Cutera, Inc. Announces Fourth Quarter and Full-Year 2021 Financial Results Along With 2022 Outlook
Cutera, Inc. (NASDAQ: CUTR) reported strong financial results for Q4 and full-year 2021. Q4 revenue reached $65.6 million, up 31% year-over-year, with Capital Equipment revenue at $43.6 million, a 44% increase. The full-year revenue was $231.3 million, a 57% rise. Despite a Q4 net loss of $3.9 million, the company showed improved gross margins of 58.2%. The outlook for 2022 projects revenue between $255 million to $260 million, excluding the Acne program, indicating ongoing growth potential.
- Record Q4 revenue of $65.6 million, a 31% increase YoY.
- Full-year revenue of $231.3 million, up 57% YoY.
- Capital Equipment revenue rose 44% YoY to $43.6 million in Q4.
- Gross margin improved to 58.2%, up from 56.2% YoY.
- Adjusted EBITDA of $4.3 million in Q4; $20.7 million for the full-year, significantly improved YoY.
- Net loss of $3.9 million in Q4, compared to a net income of $2.2 million YoY.
- Operating expenses increased to $40.2 million in Q4 from $26.6 million YoY.
Achieved Record Revenue in Fourth Quarter and Full-Year 2021
Fourth Quarter 2021 Financial and Operational Highlights
-
Revenue was
, an increase of$65.6 million 31% from the prior-year period, driven by strong performance across the business, with particular strength in North American Capital Equipment;-
Capital Equipment revenue of
increased$43.6 million 44% over the prior-year period; -
Recurring revenue, defined as the combination of Skincare, Consumable Products, and Service, was
, an increase of$22.1 million 12% over the prior-year period;-
Skincare revenue of
increased$10.7 million 2% over the prior-year period, impacted by 3Q21 pre-buying in advance of the planned price increase; -
Consumable Product revenue of
grew$5.4 million 77% over prior-year period; and -
Service revenue of
decreased$6.0 million 4% over the prior-year period;
-
Skincare revenue of
-
Capital Equipment revenue of
-
Gross Margin was
58.2% , compared to56.2% in the prior-year period, driven by better sales mix and continued leverage, partially offset by modest inflationary pressures; -
Operating Expenses were
in the quarter, as compared to$40.2 million in the prior-year period, driven by variable costs from increased sales and by investments in our Acne program;$26.6 million -
Net loss was
, or ($3.9 million ) per fully diluted share, compared to a net income of$0.22 , or$2.2 million per fully diluted share, in the prior-year period; and$0.12 -
Adjusted EBITDA was
in the period, as compared to$4.3 million in the prior-year period. Excluding Acne program spend of$4.7 million in the quarter, our adjusted EBITDA would have been$4.6 million .$8.9 million
Full-Year 2021 Financial and Operational Highlights
-
Revenue was
, an increase of$231.3 million 57% from the prior-year period;-
Capital Equipment revenue of
increased$139.6 million 54% over the prior-year period; -
Recurring revenue, defined as the combination of Skincare, Consumable Products, and Service, was
, an increase of$91.6 million 61% over the prior-year period;-
Skincare revenue of
increased$49.7 million 98% over the prior-year period; -
Consumable Product revenue of
increased$16.4 million 77% over the prior-year period; and -
Service revenue of
increased$25.6 million 13% over the prior-year period;
-
Skincare revenue of
-
Capital Equipment revenue of
-
Gross Margin was
57.6% , compared to51.3% in the prior-year period; -
Operating Expenses were
as compared to$131.3 million in the prior-year period;$98.6 million -
Net Income was
, or$2.1 million per fully diluted share, compared to a net loss of$0.11 , or ($23.9 million ) per fully diluted share, a year ago; and$1.43 -
Adjusted EBITDA was
, as compared to a loss of$20.7 million a year ago. Excluding full-year Acne program spend of$4.8 million , our adjusted EBITDA would have been$9.5 million , a seven-fold improvement.$30.2 million
“I am pleased with our strong fourth-quarter performance, which was driven by our team’s outstanding commercial execution and supported by robust underlying patient demand. I am particularly encouraged that our
2022 Outlook
The Company expects full-year 2022 constant currency revenue in the range of
Conference Call
The Company’s management will host a conference call to discuss these results and related matters today at
To participate in the conference call, dial 1-877-705-6003 (domestic) or +1-201-493-6725 (international) and refer to the Conference Code: 13726648.
The call will also be webcast and can be accessed from the Investor Relations section of Cutera’s website at http://www.cutera.com/. The webcast replay of the call will be available at the same site approximately one hour after the end of the call.
About
*Use of Non-GAAP Financial Measures
In this press release, in order to supplement the Company’s condensed consolidated financial statements presented in accordance with Generally Accepted Accounting Principles, or GAAP, management has disclosed certain non-GAAP financial measures for the statement of operations and net income (loss) per diluted share. Non-GAAP adjustments include stock-based compensation, depreciation, amortization, executive and other non-recurring separation costs, customer relationship management (“CRM”) and enterprise resource planning (“ERP”) system costs, non-recurring legal and litigation costs, as well as the net tax impact of excluding these items. From time to time in the future, there may be other items that we may exclude if the Company believes that doing so is consistent with the goal of providing useful information to investors and management. The Company has provided a reconciliation of each non-GAAP financial measure used in this earnings release to the most directly comparable GAAP financial measure. The Company has not provided a reconciliation of non-GAAP guidance measures to the corresponding GAAP measures on a forward-looking basis due to the potential significant variability, limited visibility, unpredictability, or unique non-recurring nature of the items. Forward-looking non-GAAP measures include adjusted EBITDA. The Company defines adjusted EBITDA as earnings before interest, taxes, depreciation and amortization, stock-based compensation, executive and other non-recurring separation costs, customer relationship management and enterprise resource planning system costs, and non-recurring legal and litigation costs.
Company management uses these measurements as aids in monitoring the Company’s ongoing financial performance from quarter to quarter, and year to year, on a regular basis and for benchmarking against other similar companies. Non-GAAP financial measures used by the Company may be calculated differently from, and therefore may not be comparable to, similarly titled measures used by other companies. These non-GAAP financial measures should be considered along with, but not as alternatives to, the operating performance measure as prescribed by GAAP. Non-GAAP financial measures for the statement of operations and net income per diluted share exclude the following:
Non-cash expenses for stock-based compensation. The Company has excluded the effect of stock-based compensation expenses in calculating its non-GAAP operating expenses and net income measures. Although stock-based compensation is a key incentive offered to the Company's employees, the Company continues to evaluate its business performance excluding stock-based compensation expenses. The Company records stock-based compensation expense related to grants of options, employee stock purchase plan, and performance and restricted stock. Depending upon the size, timing and the terms of the grants, this expense may vary significantly but will recur in future periods. The Company believes that excluding stock-based compensation better allows for comparisons to its peer companies;
Depreciation and amortization. The Company has excluded depreciation and amortization expense in calculating its non-GAAP operating expenses and net income measures. Depreciation and amortization are non-cash charges to current operations;
Executive and other non-recurring separation costs. We have excluded costs associated with the resignation of our former Executive Officers in calculating our non-GAAP operating expenses and net income measures. We exclude these and other non-recurring employee separation costs because we believe that these items do not reflect future operating expenses;
Customer Relationship Management. We have excluded CRM system costs related to direct and incremental costs incurred in connection with our multi-phase implementation of a new CRM solution and the related technology infrastructure costs. We exclude these costs because we believe that these items do not reflect future operating expenses and will be inconsistent in amounts and frequency making it difficult to contribute to a meaningful evaluation of our operating performance;
Enterprise Resource Planning. We have excluded ERP system costs related to direct and incremental costs incurred in connection with our multi-phase implementation of a new ERP solution and the related technology infrastructure costs. We exclude these costs because we believe that these items do not reflect future operating expenses and will be inconsistent in amounts and frequency making it difficult to contribute to a meaningful evaluation of our operating performance; and
Non-recurring legal and litigation costs. We have excluded costs incurred related to third party litigation and disputes, that are of a non-recurring nature.
The Company believes that excluding all of the items above allows users of its financial statements to better review and assess both current and historical results of operations.
Safe Harbor Statement
Certain statements in this press release, other than purely historical information, are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). These statements include, but are not limited to,
All information in this press release is as of the date of its release. Accordingly, undue reliance should not be placed on forward-looking statements.
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
(in thousands) | |||||||
(unaudited) | |||||||
|
|
|
|||||
2021 |
|
2020 |
|||||
Assets | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ |
164,164 |
|
$ |
47,047 |
|
|
Accounts receivable, net |
|
31,449 |
|
|
21,962 |
|
|
Inventories |
|
39,503 |
|
|
28,508 |
|
|
Other current assets and prepaid expenses |
|
14,545 |
|
|
8,779 |
|
|
Total current assets |
|
249,661 |
|
|
106,296 |
|
|
Property and equipment, net |
|
3,019 |
|
|
2,299 |
|
|
Deferred tax asset |
|
778 |
|
|
643 |
|
|
|
1,339 |
|
|
1,339 |
|
||
Operating lease right-of-use assets |
|
14,627 |
|
|
17,076 |
|
|
Other long-term assets |
|
10,169 |
|
|
5,080 |
|
|
Restricted cash |
|
700 |
|
|
- |
|
|
Total assets | $ |
280,293 |
|
$ |
132,733 |
|
|
Liabilities and Stockholders' Equity | |||||||
Current liabilities: | |||||||
Accounts payable | $ |
7,891 |
|
$ |
6,684 |
|
|
Accrued liabilities |
|
54,100 |
|
|
32,295 |
|
|
Operating leases liabilities |
|
2,419 |
|
|
2,260 |
|
|
PPP loan payable |
|
- |
|
|
3,630 |
|
|
Deferred revenue |
|
9,490 |
|
|
9,489 |
|
|
Total current liabilities |
|
73,900 |
|
|
54,358 |
|
|
Deferred revenue, net of current portion |
|
1,335 |
|
|
1,748 |
|
|
PPP loan payable, net of current portion |
|
- |
|
|
3,555 |
|
|
Operating lease liabilities, net of current portion |
|
13,483 |
|
|
15,950 |
|
|
Convertible notes, net of unamortized debt issuance costs |
|
134,243 |
|
|
- |
|
|
Other long-term liabilities |
|
763 |
|
|
242 |
|
|
Total liabilities |
|
223,724 |
|
|
75,853 |
|
|
Stockholders’ equity: | |||||||
Common stock |
|
18 |
|
|
18 |
|
|
Additional paid-in capital |
|
114,724 |
|
|
117,097 |
|
|
Accumulated deficit |
|
(58,173 |
) |
|
(60,235 |
) |
|
Total stockholders' equity |
|
56,569 |
|
|
56,880 |
|
|
Total liabilities and stockholders' equity | $ |
280,293 |
|
$ |
132,733 |
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||
(in thousands, except per share data) | |||||||||||||||
(unaudited) | |||||||||||||||
Three Months Ended |
Twelve Months Ended |
||||||||||||||
|
|
|
|
||||||||||||
2021 |
2020 |
2021 |
2020 |
||||||||||||
Products | $ |
59,647 |
|
|
$ |
43,723 |
|
|
$ |
205,703 |
|
|
$ |
125,113 |
|
Service |
|
5,982 |
|
|
|
6,220 |
|
|
|
25,567 |
|
|
|
22,570 |
|
Total net revenue |
|
65,629 |
|
|
|
49,943 |
|
|
|
231,270 |
|
|
|
147,683 |
|
|
|
|
|
|
|
|
|||||||||
Products |
|
23,565 |
|
|
|
17,999 |
|
|
|
83,048 |
|
|
|
58,325 |
|
Service |
|
3,883 |
|
|
|
3,878 |
|
|
|
15,117 |
|
|
|
13,586 |
|
Total cost of revenue |
|
27,448 |
|
|
|
21,877 |
|
|
|
98,165 |
|
|
|
71,911 |
|
Gross margin |
|
38,181 |
|
|
|
28,066 |
|
|
|
133,105 |
|
|
|
75,772 |
|
Gross margin % |
|
58.2 |
% |
|
|
56.2 |
% |
|
|
57.6 |
% |
|
|
51.3 |
% |
|
|
|
|
|
|
|
|||||||||
Operating expenses: |
|
|
|
|
|
|
|
||||||||
Sales and marketing |
|
24,094 |
|
|
|
14,656 |
|
|
|
76,762 |
|
|
|
52,766 |
|
Research and development |
|
6,804 |
|
|
|
4,029 |
|
|
|
21,568 |
|
|
|
14,322 |
|
General and administrative |
|
9,312 |
|
|
|
7,938 |
|
|
|
32,945 |
|
|
|
31,512 |
|
Total operating expenses |
|
40,210 |
|
|
|
26,623 |
|
|
|
131,275 |
|
|
|
98,600 |
|
Income (loss) from operations |
|
(2,029 |
) |
|
|
1,443 |
|
|
|
1,830 |
|
|
|
(22,828 |
) |
Interest and other income (expense), net |
|
|
|
|
|
|
|
||||||||
Amortization of debt issuance costs |
|
(218 |
) |
|
|
- |
|
|
|
(710 |
) |
|
|
- |
|
Interest on convertible notes |
|
(777 |
) |
|
|
- |
|
|
|
(2,514 |
) |
|
|
- |
|
Gain on extinguishment of PPP loan |
|
- |
|
|
|
- |
|
|
|
7,185 |
|
|
|
- |
|
Other income (expense), net |
|
(430 |
) |
|
|
7 |
|
|
|
(2,406 |
) |
|
|
(579 |
) |
Income (loss) before income taxes |
|
(3,454 |
) |
|
|
1,450 |
|
|
|
3,385 |
|
|
|
(23,407 |
) |
Income tax expense (benefit) |
|
481 |
|
|
|
(738 |
) |
|
|
1,323 |
|
|
|
470 |
|
Net income (loss) | $ |
(3,935 |
) |
|
$ |
2,188 |
|
|
$ |
2,062 |
|
|
$ |
(23,877 |
) |
|
|
|
|
|
|
|
|||||||||
Net Income (loss) per share: |
|
|
|
|
|
|
|
||||||||
Basic | $ |
(0.22 |
) |
|
$ |
0.12 |
|
|
$ |
0.12 |
|
|
$ |
(1.43 |
) |
Diluted | $ |
(0.22 |
) |
|
$ |
0.12 |
|
|
$ |
0.11 |
|
|
$ |
(1.43 |
) |
Weighted-average number of shares used in per share calculations: | |||||||||||||||
Basic |
|
17,980 |
|
|
|
17,653 |
|
|
|
17,891 |
|
|
|
16,691 |
|
Diluted |
|
17,980 |
|
|
|
17,840 |
|
|
|
18,362 |
|
|
|
16,691 |
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | |||||||||||||||
(in thousands) | |||||||||||||||
(unaudited) | |||||||||||||||
Three Months Ended | Twelve Months Ended | ||||||||||||||
|
|
|
|
|
|
|
|||||||||
2021 |
|
2020 |
|
2021 |
|
2020 |
|||||||||
Cash flows from operating activities: | |||||||||||||||
Net income (loss) | $ |
(3,935 |
) |
$ |
2,188 |
|
$ |
2,062 |
|
$ |
(23,877 |
) |
|||
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities: | |||||||||||||||
Stock-based compensation |
|
4,665 |
|
|
2,052 |
|
|
13,172 |
|
|
10,109 |
|
|||
Depreciation and amortization |
|
330 |
|
|
338 |
|
|
1,344 |
|
|
1,394 |
|
|||
Amortization of contract acquisition costs |
|
427 |
|
|
579 |
|
|
1,857 |
|
|
2,593 |
|
|||
Amortization of debt issuance costs |
|
218 |
|
|
- |
|
|
710 |
|
|
- |
|
|||
Impairment of capitalized cloud computing costs |
|
- |
|
|
- |
|
|
182 |
|
|
805 |
|
|||
Change in deferred tax asset |
|
(189 |
) |
|
(143 |
) |
|
(135 |
) |
|
(220 |
) |
|||
Provision for credit losses |
|
(14 |
) |
|
394 |
|
|
87 |
|
|
2,144 |
|
|||
Gain on extinguishment of PPP loan |
|
- |
|
|
- |
|
|
(7,185 |
) |
|
- |
|
|||
Change in right-of-use asset |
|
611 |
|
|
705 |
|
|
2,292 |
|
|
2,522 |
|
|||
Other |
|
46 |
|
|
183 |
|
|
1 |
|
|
513 |
|
|||
Changes in assets and liabilities: | |||||||||||||||
Accounts receivable |
|
(675 |
) |
|
(4,759 |
) |
|
(9,574 |
) |
|
(2,550 |
) |
|||
Inventories |
|
(4,010 |
) |
|
825 |
|
|
(10,936 |
) |
|
5,413 |
|
|||
Other current assets and prepaid expenses |
|
(1,195 |
) |
|
(1,891 |
) |
|
(5,766 |
) |
|
(3,164 |
) |
|||
Other long-term assets |
|
(3,641 |
) |
|
(366 |
) |
|
(7,128 |
) |
|
(2,067 |
) |
|||
Accounts payable |
|
632 |
|
|
(148 |
) |
|
1,207 |
|
|
(6,034 |
) |
|||
Accrued liabilities |
|
9,826 |
|
|
5,169 |
|
|
21,608 |
|
|
161 |
|
|||
Operating lease liabilities |
|
(578 |
) |
|
- |
|
|
(2,151 |
) |
|
(1,598 |
) |
|||
Deferred revenue |
|
145 |
|
|
(587 |
) |
|
(412 |
) |
|
(2,985 |
) |
|||
Income tax liability |
|
- |
|
|
(93 |
) |
|
- |
|
|
(93 |
) |
|||
Net cash provided by (used in) operating activities |
|
2,663 |
|
|
4,446 |
|
|
1,235 |
|
|
(16,934 |
) |
|||
Cash flows from investing activities: | |||||||||||||||
Acquisition of property, equipment and software |
|
(633 |
) |
|
(505 |
) |
|
(1,015 |
) |
|
(1,279 |
) |
|||
Disposal of property and equipment |
|
- |
|
|
30 |
|
|
71 |
|
|
30 |
|
|||
Proceeds from sales of marketable investments |
|
- |
|
|
5,648 |
|
|
- |
|
|
5,648 |
|
|||
Proceeds from maturities of marketable investments |
|
- |
|
|
9,050 |
|
|
- |
|
|
28,050 |
|
|||
Purchase of marketable investments |
|
- |
|
|
(1,649 |
) |
|
- |
|
|
(26,060 |
) |
|||
Net cash provided by (used in) investing activities |
|
(633 |
) |
|
12,574 |
|
|
(944 |
) |
|
6,389 |
|
|||
Cash flows from financing activities: | |||||||||||||||
Proceeds from exercise of stock options and employee stock purchase plan |
|
709 |
|
|
723 |
|
|
2,765 |
|
|
1,579 |
|
|||
Proceeds from PPP loan |
|
- |
|
|
- |
|
|
- |
|
|
7,167 |
|
|||
Gross proceeds from equity offering |
|
- |
|
|
- |
|
|
- |
|
|
28,798 |
|
|||
Issuance costs on the public offering |
|
- |
|
|
- |
|
|
- |
|
|
(2,303 |
) |
|||
Purchase of capped call |
|
- |
|
|
- |
|
|
(16,134 |
) |
|
- |
|
|||
Proceeds from issuance of convertible notes |
|
- |
|
|
- |
|
|
138,250 |
|
|
- |
|
|||
Payment of issuance costs of convertible notes |
|
- |
|
|
- |
|
|
(4,717 |
) |
|
- |
|
|||
Taxes paid related to net share settlement of equity awards |
|
(213 |
) |
|
(88 |
) |
|
(2,176 |
) |
|
(3,428 |
) |
|||
Payments on capital lease obligation |
|
(148 |
) |
|
(2 |
) |
|
(462 |
) |
|
(537 |
) |
|||
Net cash provided by financing activities |
|
348 |
|
|
633 |
|
|
117,526 |
|
|
31,276 |
|
|||
Net increase in cash, cash equivalents and restricted cash |
|
2,378 |
|
|
17,653 |
|
|
117,817 |
|
|
20,731 |
|
|||
Cash, cash equivalents, and restricted cash at beginning of period |
|
162,486 |
|
|
29,394 |
|
|
47,047 |
|
|
26,316 |
|
|||
Cash, cash equivalents, and restricted cash at end of period | $ |
164,864 |
|
$ |
47,047 |
|
$ |
164,864 |
|
$ |
47,047 |
|
CONSOLIDATED FINANCIAL HIGHLIGHTS | |||||||||||||||||||||
(in thousands, except percentage data) | |||||||||||||||||||||
(unaudited) | |||||||||||||||||||||
Three Months Ended |
|
% Change |
|
Twelve Months Ended |
|
% Change |
|||||||||||||||
|
|
|
|
2021 Vs |
|
|
|
|
|
2021 Vs |
|||||||||||
2021 |
|
2020 |
|
2020 |
|
2021 |
|
2020 |
|
2020 |
|||||||||||
Revenue By Geography: | |||||||||||||||||||||
$ |
35,827 |
|
|
$ |
23,966 |
|
|
+ |
|
$ |
111,621 |
|
|
$ |
69,455 |
|
+ |
||||
|
16,924 |
|
|
|
16,089 |
|
|
+ |
|
|
70,235 |
|
|
|
43,265 |
|
+ |
||||
Rest of World |
|
12,878 |
|
|
|
9,888 |
|
|
+ |
|
|
49,414 |
|
|
|
34,963 |
|
+ |
|||
Total Net Revenue | $ |
65,629 |
|
|
$ |
49,943 |
|
|
+ |
|
$ |
231,270 |
|
|
$ |
147,683 |
|
+ |
|||
International as a percentage of total revenue |
|
45.4 |
% |
|
|
52.0 |
% |
|
|
|
|
51.7 |
% |
|
|
53.0 |
% |
||||
|
|
|
|
|
|
|
|
|
|||||||||||||
Revenue By Product Category: |
|
|
|
|
|
|
|
|
|
||||||||||||
Systems |
|
|
|
|
|
|
|
|
|
||||||||||||
- |
$ |
28,747 |
|
|
$ |
18,426 |
|
|
+ |
|
$ |
86,100 |
|
|
$ |
50,721 |
|
+ |
|||
- Rest of World (including |
|
14,807 |
|
|
|
11,719 |
|
|
+ |
|
|
53,533 |
|
|
|
40,045 |
|
+ |
|||
Total Systems |
|
43,554 |
|
|
|
30,145 |
|
|
+ |
|
|
139,633 |
|
|
|
90,766 |
|
+ |
|||
Consumables |
|
5,361 |
|
|
|
3,023 |
|
|
+ |
|
|
16,401 |
|
|
|
9,286 |
|
+ |
|||
Skincare |
|
10,732 |
|
|
|
10,555 |
|
|
+ |
|
|
49,669 |
|
|
|
25,061 |
|
+ |
|||
Total Products |
|
59,647 |
|
|
|
43,723 |
|
|
+ |
|
|
205,703 |
|
|
|
125,113 |
|
+ |
|||
|
|
|
|
|
|
|
|
|
|||||||||||||
Service |
|
5,982 |
|
|
|
6,220 |
|
|
- |
|
|
25,567 |
|
|
|
22,570 |
|
+ |
|||
Total Net Revenue | $ |
65,629 |
|
|
$ |
49,943 |
|
|
+ |
|
$ |
231,270 |
|
|
$ |
147,683 |
|
+ |
|||
Three Months Ended |
|
|
|
Twelve Months Ended |
|||||||||||||||||
|
|
|
|
|
|
|
|
|
|||||||||||||
2021 |
|
2020 |
|
|
|
2021 |
|
2020 |
|||||||||||||
Pre-tax Stock-Based Compensation Expense: | |||||||||||||||||||||
Cost of revenue | $ |
500 |
|
|
$ |
306 |
|
|
|
|
$ |
1,408 |
|
|
$ |
1,665 |
|
||||
Sales and marketing |
|
1,206 |
|
|
|
767 |
|
|
|
|
|
3,160 |
|
|
|
3,384 |
|
||||
Research and development |
|
1,156 |
|
|
|
325 |
|
|
|
|
|
2,784 |
|
|
|
1,670 |
|
||||
General and administrative |
|
1,803 |
|
|
|
654 |
|
|
|
|
|
5,820 |
|
|
|
3,390 |
|
||||
$ |
4,665 |
|
|
$ |
2,052 |
|
|
|
|
$ |
13,172 |
|
|
$ |
10,109 |
|
RECONCILIATION OF GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
TO NON-GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(in thousands, except per share data) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Three Months Ended |
|
Three Months Ended |
|||||||||||||||||||||||||||||||||||||||||||||||||||||
GAAP |
|
Depreciation
|
Stock-Based
|
CRM and ERP
|
Severance
|
Legal -
|
Other
|
|
Non-GAAP |
|
GAAP |
|
Depreciation
|
Stock-Based
|
CRM and ERP
|
Severance
|
Legal - Former
|
Other
|
|
Non-GAAP |
|||||||||||||||||||||||||||||||||||
Net revenue | $ |
65,629 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
- |
|
|
- |
$ |
65,629 |
|
$ |
49,943 |
|
|
- |
|
|
- |
|
|
- |
|
- |
|
- |
|
|
- |
|
$ |
49,943 |
|
|||||||||||
Cost of revenue |
|
27,448 |
|
|
(94 |
) |
|
(500 |
) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
26,854 |
|
|
21,877 |
|
|
(174 |
) |
|
(306 |
) |
|
- |
|
|
- |
|
|
- |
|
|
275 |
|
|
21,672 |
|
|||||||
Gross margin |
|
38,181 |
|
|
94 |
|
|
500 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
38,775 |
|
|
28,066 |
|
|
174 |
|
|
306 |
|
|
- |
|
|
- |
|
|
- |
|
|
(275 |
) |
|
28,271 |
|
|||||||
Gross margin % |
|
58.2 |
% |
|
59.1 |
% |
|
56.2 |
% |
|
56.6 |
% |
|||||||||||||||||||||||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Sales and marketing |
|
24,094 |
|
|
(593 |
) |
|
(1,206 |
) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
22,295 |
|
|
14,656 |
|
|
(682 |
) |
|
(767 |
) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
13,207 |
|
|||||||
Research and development |
|
6,804 |
|
|
(49 |
) |
|
(1,156 |
) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
5,599 |
|
|
4,029 |
|
|
(34 |
) |
|
(325 |
) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
3,670 |
|
|||||||
General and administrative |
|
9,312 |
|
|
(4 |
) |
|
(1,803 |
) |
|
(711 |
) |
|
- |
|
|
(222 |
) |
|
- |
|
|
6,572 |
|
|
7,938 |
|
|
(27 |
) |
|
(654 |
) |
|
- |
|
|
- |
|
|
(566 |
) |
|
- |
|
|
6,691 |
|
|||||||
Total operating expenses |
|
40,210 |
|
|
(646 |
) |
|
(4,165 |
) |
|
(711 |
) |
|
- |
|
|
(222 |
) |
|
- |
|
|
34,466 |
|
|
26,623 |
|
|
(743 |
) |
|
(1,746 |
) |
|
- |
|
|
- |
|
|
(566 |
) |
|
- |
|
|
23,568 |
|
|||||||
Income (loss) from operations |
|
(2,029 |
) |
|
740 |
|
|
4,665 |
|
|
711 |
|
|
- |
|
|
222 |
|
|
- |
|
|
4,309 |
|
|
1,443 |
|
|
917 |
|
|
2,052 |
|
|
- |
|
|
- |
|
|
566 |
|
|
(275 |
) |
|
4,703 |
|
|||||||
Interest and other income (expense), net | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Amortization of debt issuance costs |
|
(218 |
) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(218 |
) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|||||||
Interest on convertible notes |
|
(777 |
) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(777 |
) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|||||||
Gain on extinguishment of PPP loan |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|||||||
Other expense |
|
(430 |
) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(430 |
) |
|
7 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
7 |
|
|||||||
Total interest and other income (expense), net |
|
(1,425 |
) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(1,425 |
) |
|
7 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
7 |
|
|||||||
Income (loss) before income taxes |
|
(3,454 |
) |
|
740 |
|
|
4,665 |
|
|
711 |
|
|
- |
|
|
222 |
|
|
- |
|
|
2,884 |
|
|
1,450 |
|
|
917 |
|
|
2,052 |
|
|
- |
|
|
- |
|
|
566 |
|
|
(275 |
) |
|
4,710 |
|
|||||||
Provision for income taxes |
|
481 |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
481 |
|
|
(738 |
) |
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
- |
|
|
(738 |
) |
|||||||
Net income (loss) | $ |
(3,935 |
) |
$ |
740 |
|
$ |
4,665 |
|
$ |
711 |
|
$ |
- |
|
$ |
222 |
|
$ |
- |
|
$ |
2,403 |
|
$ |
2,188 |
|
$ |
917 |
|
$ |
2,052 |
|
$ |
- |
|
$ |
- |
|
$ |
566 |
|
$ |
(275 |
) |
$ |
5,448 |
|
|||||||
Net income (loss) per share: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Basic | $ |
(0.22 |
) |
$ |
0.13 |
|
$ |
0.12 |
|
$ |
0.31 |
|
|||||||||||||||||||||||||||||||||||||||||||
Weighted-average number of shares used in per share calculations: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
Basic |
|
17,980 |
|
|
17,980 |
|
|
17,653 |
|
|
17,653 |
|
|||||||||||||||||||||||||||||||||||||||||||
Operating expenses as a % of net revenue | GAAP | Non-GAAP | GAAP | Non-GAAP | |||||||||||||||||||||||||||||||||||||||||||||||||||
Sales and marketing |
|
36.7 |
% |
|
34.0 |
% |
|
29.3 |
% |
|
26.4 |
% |
|||||||||||||||||||||||||||||||||||||||||||
Research and development |
|
10.4 |
% |
|
8.5 |
% |
|
8.1 |
% |
|
7.3 |
% |
|||||||||||||||||||||||||||||||||||||||||||
General and administrative |
|
14.2 |
% |
|
10.0 |
% |
|
15.9 |
% |
|
13.4 |
% |
|||||||||||||||||||||||||||||||||||||||||||
|
61.3 |
% |
|
52.5 |
% |
|
53.3 |
% |
|
47.1 |
% |
||||||||||||||||||||||||||||||||||||||||||||
RECONCILIATION OF GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||||||||||||||||||||||||
TO NON-GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS | |||||||||||||||||||||||||||||||||||||||||||
(in thousands, except per share data) | |||||||||||||||||||||||||||||||||||||||||||
(unaudited) | |||||||||||||||||||||||||||||||||||||||||||
Twelve Months Ended |
|
Twelve Months Ended |
|||||||||||||||||||||||||||||||||||||||||
GAAP |
|
Depreciation
|
Stock-Based
|
CRM and ERP
|
Severance
|
Legal -
|
Other
|
|
Non-GAAP |
|
GAAP |
|
Depreciation
|
Stock-Based
|
CRM and ERP
|
Severance
|
Legal - Former
|
Other
|
|
Non-GAAP |
|||||||||||||||||||||||
Net revenue | $ |
231,270 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
$ |
231,270 |
|
$ |
147,683 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
$ |
147,683 |
|
|||||||
Cost of revenue |
|
98,165 |
|
(526 |
) |
(1,408 |
) |
- |
|
- |
|
- |
|
791 |
|
|
97,022 |
|
|
71,911 |
|
(591 |
) |
(1,665 |
) |
- |
|
(318 |
) |
- |
|
275 |
|
|
69,612 |
|
|||||||
Gross margin |
|
133,105 |
|
526 |
|
1,408 |
|
- |
|
- |
|
- |
|
(791 |
) |
|
134,248 |
|
|
75,772 |
|
591 |
|
1,665 |
|
- |
|
318 |
|
- |
|
(275 |
) |
|
78,071 |
|
|||||||
Gross margin % |
|
57.6 |
% |
|
58.0 |
% |
|
51.3 |
% |
|
52.9 |
% |
|||||||||||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||||||||||||||||||||||
Sales and marketing |
|
76,762 |
|
(2,420 |
) |
(3,160 |
) |
(182 |
) |
(638 |
) |
- |
|
- |
|
|
70,362 |
|
|
52,766 |
|
(3,136 |
) |
(3,384 |
) |
- |
|
(274 |
) |
- |
|
- |
|
|
45,972 |
|
|||||||
Research and development |
|
21,568 |
|
(182 |
) |
(2,784 |
) |
- |
|
- |
|
- |
|
- |
|
|
18,602 |
|
|
14,322 |
|
(149 |
) |
(1,670 |
) |
- |
|
(130 |
) |
- |
|
- |
|
|
12,373 |
|
|||||||
General and administrative |
|
32,945 |
|
(60 |
) |
(5,820 |
) |
(1,316 |
) |
- |
|
(1,201 |
) |
- |
|
|
24,548 |
|
|
31,512 |
|
(111 |
) |
(3,390 |
) |
(1,139 |
) |
(101 |
) |
(1,925 |
) |
(324 |
) |
|
24,522 |
|
|||||||
Total operating expenses |
|
131,275 |
|
(2,662 |
) |
(11,764 |
) |
(1,498 |
) |
(638 |
) |
(1,201 |
) |
- |
|
|
113,512 |
|
|
98,600 |
|
(3,396 |
) |
(8,444 |
) |
(1,139 |
) |
(505 |
) |
(1,925 |
) |
(324 |
) |
|
82,867 |
|
|||||||
Income (loss) from operations |
|
1,830 |
|
3,188 |
|
13,172 |
|
1,498 |
|
638 |
|
1,201 |
|
(791 |
) |
|
20,736 |
|
|
(22,828 |
) |
3,987 |
|
10,109 |
|
1,139 |
|
823 |
|
1,925 |
|
49 |
|
|
(4,796 |
) |
|||||||
Interest and other income (expense), net | |||||||||||||||||||||||||||||||||||||||||||
Amortization of debt issuance costs |
|
(710 |
) |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
|
(710 |
) |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
|
- |
|
|||||||
Interest on convertible notes |
|
(2,514 |
) |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
|
(2,514 |
) |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
|
- |
|
|||||||
Gain on extinguishment of PPP loan |
|
7,185 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(7,185 |
) |
|
- |
|
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
|
- |
|
|||||||
Other expense |
|
(2,406 |
) |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
|
(2,406 |
) |
|
(579 |
) |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
|
(579 |
) |
|||||||
Total interest and other income (expense), net |
|
1,555 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
(7,185 |
) |
|
(5,630 |
) |
|
(579 |
) |
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
|
(579 |
) |
|||||||
Income (loss) before income taxes |
|
3,385 |
|
3,188 |
|
13,172 |
|
1,498 |
|
638 |
|
1,201 |
|
(7,976 |
) |
|
15,106 |
|
|
(23,407 |
) |
3,987 |
|
10,109 |
|
1,139 |
|
823 |
|
1,925 |
|
49 |
|
|
(5,375 |
) |
|||||||
Provision for income taxes |
|
1,323 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
- |
|
|
1,323 |
|
|
470 |
|
- |
|
- |
|
- |
|
- |
|
- |
|
9 |
|
|
479 |
|
|||||||
Net income (loss) | $ |
2,062 |
|
3,188 |
|
13,172 |
|
1,498 |
|
638 |
|
1,201 |
|
(7,976 |
) |
$ |
13,783 |
|
$ |
(23,877 |
) |
3,987 |
|
10,109 |
|
1,139 |
|
823 |
|
1,925 |
|
40 |
|
$ |
(5,854 |
) |
|||||||
Net income (loss) per share: | |||||||||||||||||||||||||||||||||||||||||||
Basic | $ |
0.12 |
|
$ |
0.77 |
|
$ |
(1.43 |
) |
$ |
(0.35 |
) |
|||||||||||||||||||||||||||||||
Weighted-average number of shares used in per share calculations: | |||||||||||||||||||||||||||||||||||||||||||
Basic |
|
17,891 |
|
|
17,891 |
|
|
16,691 |
|
|
16,691 |
|
|||||||||||||||||||||||||||||||
Operating expenses as a % of net revenue | GAAP | Non-GAAP | GAAP | Non-GAAP | |||||||||||||||||||||||||||||||||||||||
Sales and marketing |
|
33.2 |
% |
|
30.4 |
% |
|
35.7 |
% |
|
31.1 |
% |
|||||||||||||||||||||||||||||||
Research and development |
|
9.3 |
% |
|
8.0 |
% |
|
9.7 |
% |
|
8.4 |
% |
|||||||||||||||||||||||||||||||
General and administrative |
|
14.2 |
% |
|
10.6 |
% |
|
21.3 |
% |
|
16.6 |
% |
|||||||||||||||||||||||||||||||
|
56.7 |
% |
|
49.0 |
% |
|
66.7 |
% |
|
56.1 |
% |
||||||||||||||||||||||||||||||||
RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA | |||||||
(in thousands) | |||||||
(unaudited) | |||||||
Three Months Ended |
Twelve Months Ended |
||||||
Net income (loss) | $ |
(3,935 |
) |
$ |
2,062 |
|
|
Adjustments: | |||||||
Stock-based compensation |
|
4,665 |
|
|
13,172 |
|
|
Depreciation and amortization |
|
740 |
|
|
3,188 |
|
|
ERP implementation cost |
|
711 |
|
|
1,498 |
|
|
Severance (RIF) |
|
- |
|
|
638 |
|
|
Legal - Lutronic |
|
222 |
|
|
1,201 |
|
|
Other adjustments |
|
- |
|
|
(791 |
) |
|
Gain on extinguishment of PPP loan |
|
- |
|
|
(7,185 |
) |
|
Interest and other expense, net |
|
1,425 |
|
|
5,630 |
|
|
Provision for income taxes |
|
481 |
|
|
1,323 |
|
|
Total adjustments |
|
8,244 |
|
|
18,674 |
|
|
Adjusted EBITDA | $ |
4,309 |
|
$ |
20,736 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20220222005464/en/
Director, Corporate Communications
415-657-5500
awerdan@cutera.com
Source:
FAQ
What were Cutera's Q4 2021 earnings results?
What is Cutera's revenue guidance for 2022?
How did Cutera's full-year performance compare to 2020?
What contributed to Cutera's revenue growth in Q4 2021?