Mirion Technologies Announces Second Quarter 2022 Financial Results and Confirms Full Year Guidance
Mirion Technologies, Inc. (NYSE: MIR) reported a 2.3% decline in second-quarter revenues to $175.8 million, with a net loss of $59.3 million. Adjusted EBITDA fell 14.6% to $42.6 million, and adjusted EPS was $0.13. The company confirmed its 2022 expectations for organic adjusted revenue growth of 4%-6% and adjusted EBITDA of $170-$180 million. Order growth reached 25% in the first half, with a backlog of $693 million, despite a $55 million impairment due to project cancellations related to the Russia-Ukraine conflict.
- Order growth of 25% in H1 2022.
- Backlog increased 9% year-over-year to $693 million.
- Confirmed guidance for organic adjusted revenue growth of 4%-6%.
- Revenues decreased 2.3% to $175.8 million.
- GAAP net loss widened to $59.3 million from $54.0 million year-over-year.
- Adjusted EBITDA decreased by 14.6% to $42.6 million.
- Recorded a goodwill impairment of $55 million.
-
Revenues for the second quarter decreased
2.3% to , compared to$175.8 million in the same period in 2021. Adjusted revenues decreased$180.0 million 4.3% compared to the second quarter of 2021.
-
GAAP Net loss was
in the second quarter, compared to a net loss of$59.3 million in the same period last year. Adjusted EBITDA was$54.0 million for the quarter, a$42.6 million 14.6% decrease from in the same period last year.$49.9 million
-
GAAP net loss per share for the second quarter was
. Adjusted earnings per share for the same period was$0.32 .$0.13
-
The company confirmed 2022 expectations for organic adjusted revenue growth of
4% to6% , adjusted EBITDA of to$170 million and adjusted EPS of$180 million to$0.44 .$0.49
“Our team was able to deliver results in line with expectations despite a dynamic operating environment during the second quarter. We were particularly encouraged by the performance of our Medical segment during the quarter and expect to add to the momentum heading into the second half of the year. In the Industrial segment, we faced continued challenges from the supply chain and our revenue mix transition in the face of strengthening demand,” stated
“I am impressed by the resiliency that
The company recorded a goodwill impairment charge of
Updated 2022 Outlook
“We expect the strong order inflow during the first half of the year to support the attainment of our previously stated financial targets,” continued
-
Organic adjusted revenue growth of
4% -6% -
Adjusted EBITDA of
-$170 million $180 million -
Adjusted EPS of
-$0.44 $0.49 -
Adjusted free cash flow of
-$75 million $95 million
CIRS, which was acquired in
-
Euro to
U.S. Dollar foreign exchange conversion rate of 1.02, versus 1.10 previously -
Net interest expense of approximately
(approximately$42 million of cash interest)$38 million -
Approximately 181 million shares of Class A common stock outstanding (excludes 8.1 million shares of Class B common stock, 27.2 million warrants, 18.8 million founder shares, subject to vesting, 1.9 million restricted stock units, 0.4 million performance stock units and a further 23.7 million shares reserved for future equity awards (subject to annual automatic increases)), all as of
June 30, 2022
The company’s guidance contains forward-looking statements and actual results may differ materially as a result of known and unknown uncertainties and risks, including those set forth below under the heading “Forward-Looking Statements.” In addition, forward-looking non-GAAP financial measures are presented on a non-GAAP basis without reconciliations of such forward-looking non-GAAP measures due to the inherent difficulty in projecting and quantifying the various adjusting items necessary for such reconciliations, such as stock-based compensation expense, amortization and depreciation expense and purchase accounting adjustments, that have not yet occurred, are out of Mirion’s control, or cannot be reasonably predicted. Accordingly, reconciliations of our guidance for adjusted revenue, organic adjusted revenue adjusted EBITDA, adjusted EPS and adjusted free cash flow are not available without unreasonable effort.
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 guidance and outlook, our order book and backlog, our growth strategy and positioning, market trends, including supply chain hurdles and the
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.
Use of Non-GAAP Financial Information
We believe that the presentation of non-GAAP financial information provides important supplemental information to management and investors regarding financial and business trends relating to our financial condition and results of operations. For further information regarding these non-GAAP measures, including the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures, please refer to the financial tables below, as well as the “Reconciliation of Non-GAAP Financial Measures” section of this press release.
Basis of Presentation
As a result of the business combination (the "Business Combination") with
About
Condensed Consolidated Balance Sheets (Unaudited) (In millions, except share data) |
||||
|
Successor |
|||
|
|
|
||
ASSETS |
|
|
||
Current assets: |
|
|
||
Cash and cash equivalents |
$ | 90.6 |
$ | 84.0 |
Restricted cash |
0.4 |
0.6 |
||
Accounts receivable, net of allowance for doubtful accounts |
127.1 |
157.4 |
||
Costs in excess of billings on uncompleted contracts |
72.0 |
56.3 |
||
Inventories |
130.4 |
123.6 |
||
Prepaid expenses and other current assets |
29.7 |
31.5 |
||
Total current assets |
450.2 |
453.4 |
||
Property, plant, and equipment, net |
122.3 |
124.0 |
||
Operating lease right-of-use assets |
42.5 |
45.7 |
||
|
1,566.6 |
1,662.6 |
||
Intangible assets, net |
712.7 |
806.9 |
||
Restricted cash |
1.0 |
0.7 |
||
Other assets |
21.6 |
24.7 |
||
Total assets |
$ | 2,916.9 |
$ | 3,118.0 |
LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) |
|
|
||
Current liabilities: |
|
|
||
Accounts payable |
$ | 61.8 |
$ | 59.4 |
Deferred contract revenue |
63.8 |
73.0 |
||
Notes payable to third-parties, current |
5.2 |
3.9 |
||
Operating lease liability, current |
8.7 |
9.3 |
||
Accrued expenses and other current liabilities |
73.6 |
75.4 |
||
Total current liabilities |
213.1 |
221.0 |
||
Notes payable to third-parties, non-current |
804.1 |
806.8 |
||
Warrant liabilities |
28.6 |
68.1 |
||
Operating lease liability, non-current |
37.6 |
40.6 |
||
Deferred income taxes, non-current |
136.1 |
161.0 |
||
Other liabilities |
38.5 |
36.5 |
||
Total liabilities |
1,258.0 |
1,334.0 |
||
Commitments and contingencies |
|
|
||
Stockholders’ equity (deficit): |
|
|
||
Class A common stock; |
— |
— |
||
Class B common stock; |
— |
— |
||
Additional paid-in capital |
1,866.8 |
1,845.5 |
||
Accumulated deficit |
(207.9) |
(131.6) |
||
Accumulated other comprehensive loss |
(78.7) |
(20.7) |
||
|
1,580.2 |
1,693.2 |
||
Noncontrolling interests |
78.7 |
90.8 |
||
Total stockholders’ equity |
1,658.9 |
1,784.0 |
||
Total liabilities and stockholders’ equity (deficit) |
$ | 2,916.9 |
$ | 3,118.0 |
Condensed Consolidated Statements of Operations (Unaudited) (In millions, except per share data) |
|||||||||||||
|
Successor |
|
|
Predecessor |
|
Successor |
|
|
Predecessor |
||||
|
Three Months Ended |
|
|
Three Months Ended |
|
Six Months Ended |
|
|
Six Months Ended |
||||
|
2022 |
|
|
2021 |
|
2022 |
|
|
2021 |
||||
Revenues: |
|
|
|
|
|
|
|
|
|
||||
Product |
$ |
130.3 |
|
|
$ |
141.0 |
|
$ | 247.2 |
|
|
$ | 267.6 |
Service |
45.5 |
|
|
39.0 |
|
91.8 |
|
|
78.6 |
||||
Total revenues |
175.8 |
|
|
180.0 |
|
339.0 |
|
|
346.2 |
||||
Cost of revenues: |
|
|
|
|
|
|
|
|
|
||||
Product |
73.6 |
|
|
83.7 |
|
148.4 |
|
|
166.5 |
||||
Service |
23.2 |
|
|
16.7 |
|
47.2 |
|
|
37.6 |
||||
Total cost of revenues |
96.8 |
|
|
100.4 |
|
195.6 |
|
|
204.1 |
||||
Gross profit |
79.0 |
|
|
79.6 |
|
143.4 |
|
|
142.1 |
||||
Operating expenses: |
|
|
|
|
|
|
|
|
|
||||
Selling, general and administrative |
91.0 |
|
|
66.7 |
|
181.9 |
|
|
127.1 |
||||
Research and development |
7.4 |
|
|
8.2 |
|
14.5 |
|
|
19.2 |
||||
|
55.2 |
|
|
— |
|
55.2 |
|
|
— |
||||
Total operating expenses |
153.6 |
|
|
74.9 |
|
251.6 |
|
|
146.3 |
||||
(Loss) income from operations |
(74.6) |
|
|
4.7 |
|
(108.2) |
|
|
(4.2) |
||||
Other expense (income): |
|
|
|
|
|
|
|
|
|
||||
Third party interest expense |
8.4 |
|
|
11.0 |
|
16.3 |
|
|
21.9 |
||||
Related party interest expense |
— |
|
|
32.7 |
|
— |
|
|
64.9 |
||||
Foreign currency loss (gain), net |
3.3 |
|
|
1.1 |
|
4.8 |
|
|
(2.9) |
||||
Change in fair value of warrant liabilities |
(19.6) |
|
|
— |
|
(39.5) |
|
|
— |
||||
Other expense (income), net |
— |
|
|
(0.5) |
|
— |
|
|
(0.7) |
||||
Loss before benefit from income taxes |
(66.7) |
|
|
(39.6) |
|
(89.8) |
|
|
(87.4) |
||||
(Benefit from) provision for income taxes |
(7.4) |
|
|
14.4 |
|
(11.5) |
|
|
7.3 |
||||
Net loss |
(59.3) |
|
|
(54.0) |
|
(78.3) |
|
|
(94.7) |
||||
Loss attributable to noncontrolling interests |
(0.7) |
|
|
(0.1) |
|
(2.0) |
|
|
(0.1) |
||||
Net loss attributable to |
$ | (58.6) |
|
|
$ | (53.9) |
|
$ | (76.3) |
|
|
$ | (94.6) |
|
|
|
|
|
|
|
|
|
|
||||
Net loss per common share attributable to |
$ | (0.32) |
|
|
$ | (8.14) |
|
$ | (0.42) |
|
|
$ | (14.34) |
Weighted average common shares outstanding — basic and diluted |
180.992 |
|
|
6.621 |
|
180.884 |
|
|
6.596 |
Unaudited Consolidated Statements of Cash Flows (In millions) |
||||||
|
Successor |
|
|
Predecessor |
||
|
Six Months Ended |
|
|
Six Months Ended |
||
|
2022 |
|
|
2021 |
||
OPERATING ACTIVITIES: |
|
|
|
|
||
Net loss |
$ | (78.3) |
|
|
$ | (94.7) |
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
||
Accrual of in-kind interest on notes payable to related parties |
— |
|
|
64.0 |
||
Depreciation and amortization expense |
89.8 |
|
|
49.0 |
||
Stock-based compensation expense |
16.4 |
|
|
(0.1) |
||
Amortization of debt issuance costs |
2.3 |
|
|
1.8 |
||
Provision for doubtful accounts |
— |
|
|
1.4 |
||
Inventory obsolescence write down |
0.5 |
|
|
0.5 |
||
Change in deferred income taxes |
(21.8) |
|
|
4.8 |
||
Loss (gain) on disposal of property, plant and equipment |
(0.4) |
|
|
(0.1) |
||
Loss (gain) on foreign currency transactions |
4.8 |
|
|
(2.9) |
||
Change in fair values of warrant liabilities |
(39.5) |
|
|
— |
||
Amortization of deferred revenue step-down |
— |
|
|
8.0 |
||
Amortization of inventory step-up |
6.3 |
|
|
4.7 |
||
|
55.2 |
|
|
— |
||
Other |
0.1 |
|
|
1.6 |
||
Changes in operating assets and liabilities: |
|
|
|
|
||
Accounts receivable |
25.5 |
|
|
(11.8) |
||
Costs in excess of billings on uncompleted contracts |
(16.9) |
|
|
(5.2) |
||
Inventories |
(18.3) |
|
|
2.5 |
||
Prepaid expenses and other current assets |
— |
|
|
(2.9) |
||
Accounts payable |
0.3 |
|
|
6.3 |
||
Accrued expenses and other current liabilities |
1.5 |
|
|
0.6 |
||
Deferred contract revenue |
(3.3) |
|
|
(1.2) |
||
Other assets |
0.1 |
|
|
(2.9) |
||
Other liabilities |
3.7 |
|
|
10.3 |
||
Net cash provided by operating activities |
28.0 |
|
|
33.7 |
||
INVESTING ACTIVITIES: |
|
|
|
|
||
Acquisitions of businesses, net of cash and cash equivalents acquired |
— |
|
|
(15.0) |
||
Purchases of property, plant, and equipment and badges |
(15.3) |
|
|
(13.9) |
||
Sales of property, plant, and equipment |
0.8 |
|
|
— |
||
Net cash used in investing activities |
(14.5) |
|
|
(28.9) |
||
FINANCING ACTIVITIES: |
|
|
|
|
||
Principal repayments |
(2.1) |
|
|
(9.9) |
||
Other financing |
(0.3) |
|
|
— |
||
Net cash used in financing activities |
(2.4) |
|
|
(9.9) |
||
Effect of exchange rate changes on cash, cash equivalents, and restricted cash |
(4.4) |
|
|
(1.2) |
||
Net increase (decrease) in cash, cash equivalents, and restricted cash |
6.7 |
|
|
(6.3) |
||
Cash, cash equivalents, and restricted cash at beginning of period |
85.3 |
|
|
108.7 |
||
Cash, cash equivalents, and restricted cash at end of period |
$ | 92.0 |
|
|
$ | 102.4 |
Share Count
Consists of 181,304,646 shares of Class A common stock and 8,060,540 shares of Class B common stock outstanding as of
Reconciliation of Non-GAAP Financial Measures
In addition to our results determined in accordance with GAAP, we believe the following non-GAAP measures are useful in evaluating our operating performance. We use the following non-GAAP financial information to evaluate our ongoing operations and for internal planning and forecasting purposes. We believe that non-GAAP financial information, when taken collectively, may be helpful to investors because it provides consistency and comparability with past financial performance. However, non-GAAP financial information is presented for supplemental informational purposes only, has limitations as an analytical tool, and should not be considered in isolation or as a substitute for financial information presented in accordance with GAAP. Other companies, including companies in our industry, may calculate similarly titled non-GAAP measures differently or may use other measures to evaluate their performance, all of which could reduce the usefulness of our non-GAAP financial measures as tools for comparison.
Investors are encouraged to review the related GAAP financial measures and the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures and not rely on any single financial measure to evaluate our business.
Adjusted Revenues is defined as GAAP revenues adjusted to remove the impact of purchase accounting on the recognition of deferred revenue.
Organic Adjusted Revenues is defined as Adjusted Revenues excluding the impact of foreign exchange rates as well as mergers and acquisitions in the period.
Adjusted EBITDA is defined as net income before interest expense, income tax expense, depreciation and amortization adjusted to remove the impact of foreign currency gains and losses, amortization of acquired intangible assets, the impact of purchase accounting on the recognition of deferred revenue, changes in the fair value of warrants, certain non-operating expenses (certain purchase accounting impacts related to revenues and inventory, restructuring and costs to achieve operational synergies, merger and acquisition expenses and IT project implementation expenses), stock-based compensation expense, debt extinguishment and income tax impacts of these adjustments.
Adjusted Net Income is defined as GAAP net income adjusted for foreign currency gains and losses, amortization of acquired intangible assets, the impact of purchase accounting on the recognition of deferred revenue, changes in the fair value of warrants, certain non-operating expenses (certain purchase accounting impacts related to revenues and inventory, restructuring and costs to achieve operational synergies, merger and acquisition expenses and IT project implementation expenses), stock-based compensation expense, debt extinguishment and income tax impacts of these adjustments.
Adjusted EPS is defined as adjusted net income divided by weighted average common shares outstanding — basic and diluted.
Adjusted Free Cash Flow is defined as free cash flow adjusted to include the impact of cash used to fund non-operating expenses. We believe that the inclusion of supplementary adjustments to free cash flow applied in presenting adjusted free cash flow is appropriate to provide additional information to investors about our cash flows that management utilizes on an ongoing basis to assess our ability to generate cash for use in acquisitions and other investing and financing activities.
Free Cash Flow is defined as
Operating Metrics
Order Growth is defined as the amount of revenue earned in a given period and estimated to be earned in future periods from contracts entered into in a given period as compared with such amount for a prior period. Order growth was calculated excluding the impact of the Hanhikivi project termination in the second quarter of 2022 and the reversal impact from MBD in the second quarter of 2021. Foreign exchange rates are based on the applicable rates as reported for the time period.
The following tables presents reconciliations of certain non-GAAP financial measures for the applicable periods.
Reconciliation of Adjusted Revenue & Adjusted EBITDA (In millions) |
|||||||||||||
|
Successor |
|
|
Predecessor |
|
Successor |
|
|
Predecessor |
||||
|
Three Months Ended |
|
|
Three Months Ended |
|
Six Months Ended |
|
|
Six Months Ended |
||||
Revenue |
$ | 175.8 |
|
|
$ |
180.0 |
|
$ | 339.0 |
|
|
$ | 346.2 |
Deferred revenue purchase accounting adjustment |
— |
|
|
3.7 |
|
— |
|
|
8.0 |
||||
Adjusted Revenue |
$ |
|
|
|
$ |
183.7 |
|
$ |
339.0 |
|
|
$ | 354.2 |
|
|
|
|
|
|
|
|
|
|
||||
Income from operations |
$ |
|
|
|
$ | 4.7 |
|
$ | (108.2) |
|
|
$ | (4.2) |
Amortization |
37.5 |
|
|
18.6 |
|
76.3 |
|
|
37.2 |
||||
Depreciation - core |
5.6 |
|
|
6.8 |
|
10.2 |
|
|
11.9 |
||||
Depreciation - Mirion Business Combination step-up |
1.7 |
|
|
— |
|
3.3 |
|
|
— |
||||
Revenue reduction from purchase accounting |
— |
|
|
3.7 |
|
— |
|
|
8.0 |
||||
Cost of revenues impact from inventory valuation purchase accounting |
— |
|
|
— |
|
6.3 |
|
|
4.7 |
||||
Stock based compensation |
8.5 |
|
|
— |
|
16.3 |
|
|
(0.1) |
||||
|
55.2 |
|
|
— |
|
55.2 |
|
|
— |
||||
Non-operating expenses |
8.4 |
|
|
16.1 |
|
17.8 |
|
|
32.1 |
||||
Other Income / Expense |
0.3 |
|
|
— |
|
0.3 |
|
|
0.3 |
||||
Adjusted EBITDA |
$ | 42.6 |
|
|
$ | 49.9 |
|
$ | 77.5 |
|
|
$ | 89.9 |
Income from operations as % of revenue |
(42.4) % |
|
|
2.6 % |
|
(31.9) % |
|
|
(1.2) % |
||||
Adjusted EBITDA as % of adjusted revenue |
24.2 % |
|
|
27.2 % |
|
22.9 % |
|
|
25.4 % |
Reconciliation of Adjusted Earnings per Share (In millions, except per share values) |
||||
|
Three Months Ended |
Six Months Ended |
||
|
|
|
||
Net loss attributable to |
$ | (58.6) |
$ | (76.3) |
Loss attributable to non-controlling interests |
(0.7) |
(2.0) |
||
GAAP net loss |
$ |
|
$ | (78.3) |
Cost of revenues impact from inventory valuation purchase accounting |
— |
6.3 |
||
Foreign currency (gain) loss, net |
3.3 |
4.8 |
||
Amortization of acquired intangibles |
37.5 |
76.3 |
||
Stock based compensation |
8.5 |
16.3 |
||
Change in fair value of warrant liabilities |
(19.6) |
(39.5) |
||
|
55.2 |
55.2 |
||
Non-operating expenses |
8.7 |
18.1 |
||
Tax impact of adjustments above |
(9.9) |
(17.3) |
||
Adjusted Net Income |
$ | 24.4 |
$ | 41.9 |
|
|
|
||
Weighted average common shares outstanding — basic and diluted |
180.992 |
180.884 |
||
Dilutive Potential Common Shares - RSUs |
0.031 |
0.021 |
||
Adjusted weighted average common shares — diluted |
181.023 |
180.905 |
||
|
|
|
||
GAAP loss per share |
$ | (0.32) |
$ | (0.42) |
Adjusted earnings per share |
$ | 0.13 |
$ | 0.23 |
View source version on businesswire.com: https://www.businesswire.com/news/home/20220729005061/en/
For investor inquiries:
ir@mirion.com
For media inquiries:
mmaddox@mirion.com
Source:
FAQ
What were Mirion Technologies' Q2 2022 revenue results?
What is the adjusted EPS of Mirion for Q2 2022?
What is the outlook for Mirion Technologies for 2022?