Biote Reports Fourth Quarter and Full Year 2024 Financial Results
Biote (NASDAQ: BTMD) reported its Q4 and full-year 2024 financial results, showing mixed performance. Full-year revenue increased 6.4% to $197.2 million, with procedure revenue reaching $150.3 million. The company achieved a gross profit margin of 70.5% and net income of $0.05 million.
In Q4 2024, revenue grew 9.0% to $49.8 million, with procedure revenue up 5.0%. However, Q4 net income decreased to $3.5 million ($0.10 per share) from $12.1 million ($0.18 per share) in Q4 2023. The quarter saw a 71.8% gross profit margin and Adjusted EBITDA of $15.1 million.
For fiscal 2025, Biote projects procedure revenue growth of 2-4% and dietary supplements revenue increase of 5-10%. The company plans to focus on maximizing top-tier providers, expanding practitioner network, and strengthening commercial execution.
Biote (NASDAQ: BTMD) ha riportato i risultati finanziari del quarto trimestre e dell'intero anno 2024, mostrando una performance mista. Il fatturato annuale è aumentato del 6,4% a 197,2 milioni di dollari, con il fatturato da procedure che ha raggiunto i 150,3 milioni di dollari. L'azienda ha ottenuto un margine di profitto lordo del 70,5% e un reddito netto di 0,05 milioni di dollari.
Nel Q4 2024, il fatturato è cresciuto del 9,0% a 49,8 milioni di dollari, con il fatturato da procedure in aumento del 5,0%. Tuttavia, il reddito netto del quarto trimestre è diminuito a 3,5 milioni di dollari (0,10 dollari per azione) rispetto ai 12,1 milioni di dollari (0,18 dollari per azione) del Q4 2023. Nel trimestre si è registrato un margine di profitto lordo del 71,8% e un EBITDA rettificato di 15,1 milioni di dollari.
Per l'anno fiscale 2025, Biote prevede una crescita del fatturato da procedure del 2-4% e un aumento del fatturato degli integratori alimentari del 5-10%. L'azienda intende concentrarsi sull'ottimizzazione dei fornitori di alto livello, sull'espansione della rete di professionisti e sul rafforzamento dell'esecuzione commerciale.
Biote (NASDAQ: BTMD) informó sus resultados financieros del cuarto trimestre y del año completo 2024, mostrando un rendimiento mixto. Los ingresos anuales aumentaron un 6.4% a 197.2 millones de dólares, con ingresos por procedimientos alcanzando los 150.3 millones de dólares. La compañía logró un margen de utilidad bruta del 70.5% y un ingreso neto de 0.05 millones de dólares.
En el Q4 2024, los ingresos crecieron un 9.0% a 49.8 millones de dólares, con ingresos por procedimientos en aumento del 5.0%. Sin embargo, el ingreso neto del cuarto trimestre disminuyó a 3.5 millones de dólares (0.10 dólares por acción) desde 12.1 millones de dólares (0.18 dólares por acción) en el Q4 2023. El trimestre vio un margen de utilidad bruta del 71.8% y un EBITDA ajustado de 15.1 millones de dólares.
Para el ejercicio fiscal 2025, Biote proyecta un crecimiento de ingresos por procedimientos del 2-4% y un aumento de ingresos por suplementos dietéticos del 5-10%. La compañía planea enfocarse en maximizar los proveedores de primer nivel, expandir la red de profesionales y fortalecer la ejecución comercial.
Biote (NASDAQ: BTMD)는 2024년 4분기 및 연간 재무 결과를 발표했으며, 혼합된 성과를 보여주었습니다. 연간 수익은 6.4% 증가하여 1억 9720만 달러에 이르렀으며, 시술 수익은 1억 5030만 달러에 도달했습니다. 이 회사는 70.5%의 총 이익률과 5만 달러의 순이익을 달성했습니다.
2024년 4분기에는 수익이 9.0% 증가하여 4980만 달러에 이르렀으며, 시술 수익은 5.0% 증가했습니다. 그러나 4분기 순이익은 350만 달러(주당 0.10 달러)로 감소했으며, 이는 2023년 4분기의 1210만 달러(주당 0.18 달러)에서 감소한 수치입니다. 이번 분기는 71.8%의 총 이익률과 1510만 달러의 조정 EBITDA를 기록했습니다.
2025 회계연도에 대해 Biote는 시술 수익이 2-4% 성장하고, 건강 보조 식품 수익이 5-10% 증가할 것으로 예상하고 있습니다. 이 회사는 최상위 제공업체를 최대한 활용하고, 전문가 네트워크를 확장하며, 상업적 실행을 강화하는 데 집중할 계획입니다.
Biote (NASDAQ: BTMD) a publié ses résultats financiers pour le quatrième trimestre et l'année complète 2024, montrant une performance mitigée. Le chiffre d'affaires annuel a augmenté de 6,4% pour atteindre 197,2 millions de dollars, avec un chiffre d'affaires des procédures atteignant 150,3 millions de dollars. L'entreprise a réalisé une marge bénéficiaire brute de 70,5% et un revenu net de 0,05 million de dollars.
Au Q4 2024, le chiffre d'affaires a augmenté de 9,0% pour atteindre 49,8 millions de dollars, avec un chiffre d'affaires des procédures en hausse de 5,0%. Cependant, le revenu net du quatrième trimestre a diminué à 3,5 millions de dollars (0,10 dollar par action) contre 12,1 millions de dollars (0,18 dollar par action) au Q4 2023. Ce trimestre a enregistré une marge bénéficiaire brute de 71,8% et un EBITDA ajusté de 15,1 millions de dollars.
Pour l'exercice fiscal 2025, Biote prévoit une croissance des revenus des procédures de 2-4% et une augmentation des revenus des compléments alimentaires de 5-10%. L'entreprise prévoit de se concentrer sur la maximisation des prestataires de premier plan, l'expansion du réseau de praticiens et le renforcement de l'exécution commerciale.
Biote (NASDAQ: BTMD) hat seine finanziellen Ergebnisse für das vierte Quartal und das gesamte Jahr 2024 veröffentlicht und zeigt eine gemischte Leistung. Der Jahresumsatz stieg um 6,4% auf 197,2 Millionen Dollar, wobei der Umsatz aus Verfahren 150,3 Millionen Dollar erreichte. Das Unternehmen erzielte eine Bruttogewinnmarge von 70,5% und einen Nettogewinn von 0,05 Millionen Dollar.
Im Q4 2024 wuchs der Umsatz um 9,0% auf 49,8 Millionen Dollar, wobei der Umsatz aus Verfahren um 5,0% anstieg. Der Nettogewinn im vierten Quartal sank jedoch auf 3,5 Millionen Dollar (0,10 Dollar pro Aktie) von 12,1 Millionen Dollar (0,18 Dollar pro Aktie) im Q4 2023. Im Quartal wurde eine Bruttogewinnmarge von 71,8% und ein bereinigtes EBITDA von 15,1 Millionen Dollar verzeichnet.
Für das Geschäftsjahr 2025 prognostiziert Biote ein Wachstum des Verfahrensumsatzes von 2-4% und einen Anstieg des Umsatzes mit Nahrungsergänzungsmitteln von 5-10%. Das Unternehmen plant, sich auf die Maximierung von Spitzenanbietern, den Ausbau des Netzwerkes von Fachleuten und die Stärkung der kommerziellen Umsetzung zu konzentrieren.
- Full-year revenue increased 6.4% to $197.2 million
- Q4 revenue grew 9.0% to $49.8 million
- Gross profit margin improved to 70.5% from 68.8%
- Operating income increased 10.3% to $31.6 million
- Strong cash position with $39.3 million in cash and equivalents
- Q4 net income declined to $3.5 million from $12.1 million year-over-year
- Q4 procedure volume negatively impacted by software transition
- Reduced ability to add new clinics due to focus on existing practitioner training
- Lower Q1 2025 Adjusted EBITDA guidance (5% decrease expected)
- Conservative 2025 procedure revenue growth guidance of only 2-4%
Insights
Biote's Q4 and FY2024 results show mixed performance with cautious forward guidance. Q4 revenue grew 9.0% YoY to
Gross margins improved to
The company faces near-term headwinds with Q4 procedure volume impacted by the transition to upgraded clinical decision software and challenges in adding new clinics at expected rates. Their 2025 guidance signals a slowdown, with procedure revenue projected to grow only
With
Strengthened business with launch of BioteRx and enhancements to Biote Method
Provides fiscal 2025 outlook
Fourth Quarter 2024 Financial Highlights
(All financial result comparisons made are against the prior-year period)
-
Revenue of
$49.8 million -
Procedure revenue of
$36.6 million -
Gross profit margin of
71.8% -
Net income of
and diluted earnings per share attributable to biote Corp. stockholders of$3.5 million , compared to net income of$0.10 and diluted earnings per share attributable to biote Corp. stockholders of$12.1 million $0.18 -
Adjusted EBITDA1 of
and Adjusted EBITDA margin1 of$15.1 million 30.3%
Full Year 2024 Financial Highlights
(All financial result comparisons made are against the prior year)
-
Revenue of
, an increase of$197.2 million 6.4% -
Procedure revenue of
$150.3 million -
Gross profit margin of
70.5% -
Net income of
and diluted earnings per share attributable to biote Corp. stockholders of$0.05 million per diluted share, compared to net loss of$0.09 and diluted earnings per share attributable to biote Corp. stockholders of$(2.8) million $0.13 -
Adjusted EBITDA1 of
and Adjusted EBITDA margin1 of$58.2 million 29.5%
“In 2024 Biote strengthened its capabilities to provide the next level of individualized and evidence-based healthcare,” said Bob Peterson, Biote Chief Financial Officer. “Full year 2024 revenue increased
Bret Christensen, Biote Chief Executive Officer, stated, “Over the past fifteen months, Biote achieved significant progress, which we believe will help us succeed in building a strong foundation for growth in the years ahead. With the phased launch of the BioteRx platform and the roll-out of our upgraded clinical decision support software, we strengthened our competitive moat and broadened our capabilities to more comprehensively address the growing market for hormone optimization and therapeutic wellness. Additionally, we continued our efforts to optimize our manufacturing efficiency and strengthen our supply chain through the integration and growth of Asteria Health. Biote continues to generate strong operating cash flow while also investing in future growth.”
2024 Fourth Quarter Financial Review
(All financial result comparisons made are against the prior-year period unless otherwise noted)
Revenue for the fourth quarter of 2024 was
Gross profit margin for the fourth quarter of 2024 was
Operating income for the fourth quarter of 2024 was
Net income for the fourth quarter of 2024 was
Adjusted EBITDA for the fourth quarter of 2024 was
2024 Full Year Financial Review
(All financial result comparisons made are against the prior year unless otherwise noted)
Revenue for 2024 was
Gross profit margin for 2024 was
Operating income for 2024 was
Net income for 2024 was
Adjusted EBITDA for 2024 was
2025 Financial Outlook
“To reach our full potential and drive accelerated growth, I have identified several areas of emphasis for 2025 which I believe are fundamental to commercial execution at a high level,” said Mr. Christensen. “First, we are strengthening our efforts to maximize the value of our top-tier providers. Second, we are intensifying our focus on adding practitioners to further broaden our network and reinvigorate our procedure revenue growth rate. Third, we are working to drive revenue growth by strengthening accountability and improving consistency and discipline throughout the commercial organization. Although these changes are expected to be implemented quickly, they will take time to show results before we experience an anticipated acceleration in revenue growth. I’m confident that these initiatives will strengthen our commercial organization through increased productivity beginning later this year.”
The Company expects the following for fiscal 2025:
($ in millions) |
2025 Guidance Ranges |
Revenue |
|
Adjusted EBITDA2 |
|
-
2025 Procedure revenue is expected to increase approximately 2
-4% from 2024. -
2025 Dietary supplements revenue is expected to increase approximately 5
-10% from 2024.
Although we do not typically provide quarterly financial guidance, we expect first quarter 2025 revenue to be slightly higher as compared to the first quarter of 2024 as we ramp up training and onboarding of new practitioners to reinvigorate quickstart-related revenue. First quarter 2025 Adjusted EBITDA is expected to be approximately 5 percent lower as compared to the first quarter of 2024 due to increased sales and marketing activities to reaccelerate new customer growth.
Conference Call:
Biote management will host a conference call to review these results and provide a business update beginning at 5:00 p.m. ET on Tuesday, March 12, 2025. To access the conference call by telephone, please dial (844) 481-2820 (
Discussion of Non-GAAP Financial Measures
To provide investors with additional information regarding our financial results, Biote has disclosed Adjusted EBITDA, a non-GAAP financial measure that it calculates as net income before interest, taxes and depreciation and amortization, further adjusted to exclude stock-based compensation, litigation expenses, legal settlements, transaction-related expenses, merger and acquisition expenses, fair value adjustments to certain equity instruments classified as liabilities and other expenses. Below we have provided a reconciliation of Adjusted EBITDA to net income, the most directly comparable GAAP financial measure.
We present Adjusted EBITDA and Adjusted EBITDA margin because it is a key measure used by our management to evaluate our operating performance, generate future operating plans and determine payments under compensation programs. Accordingly, we believe that Adjusted EBITDA and Adjusted EBITDA margin provide useful information to investors and others in understanding and evaluating our operating results in the same manner as our management.
Adjusted EBITDA and Adjusted EBITDA margin have limitations as analytical tools, and you should not consider them in isolation or as a substitute for analysis of our results as reported under GAAP. Some of these limitations are as follows:
- Although depreciation and amortization are non-cash charges, the assets being depreciated and amortized may have to be replaced in the future, and Adjusted EBITDA and Adjusted EBITDA margin do not reflect cash capital expenditure requirements for such replacements of our assets;
- Adjusted EBITDA and Adjusted EBITDA margin do not reflect changes in, or cash requirements for, our working capital needs; and
- Adjusted EBITDA and Adjusted EBITDA margin do not reflect tax payments that may represent a reduction in cash available to us.
In addition, Adjusted EBITDA and Adjusted EBITDA margin are subject to inherent limitations as it reflects the exercise of judgment by Biote’s management about which expenses are excluded or included. A reconciliation is provided in the financial statement tables included below in this press release for each non-GAAP financial measure to the most directly comparable financial measure stated in accordance with GAAP. Because of these limitations, you should consider Adjusted EBITDA and Adjusted EBITDA margin alongside other financial performance measures, including net income and our other GAAP results.
Forward-Looking Non-GAAP Financial Measures
The Company does not provide a reconciliation of forward-looking non-GAAP financial measures to their comparable GAAP financial measures because it could not do so without unreasonable effort due to the unavailability of certain information needed to calculate reconciling items. For example, the Company has not included a reconciliation of projected Adjusted EBITDA to GAAP net income (loss), which is the most directly comparable GAAP measure, for the periods presented in reliance on the unreasonable efforts exception provided under Item 10(e)(1)(i)(B) of Regulation S-K. The Company’s projected Adjusted EBITDA excludes certain items that are inherently uncertain and difficult to predict including, but not limited to, share-based compensation expense, income taxes, due diligence expenses and legal expenses. Due to the variability, complexity and limited visibility of the adjusting items that would be excluded from projected Adjusted EBITDA in future periods, management does not forecast them for internal use and therefore cannot create a quantitative projected Adjusted EBITDA to GAAP net income (loss) reconciliation for the periods presented without unreasonable efforts. A quantitative reconciliation of projected Adjusted EBITDA to GAAP net income (loss) for the periods presented would imply a degree of precision and certainty as to these future items that does not exist and could be confusing to investors. From a qualitative perspective, it is anticipated that the differences between projected Adjusted EBITDA to GAAP net income (loss) for the periods presented will consist of items similar to those described in the financial tables later in this release, including, for example and without limitation, share-based compensation expense, income taxes, due diligence expenses and legal expenses. The timing and amount of any of these excluded items could significantly impact the Company’s GAAP net income (loss) for a particular period. When planning, forecasting and analyzing future periods, the Company does so primarily on a non-GAAP basis without preparing a GAAP analysis.
About Biote
Biote is transforming healthy aging through innovative, personalized hormone optimization and therapeutic wellness solutions delivered by Biote-certified medical providers. Biote trains practitioners to identify and treat early indicators of aging conditions, an underserved global market, providing affordable symptom relief for patients and driving clinic success for practitioners.
1 Adjusted EBITDA and Adjusted EBITDA margin are non-GAAP financial measures. Please see “Discussion of non-GAAP Financial Measures” for additional information on non-GAAP financial measures and a reconciliation to the most comparable GAAP measure. |
|
2 Please see “Forward-Looking Non-GAAP Financial Measures" below for additional information about forward-looking Adjusted EBITDA. |
Forward-Looking Statements
This press release contains certain forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. Some of the forward-looking statements can be identified by the use of forward-looking words. Statements that are not historical in nature, including the words “may,” “can,” “should,” “will,” “estimate,” “plan,” “project,” “forecast,” “intend,” “expect,” “anticipate,” “hope,” “believe,” “seek,” “target,” “continue,” “could,” “might,” “ongoing,” “potential,” “predict,” “would” and other similar expressions, are intended to identify forward-looking statements. Forward-looking statements are predictions, projections and other statements about future events that are based on current expectations and assumptions and, as a result, are subject to risks and uncertainties. Many factors could cause actual results or developments to differ materially from those expressed or implied by such forward-looking statements, including but not limited to: the success of our dietary supplements to attain significant market acceptance among clinics, practitioners and their patients; our customers’ reliance on certain third parties to support the manufacturing of bio-identical hormones for prescribers; our and our customers’ sensitivity to regulatory, economic, environmental and competitive conditions in certain geographic regions; our ability to increase the use by practitioners and clinics of the Biote Method at the rate that we anticipate or at all; our ability to grow our business; the significant competition we face in our industry; the impact of strategic acquisitions and the implementation of our growth strategies; our limited operating history; our ability to protect our intellectual property; the heavy regulatory oversight in our industry; changes in applicable laws or regulations; changes to international tariffs; the inability to profitably expand in existing markets and into new markets; the possibility that we may be adversely impacted by other economic, business and/or competitive factors, including the impact of hurricane and other natural disasters; and future exchange and interest rates. The foregoing list of factors is not exhaustive. You should carefully consider the foregoing factors and other risks and uncertainties described in the “Risk Factors” section of the Biote’s Annual Report on Form 10-K for the fiscal year ended December 31, 2024, each filed or to be filed with the Securities and Exchange Commission (the “SEC”) and other documents filed by Biote from time to time with the SEC. These filings identify and address other important risks and uncertainties that could cause actual events and results to differ materially from those contained in the forward-looking statements. Forward-looking statements speak only as of the date they are made. Readers are cautioned not to put undue reliance on forward-looking statements, and Biote assumes no obligation and does not intend to update or revise these forward-looking statements, whether as a result of new information, future events, or otherwise. Biote does not give any assurance that it will achieve its expectations.
Financial Tables
Biote Corp. |
||||||||
Consolidated Balance Sheets |
||||||||
(In Thousands) |
||||||||
(Unaudited) |
||||||||
December 31, |
December 31, |
|||||||
|
|
|
2024 |
|
|
|
2023 |
|
Assets |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ |
39,342 |
|
$ |
89,002 |
|
||
Accounts receivable, net |
|
7,631 |
|
|
6,809 |
|
||
Inventory, net |
|
14,845 |
|
|
17,307 |
|
||
Other current assets |
|
6,309 |
|
|
9,225 |
|
||
Total current assets |
|
68,127 |
|
|
122,343 |
|
||
Property and equipment, net |
|
6,973 |
|
|
1,218 |
|
||
Capitalized software, net |
|
3,877 |
|
|
4,973 |
|
||
Goodwill |
|
5,833 |
|
|
— |
|
||
Intangible assets, net |
|
5,500 |
|
|
— |
|
||
Operating lease right-of-use assets |
|
3,246 |
|
|
1,877 |
|
||
Deferred tax assets, net |
|
28,742 |
|
|
24,884 |
|
||
Other non-current assets |
|
72 |
|
|
— |
|
||
Total assets |
$ |
122,370 |
|
$ |
155,295 |
|
||
|
||||||||
Liabilities and Stockholders’ Deficit |
||||||||
Current liabilities: |
|
|||||||
Accounts payable |
$ |
5,813 |
|
$ |
4,155 |
|
||
Accrued expenses |
|
11,293 |
|
|
8,497 |
|
||
Term loan, current |
|
6,250 |
|
|
6,250 |
|
||
Deferred revenue, current |
|
2,961 |
|
|
3,002 |
|
||
Earnout liabilities, current |
|
100 |
|
|
— |
|
||
Operating lease liabilities, current |
|
523 |
|
|
311 |
|
||
Share repurchase liabilities, current |
|
24,574 |
|
|
— |
|
||
Total current liabilities |
|
51,514 |
|
|
22,215 |
|
||
Term loan, net of current portion |
|
101,199 |
|
|
106,630 |
|
||
Deferred revenue, net of current portion |
|
1,553 |
|
|
1,322 |
|
||
Operating lease liabilities, net of current portion |
|
2,890 |
|
|
1,680 |
|
||
Share repurchase liabilities, net of current portion |
|
44,300 |
|
|
— |
|
||
Other non-current liability |
|
1,500 |
|
|
— |
|
||
TRA liability |
|
4,479 |
|
|
18,894 |
|
||
Earnout liabilities, net of current portion |
|
17,135 |
|
|
41,100 |
|
||
Total liabilities |
|
224,570 |
|
|
191,841 |
|
||
Commitments and contingencies |
||||||||
Stockholders’ Deficit |
||||||||
Preferred stock |
|
— |
|
|
— |
|
||
Class A common stock |
|
3 |
|
|
3 |
|
||
Class V voting stock |
|
1 |
|
|
3 |
|
||
Additional paid-in capital |
|
— |
|
|
— |
|
||
Accumulated deficit |
|
(100,297 |
) |
|
(29,391 |
) |
||
Accumulated other comprehensive loss |
|
(35 |
) |
|
(12 |
) |
||
Treasury stock, at cost |
|
(5,600 |
) |
|
— |
|
||
biote Corp.’s stockholders’ deficit |
|
(105,928 |
) |
|
(29,397 |
) |
||
Noncontrolling interest |
|
3,728 |
|
|
(7,149 |
) |
||
Total stockholders’ deficit |
|
(102,200 |
) |
|
(36,546 |
) |
||
Total liabilities and stockholders’ deficit |
$ |
122,370 |
|
$ |
155,295 |
|
||
Biote Corp. |
||||||||||||||||
Consolidated Statements of Operations and Comprehensive Income (Loss) |
||||||||||||||||
(In Thousands, except share and per share amounts) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
Three Months Ended December 31, |
|
Year Ended December 31, |
||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Revenue: |
||||||||||||||||
Product revenue |
$ |
48,288 |
|
$ |
44,935 |
|
$ |
192,240 |
|
$ |
182,573 |
|
||||
Service revenue |
|
1,546 |
|
|
768 |
|
|
4,951 |
|
|
2,787 |
|
||||
Total revenue |
|
49,834 |
|
|
45,703 |
|
|
197,191 |
|
|
185,360 |
|
||||
Cost of revenue |
||||||||||||||||
Cost of products |
|
13,163 |
|
|
13,157 |
|
|
55,087 |
|
|
54,246 |
|
||||
Cost of services |
|
876 |
|
|
848 |
|
|
3,043 |
|
|
3,631 |
|
||||
Cost of revenue |
|
14,039 |
|
|
14,005 |
|
|
58,130 |
|
|
57,877 |
|
||||
Selling, general and administrative |
|
33,028 |
|
|
26,190 |
|
|
107,450 |
|
|
98,826 |
|
||||
Income from operations |
|
2,767 |
|
|
5,508 |
|
|
31,611 |
|
|
28,657 |
|
||||
Other income (expense), net: |
||||||||||||||||
Interest expense, net |
|
(3,222 |
) |
|
(1,542 |
) |
|
(11,001 |
) |
|
(6,363 |
) |
||||
Loss from change in fair value of warrant liability |
|
— |
|
|
— |
|
|
— |
|
|
(13,411 |
) |
||||
Gain (loss) from change in fair value of earnout liabilities |
|
(780 |
) |
|
5,370 |
|
|
(19,605 |
) |
|
(8,990 |
) |
||||
Other income (expense) |
|
15 |
|
|
(2 |
) |
|
11 |
|
|
(16 |
) |
||||
Total other income (expense), net |
|
(3,987 |
) |
|
3,826 |
|
|
(30,595 |
) |
|
(28,780 |
) |
||||
Income (loss) before provision for income taxes |
|
(1,220 |
) |
|
9,334 |
|
|
1,016 |
|
|
(123 |
) |
||||
Income tax (benefit) expense |
|
(4,703 |
) |
|
(2,744 |
) |
|
970 |
|
|
2,682 |
|
||||
Net income (loss) |
|
3,483 |
|
|
12,078 |
|
|
46 |
|
|
(2,805 |
) |
||||
Less: Net income (loss) attributable to noncontrolling interest |
|
(220 |
) |
|
4,344 |
|
|
(3,111 |
) |
|
(6,121 |
) |
||||
Net income attributable to biote Corp. stockholders |
$ |
3,703 |
|
$ |
7,734 |
|
$ |
3,157 |
|
$ |
3,316 |
|
||||
|
||||||||||||||||
Other comprehensive income (loss): |
||||||||||||||||
Foreign currency translation adjustments |
|
(5 |
) |
|
— |
|
|
(15 |
) |
|
8 |
|
||||
Other comprehensive income (loss) |
|
(5 |
) |
|
— |
|
|
(15 |
) |
|
8 |
|
||||
Comprehensive income (loss) |
$ |
3,478 |
|
$ |
12,078 |
|
$ |
31 |
|
$ |
(2,797 |
) |
||||
|
||||||||||||||||
Net income per common share |
||||||||||||||||
Basic |
$ |
0.12 |
|
$ |
0.23 |
|
$ |
0.09 |
|
$ |
0.13 |
|
||||
Diluted |
$ |
0.10 |
|
$ |
0.18 |
|
$ |
0.09 |
|
$ |
0.13 |
|
||||
Weighted average common shares outstanding |
||||||||||||||||
Basic |
|
31,281,693 |
|
|
33,982,258 |
|
|
34,270,809 |
|
|
25,709,343 |
|
||||
Diluted |
|
37,290,059 |
|
|
63,352,513 |
|
|
34,270,809 |
|
|
25,709,343 |
|
||||
Biote Corp. |
||||||||
Consolidated Statements of Cash Flows |
||||||||
(In Thousands) |
||||||||
(Unaudited) |
||||||||
|
|
Year Ended December 31, |
||||||
|
|
|
2024 |
|
|
|
2023 |
|
Operating Activities |
||||||||
Net income (loss) |
$ |
46 |
|
$ |
(2,805 |
) |
||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
||||||||
Depreciation and amortization |
|
3,574 |
|
|
2,994 |
|
||
Bad debt expense |
|
1,490 |
|
|
663 |
|
||
Amortization of debt issuance costs |
|
819 |
|
|
794 |
|
||
Write-off of capitalized software |
|
— |
|
|
313 |
|
||
Provision for (benefit from) obsolete inventory |
|
503 |
|
|
(26 |
) |
||
Non-cash lease expense |
|
815 |
|
|
499 |
|
||
Non-cash interest on share repurchase liability |
|
2,620 |
|
|
— |
|
||
Shares issued in settlement of litigation |
|
— |
|
|
1,199 |
|
||
Share-based compensation expense |
|
8,735 |
|
|
9,057 |
|
||
Loss from change in fair value of warrant liability |
|
— |
|
|
13,411 |
|
||
Loss from change in fair value of earnout liabilities |
|
19,605 |
|
|
8,990 |
|
||
Deferred income taxes |
|
(2,898 |
) |
|
721 |
|
||
Changes in operating assets and liabilities: |
||||||||
Accounts receivable |
|
(2,267 |
) |
|
(505 |
) |
||
Inventory |
|
3,714 |
|
|
(6,098 |
) |
||
Other assets |
|
2,882 |
|
|
(5,418 |
) |
||
Accounts payable |
|
1,545 |
|
|
(165 |
) |
||
Deferred revenue |
|
190 |
|
|
1,433 |
|
||
Accrued expenses |
|
4,632 |
|
|
2,223 |
|
||
Operating lease liabilities |
|
(762 |
) |
|
(397 |
) |
||
Net cash provided by operating activities |
|
45,243 |
|
|
26,883 |
|
||
Investing Activities |
||||||||
Purchases of property and equipment |
|
(6,430 |
) |
|
(359 |
) |
||
Purchases of capitalized software |
|
(526 |
) |
|
(2,354 |
) |
||
Acquisitions, net of cash acquired |
|
(11,842 |
) |
|
— |
|
||
Net cash used in investing activities |
|
(18,798 |
) |
|
(2,713 |
) |
||
Financing Activities |
||||||||
Repurchases of common stock |
|
(5,599 |
) |
|
— |
|
||
Principal repayments on term loan |
|
(6,250 |
) |
|
(6,250 |
) |
||
Payments on repurchase liability |
|
(62,162 |
) |
|
— |
|
||
Proceeds from exercise of stock options |
|
2,390 |
|
|
420 |
|
||
Issuance of stock under purchase plan |
|
282 |
|
|
144 |
|
||
Distributions |
|
(4,744 |
) |
|
(8,694 |
) |
||
Net cash used in financing activities |
|
(76,083 |
) |
|
(14,380 |
) |
||
Effect of exchange rate changes on cash and cash equivalents |
|
(22 |
) |
|
(19 |
) |
||
Net increase (decrease) in cash and cash equivalents |
|
(49,660 |
) |
|
9,771 |
|
||
Cash and cash equivalents at beginning of period |
|
89,002 |
|
|
79,231 |
|
||
Cash and cash equivalents at end of period |
$ |
39,342 |
|
$ |
89,002 |
|
||
Supplemental Disclosure of Cash Flow Information |
||||||||
Cash paid for interest |
$ |
9,535 |
|
$ |
9,476 |
|
||
Cash paid for income taxes |
$ |
2,593 |
|
$ |
4,426 |
|
||
Non-cash investing and financing activities |
||||||||
Capital expenditures and capitalized software included in accounts payable |
$ |
50 |
|
$ |
208 |
|
||
Shares issued to acquire Simpatra |
$ |
1,841 |
|
$ |
— |
|
Biote Corp.
Reconciliation of Adjusted EBITDA to Net Income (Loss)
(In Thousands)
(Unaudited)
The following table presents a reconciliation of net income to Adjusted EBITDA, as well as the calculation of net income (loss) margin and Adjusted EBITDA margin, for each of the periods indicated.
|
|
Three Months Ended |
|
Year Ended |
||||||||||||
|
|
December 31, |
|
December 31, |
||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Net Income (loss) |
$ |
3,483 |
|
$ |
12,078 |
|
$ |
46 |
|
$ |
(2,805 |
) |
||||
Interest expense, net(1) |
|
3,222 |
|
|
1,542 |
|
|
11,001 |
|
|
6,363 |
|
||||
Income tax (benefit) expense |
|
(4,703 |
) |
|
(2,744 |
) |
|
970 |
|
|
2,682 |
|
||||
Depreciation and amortization(2) |
|
1,138 |
|
|
1,510 |
|
|
3,574 |
|
|
2,994 |
|
||||
Share-based compensation expense(3) |
|
1,886 |
|
|
1,997 |
|
|
8,735 |
|
|
9,057 |
|
||||
Litigation expenses-former owner(4) |
|
261 |
|
|
1,963 |
|
|
972 |
|
|
6,770 |
|
||||
Litigation-other(5) |
|
2,195 |
|
|
153 |
|
|
2,688 |
|
|
633 |
|
||||
Legal settlement loss(6) |
|
5,000 |
|
|
(200 |
) |
|
5,018 |
|
|
1,048 |
|
||||
Inventory fair value write-up(7) |
|
— |
|
|
— |
|
|
1,324 |
|
|
— |
|
||||
Transaction-related expenses(8) |
|
— |
|
|
32 |
|
|
82 |
|
|
2,118 |
|
||||
Other expenses(9) |
|
1,837 |
|
|
525 |
|
|
3,191 |
|
|
1,174 |
|
||||
Merger and acquisition expenses(10) |
|
24 |
|
|
2,088 |
|
|
1,019 |
|
|
2,821 |
|
||||
Loss from change in fair value of warrant liability |
|
— |
|
|
— |
|
|
— |
|
|
13,411 |
|
||||
(Gain) loss from change in fair value of earnout liabilities |
|
780 |
|
|
(5,370 |
) |
|
19,605 |
|
|
8,990 |
|
||||
Adjusted EBITDA |
$ |
15,123 |
|
$ |
13,574 |
|
$ |
58,225 |
|
$ |
55,256 |
|
||||
Total revenue |
$ |
49,834 |
|
$ |
45,703 |
|
$ |
197,191 |
|
$ |
185,360 |
|
||||
Net income (loss) margin(11) |
|
7.0 |
% |
|
26.4 |
% |
|
0.0 |
% |
|
(1.5 |
)% |
||||
Adjusted EBITDA margin(12) |
|
30.3 |
% |
|
29.7 |
% |
|
29.5 |
% |
|
29.8 |
% |
(1) Represents cash and non-cash interest on our debt obligations, commitment fees for our unused Revolving Loans, net of interest income earned on our money market account and short-term investment. For the year ended December 31, 2024, interest expense, net included |
|
(2) Represents depreciation expense on property and equipment, amortization expense on capitalized software and amortization expense on purchased intangible assets. Depreciation expense of |
|
(3) Represents employee compensation expense associated with equity-based stock awards. This includes expense associated with equity incentive instruments including phantom stock awards, stock options and restricted stock units. |
|
(4) Represents legal expenses to defend the Company against claims asserted by the Company’s former owner. | |
(5) Represents litigation expenses other than those incurred in connection with claims asserted by the Company’s former owner that are not related to the Company’s ongoing business. |
|
(6) Represents settlements of legal matters. | |
(7) Represents the fair market value write-up of inventory accounted for under ASC 805 related to the acquisition of Asteria Health. | |
(8) Represents transaction costs, including legal fees of |
|
(9) Represents executive severance costs of |
|
(10) Represents professional fees of |
|
(11) Net income (loss) margin is defined as net income (loss) divided by total revenue. |
|
(12) Adjusted EBITDA margin is defined as adjusted EBITDA divided by total revenue. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250312975466/en/
Investor Relations:
Eric Prouty
AdvisIRy Partners
eric.prouty@advisiry.com
Media:
Press@biote.com
Source: Biote