AngioDynamics Reports Fiscal Year 2025 First Quarter Financial Results
AngioDynamics (NASDAQ: ANGO) reported financial results for Q1 FY2025, ending August 31, 2024. Net sales reached $67.5 million, a 1.1% increase year-over-year. Med Tech sales grew 8.7% to $28.0 million, while Med Device sales decreased 3.6% to $39.5 million. The company reported a GAAP loss per share of $0.31 and an adjusted loss per share of $0.11.
Key highlights include:
- Submission for FDA 510(k) clearance for NanoKnife's Prostate Tissue indication
- CE Mark Approval in Europe for the Auryon System
- Initiation of RECOVER-AV Clinical Trial in Europe for AlphaVac
For FY2025, AngioDynamics expects net sales between $282-$288 million, representing 4.2%-6.4% growth over FY2024 pro forma revenue. The company anticipates an adjusted EBITDA loss of $2.5 million to $0 and an adjusted loss per share of $0.38 to $0.42.
AngioDynamics (NASDAQ: ANGO) ha riportato i risultati finanziari per il primo trimestre dell'anno fiscale 2025, terminato il 31 agosto 2024. Le vendite nette hanno raggiunto 67,5 milioni di dollari, con un aumento dell'1,1% rispetto all'anno precedente. Le vendite nel settore Med Tech sono cresciute dell'8,7%, arrivando a 28,0 milioni di dollari, mentre le vendite di Med Device sono diminuite del 3,6%, attestandosi a 39,5 milioni di dollari. L'azienda ha riportato una perdita per azione GAAP di 0,31 dollari e una perdita per azione rettificata di 0,11 dollari.
I punti salienti includono:
- Presentazione per l'approvazione FDA 510(k) per l'indicazione del tessuto prostatico del NanoKnife
- Approvazione del Marchio CE in Europa per il Sistema Auryon
- Inizio dello studio clinico RECOVER-AV in Europa per AlphaVac
Per l'anno fiscale 2025, AngioDynamics prevede vendite nette comprese tra 282 e 288 milioni di dollari, rappresentando una crescita del 4,2%-6,4% rispetto al fatturato pro forma del FY2024. L'azienda prevede una perdita EBITDA rettificata compresa tra 2,5 milioni di dollari e 0 e una perdita per azione rettificata di 0,38-0,42 dollari.
AngioDynamics (NASDAQ: ANGO) reportó resultados financieros para el primer trimestre del año fiscal 2025, que terminó el 31 de agosto de 2024. Las ventas netas alcanzaron 67,5 millones de dólares, un aumento del 1,1% en comparación con el año anterior. Las ventas de Med Tech crecieron un 8,7% a 28,0 millones de dólares, mientras que las ventas de Med Device disminuyeron un 3,6% a 39,5 millones de dólares. La empresa reportó una pérdida por acción GAAP de 0,31 dólares y una pérdida por acción ajustada de 0,11 dólares.
Los puntos destacados incluyen:
- Solicitud de aprobación de la FDA 510(k) para la indicación de tejido prostático de NanoKnife
- Aprobación de CE Mark en Europa para el sistema Auryon
- Inicio del ensayo clínico RECOVER-AV en Europa para AlphaVac
Para el año fiscal 2025, AngioDynamics espera ventas netas entre 282 y 288 millones de dólares, lo que representa un crecimiento del 4,2%-6,4% en comparación con los ingresos pro forma del FY2024. La empresa anticipa una pérdida EBITDA ajustada de entre 2,5 millones de dólares y 0, así como una pérdida por acción ajustada de entre 0,38 y 0,42 dólares.
AngioDynamics (NASDAQ: ANGO)는 2025 회계연도 1분기 결과를 보고했습니다. 해당 분기는 2024년 8월 31일로 종료되었습니다. 순매출은 6,750만 달러에 도달했으며, 전년 대비 1.1% 증가했습니다. 의료 기술(Med Tech) 매출은 8.7% 증가하여 2,800만 달러를 기록했고, 의료 기기(Med Device) 매출은 3.6% 감소하여 3,950만 달러에 이르렀습니다. 회사는 주당 GAAP 손실 0.31 달러와 조정된 주당 손실 0.11 달러를 보고했습니다.
주요 하이라이트는 다음과 같습니다:
- NanoKnife의 전립선 조직 적응증에 대한 FDA 510(k) 승인 신청
- Auryon 시스템에 대한 유럽 CE 마크 승인
- AlphaVac에 대한 유럽 내 RECOVER-AV 임상 시험 시작
2025 회계연도에 대해 AngioDynamics는 순매출이 2억 8,200만에서 2억 8,800만 달러 사이일 것으로 예상하며, 이는 2024 회계연도의 프로 포르마 수익 대비 4.2%-6.4% 성장에 해당합니다. 회사는 조정된 EBITDA 손실이 250만 달러에서 0로, 조정된 주당 손실이 0.38달러에서 0.42달러 사이일 것으로 예상하고 있습니다.
AngioDynamics (NASDAQ: ANGO) a rapporté les résultats financiers pour le premier trimestre de l'exercice 2025, se terminant le 31 août 2024. Les ventes nettes ont atteint 67,5 millions de dollars, soit une augmentation de 1,1% par rapport à l'année précédente. Les ventes dans le secteur de Med Tech ont augmenté de 8,7% pour atteindre 28,0 millions de dollars, tandis que les ventes de Med Device ont diminué de 3,6% pour s'établir à 39,5 millions de dollars. La société a rapporté une perte par action GAAP de 0,31 dollar et une perte par action ajustée de 0,11 dollar.
Parmi les points clés, on note :
- Soumission pour l'autorisation FDA 510(k) pour l'indication des tissus prostatiques du NanoKnife
- Approbation du marquage CE en Europe pour le système Auryon
- Lancement de l'essai clinique RECOVER-AV en Europe pour AlphaVac
Pour l'exercice 2025, AngioDynamics s'attend à des ventes nettes comprises entre 282 et 288 millions de dollars, représentant une croissance de 4,2%-6,4% par rapport aux revenus pro forma de l'exercice 2024. La société prévoit une perte EBITDA ajustée de 2,5 millions de dollars à 0 et une perte par action ajustée de 0,38 à 0,42 dollars.
AngioDynamics (NASDAQ: ANGO) berichtete über die finanziellen Ergebnisse für das erste Quartal des Geschäftsjahres 2025, das am 31. August 2024 endete. Der Nettoumsatz betrug 67,5 Millionen Dollar, was einem Anstieg von 1,1% im Vergleich zum Vorjahr entspricht. Die Umsätze im Bereich Med Tech stiegen um 8,7% auf 28,0 Millionen Dollar, während die Umsätze im Bereich Med Device um 3,6% auf 39,5 Millionen Dollar sanken. Das Unternehmen meldete einen GAAP-Verlust pro Aktie von 0,31 Dollar und einen bereinigten Verlust pro Aktie von 0,11 Dollar.
Zu den wichtigsten Highlights gehören:
- Einreichung zur FDA 510(k)-Freigabe für die Anzeichen von Prostatagewebe des NanoKnife
- CE-Kennzeichnung für das Auryon-System in Europa
- Start der klinischen Studie RECOVER-AV in Europa für AlphaVac
Für das Geschäftsjahr 2025 erwartet AngioDynamics einen Nettoumsatz zwischen 282 und 288 Millionen Dollar, was einem Wachstum von 4,2%-6,4% im Vergleich zu den pro forma Einnahmen des Geschäftsjahres 2024 entspricht. Das Unternehmen rechnet mit einem bereinigten EBITDA-Verlust zwischen 2,5 Millionen Dollar und 0 sowie einem bereinigten Verlust pro Aktie von 0,38 bis 0,42 Dollar.
- Med Tech net sales increased by 8.7% to $28.0 million
- Auryon sales grew 24.9% to $13.7 million
- AlphaVac sales increased 21.1% to $2.2 million
- U.S. net sales grew 6.2% to $59.5 million
- Submitted FDA 510(k) clearance for NanoKnife's Prostate Tissue indication
- Received CE Mark Approval in Europe for the Auryon System
- Initiated RECOVER-AV Clinical Trial in Europe for AlphaVac
- GAAP net loss of $12.8 million, or $0.31 per share
- Adjusted net loss of $4.4 million, or $0.11 per share
- Med Device net sales decreased 3.6% to $39.5 million
- International net sales decreased 25.4% to $8.0 million
- NanoKnife sales decreased 6.9% to $5.1 million
- Gross margin decreased 40 basis points year-over-year to 54.4%
- Used $18.3 million in operating cash during Q1 FY2025
Insights
AngioDynamics' Q1 FY2025 results show mixed performance. The company reported
The company's gross margin slightly decreased to
Looking ahead, AngioDynamics maintains its FY2025 guidance, projecting net sales of
AngioDynamics' Q1 results highlight the company's strategic focus on its Med Tech segment, particularly the Auryon and AlphaVac platforms. The Auryon peripheral atherectomy system's
The submission of PRESERVE study results for NanoKnife's prostate tissue indication is a important milestone. If approved, it could substantially broaden the system's application and market potential. However, the
The initiation of the RECOVER-AV trial for AlphaVac in Europe demonstrates the company's commitment to expanding its evidence base and market presence in thrombectomy. This strategic move could strengthen AngioDynamics' position in the growing pulmonary embolism treatment market.
While the Med Tech segment shows promise, the decline in the Med Device segment suggests a need for portfolio optimization or revitalization strategies to ensure balanced growth across the business.
Fiscal Year 2025 First Quarter Highlights
|
Quarter Ended
|
Pro Forma* YoY Growth |
Net Sales |
|
|
Med Tech Net Sales |
|
|
Med Device Net Sales |
|
(3.6)% |
-
GAAP gross margin of
54.4% -
GAAP loss per share of
$0.31 -
Adjusted loss per share of
$0.11 - Submitted for FDA 510(k) clearance for Prostate Tissue indication for NanoKnife
-
Received CE Mark Approval in
Europe for the Auryon System -
Initiated RECOVER-AV Clinical Trial in
Europe for AlphaVac
*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 in February 2024.
"We are pleased with our strong start to fiscal year 2025, particularly in our Med Tech segment, with Auryon and AlphaVac both delivering over
Fiscal Year 2025 First Quarter Financial Results
Unless otherwise noted, all financial metrics and growth rates presented below are on a pro forma basis.
Net sales for the first quarter of fiscal year 2025 were
Med Tech net sales were
Growth was driven by Auryon sales during the quarter of
Med Device net sales were
Gross margin for the first quarter of fiscal 2025 was
Gross margin for the Med Tech business was
The Company recorded a GAAP net loss of
Adjusted EBITDA in the first quarter of fiscal 2025, excluding the items shown in the non-GAAP reconciliation table below, was
In the first quarter of fiscal 2025, the Company used
At August 31, 2024, the Company had
NanoKnife System's PRESERVE Study Results Submitted for FDA 510(k) Clearance
In September, the Company submitted results from its Pivotal Study of the NanoKnife System for Ablation of Prostate Tissue in an Intermediate-Risk Patient Population (PRESERVE) to the
CE Mark Approval in
Prior to the end of the quarter AngioDynamics received European CE Mark approval for its Auryon Atherectomy System. This regulatory approval allows AngioDynamics to market the Auryon System in
RECOVER-AV Clinical Trial
Subsequent to the end of the first fiscal quarter, the Company initiated its RECOVER-AV clinical trial, marking a significant step in evaluating the AlphaVac F18⁸⁵ System for treating acute, intermediate-risk pulmonary embolism (PE) in the European market. This multi-center, multi-national study will assess the efficacy, safety, and long-term functional outcomes of the system across up to 20 hospital sites in
Fiscal Year 2025 Financial Guidance
For fiscal year 2025, the Company continues to expect:
-
Net sales to be in the range of
$282 $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
$2.5 million $0 $3.2 million -
Adjusted loss per share in the range of
$0.38 $0.42 $0.45
Conference Call
The Company’s management will host a conference call at 8:00 a.m. ET the same day to discuss the results. To participate in the conference call, dial 1-877-407-0784 (domestic) or +1-201-689-8560 (international).
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, until Thursday, October 10, 2024 at 11:59 PM ET. To hear this recording, dial 1-844-512-2921 (domestic) or +1-412-317-6671 (international) and enter the passcode 13748896.
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, 2024. 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
|
|
Pro Forma |
|
As Reported (1) |
|
Pro Forma
|
|
Pro Forma |
||||||||||||
|
Aug 31, 2024 |
|
Aug 31, 2024 |
|
Aug 31, 2024 |
|
Aug 31, 2023 |
|
Aug 31, 2023 |
|
Aug 31, 2023 |
||||||||||||
|
|
|
(unaudited) |
|
|
|
|
|
(unaudited) |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net sales |
$ |
67,491 |
|
|
|
9 |
|
|
$ |
67,500 |
|
|
$ |
78,679 |
|
|
|
(11,935 |
) |
|
$ |
66,744 |
|
Cost of sales (exclusive of intangible amortization) |
|
30,767 |
|
|
|
(2 |
) |
|
|
30,765 |
|
|
|
38,619 |
|
|
|
(8,482 |
) |
|
|
30,137 |
|
Gross profit |
|
36,724 |
|
|
|
11 |
|
|
|
36,735 |
|
|
|
40,060 |
|
|
|
(3,453 |
) |
|
|
36,607 |
|
% of net sales |
|
54.4 |
% |
|
|
|
|
54.4 |
% |
|
|
50.9 |
% |
|
|
|
|
54.8 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Research and development |
|
6,285 |
|
|
|
— |
|
|
|
6,285 |
|
|
|
7,941 |
|
|
|
(207 |
) |
|
|
7,734 |
|
Sales and marketing |
|
25,605 |
|
|
|
— |
|
|
|
25,605 |
|
|
|
27,368 |
|
|
|
(1,487 |
) |
|
|
25,881 |
|
General and administrative |
|
10,975 |
|
|
|
— |
|
|
|
10,975 |
|
|
|
10,856 |
|
|
|
(1 |
) |
|
|
10,855 |
|
Amortization of intangibles |
|
2,570 |
|
|
|
— |
|
|
|
2,570 |
|
|
|
3,625 |
|
|
|
(964 |
) |
|
|
2,661 |
|
Change in fair value of contingent consideration |
|
76 |
|
|
|
— |
|
|
|
76 |
|
|
|
(130 |
) |
|
|
— |
|
|
|
(130 |
) |
Acquisition, restructuring and other items, net |
|
4,311 |
|
|
|
154 |
|
|
|
4,465 |
|
|
|
3,212 |
|
|
|
(22 |
) |
|
|
3,190 |
|
Total operating expenses |
|
49,822 |
|
|
|
154 |
|
|
|
49,976 |
|
|
|
52,872 |
|
|
|
(2,681 |
) |
|
|
50,191 |
|
Gain on sale of assets |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
47,842 |
|
|
|
(47,842 |
) |
|
|
— |
|
Operating income (loss) |
|
(13,098 |
) |
|
|
(143 |
) |
|
|
(13,241 |
) |
|
|
35,030 |
|
|
|
(48,614 |
) |
|
|
(13,584 |
) |
Interest income, net |
|
606 |
|
|
|
— |
|
|
|
606 |
|
|
|
119 |
|
|
|
— |
|
|
|
119 |
|
Other expense, net |
|
(173 |
) |
|
|
— |
|
|
|
(173 |
) |
|
|
(288 |
) |
|
|
— |
|
|
|
(288 |
) |
Total other income (expense), net |
|
433 |
|
|
|
— |
|
|
|
433 |
|
|
|
(169 |
) |
|
|
— |
|
|
|
(169 |
) |
Income (loss) before income tax benefit |
|
(12,665 |
) |
|
|
(143 |
) |
|
|
(12,808 |
) |
|
|
34,861 |
|
|
|
(48,614 |
) |
|
|
(13,753 |
) |
Income tax expense (benefit) |
|
133 |
|
|
|
— |
|
|
|
133 |
|
|
|
(11,023 |
) |
|
|
— |
|
|
|
(11,023 |
) |
Net income (loss) |
$ |
(12,798 |
) |
|
$ |
(143 |
) |
|
$ |
(12,941 |
) |
|
$ |
45,884 |
|
|
$ |
(48,614 |
) |
|
$ |
(2,730 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Earnings (loss) per share |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Basic |
$ |
(0.31 |
) |
|
|
|
$ |
(0.32 |
) |
|
$ |
1.15 |
|
|
|
|
$ |
(0.07 |
) |
||||
Diluted |
$ |
(0.31 |
) |
|
|
|
$ |
(0.32 |
) |
|
$ |
1.15 |
|
|
|
|
$ |
(0.07 |
) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Basic |
|
40,653 |
|
|
|
|
|
40,653 |
|
|
|
39,842 |
|
|
|
|
|
39,842 |
|
||||
Diluted |
|
40,653 |
|
|
|
|
|
40,653 |
|
|
|
39,968 |
|
|
|
|
|
39,842 |
|
||||
(1) Reflects the Company's US GAAP consolidated financial statements before pro forma adjustments related to the sale of the Dialysis and BioSentry Businesses on June 8, 2023, the sale of the PICCs and Midlines Businesses on February 15, 2024 and the discontinuation of the RadioFrequency Ablation and Syntrax products ("the Businesses") as of February 29, 2024, for the three months ended August 31, 2024 and 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 Income (Loss) to non-GAAP Adjusted Net Loss: |
|||||||
|
|
||||||
|
Three Months Ended |
||||||
|
Aug 31, 2024 |
|
Aug 31, 2023 |
||||
|
(unaudited) |
||||||
|
|
|
|
||||
Net income (loss) |
$ |
(12,798 |
) |
|
$ |
45,884 |
|
|
|
|
|
||||
Amortization of intangibles |
|
2,570 |
|
|
|
3,625 |
|
Change in fair value of contingent consideration |
|
76 |
|
|
|
(130 |
) |
Acquisition, restructuring and other items, net (1) |
|
4,311 |
|
|
|
3,212 |
|
Gain on sale of assets |
|
— |
|
|
|
(47,842 |
) |
Tax effect of non-GAAP items (2) |
|
1,446 |
|
|
|
(9,580 |
) |
Adjusted net loss |
$ |
(4,395 |
) |
|
$ |
(4,831 |
) |
|
|
|
|
||||
Reconciliation of Diluted Earnings (Loss) Per Share to non-GAAP Adjusted Diluted Loss Per Share: |
|||||||
|
|
||||||
|
Three Months Ended |
||||||
|
Aug 31, 2024 |
|
Aug 31, 2023 |
||||
|
(unaudited) |
||||||
|
|
|
|
||||
Diluted earnings (loss) per share |
$ |
(0.31 |
) |
|
$ |
1.15 |
|
|
|
|
|
||||
Amortization of intangibles |
|
0.06 |
|
|
|
0.09 |
|
Change in fair value of contingent consideration |
|
0.00 |
|
|
|
0.00 |
|
Acquisition, restructuring and other items, net (1) |
|
0.10 |
|
|
|
0.08 |
|
Gain on sale of assets |
|
— |
|
|
|
(1.20 |
) |
Tax effect of non-GAAP items (2) |
|
0.04 |
|
|
|
(0.24 |
) |
Adjusted diluted loss per share |
$ |
(0.11 |
) |
|
$ |
(0.12 |
) |
|
|
|
|
||||
Adjusted diluted sharecount (3) |
|
40,653 |
|
|
|
39,842 |
|
(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 Income (Loss) to Adjusted EBITDA: |
|
|
|
||||
|
|
||||||
|
Three Months Ended |
||||||
|
Aug 31, 2024 |
|
Aug 31, 2023 |
||||
|
(unaudited) |
||||||
|
|
|
|
||||
Net income (loss) |
$ |
(12,798 |
) |
|
$ |
45,884 |
|
|
|
|
|
||||
Income tax expense (benefit) |
|
133 |
|
|
|
(11,023 |
) |
Interest income, net |
|
(606 |
) |
|
|
(119 |
) |
Depreciation and amortization |
|
6,785 |
|
|
|
6,688 |
|
Change in fair value of contingent consideration |
|
76 |
|
|
|
(130 |
) |
Stock based compensation |
|
3,205 |
|
|
|
4,144 |
|
Acquisition, restructuring and other items, net (1) |
|
3,042 |
|
|
|
3,212 |
|
Gain on sale of assets |
|
— |
|
|
|
(47,842 |
) |
Adjusted EBITDA |
$ |
(163 |
) |
|
$ |
814 |
|
|
|
|
|
||||
Per diluted share: |
|
|
|
||||
Adjusted EBITDA |
$ |
0.00 |
|
|
$ |
0.02 |
|
|
|
|
|
||||
(1) Includes costs related to merger and acquisition activities, restructuring, and unusual items, including asset impairments and write-offs, certain litigation, and other items. |
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 |
||||||
|
Three Months Ended |
||||||
|
Aug 31, 2024 |
|
Aug 31, 2023 |
||||
|
(unaudited) |
||||||
|
|
|
|
||||
Pro forma net loss |
$ |
(12,941 |
) |
|
$ |
(2,730 |
) |
|
|
|
|
||||
Amortization of intangibles |
|
2,570 |
|
|
|
2,661 |
|
Change in fair value of contingent consideration |
|
76 |
|
|
|
(130 |
) |
Acquisition, restructuring and other items, net (1) |
|
4,465 |
|
|
|
3,190 |
|
Tax effect of non-GAAP items (2) |
|
1,443 |
|
|
|
(9,176 |
) |
Adjusted pro forma net loss |
$ |
(4,387 |
) |
|
$ |
(6,185 |
) |
|
|
|
|
||||
Reconciliation of Pro Forma Diluted Loss Per Share to Pro Forma Adjusted Diluted Loss Per Share: |
|||||||
|
Pro Forma |
||||||
|
Three Months Ended |
||||||
|
Aug 31, 2024 |
|
Aug 31, 2023 |
||||
|
(unaudited) |
||||||
|
|
|
|
||||
Pro forma diluted loss per share |
$ |
(0.32 |
) |
|
$ |
(0.07 |
) |
|
|
|
|
||||
Amortization of intangibles |
|
0.06 |
|
|
|
0.07 |
|
Change in fair value of contingent consideration |
|
0.00 |
|
|
|
0.00 |
|
Acquisition, restructuring and other items, net (1) |
|
0.11 |
|
|
|
0.08 |
|
Tax effect of non-GAAP items (2) |
|
0.04 |
|
|
|
(0.24 |
) |
Adjusted pro forma diluted loss per share |
$ |
(0.11 |
) |
|
$ |
(0.16 |
) |
|
|
|
|
||||
Adjusted diluted sharecount (3) |
|
40,653 |
|
|
|
39,842 |
|
(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 |
||||||
|
Three Months Ended |
||||||
|
Aug 31, 2024 |
|
Aug 31, 2023 |
||||
|
(unaudited) |
||||||
|
|
|
|
||||
Pro forma net loss |
$ |
(12,941 |
) |
|
$ |
(2,730 |
) |
|
|
|
|
||||
Income tax expense (benefit) |
|
133 |
|
|
|
(11,023 |
) |
Interest income, net |
|
(606 |
) |
|
|
(119 |
) |
Depreciation and amortization |
|
6,785 |
|
|
|
5,682 |
|
Change in fair value of contingent consideration |
|
76 |
|
|
|
(130 |
) |
Stock based compensation |
|
3,205 |
|
|
|
4,058 |
|
Acquisition, restructuring and other items, net (1) |
|
3,196 |
|
|
|
3,190 |
|
Adjusted EBITDA |
$ |
(152 |
) |
|
$ |
(1,072 |
) |
|
|
|
|
||||
Per diluted share: |
|
|
|
||||
Adjusted EBITDA |
$ |
0.00 |
|
|
$ |
(0.03 |
) |
|
|
|
|
||||
(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 |
||||||
(in thousands) |
Aug 31, 2024 |
|
Aug 31, 2023 |
||||
Legal (1) |
$ |
507 |
|
|
$ |
1,817 |
|
Plant closure (2) |
|
3,589 |
|
|
|
— |
|
Transition service agreement (3) |
|
(507 |
) |
|
|
(145 |
) |
Manufacturing relocation (4) |
|
— |
|
|
|
587 |
|
Other |
|
722 |
|
|
|
953 |
|
Total |
$ |
4,311 |
|
|
$ |
3,212 |
|
| (1) Legal expenses related to litigation that is outside the normal course of business. |
| (2) Plant closure expense, related to the restructuring of our manufacturing footprint which was announced on January 5, 2024. |
| (3) Transition services agreements that were entered into with Merit and Spectrum. |
| (4) Expenses to relocate certain manufacturing lines out of |
ANGIODYNAMICS, INC. AND SUBSIDIARIES |
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 |
||||||||||||||||||||||
|
Aug 31,
|
Aug 31,
|
Aug 31,
|
|
Aug 31,
|
Aug 31,
|
Aug 31,
|
|
% Growth |
Currency Impact |
Constant Currency Growth |
|
%
|
Currency Impact |
Constant Currency Growth |
||||||||||||||||||
|
(unaudited) |
|
(unaudited) |
|
|
|
|
|
|
|
|
||||||||||||||||||||||
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Med Tech |
$ |
27,969 |
$ |
— |
|
$ |
27,969 |
|
$ |
25,860 |
$ |
(131 |
) |
$ |
25,729 |
|
8.2 |
% |
|
|
|
8.7 |
% |
|
|
||||||||
Med Device |
|
39,522 |
|
9 |
|
|
39,531 |
|
|
52,819 |
|
(11,804 |
) |
|
41,015 |
|
(25.2 |
)% |
|
|
|
(3.6 |
)% |
|
|
||||||||
|
$ |
67,491 |
$ |
9 |
|
$ |
67,500 |
|
$ |
78,679 |
$ |
(11,935 |
) |
$ |
66,744 |
|
(14.2 |
)% |
0.0 |
% |
(14.2 |
)% |
|
1.1 |
% |
0.0 |
% |
1.1 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
|
$ |
59,481 |
$ |
10 |
|
$ |
59,491 |
|
$ |
64,399 |
$ |
(8,395 |
) |
$ |
56,004 |
|
(7.6 |
)% |
|
|
|
6.2 |
% |
|
|
||||||||
International |
|
8,010 |
|
(1 |
) |
|
8,009 |
|
|
14,280 |
|
(3,540 |
) |
|
10,740 |
|
(43.9 |
)% |
0.0 |
% |
(43.9 |
)% |
|
(25.4 |
)% |
|
|
||||||
|
$ |
67,491 |
$ |
9 |
|
$ |
67,500 |
|
$ |
78,679 |
$ |
(11,935 |
) |
$ |
66,744 |
|
(14.2 |
)% |
0.0 |
% |
(14.2 |
)% |
|
1.1 |
% |
0.0 |
% |
1.1 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||||||||
(1) Reflects the Company's US GAAP consolidated financial statements before pro forma adjustments related to the sale of the Dialysis and BioSentry Businesses on June 8, 2023, the sale of the PICCs and Midlines Businesses on February 15, 2024 and the discontinuation of the RadioFrequency Ablation and Syntrax products ("the Businesses") as of February 29, 2024, for the three months ended August 31, 2024 and 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 |
|||||||||||||||||
|
Aug 31,
|
Aug 31,
|
Aug 31,
|
|
Aug 31,
|
Aug 31,
|
Aug 31,
|
|
% Change |
|
% Change |
|||||||||||||||||
|
(unaudited) |
|
(unaudited) |
|
|
|
|
|||||||||||||||||||||
Med Tech |
$ |
17,697 |
|
$ |
— |
$ |
17,697 |
|
|
$ |
16,727 |
|
$ |
(39 |
) |
$ |
16,688 |
|
|
5.8 |
% |
|
6.0 |
% |
||||
Gross profit % of sales |
|
63.3 |
% |
|
|
63.3 |
% |
|
|
64.7 |
% |
|
|
64.9 |
% |
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Med Device |
$ |
19,027 |
|
$ |
11 |
$ |
19,038 |
|
|
$ |
23,333 |
|
$ |
(3,414 |
) |
$ |
19,919 |
|
|
(18.5 |
)% |
|
(4.4 |
)% |
||||
Gross profit % of sales |
|
48.1 |
% |
|
|
48.2 |
% |
|
|
44.2 |
% |
|
|
48.6 |
% |
|
|
|
|
|||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||||||
Total |
$ |
36,724 |
|
$ |
11 |
$ |
36,735 |
|
|
$ |
40,060 |
|
$ |
(3,453 |
) |
$ |
36,607 |
|
|
(8.3 |
)% |
|
0.3 |
% |
||||
Gross profit % of sales |
|
54.4 |
% |
|
|
54.4 |
% |
|
|
50.9 |
% |
|
|
54.8 |
% |
|
|
|
|
|||||||||
(1) Reflects the Company's US GAAP consolidated financial statements before pro forma adjustments related to the sale of the Dialysis and BioSentry Businesses on June 8, 2023, the sale of the PICCs and Midlines Businesses on February 15, 2024 and the discontinuation of the RadioFrequency Ablation and Syntrax products ("the Businesses") as of February 29, 2024, for the three months ended August 31, 2024 and 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) |
|
Aug 31, 2024 |
|
May 31, 2024 |
||
|
(unaudited) |
|
(audited) |
||
Assets |
|
|
|
||
Current assets: |
|
|
|
||
Cash and cash equivalents |
$ |
55,005 |
|
$ |
76,056 |
Accounts receivable, net |
|
39,563 |
|
|
43,610 |
Inventories |
|
64,700 |
|
|
60,616 |
Prepaid expenses and other |
|
13,326 |
|
|
12,971 |
Total current assets |
|
172,594 |
|
|
193,253 |
Property, plant and equipment, net |
|
34,377 |
|
|
35,666 |
Other assets |
|
10,883 |
|
|
11,369 |
Intangible assets, net |
|
75,774 |
|
|
77,383 |
Total assets |
$ |
293,628 |
|
$ |
317,671 |
Liabilities and stockholders' equity |
|
|
|
||
Current liabilities: |
|
|
|
||
Accounts payable |
$ |
31,272 |
|
$ |
37,751 |
Accrued liabilities |
|
34,108 |
|
|
41,098 |
Current portion of contingent consideration |
|
4,804 |
|
|
4,728 |
Other current liabilities |
|
6,515 |
|
|
7,578 |
Total current liabilities |
|
76,699 |
|
|
91,155 |
Deferred income taxes |
|
4,626 |
|
|
4,852 |
Other long-term liabilities |
|
15,721 |
|
|
16,078 |
Total liabilities |
|
97,046 |
|
|
112,085 |
Stockholders' equity |
|
196,582 |
|
|
205,586 |
Total Liabilities and Stockholders' Equity |
$ |
293,628 |
|
$ |
317,671 |
|
|||||
ANGIODYNAMICS, INC. AND SUBSIDIARIES |
CONSOLIDATED STATEMENTS OF CASH FLOWS |
(in thousands) |
|
Three Months Ended |
||||||
|
Aug 31, 2024 |
|
Aug 31, 2023 |
||||
|
(unaudited) |
||||||
Cash flows from operating activities: |
|
|
|
||||
Net income (loss) |
$ |
(12,798 |
) |
|
$ |
45,884 |
|
Adjustments to reconcile net income (loss) to net cash used in operating activities: |
|
|
|
||||
Depreciation and amortization |
|
6,785 |
|
|
|
6,688 |
|
Non-cash lease expense |
|
494 |
|
|
|
476 |
|
Stock based compensation |
|
3,205 |
|
|
|
4,144 |
|
Gain on disposal of assets |
|
— |
|
|
|
(47,842 |
) |
Transaction costs for disposition |
|
— |
|
|
|
(2,427 |
) |
Change in fair value of contingent consideration |
|
76 |
|
|
|
(130 |
) |
Deferred income taxes |
|
(339 |
) |
|
|
(11,415 |
) |
Change in accounts receivable allowances |
|
270 |
|
|
|
(78 |
) |
Fixed and intangible asset impairments and disposals |
|
20 |
|
|
|
65 |
|
Write-off of other assets |
|
— |
|
|
|
869 |
|
Other |
|
121 |
|
|
|
(9 |
) |
Changes in operating assets and liabilities: |
|
|
|
||||
Accounts receivable |
|
3,784 |
|
|
|
3,157 |
|
Inventories |
|
(4,053 |
) |
|
|
(4,574 |
) |
Prepaid expenses and other |
|
(836 |
) |
|
|
(4,168 |
) |
Accounts payable, accrued and other liabilities |
|
(14,982 |
) |
|
|
(16,539 |
) |
Net cash used in operating activities |
|
(18,253 |
) |
|
|
(25,899 |
) |
Cash flows from investing activities: |
|
|
|
||||
Additions to property, plant and equipment |
|
(1,092 |
) |
|
|
(791 |
) |
Additions to placement and evaluation units |
|
(1,313 |
) |
|
|
(767 |
) |
Proceeds from sale of assets |
|
— |
|
|
|
100,000 |
|
Net cash (used in) provided by investing activities |
|
(2,405 |
) |
|
|
98,442 |
|
Cash flows from financing activities: |
|
|
|
||||
Repayment of long-term debt |
|
— |
|
|
|
(50,000 |
) |
Payment of acquisition related contingent consideration |
|
— |
|
|
|
(10,000 |
) |
Repurchase of common stock |
|
(552 |
) |
|
|
— |
|
Proceeds from exercise of stock options and employee stock purchase plan |
|
43 |
|
|
|
410 |
|
Net cash used in financing activities |
|
(509 |
) |
|
|
(59,590 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
116 |
|
|
|
13 |
|
Increase (decrease) in cash and cash equivalents |
|
(21,051 |
) |
|
|
12,966 |
|
Cash and cash equivalents at beginning of period |
|
76,056 |
|
|
|
44,620 |
|
Cash and cash equivalents at end of period |
$ |
55,005 |
|
|
$ |
57,586 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20241003678383/en/
Investors:
AngioDynamics, Inc.
Stephen Trowbridge, Executive Vice President & CFO
(518) 795-1408
Source: AngioDynamics, Inc.
FAQ
What were AngioDynamics' (ANGO) Q1 FY2025 net sales?
How did AngioDynamics' (ANGO) Med Tech segment perform in Q1 FY2025?
What is AngioDynamics' (ANGO) financial guidance for FY2025?
What regulatory milestones did AngioDynamics (ANGO) achieve in Q1 FY2025?
How did AngioDynamics' (ANGO) gross margin perform in Q1 FY2025?
