banking, legal and due diligence. |
(3) Transition services agreement that were entered into with Merit and Spectrum. |
(4) Plant closure expense, related to the restructuring of our manufacturing footprint which was announced on January 5, 2024. |
(5) Expenses to relocate manufacturing lines out of |
(6) An impairment of |
(7) In the first quarter of fiscal year 2023, a |
(8) Included in the |
ANGIODYNAMICS, INC. AND SUBSIDIARIES 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 |
|||||||||||||||||
|
May 31, 2024 |
May 31, 2024 |
May 31, 2024 |
|
May 31, 2023 |
May 31, 2023 |
May 31, 2023 |
|
% Growth |
Currency Impact |
Constant Currency Growth |
|
%
|
Currency Impact |
Constant Currency Growth |
|||||||||||||
|
|
(unaudited) |
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|||||||||||||
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Med Tech |
$ |
29,335 |
$ |
— |
$ |
29,335 |
|
$ |
26,494 |
$ |
(148 |
) |
$ |
26,346 |
|
10.7 |
% |
|
|
|
11.3 |
% |
|
|
||||
Med Device |
|
41,645 |
|
142 |
|
41,787 |
|
|
64,580 |
|
(21,157 |
) |
|
43,423 |
|
(35.5 |
)% |
|
|
|
(3.8 |
)% |
|
|
||||
|
$ |
70,980 |
$ |
142 |
$ |
71,122 |
|
$ |
91,074 |
$ |
(21,305 |
) |
$ |
69,769 |
|
(22.1 |
)% |
0.0 |
% |
(22.1 |
)% |
|
1.9 |
% |
0.0 |
% |
1.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
|
$ |
60,743 |
$ |
61 |
$ |
60,804 |
|
$ |
74,439 |
$ |
(16,121 |
) |
$ |
58,318 |
|
(18.4 |
)% |
|
|
|
4.3 |
% |
|
|
||||
International |
|
10,237 |
|
81 |
|
10,318 |
|
|
16,635 |
|
(5,184 |
) |
|
11,451 |
|
(38.5 |
)% |
0.0 |
% |
(38.5 |
)% |
|
(9.9 |
)% |
|
|
||
|
$ |
70,980 |
$ |
142 |
$ |
71,122 |
|
$ |
91,074 |
$ |
(21,305 |
) |
$ |
69,769 |
|
(22.1 |
)% |
0.0 |
% |
(22.1 |
)% |
|
1.9 |
% |
0.0 |
% |
1.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 May 31, 2024 and May 31 2023. |
|
(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 Adj. (2) |
Pro Forma |
|
As Reported (1) |
Pro Forma Adj. (2) |
Pro Forma |
|
Actual |
|
Pro Forma |
|||||||||||||
|
May 31, 2024 |
May 31, 2024 |
May 31, 2024 |
|
May 31, 2023 |
May 31, 2023 |
May 31, 2023 |
|
% Change |
|
% Change |
|||||||||||||
|
(unaudited) |
|
(unaudited) |
|
|
|
|
|||||||||||||||||
Med Tech |
$ |
18,798 |
|
$ |
6 |
$ |
18,804 |
|
|
$ |
17,150 |
|
$ |
(82 |
) |
$ |
17,068 |
|
|
9.6 |
% |
|
10.2 |
% |
Gross profit % of sales |
|
64.1 |
% |
|
|
64.1 |
% |
|
|
64.7 |
% |
|
|
64.8 |
% |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Med Device |
$ |
19,717 |
|
$ |
80 |
$ |
19,797 |
|
|
$ |
29,209 |
|
$ |
(8,387 |
) |
$ |
20,822 |
|
|
(32.5 |
)% |
|
(4.9 |
)% |
Gross profit % of sales |
|
47.3 |
% |
|
|
47.4 |
% |
|
|
45.2 |
% |
|
|
48.0 |
% |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ |
38,515 |
|
$ |
86 |
$ |
38,601 |
|
|
$ |
46,359 |
|
$ |
(8,469 |
) |
$ |
37,890 |
|
|
(16.9 |
)% |
|
1.9 |
% |
Gross profit % of sales |
|
54.3 |
% |
|
|
54.3 |
% |
|
|
50.9 |
% |
|
|
54.3 |
% |
|
|
|
|
(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 May 31, 2024 and May 31, 2023. |
|
(2) Reflects the elimination of revenues and expenses representing the operating results from the sales and discontinuation of the Businesses. |
ANGIODYNAMICS, INC. AND SUBSIDIARIES NET SALES BY PRODUCT CATEGORY AND BY GEOGRAPHY (in thousands) |
|||||||||||||||||||||||||||||
|
Twelve Months Ended |
|
Twelve Months Ended |
|
|
|
|
|
|
|
|
||||||||||||||||||
|
Actual (1) |
Pro Forma Adj. (2) |
Pro Forma |
|
As Reported (1) |
Pro Forma Adj. (2) |
Pro Forma |
|
Actual |
|
Pro Forma |
||||||||||||||||||
|
May 31, 2024 |
May 31, 2024 |
May 31, 2024 |
|
May 31, 2023 |
May 31, 2023 |
May 31, 2023 |
|
% Growth |
Currency Impact |
Constant Currency Growth |
|
%
|
Currency Impact |
Constant Currency Growth |
||||||||||||||
|
|
(unaudited) |
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
||||||||||||||
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Med Tech |
$ |
106,403 |
$ |
(443 |
) |
$ |
105,960 |
|
$ |
96,687 |
$ |
(450 |
) |
$ |
96,237 |
|
10.0 |
% |
|
|
|
10.1 |
% |
|
|
||||
Med Device |
|
197,511 |
|
(32,750 |
) |
|
164,761 |
|
|
242,065 |
|
(81,115 |
) |
|
160,950 |
|
(18.4 |
)% |
|
|
|
2.4 |
% |
|
|
||||
|
$ |
303,914 |
$ |
(33,193 |
) |
$ |
270,721 |
|
$ |
338,752 |
$ |
(81,565 |
) |
$ |
257,187 |
|
(10.3 |
)% |
0.0 |
% |
(10.3 |
)% |
|
5.3 |
% |
0.0 |
% |
5.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
|
$ |
251,486 |
$ |
(23,037 |
) |
$ |
228,449 |
|
$ |
282,713 |
$ |
(62,617 |
) |
$ |
220,096 |
|
(11.0 |
)% |
|
|
|
3.8 |
% |
|
|
||||
International |
|
52,428 |
|
(10,156 |
) |
|
42,272 |
|
|
56,039 |
|
(18,948 |
) |
|
37,091 |
|
(6.4 |
)% |
0.0 |
% |
(6.4 |
)% |
|
14.0 |
% |
|
|
||
|
$ |
303,914 |
$ |
(33,193 |
) |
$ |
270,721 |
|
$ |
338,752 |
$ |
(81,565 |
) |
$ |
257,187 |
|
(10.3 |
)% |
0.0 |
% |
(10.3 |
)% |
|
5.3 |
% |
0.0 |
% |
5.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(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 twelve months ended May 31, 2024 and May 31 2023. |
|
(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) |
|||||||||||||||||||||||||
|
Twelve Months Ended |
|
Twelve Months Ended |
|
|
|
|
||||||||||||||||||
|
Actual (1) |
Pro Forma Adj. (2) |
Pro Forma |
|
As Reported (1) |
Pro Forma Adj. (2) |
Pro Forma |
|
Actual |
|
Pro Forma |
||||||||||||||
|
May 31, 2024 |
May 31, 2024 |
May 31, 2024 |
|
May 31, 2023 |
May 31, 2023 |
May 31, 2023 |
|
% Change |
|
% Change |
||||||||||||||
|
(unaudited) |
|
(unaudited) |
|
|
|
|
||||||||||||||||||
Med Tech |
$ |
67,198 |
|
$ |
(167 |
) |
$ |
67,031 |
|
|
$ |
61,966 |
|
$ |
(234 |
) |
$ |
61,732 |
|
|
8.4 |
% |
|
8.6 |
% |
Gross profit % of sales |
|
63.2 |
% |
|
|
63.3 |
% |
|
|
64.1 |
% |
|
|
64.1 |
% |
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Med Device |
$ |
87,500 |
|
$ |
(8,962 |
) |
$ |
78,538 |
|
|
$ |
112,280 |
|
$ |
(32,791 |
) |
$ |
79,489 |
|
|
(22.1 |
)% |
|
(1.2 |
)% |
Gross profit % of sales |
|
44.3 |
% |
|
|
47.7 |
% |
|
|
46.4 |
% |
|
|
49.4 |
% |
|
|
|
|
||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||
Total |
$ |
154,698 |
|
$ |
(9,129 |
) |
$ |
145,569 |
|
|
$ |
174,246 |
|
$ |
(33,025 |
) |
$ |
141,221 |
|
|
(11.2 |
)% |
|
3.1 |
% |
Gross profit % of sales |
|
50.9 |
% |
|
|
53.8 |
% |
|
|
51.4 |
% |
|
|
54.9 |
% |
|
|
|
|
(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 twelve months ended May 31, 2024 and May 31, 2023. |
|
(2) Reflects the elimination of revenues and expenses representing the operating results from the sales and discontinuation of the Businesses.
|
ANGIODYNAMICS, INC. AND SUBSIDIARIES CONSOLIDATED BALANCE SHEETS (in thousands) |
|||||
|
May 31, 2024 |
|
May 31, 2023 |
||
|
(unaudited) |
|
(audited) |
||
Assets |
|
|
|
||
Current assets: |
|
|
|
||
Cash and cash equivalents |
$ |
76,056 |
|
$ |
44,620 |
Accounts receivable, net |
|
43,610 |
|
|
52,826 |
Inventories |
|
60,616 |
|
|
55,325 |
Prepaid expenses and other |
|
12,971 |
|
|
4,617 |
Current assets held for sale |
|
— |
|
|
6,154 |
Total current assets |
|
193,253 |
|
|
163,542 |
Property, plant and equipment, net |
|
35,666 |
|
|
44,384 |
Other assets |
|
11,369 |
|
|
10,676 |
Intangible assets, net |
|
77,383 |
|
|
111,144 |
Goodwill |
|
— |
|
|
159,238 |
Non-current assets held for sale |
|
— |
|
|
43,653 |
Total assets |
$ |
317,671 |
|
$ |
532,637 |
Liabilities and stockholders' equity |
|
|
|
||
Current liabilities: |
|
|
|
||
Accounts payable |
$ |
37,751 |
|
$ |
40,445 |
Accrued liabilities |
|
41,098 |
|
|
26,617 |
Current portion of contingent consideration |
|
4,728 |
|
|
14,761 |
Other current liabilities |
|
7,578 |
|
|
2,002 |
Total current liabilities |
|
91,155 |
|
|
83,825 |
Long-term debt, net of current portion |
|
— |
|
|
49,818 |
Deferred income taxes |
|
4,852 |
|
|
12,813 |
Contingent consideration, net of current portion |
|
— |
|
|
4,535 |
Other long-term liabilities |
|
16,078 |
|
|
3,350 |
Total liabilities |
|
112,085 |
|
|
154,341 |
Stockholders' equity |
|
205,586 |
|
|
378,296 |
Total Liabilities and Stockholders' Equity |
$ |
317,671 |
|
$ |
532,637 |
|
|
|
|
ANGIODYNAMICS, INC. AND SUBSIDIARIES CONSOLIDATED STATEMENTS OF CASH FLOWS (in thousands) |
|||||||||||||||
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
May 31, 2024 |
|
May 31, 2023 |
|
May 31, 2024 |
|
May 31, 2023 |
||||||||
|
(unaudited) |
|
(unaudited) |
|
(audited) |
||||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
||||||||
Net loss |
$ |
(13,449 |
) |
|
$ |
(21,467 |
) |
|
$ |
(184,349 |
) |
|
$ |
(52,442 |
) |
Adjustments to reconcile net loss to net cash provided by (used in) operating activities: |
|
|
|
|
|
|
|
||||||||
Depreciation and amortization |
|
6,817 |
|
|
|
7,557 |
|
|
|
27,712 |
|
|
|
30,873 |
|
Non-cash lease expense |
|
490 |
|
|
|
601 |
|
|
|
1,931 |
|
|
|
2,484 |
|
Goodwill impairment |
|
— |
|
|
|
14,549 |
|
|
|
159,476 |
|
|
|
14,549 |
|
Stock based compensation |
|
1,896 |
|
|
|
2,981 |
|
|
|
10,529 |
|
|
|
11,158 |
|
Gain on disposition |
|
— |
|
|
|
— |
|
|
|
(54,499 |
) |
|
|
— |
|
Transaction costs for disposition |
|
— |
|
|
|
— |
|
|
|
(5,084 |
) |
|
|
— |
|
Change in fair value of contingent consideration |
|
229 |
|
|
|
236 |
|
|
|
432 |
|
|
|
2,320 |
|
Deferred income tax provision |
|
(825 |
) |
|
|
(558 |
) |
|
|
(7,968 |
) |
|
|
(2,311 |
) |
Change in accounts receivable allowances |
|
319 |
|
|
|
135 |
|
|
|
1,326 |
|
|
|
695 |
|
Asset impairments and disposals |
|
24 |
|
|
|
147 |
|
|
|
7,108 |
|
|
|
291 |
|
Write-off of other assets |
|
— |
|
|
|
— |
|
|
|
869 |
|
|
|
— |
|
Other |
|
(223 |
) |
|
|
(197 |
) |
|
|
(62 |
) |
|
|
(513 |
) |
Changes in operating assets and liabilities, net of acquisitions: |
|
|
|
|
|
|
|
||||||||
Accounts receivable |
|
5,549 |
|
|
|
(2,058 |
) |
|
|
7,894 |
|
|
|
(1,299 |
) |
Inventories |
|
(2,585 |
) |
|
|
4,056 |
|
|
|
(9,410 |
) |
|
|
(8,198 |
) |
Prepaid expenses and other |
|
(4,028 |
) |
|
|
724 |
|
|
|
(11,594 |
) |
|
|
332 |
|
Accounts payable, accrued and other liabilities |
|
10,787 |
|
|
|
9,248 |
|
|
|
27,531 |
|
|
|
2,139 |
|
Net cash provided by (used in) operating activities |
|
5,001 |
|
|
|
15,954 |
|
|
|
(28,158 |
) |
|
|
78 |
|
Cash flows from investing activities: |
|
|
|
|
|
|
|
||||||||
Additions to property, plant and equipment |
|
(566 |
) |
|
|
(1,056 |
) |
|
|
(2,518 |
) |
|
|
(3,812 |
) |
Additions to placement and evaluation units |
|
(1,770 |
) |
|
|
(472 |
) |
|
|
(5,015 |
) |
|
|
(5,394 |
) |
Proceeds from sale of assets |
|
— |
|
|
|
— |
|
|
|
134,500 |
|
|
|
— |
|
Acquisition of intangibles |
|
— |
|
|
|
— |
|
|
|
(3,250 |
) |
|
|
(540 |
) |
Net cash (used in) provided by investing activities |
|
(2,336 |
) |
|
|
(1,528 |
) |
|
|
123,717 |
|
|
|
(9,746 |
) |
Cash flows from financing activities: |
|
|
|
|
|
|
|
||||||||
Proceeds from issuance of long-term debt |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
70,000 |
|
Repayment of long-term debt |
|
— |
|
|
|
— |
|
|
|
(50,000 |
) |
|
|
(45,000 |
) |
Deferred financing costs on long-term debt |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(751 |
) |
Payment of acquisition related contingent consideration |
|
(5,000 |
) |
|
|
— |
|
|
|
(15,000 |
) |
|
|
— |
|
Proceeds from exercise of stock options and employee stock purchase plan |
|
— |
|
|
|
— |
|
|
|
752 |
|
|
|
1,171 |
|
Net cash (used in) provided by financing activities |
|
(5,000 |
) |
|
|
— |
|
|
|
(64,248 |
) |
|
|
25,420 |
|
Effect of exchange rate changes on cash and cash equivalents |
|
(60 |
) |
|
|
83 |
|
|
|
125 |
|
|
|
43 |
|
Increase (decrease) in cash and cash equivalents |
|
(2,395 |
) |
|
|
14,509 |
|
|
|
31,436 |
|
|
|
15,795 |
|
Cash and cash equivalents at beginning of period |
|
78,451 |
|
|
|
30,111 |
|
|
|
44,620 |
|
|
|
28,825 |
|
Cash and cash equivalents at end of period |
$ |
76,056 |
|
|
$ |
44,620 |
|
|
$ |
76,056 |
|
|
$ |
44,620 |
1. |
Learn About Pulmonary Embolism. Lung.org. http://www.lung.org/lung-health-diseases/lung-disease-lookup/pulmonary-embolism/learn-about-pulmonary-embolism. Published 2023. |
2. |
Giri J, Sista AK, Weinberg I, et al. Interventional Therapies for Acute Pulmonary Embolism: Current Status and Principles for The Development Of Novel Evidence: A Scientific Statement From The American Heart Association. Circulation 2019;140(20)e774-e801. |
3. |
Willich SN, Chuang LH, van Hout B, Gumbs P, Jimenez D, Kroep S, Bauersachs R, Monreal M, Agnelli G, Cohen A. Pulmonary embolism in |
4. |
Germini F., Zarabi S., Eventov M., Turcotte M., Li M., de Wit K. Pulmonary embolism prevalence among emergency department cohorts: A systematic review and meta‐analysis by country of study. Journal of Thrombosis and Haemostasis. 2022 Dec; 19(1):173-185 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240716644861/en/
Investor:
AngioDynamics, Inc.
Stephen Trowbridge, Executive Vice President & CFO
(518) 795-1408
Source: AngioDynamics, Inc.
FAQ
What was AngioDynamics' (ANGO) Q4 2024 revenue?
How did AngioDynamics' (ANGO) Med Tech segment perform in Q4 2024?
What is AngioDynamics' (ANGO) revenue guidance for fiscal year 2025?
Did AngioDynamics (ANGO) announce any share repurchase program in 2024?