Mirion Technologies Announces Results for the Fiscal Quarter Ended September 30, 2021
Mirion Technologies (NYSE: MIR) reported a 26% increase in GAAP revenues for Q3 2021, totaling $144.3 million, up from $114.6 million in Q3 2020. However, net loss rose 15.8% to ($46.7) million. Adjusted revenues climbed 29% to $148 million, with Adjusted EBITDA at $30.9 million, a 28% increase. The Medical segment saw a significant revenue increase of 155%. Organic growth was a slight (0.1%) compared to 8.5% in the prior year. Mirion completed its business combination with GS Acquisition Holdings Corp II on October 20, 2021, enhancing liquidity to approximately $230 million.
- GAAP revenues increased 26% to $144.3 million.
- Adjusted revenues rose 29% to $148 million.
- Adjusted EBITDA grew 28% to $30.9 million.
- Medical segment revenue soared 155% due to acquisitions.
- Completed business combination with GSAH, enhancing liquidity to $230 million.
- GAAP net loss increased 15.8% to ($46.7) million.
- Organic growth was only (0.1%), down from 8.5% in the prior year.
- Income from operations was a loss of $8.9 million compared to income of $4.6 million last year.
-
GAAP revenues for the fiscal quarter ended
September 30, 2021 increased26% to , compared to$144.3 million in the prior-year period$114.6 million -
GAAP net loss for the quarter increased
15.8% to( $46.7) million -
Adjusted revenues up
29% to ; Adjusted EBITDA up$148 million 28% to$30.9 million -
Larry Kingsley joinsMirion Technologies as Chairman of the Board after successful completion of business combination withGS Acquisition Holdings Corp II -
Mirion Technologies trading on theNew York Stock Exchange under the ticker symbol MIR following successful business combination
Revenue for the quarter increased
Income (loss) from operations for the quarter was a loss of
For the Medical segment, revenue for the quarter was
On
Outlook
Legacy
-
Adjusted revenue of approximately
$723 million -
Adjusted EBITDA of approximately
$179 million
Guidance excludes approximately
Our guidance and projections assume a Euro to
Conference Call
A telephonic replay will be available shortly after the conclusion of the call and until,
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended. Words such as “anticipate,” “believe,” “continue,” “could,” “estimate,” “expect,” “hope,” “intend,” “may,” “might,” “should,” “would,” “will,” “understand” and similar words are intended to identify forward looking statements. These forward-looking statements include but are not limited to, statements regarding our future growth prospects, future financial and operating performance, including our financial outlook for the twelve months ending
You should not rely on these forward-looking statements, as actual outcomes and results may differ materially from those contemplated by these forward-looking statements as a result of such risks and uncertainties. All forward-looking statements in this press release are based on information available to us as of the date hereof, and we do not assume any obligation to update the forward-looking statements provided to reflect events that occur or circumstances that exist after the date on which they were made.
About
|
|||||||
Unaudited Interim Condensed Consolidated Balance Sheets |
|||||||
(In millions, except share data) |
|||||||
|
|
|
|
||||
|
2021 |
|
2021 |
||||
ASSETS |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
100.6 |
|
|
$ |
101.1 |
|
Restricted cash |
|
0.8 |
|
|
|
0.8 |
|
Accounts receivable, net of allowance for doubtful accounts of |
|
117.6 |
|
|
|
133.3 |
|
Costs in excess of billings on uncompleted contracts |
|
61.4 |
|
|
|
57.2 |
|
Inventories |
|
116.6 |
|
|
|
113.2 |
|
Deferred cost of revenue |
|
0.7 |
|
|
|
0.3 |
|
Prepaid expenses and other currents assets |
|
30.2 |
|
|
|
28.0 |
|
Total current assets |
|
427.9 |
|
|
|
433.9 |
|
|
|
|
|
||||
Property, plant, and equipment, net |
|
90.5 |
|
|
|
88.8 |
|
Operating ROU assets |
|
43.3 |
|
|
|
- |
|
|
|
675.3 |
|
|
|
681.5 |
|
Intangible assets, net |
|
308.8 |
|
|
|
326.3 |
|
Restricted cash |
|
0.5 |
|
|
|
0.5 |
|
Other assets |
|
17.1 |
|
|
|
16.2 |
|
Total assets |
$ |
1,563.4 |
|
|
$ |
1,547.2 |
|
|
|
|
|
||||
LIABILITIES AND STOCKHOLDERS’ DEFICIT |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
47.4 |
|
|
$ |
47.1 |
|
Deferred contract revenue |
|
59.0 |
|
|
|
50.4 |
|
Notes payable to third-parties, current |
|
5.6 |
|
|
|
6.4 |
|
Operating lease liability, current |
|
9.3 |
|
|
|
- |
|
Accrued expenses and other current liabilities |
|
78.7 |
|
|
|
84.3 |
|
Total current liabilities |
|
200.0 |
|
|
|
188.2 |
|
|
|
|
|
||||
Notes payable to related parties, non-current |
|
1,170.4 |
|
|
|
1,170.5 |
|
Notes payable to third-parties, non-current |
|
882.8 |
|
|
|
885.7 |
|
Interest accrued on notes payable to related parties |
|
97.7 |
|
|
|
64.8 |
|
Operating lease liability, non-current |
|
38.9 |
|
|
|
- |
|
Deferred income taxes and other liabilities |
|
72.6 |
|
|
|
77.5 |
|
Total liabilities |
|
2,462.4 |
|
|
|
2,386.7 |
|
|
|
|
|
||||
Commitments and contingencies (Note 9) |
|||||||
|
|||||||
Stockholders’ deficit: |
|
|
|
||||
A Ordinary shares, |
- |
||||||
B Ordinary shares, |
|
0.1 |
|
|
|
0.1 |
|
Additional paid-in capital |
|
9.5 |
|
|
|
9.5 |
|
Receivable from Employees for purchase of Common Stock |
|
(1.9 |
) |
|
|
(2.4 |
) |
Accumulated deficit |
|
(937.6 |
) |
|
|
(888.0 |
) |
Accumulated other comprehensive income |
|
28.8 |
|
|
|
39.2 |
|
|
|
(901.1 |
) |
|
|
(841.6 |
) |
Noncontrolling interests |
|
2.1 |
|
|
|
2.1 |
|
Total stockholders’ deficit |
|
(899.0 |
) |
|
|
(839.5 |
) |
Total liabilities and stockholders’ deficit |
$ |
1,563.4 |
|
|
$ |
1,547.2 |
|
|
||||||||
Unaudited Interim Condensed Consolidated Statements of Operations |
||||||||
(In millions, except per share data) |
||||||||
|
|
|
||||||
|
|
Three months ended |
||||||
|
|
2021 |
|
2020 |
||||
|
|
|
|
|
||||
Revenues: |
|
|
|
|
||||
Product |
|
$ |
107.3 |
|
|
$ |
80.9 |
|
Service |
|
|
37.0 |
|
|
|
33.7 |
|
Total revenues |
|
|
144.3 |
|
|
|
114.6 |
|
Cost of revenues: |
|
|
|
|
||||
Product |
|
|
64.5 |
|
|
|
49.9 |
|
Service |
|
|
17.9 |
|
|
|
18.0 |
|
Total cost of revenues |
|
|
82.4 |
|
|
|
67.9 |
|
Gross profit |
|
|
61.9 |
|
|
|
46.7 |
|
|
|
|
|
|
||||
Operating expenses: |
|
|
|
|
||||
Selling, general and administrative |
|
|
62.3 |
|
|
|
37.6 |
|
Research and development |
|
|
8.5 |
|
|
|
4.5 |
|
Total operating expenses |
|
|
70.8 |
|
|
|
42.1 |
|
Income (loss) from operations |
|
|
(8.9 |
) |
|
|
4.6 |
|
|
|
|
|
|
||||
Other expense (income): |
|
|
|
|
||||
Third party interest expense |
|
|
10.8 |
|
|
|
10.0 |
|
Related party interest expense |
|
|
33.0 |
|
|
|
27.9 |
|
Foreign currency (gain) loss, net |
|
|
(1.4 |
) |
|
|
8.1 |
|
Other expense, net |
|
|
0.1 |
|
|
|
- |
|
Loss before provision (benefit) from income taxes |
|
|
(51.4 |
) |
|
|
(41.4 |
) |
Benefit from income taxes |
|
|
(4.7 |
) |
|
|
(1.0 |
) |
Net loss |
|
|
(46.7 |
) |
|
|
(40.4 |
) |
Loss attributable to noncontrolling interests |
|
|
- |
|
|
|
- |
|
Net loss attributable to |
|
$ |
(46.7 |
) |
|
$ |
(40.4 |
) |
|
|
|
|
|
||||
Basic and Diluted loss per share: |
|
|
|
|
||||
Loss per common share attributable to |
|
$ |
(7.01 |
) |
|
$ |
(6.24 |
) |
Weighted average common shares outstanding – basic and diluted |
|
|
6.665 |
|
|
|
6.478 |
|
|
||||||||||
Unaudited Interim Condensed Consolidated Statements of Cash Flows |
||||||||||
(In millions) |
||||||||||
|
|
|
||||||||
|
|
Three months ended
|
||||||||
|
|
2021 |
|
2020 |
||||||
OPERATING ACTIVITIES: |
|
|
|
|
||||||
Net loss |
|
$ |
(46.7 |
) |
|
$ |
(40.4 |
) |
||
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
||||||
Accrual of in-kind interest on notes payable to related parties |
|
|
32.8 |
|
|
|
28.4 |
|
||
Depreciation and amortization expense |
|
|
21.1 |
|
|
|
16.6 |
|
||
Share-based compensation expense |
|
|
- |
|
|
|
0.1 |
|
||
Amortization of debt issuance costs |
|
|
0.9 |
|
|
|
0.6 |
|
||
Provision for doubtful accounts |
|
|
0.3 |
|
|
|
- |
|
||
Inventory obsolescence write down |
|
|
- |
|
|
|
1.1 |
|
||
Change in deferred income taxes |
|
|
(2.9 |
) |
|
|
(0.1 |
) |
||
Loss on disposal of property, plant and equipment |
|
|
0.1 |
|
|
|
0.1 |
|
||
Loss (Gain) on foreign currency transactions |
|
|
(1.4 |
) |
|
|
6.1 |
|
||
Other |
|
|
1.8 |
|
|
|
0.2 |
|
||
Changes in operating assets and liabilities: |
|
|
|
|
||||||
Accounts receivable |
|
|
14.2 |
|
|
|
7.1 |
|
||
Costs in excess of billings on uncompleted contracts |
|
|
(4.6 |
) |
|
|
(7.5 |
) |
||
Inventories |
|
|
(4.8 |
) |
|
|
(7.2 |
) |
||
Deferred cost of revenue |
|
|
(0.4 |
) |
|
|
0.1 |
|
||
Prepaid expenses and other current assets |
|
|
(1.9 |
) |
|
|
(0.6 |
) |
||
Accounts payable |
|
|
0.9 |
|
|
|
(4.3 |
) |
||
Accrued expenses and other current liabilities |
|
|
(6.9 |
) |
|
|
(2.8 |
) |
||
Deferred contract revenue |
|
|
10.0 |
|
|
|
(4.2 |
) |
||
Other assets |
|
|
0.7 |
|
|
|
0.1 |
|
||
Other liabilities |
|
|
(2.1 |
) |
|
|
0.1 |
|
||
Net cash provided by (used in) operating activities |
|
|
11.1 |
|
|
|
(6.5 |
) |
||
INVESTING ACTIVITIES: |
|
|
|
|
||||||
Acquisitions of businesses, net of cash and cash equivalents acquired |
|
|
(0.9 |
) |
|
|
(27.2 |
) |
||
Purchases of property, plant, and equipment and badges |
|
|
(8.8 |
) |
|
|
(5.1 |
) |
||
Net cash used in investing activities |
|
|
(9.7 |
) |
|
|
(32.3 |
) |
||
FINANCING ACTIVITIES: |
|
|
|
|
||||||
Borrowings from notes payable to third-parties, net of discount and issuance costs |
|
|
1.9 |
|
|
|
- |
|
||
Principal repayments |
|
|
(2.3 |
) |
|
|
(2.2 |
) |
||
Payment on revolving term loan |
|
|
- |
|
|
|
(35.0 |
) |
||
Net cash used in financing activities |
|
|
(0.4 |
) |
|
|
(37.2 |
) |
||
|
|
|
|
|
||||||
Effect of exchange rate changes on cash, cash equivalents, and restricted cash |
|
|
(1.5 |
) |
|
|
1.4 |
|
||
Net decrease in cash, cash equivalents, and restricted cash |
|
|
(0.5 |
) |
|
|
(74.6 |
) |
||
Cash, cash equivalents, and restricted cash at beginning of period |
|
|
102.4 |
|
|
|
120.0 |
|
||
Cash, cash equivalents, and restricted cash at end of period |
|
$ |
101.9 |
|
|
$ |
45.4 |
|
Reconciliation of Non-GAAP Financial Measures
In addition to our results determined in accordance with
Adjusted revenues is defined as
Adjusted EBITDA is defined as net income before interest expense, income tax expense, depreciation and amortization adjusted to remove the impact of the other items described in the table below.
Adjusted segment revenues is defined as
Adjusted EBITDA by segment is defined as net income before interest expense, income tax expense, depreciation and amortization the other items described by segment in the table below.
The following tables present a reconciliation of certain non-GAAP financial measures for the three-month periods ended
|
Three Months Ended
|
Three Months Ended
|
||||||||||||||||||||||||||
($ in millions) |
Revenues |
Net Loss |
Revenues |
Net Loss |
||||||||||||||||||||||||
Total GAAP |
$ |
144.3 |
$ |
(46.7 |
) |
$ |
114.6 |
$ |
(40.4 |
) |
||||||||||||||||||
Revenue reduction from purchase accounting |
|
3.7 |
|
3.7 |
|
|
— |
|
— |
|
||||||||||||||||||
Foreign currency (gain) loss, net |
|
— |
|
(1.4 |
) |
|
— |
|
8.1 |
|
||||||||||||||||||
Amortization of acquired intangibles |
|
— |
|
16.1 |
|
|
— |
|
12.2 |
|
||||||||||||||||||
Non-operating expenses(1)(2) |
|
— |
|
15.0 |
|
|
— |
|
2.9 |
|
||||||||||||||||||
Tax impact of adjustments above |
|
— |
|
(6.8 |
) |
|
— |
|
(3.7 |
) |
||||||||||||||||||
Adjusted Revenues and Net Loss |
$ |
148.0 |
$ |
(20.1 |
) |
$ |
114.6 |
$ |
(20.9 |
) |
||||||||||||||||||
|
|
|
|
|
||||||||||||||||||||||||
($ in millions) |
Three Months
|
Three Months
|
|
|||||||||||||||||||||||||
Net loss |
$ |
(46.7 |
) |
$ |
(40.4 |
) |
|
|||||||||||||||||||||
Interest expense, net |
|
43.8 |
|
|
37.9 |
|
|
|||||||||||||||||||||
Income tax (benefit) provision |
|
(4.7 |
) |
|
(1.0 |
) |
|
|||||||||||||||||||||
Amortization |
|
16.1 |
|
|
12.2 |
|
|
|||||||||||||||||||||
EBITA |
$ |
8.5 |
|
$ |
8.7 |
|
|
|||||||||||||||||||||
Depreciation |
|
5.1 |
|
|
4.3 |
|
|
|||||||||||||||||||||
EBITDA |
$ |
13.6 |
|
$ |
13.0 |
|
|
|||||||||||||||||||||
Foreign currency (gain) loss, net |
|
(1.4 |
) |
|
8.1 |
|
|
|||||||||||||||||||||
Revenue reduction from purchase accounting |
|
3.7 |
|
|
— |
|
|
|||||||||||||||||||||
Non-operating expenses(1)(2) |
|
15.0 |
|
|
2.9 |
|
|
|||||||||||||||||||||
Adjusted EBITDA |
$ |
30.9 |
|
$ |
24.0 |
|
|
(1) |
Pre-tax non-operating expenses of |
|
(2) |
Pre-tax non-operating expenses of |
The following tables present a reconciliation of non-GAAP Adjusted Revenue and Adjusted EBITDA by segment for the three-month periods ended
|
For the Three Months Ended |
|||||||||||||||
($ in millions) |
Medical |
Industrial |
Corporate & Other |
Consolidated |
||||||||||||
Revenues |
$ |
52.0 |
|
$ |
92.3 |
|
$ |
— |
|
$ |
144.3 |
|
||||
Revenue reduction from purchase accounting |
|
3.7 |
|
|
— |
|
|
— |
|
|
3.7 |
|
||||
Adjusted Revenues |
$ |
55.7 |
|
$ |
92.3 |
|
$ |
— |
|
$ |
148.0 |
|
||||
Income from operations |
$ |
2.6 |
|
$ |
12.5 |
|
$ |
(24.0 |
) |
$ |
(8.9 |
) |
||||
Amortization |
|
8.0 |
|
|
8.1 |
|
|
— |
|
|
16.1 |
|
||||
Depreciation |
|
2.8 |
|
|
2.1 |
|
|
0.2 |
|
|
5.1 |
|
||||
Revenue reduction from purchase accounting |
|
3.7 |
|
|
— |
|
|
— |
|
|
3.7 |
|
||||
Non-operating expenses(1) |
|
— |
|
|
— |
|
|
14.9 |
|
|
14.9 |
|
||||
Adjusted EBITDA |
$ |
17.1 |
|
$ |
22.7 |
|
$ |
(8.9 |
) |
$ |
30.9 |
|
||||
Income from operations as % of revenue | 5.0 |
% |
|
|
13.5 |
% |
|
|
n.a. |
|
|
|
(6.2 |
%) |
||
Adjusted EBITDA as % of adjusted revenue | 30.7 |
% |
|
|
24.6 |
% |
|
|
n.a. |
|
|
|
20.9 |
% |
(1) |
Non-operating expenses above exclude |
|
For the Three Months Ended |
|||||||||||||||
($ in millions) |
Medical |
Industrial |
Corporate & Other |
Consolidated |
||||||||||||
Revenues |
$ |
20.4 |
|
$ |
94.2 |
|
$ |
— |
|
$ |
114.6 |
|
||||
Revenue reduction from purchase accounting |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
||||
Adjusted Revenues |
$ |
20.4 |
|
$ |
94.2 |
|
$ |
— |
|
$ |
114.6 |
|
||||
Income from operations |
$ |
4.0 |
|
$ |
11.4 |
|
$ |
(10.8 |
) |
$ |
4.6 |
|
||||
Amortization |
|
2.4 |
|
|
9.8 |
|
|
— |
|
|
12.2 |
|
||||
Depreciation |
|
1.9 |
|
|
2.4 |
|
|
— |
|
|
4.3 |
|
||||
Revenue reduction from purchase accounting |
|
— |
|
|
— |
|
|
— |
|
|
— |
|
||||
Non-operating expenses |
|
— |
|
|
— |
|
|
2.9 |
|
|
2.9 |
|
||||
Adjusted EBITDA |
$ |
8.3 |
|
$ |
23.6 |
|
$ |
(7.9 |
) |
$ |
24.0 |
|
||||
Income from operations as % of revenue | 19.6 |
% |
|
|
12.1 |
% |
|
|
n.a. |
|
|
|
4.0 |
% |
||
Adjusted EBITDA as % of adjusted revenue | 40.7 |
% |
|
|
25.1 |
% |
|
|
n.a. |
|
|
|
20.9 |
% |
The following tables present a reconciliation of non-GAAP Adjusted Revenue Organic
For the three months ended |
||||||||||||||||||||
$ in millions |
Δ% |
|||||||||||||||||||
|
Sep-21 |
Sep-20 |
Total |
Organic |
Acquisitions |
FX |
||||||||||||||
Medical |
$ |
55.7 |
|
$ |
20.4 |
|
173.0 |
% |
10.8 |
% |
162.3 |
% |
0.0 |
% |
||||||
Industrial |
|
92.3 |
|
|
94.2 |
|
-2.0 |
% |
-2.4 |
% |
0.0 |
% |
0.4 |
% |
||||||
Total Adjusted Revenue |
$ |
148.0 |
|
$ |
114.6 |
|
|
29.1 |
% |
-0.1 |
% |
28.9 |
% |
0.3 |
% |
|||||
Deferred revenue purchase accounting adj. |
|
(3.7 |
) |
|
- |
|
||||||||||||||
Revenue (GAAP, as reported) |
$ |
144.3 |
|
$ |
114.6 |
|
||||||||||||||
Δ% |
||||||||||||||||||||
|
Sep-20 |
Sep-19 |
Total |
Organic |
Acquisitions |
FX |
||||||||||||||
Medical |
$ |
20.4 |
|
$ |
15.1 |
|
35.2 |
% |
-6.0 |
% |
39.8 |
% |
1.3 |
% |
||||||
Industrial |
|
94.2 |
|
|
80.0 |
|
17.8 |
% |
11.3 |
% |
3.6 |
% |
2.9 |
% |
||||||
Total Adjusted Revenue |
$ |
114.6 |
|
$ |
95.1 |
|
|
20.5 |
% |
8.5 |
% |
9.4 |
% |
2.6 |
% |
|||||
Deferred revenue purchase accounting adj. |
|
- |
|
|
- |
|
||||||||||||||
Revenue (GAAP, as reported) |
$ |
114.6 |
|
$ |
95.1 |
|
||||||||||||||
For the nine months ended |
||||||||||||||||||||
$ in millions |
Δ% |
|||||||||||||||||||
|
Sep-21 |
Sep-20 |
Total |
Organic |
Acquisitions |
FX |
||||||||||||||
Medical |
$ |
167.3 |
|
$ |
53.8 |
|
211.0 |
% |
5.0 |
% |
204.3 |
% |
1.6 |
% |
||||||
Industrial |
|
334.9 |
|
|
312.0 |
|
7.3 |
% |
3.9 |
% |
0.0 |
% |
3.5 |
% |
||||||
Total Adjusted Revenue |
$ |
502.2 |
|
$ |
365.8 |
|
|
37.3 |
% |
4.0 |
% |
30.1 |
% |
3.2 |
% |
|||||
Deferred revenue purchase accounting adj. |
|
(11.7 |
) |
|
(0.2 |
) |
||||||||||||||
Revenue (GAAP, as reported) |
$ |
490.5 |
|
$ |
365.6 |
|
||||||||||||||
Δ% |
||||||||||||||||||||
|
Sep-20 |
Sep-19 |
Total |
Organic |
Acquisitions |
FX |
||||||||||||||
Medical |
$ |
53.8 |
|
$ |
37.6 |
|
43.0 |
% |
1.1 |
% |
41.7 |
% |
0.2 |
% |
||||||
Industrial |
|
312.0 |
|
|
291.4 |
|
7.1 |
% |
3.6 |
% |
3.4 |
% |
0.0 |
% |
||||||
Total Adjusted Revenue |
$ |
365.8 |
|
$ |
329.0 |
|
|
11.2 |
% |
3.3 |
% |
7.8 |
% |
0.0 |
% |
|||||
Deferred revenue purchase accounting adj. |
|
(0.2 |
) |
|
- |
|
||||||||||||||
Revenue (GAAP, as reported) |
$ |
365.6 |
|
$ |
329.0 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20211112005413/en/
For investor inquiries:
ir@mirion.com
For media inquiries:
mmaddox@mirion.com
Source:
FAQ
What were Mirion Technologies' Q3 2021 revenue figures?
How did adjusted EBITDA perform for Mirion in Q3 2021?
What impact did the business combination with GSAH have on Mirion?
What is the future guidance for Mirion Technologies?