Neogen Announces Third-Quarter 2025 Results
Neogen (NEOG) reported third-quarter 2025 results with revenue of $221.0 million, representing a 3.4% decrease from the previous year. The company posted a net loss of $11.0 million, or $(0.05) per diluted share, while Adjusted Net Income was $20.9 million ($0.10 per diluted share).
The Food Safety segment revenue decreased 3.2% to $152.7 million, while the Animal Safety segment declined 4.0% to $68.2 million. Gross margin decreased to 49.9% from 51.1% year-over-year. The company's Adjusted EBITDA was $48.5 million with a margin of 22.0%.
Due to lower-than-expected Q3 results and increasing macroeconomic uncertainty, Neogen updated its full-year 2025 guidance, now expecting revenue of approximately $895 million and Adjusted EBITDA of about $195 million. Capital expenditures are projected at $100 million.
Neogen (NEOG) ha riportato i risultati del terzo trimestre 2025 con un fatturato di 221,0 milioni di dollari, che rappresenta una diminuzione del 3,4% rispetto all'anno precedente. L'azienda ha registrato una perdita netta di 11,0 milioni di dollari, ovvero $(0,05) per azione diluita, mentre l'utile netto rettificato è stato di 20,9 milioni di dollari ($0,10 per azione diluita).
Il fatturato del settore della sicurezza alimentare è diminuito del 3,2% a 152,7 milioni di dollari, mentre il settore della sicurezza animale è calato del 4,0% a 68,2 milioni di dollari. Il margine lordo è sceso al 49,9% rispetto al 51,1% dell'anno precedente. L'Adjusted EBITDA dell'azienda è stato di 48,5 milioni di dollari con un margine del 22,0%.
In seguito ai risultati del terzo trimestre inferiori alle attese e all'aumento dell'incertezza macroeconomica, Neogen ha aggiornato le sue previsioni per l'intero anno 2025, ora prevedendo un fatturato di circa 895 milioni di dollari e un Adjusted EBITDA di circa 195 milioni di dollari. Le spese in conto capitale sono previste a 100 milioni di dollari.
Neogen (NEOG) informó los resultados del tercer trimestre de 2025 con ingresos de 221,0 millones de dólares, lo que representa una disminución del 3,4% en comparación con el año anterior. La empresa registró una pérdida neta de 11,0 millones de dólares, o $(0,05) por acción diluida, mientras que el ingreso neto ajustado fue de 20,9 millones de dólares ($0,10 por acción diluida).
Los ingresos del segmento de seguridad alimentaria disminuyeron un 3,2% a 152,7 millones de dólares, mientras que el segmento de seguridad animal cayó un 4,0% a 68,2 millones de dólares. El margen bruto disminuyó al 49,9% desde el 51,1% interanual. El EBITDA ajustado de la compañía fue de 48,5 millones de dólares con un margen del 22,0%.
Debido a resultados del tercer trimestre inferiores a lo esperado y a la creciente incertidumbre macroeconómica, Neogen actualizó su guía para todo el año 2025, ahora esperando ingresos de aproximadamente 895 millones de dólares y un EBITDA ajustado de alrededor de 195 millones de dólares. Se proyectan gastos de capital de 100 millones de dólares.
Neogen (NEOG)은 2025년 3분기 실적을 보고하며 매출이 2억 2,110만 달러로 전년 대비 3.4% 감소했다고 밝혔습니다. 회사는 1,100만 달러의 순손실을 기록했으며, 희석 주당 $(0.05) 손실을 보였습니다. 조정된 순이익은 2,090만 달러($0.10 희석 주당)였습니다.
식품 안전 부문의 매출은 3.2% 감소하여 1억 5,270만 달러에 이르렀고, 동물 안전 부문은 4.0% 감소하여 6,820만 달러로 줄어들었습니다. 총 매출 총이익률은 전년 대비 51.1%에서 49.9%로 감소했습니다. 회사의 조정된 EBITDA는 4,850만 달러로 마진은 22.0%였습니다.
3분기 결과가 예상보다 낮고 거시경제 불확실성이 증가함에 따라, Neogen은 2025년 전체 연도 가이드를 업데이트하여 현재 약 8억 9,500만 달러의 매출과 약 1억 9,500만 달러의 조정된 EBITDA를 예상하고 있습니다. 자본 지출은 1억 달러로 예상됩니다.
Neogen (NEOG) a annoncé les résultats du troisième trimestre 2025 avec un chiffre d'affaires de 221,0 millions de dollars, représentant une baisse de 3,4 % par rapport à l'année précédente. L'entreprise a enregistré une perte nette de 11,0 millions de dollars, soit $(0,05) par action diluée, tandis que le revenu net ajusté était de 20,9 millions de dollars ($0,10 par action diluée).
Les revenus du secteur de la sécurité alimentaire ont diminué de 3,2 % pour atteindre 152,7 millions de dollars, tandis que le secteur de la sécurité animale a chuté de 4,0 % à 68,2 millions de dollars. La marge brute a baissé à 49,9 % contre 51,1 % l'année précédente. L'EBITDA ajusté de l'entreprise s'élevait à 48,5 millions de dollars avec une marge de 22,0 %.
En raison de résultats du troisième trimestre inférieurs aux attentes et d'une incertitude macroéconomique croissante, Neogen a mis à jour ses prévisions pour l'année 2025, s'attendant désormais à un chiffre d'affaires d'environ 895 millions de dollars et un EBITDA ajusté d'environ 195 millions de dollars. Les dépenses en capital sont projetées à 100 millions de dollars.
Neogen (NEOG) hat die Ergebnisse des dritten Quartals 2025 veröffentlicht, mit einem Umsatz von 221,0 Millionen Dollar, was einem Rückgang von 3,4% im Vergleich zum Vorjahr entspricht. Das Unternehmen verzeichnete einen Nettoverlust von 11,0 Millionen Dollar, oder $(0,05) pro verwässerter Aktie, während das bereinigte Nettoergebnis 20,9 Millionen Dollar ($0,10 pro verwässerter Aktie) betrug.
Der Umsatz im Lebensmittelsicherheitssegment sank um 3,2% auf 152,7 Millionen Dollar, während das Tierhaltungssicherheitssegment um 4,0% auf 68,2 Millionen Dollar zurückging. Die Bruttomarge fiel von 51,1% auf 49,9% im Jahresvergleich. Das bereinigte EBITDA des Unternehmens betrug 48,5 Millionen Dollar bei einer Marge von 22,0%.
Aufgrund der schlechter als erwarteten Ergebnisse im dritten Quartal und der zunehmenden makroökonomischen Unsicherheit hat Neogen seine Prognose für das Gesamtjahr 2025 aktualisiert und erwartet nun einen Umsatz von etwa 895 Millionen Dollar und ein bereinigtes EBITDA von etwa 195 Millionen Dollar. Die Investitionsausgaben werden auf 100 Millionen Dollar geschätzt.
- Core Food Safety segment showed 7% growth excluding sample collection
- Petrifilm production initiative on track for fall 2025 test production
- Strong growth in pathogen detection products
- Solid performance in biosecurity and bacterial & general sanitation categories
- Available liquidity with $127.7M cash and $150M committed borrowing headroom
- Revenue declined 3.4% to $221.0M year-over-year
- Net loss of $11.0M compared to $2.0M loss previous year
- Gross margin decreased to 49.9% from 51.1%
- Adjusted EBITDA margin declined to 22.0% from 23.0%
- Downward revision of full-year guidance
- Animal Safety segment revenue declined 4.0%
- Mid-single-digit decline in Genomics business
Insights
Neogen's Q3 results reveal concerning financial trends despite management's attempts to highlight underlying strengths. The 3.4% year-over-year revenue decline to
The gross margin compression from
Most telling is management's downward revision of full-year guidance to approximately
While management highlights Food Safety's
Neogen's Q3 results reveal structural challenges beyond mere cyclical headwinds. The simultaneous implementation of complex integration initiatives while navigating macroeconomic uncertainty creates a particularly vulnerable position. The company's attempt to frame sample collection production issues as temporary avoids acknowledging deeper problems with their integration execution.
Management's attribution of underperformance to "faltering consumer confidence" and "global trade policies" appears to externalize blame rather than address operational inefficiencies. The
The
While their Petrifilm production initiative represents a positive strategic move toward vertical integration, it introduces additional operational complexity during an already challenging period. The reduction in capital expenditure guidance to
The revised full-year outlook reflects both immediate performance issues and diminished confidence in near-term recovery. Neogen faces the difficult balance of executing integration activities while simultaneously addressing operational shortfalls in a deteriorating market environment—a challenge that will likely persist beyond the current quarter.
-
Revenue of
.$221.0 million -
Net loss of
;$11.0 million per diluted share.$(0.05) -
Adjusted Net Income1 of
;$20.9 million per diluted share.$0.10 -
Adjusted EBITDA1 of
.$48.5 million - Updating full-year guidance.
1 Non-GAAP financial measures; see explanations and reconciliations that follow.
"During the third quarter, we continued to make good progress on the integration and saw a solid underlying performance in our Food Safety segment,” said John Adent, Neogen’s President and Chief Executive Officer. “The quarter was impacted by lower sample collection revenue, but we made significant improvements in our sample collection production and reached prior throughput levels at the end of the quarter. Outside of the sample collection product line, core revenue in our Food Safety segment grew
“Over the course of the third quarter, we also saw the broad development of a level of uncertainty primarily related to global trade policies, which contributed to our results being below our expectations. In the face of faltering consumer confidence, a lack of clarity with respect to global trade and concerns about the potential for recession, we saw both domestic and international distributors being less willing to commit to inventory. Food Safety is an end market that has historically been relatively insulated against periods of economic weakness and we expect that will continue to be the case as the environment continues to develop. However, we are taking decisive actions to influence those things that are within our control. We view this as a critical period in Neogen’s transformation and are entirely focused on improved execution. We remain optimistic about the future trajectory of the business and believe the changes we are making will allow us to not only manage through the current uncertainty, but also position us to deliver on the long-term growth opportunity in front of us.”
Financial and Business Highlights
Revenues for the third quarter were
Net loss for the third quarter was
Gross margin was
Third-quarter Adjusted EBITDA was
Food Safety Segment
Revenues for the Food Safety segment were
Animal Safety Segment
Revenues for the Animal Safety segment were
On a global basis, the Company’s Genomics business experienced a core revenue decline in the mid-single-digit range. Increased sales into bovine markets were offset by declines in other areas, consistent with the focused restructuring activities executed in the second quarter.
Liquidity and Capital Resources
As of February 28, 2025, the Company had total cash of
Fiscal Year 2025 Outlook
The Company is updating its full-year outlook, primarily due to third-quarter results being lower than expected and the effect of the rising level of macroeconomic uncertainty on the Company’s end markets, as well as the expected impact of tariffs in the fourth quarter. Revenue is now expected to be approximately
Conference Call and Webcast
Neogen Corporation will host a conference call today at 8:00 a.m. Eastern Time to discuss the Company’s financial results. The live webcast of the conference call and accompanying presentation materials can be accessed through Neogen’s website at neogen.com/investor-relations. For those unable to access the webcast, the conference call can be accessed by dialing (800) 549-8228 (
About Neogen
Neogen is committed to fueling a brighter future for global food security through the advancement of human and animal well-being. Harnessing the power of science and technology, Neogen Corporation has developed comprehensive solutions spanning the Food Safety, Livestock and Pet Health & Wellness markets. A world leader in these fields, Neogen has a presence in over 140 countries with a dedicated network of scientists and technical experts focused on delivering optimized products and technology for its customers.
Cautionary Note Regarding Forward-Looking Statements
Statements in this news release that are not historical facts constitute forward-looking statements. These forward-looking statements are subject to significant risks and uncertainties. Actual future results and trends may differ materially from historical results and from those currently expected depending on a variety of factors, including those risk factors described in the company’s most recently filed Form 10-K, as may be updated by subsequent SEC filings. Investors are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date they are made. Except to the extent required by law, the company does not undertake, and expressly disclaims, any obligation to update any forward-looking statement after the date of this release, whether as a result of new information, future events, changes in assumptions, or otherwise.
NEOGEN CORPORATION |
||||||||||||||||
UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS |
||||||||||||||||
(In thousands, except for share and per share amounts) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
Three months ended February 28/29, |
|
|
Nine months ended February 28/29, |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Food Safety |
|
$ |
152,731 |
|
|
$ |
157,754 |
|
|
$ |
476,314 |
|
|
$ |
488,435 |
|
Animal Safety |
|
|
68,249 |
|
|
|
71,058 |
|
|
|
192,888 |
|
|
|
198,993 |
|
Total revenue |
|
|
220,980 |
|
|
|
228,812 |
|
|
|
669,202 |
|
|
|
687,428 |
|
Cost of revenues |
|
|
110,715 |
|
|
|
111,929 |
|
|
|
340,681 |
|
|
|
337,010 |
|
Gross profit |
|
|
110,265 |
|
|
|
116,883 |
|
|
|
328,521 |
|
|
|
350,418 |
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Sales & marketing |
|
|
44,595 |
|
|
|
47,920 |
|
|
|
136,939 |
|
|
|
138,535 |
|
Administrative |
|
|
55,782 |
|
|
|
52,087 |
|
|
|
165,224 |
|
|
|
148,929 |
|
Goodwill impairment |
|
|
— |
|
|
|
— |
|
|
|
461,390 |
|
|
|
— |
|
Research & development |
|
|
4,473 |
|
|
|
4,853 |
|
|
|
14,780 |
|
|
|
17,331 |
|
Total operating expenses |
|
|
104,850 |
|
|
|
104,860 |
|
|
|
778,333 |
|
|
|
304,795 |
|
Operating income (loss) |
|
|
5,415 |
|
|
|
12,023 |
|
|
|
(449,812 |
) |
|
|
45,623 |
|
Interest expense, net |
|
|
(17,038 |
) |
|
|
(16,673 |
) |
|
|
(52,027 |
) |
|
|
(49,508 |
) |
Other income (expense) |
|
|
1,896 |
|
|
|
(1,172 |
) |
|
|
(69 |
) |
|
|
(4,021 |
) |
Loss before tax |
|
|
(9,727 |
) |
|
|
(5,822 |
) |
|
|
(501,908 |
) |
|
|
(7,906 |
) |
Income tax expense (benefit) |
|
|
1,230 |
|
|
|
(3,800 |
) |
|
|
(22,060 |
) |
|
|
(3,900 |
) |
Net loss |
|
$ |
(10,957 |
) |
|
$ |
(2,022 |
) |
|
$ |
(479,848 |
) |
|
$ |
(4,006 |
) |
Net loss per diluted share |
|
$ |
(0.05 |
) |
|
$ |
(0.01 |
) |
|
$ |
(2.21 |
) |
|
$ |
(0.02 |
) |
Shares to calculate per share amount |
|
|
217,031,907 |
|
|
|
216,597,777 |
|
|
|
216,845,782 |
|
|
|
216,438,643 |
|
NEOGEN CORPORATION |
||||||||
UNAUDITED CONSOLIDATED BALANCE SHEET |
||||||||
(In thousands, except share amounts) |
||||||||
(Unaudited) |
||||||||
|
|
February 28, 2025 |
|
|
May 31, 2024 |
|
||
Assets |
|
|
|
|
|
|
||
Current Assets |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
127,705 |
|
|
$ |
170,611 |
|
Marketable securities |
|
|
— |
|
|
|
325 |
|
Accounts receivable, net of allowance of |
|
|
160,068 |
|
|
|
173,005 |
|
Inventories, net of reserves of |
|
|
205,442 |
|
|
|
189,267 |
|
Prepaid expenses and other current assets |
|
|
58,498 |
|
|
|
56,025 |
|
Total Current Assets |
|
|
551,713 |
|
|
|
589,233 |
|
Net Property and Equipment |
|
|
327,838 |
|
|
|
277,104 |
|
Other Assets |
|
|
|
|
|
|
||
Right of use assets |
|
|
17,314 |
|
|
|
14,785 |
|
Goodwill |
|
|
1,671,705 |
|
|
|
2,135,632 |
|
Intangible assets, net |
|
|
1,439,237 |
|
|
|
1,511,653 |
|
Other non-current assets |
|
|
28,529 |
|
|
|
20,426 |
|
Total Assets |
|
$ |
4,036,336 |
|
|
$ |
4,548,833 |
|
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
||
Current Liabilities |
|
|
|
|
|
|
||
Current portion of finance lease |
|
$ |
2,501 |
|
|
$ |
2,447 |
|
Accounts payable |
|
|
72,240 |
|
|
|
83,061 |
|
Accrued compensation |
|
|
18,335 |
|
|
|
19,949 |
|
Income tax payable |
|
|
12,924 |
|
|
|
10,449 |
|
Accrued interest |
|
|
3,438 |
|
|
|
10,985 |
|
Deferred revenue |
|
|
5,769 |
|
|
|
4,632 |
|
Other accruals |
|
|
25,993 |
|
|
|
22,800 |
|
Total Current Liabilities |
|
|
141,200 |
|
|
|
154,323 |
|
Deferred Income Tax Liability |
|
|
301,053 |
|
|
|
326,718 |
|
Non-current debt |
|
|
890,605 |
|
|
|
888,391 |
|
Other non-current liabilities |
|
|
43,131 |
|
|
|
35,259 |
|
Total Liabilities |
|
|
1,375,989 |
|
|
|
1,404,691 |
|
Commitments and Contingencies |
|
|
|
|
|
|
||
Equity |
|
|
|
|
|
|
||
Preferred stock, |
|
|
— |
|
|
|
— |
|
Common stock, |
|
|
34,725 |
|
|
|
34,658 |
|
Additional paid-in capital |
|
|
2,597,540 |
|
|
|
2,583,885 |
|
Accumulated other comprehensive loss |
|
|
(47,690 |
) |
|
|
(30,021 |
) |
Retained earnings |
|
|
75,772 |
|
|
|
555,620 |
|
Total Stockholders’ Equity |
|
|
2,660,347 |
|
|
|
3,144,142 |
|
Total Liabilities and Stockholders’ Equity |
|
$ |
4,036,336 |
|
|
$ |
4,548,833 |
|
NEOGEN CORPORATION |
||||||||
UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
(In thousands) |
||||||||
(Unaudited) |
||||||||
|
|
Nine months ended February 28/29, |
|
|||||
|
|
2025 |
|
|
2024 |
|
||
Cash Flows provided by Operating Activities |
|
|
|
|
|
|
||
Net loss |
|
$ |
(479,848 |
) |
|
$ |
(4,006 |
) |
Adjustments to reconcile net loss to net cash from operating activities: |
|
|
|
|
|
|
||
Depreciation and amortization |
|
|
89,222 |
|
|
|
87,853 |
|
Deferred income taxes |
|
|
(33,113 |
) |
|
|
98 |
|
Share-based compensation |
|
|
12,961 |
|
|
|
9,829 |
|
Loss on disposal of property and equipment |
|
|
99 |
|
|
|
762 |
|
Amortization of debt issuance costs |
|
|
2,580 |
|
|
|
2,581 |
|
Goodwill and other asset impairment |
|
|
470,832 |
|
|
|
— |
|
Other |
|
|
(290 |
) |
|
|
(74 |
) |
Change in operating assets and liabilities, net of business acquisitions: |
|
|
|
|
|
|
||
Accounts receivable, net |
|
|
9,133 |
|
|
|
(16,136 |
) |
Inventories, net |
|
|
(25,124 |
) |
|
|
(48,663 |
) |
Prepaid expenses and other current assets |
|
|
(6,422 |
) |
|
|
(25,170 |
) |
Accounts payable and accrued liabilities |
|
|
5,985 |
|
|
|
21,386 |
|
Interest expense accrual |
|
|
(7,547 |
) |
|
|
(7,711 |
) |
Change in other non-current assets and non-current liabilities |
|
|
3,234 |
|
|
|
(12,232 |
) |
Net Cash provided by Operating Activities |
|
|
41,702 |
|
|
|
8,517 |
|
Cash Flows used for Investing Activities |
|
|
|
|
|
|
||
Purchases of property, equipment and other non-current intangible assets |
|
|
(88,459 |
) |
|
|
(87,167 |
) |
Proceeds from the maturities of marketable securities |
|
|
325 |
|
|
|
75,319 |
|
Proceeds from the sale of property and equipment and other |
|
|
4,868 |
|
|
|
62 |
|
Net Cash used for Investing Activities |
|
|
(83,266 |
) |
|
|
(11,786 |
) |
Cash Flows provided by Financing Activities |
|
|
|
|
|
|
||
Exercise of stock options and issuance of employee stock purchase plan shares |
|
|
2,242 |
|
|
|
2,443 |
|
Tax payments related to share-based awards |
|
|
(1,479 |
) |
|
|
(96 |
) |
Repayment of finance lease and other |
|
|
(248 |
) |
|
|
(348 |
) |
Net Cash provided by Financing Activities |
|
|
515 |
|
|
|
1,999 |
|
Effects of Foreign Exchange Rate on Cash |
|
|
(1,857 |
) |
|
|
(533 |
) |
Net Decrease in Cash and Cash Equivalents |
|
|
(42,906 |
) |
|
|
(1,803 |
) |
Cash and Cash Equivalents, Beginning of Year |
|
|
170,611 |
|
|
|
163,240 |
|
Cash and Cash Equivalents, End of Year |
|
$ |
127,705 |
|
|
$ |
161,437 |
|
Supplemental cash flow information |
|
|
|
|
|
|
||
Property and equipment obtained for noncash consideration |
|
$ |
930 |
|
|
$ |
— |
|
Right of use assets obtained in exchange for new operating lease liabilities |
|
$ |
6,976 |
|
|
$ |
4,073 |
|
Non-GAAP Financial Measures
This press release includes certain non-GAAP financial measures, which management believes are useful to investors, securities analysts and other interested parties. The following description of the non-GAAP financial measures included in this release, as well as the information included within the reconciliation tables on the pages that follow, refer to GAAP and non-GAAP financial measures.
Management uses Adjusted EBITDA as a key profitability measure. This is a non-GAAP measure that represents EBITDA before certain items that impact comparison of the performance of our business period-over-period. Adjusted EBITDA Margin is Adjusted EBITDA for a particular period expressed as a percentage of revenues for that period.
Management uses Adjusted Net Income as an additional measure of profitability. Adjusted Net Income is a non-GAAP measure that represents net income before certain items that impact comparison of the performance of our business period-over-period.
Core revenue growth is a non-GAAP measure that represents net sales for the period excluding the effects of foreign currency translation rates and the first-year impacts of acquisitions and discontinued product lines, where applicable. Core revenue growth is presented to allow for a meaningful comparison of year-over-year performance without the volatility caused by foreign currency translation rates, or the incomparability that would be caused by the impact of an acquisition, disposal or product line discontinuation.
These non-GAAP financial measures should be considered only as supplemental to, and not as superior to, financial measures prepared in accordance with GAAP. Please see below for a reconciliation of historical non-GAAP financial measures used in this press release to the most directly comparable financial measures prepared in accordance with GAAP.
The Company is not presenting a reconciliation of the forward-looking non-GAAP financial measure, Adjusted EBITDA, to the most directly comparable GAAP financial measure, Net Income (Loss), because it is impractical to forecast certain items without unreasonable efforts. This is due to the uncertainty and inherent difficulty of predicting, within a reasonable range, the occurrence and financial impact of and the periods in which such items may be recognized, including adjustments that are made for future changes in foreign exchange and the other adjustments reflected in our reconciliation of historical non-GAAP financial measures, the amounts of which could be material.
NEOGEN CORPORATION |
||||||||||||||||
RECONCILIATION OF NET(LOSS) INCOME TO ADJUSTED EBITDA |
||||||||||||||||
(In thousands, except for percentages) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
Three months ended February 28/29, |
|
|
Nine months ended February 28/29, |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Net loss |
|
$ |
(10,957 |
) |
|
$ |
(2,022 |
) |
|
$ |
(479,848 |
) |
|
$ |
(4,006 |
) |
Income tax expense (benefit) |
|
|
1,230 |
|
|
|
(3,800 |
) |
|
|
(22,060 |
) |
|
|
(3,900 |
) |
Depreciation and amortization |
|
|
29,373 |
|
|
|
29,650 |
|
|
|
89,222 |
|
|
|
87,853 |
|
Interest expense, net |
|
|
17,038 |
|
|
|
16,673 |
|
|
|
52,027 |
|
|
|
49,508 |
|
EBITDA |
|
$ |
36,684 |
|
|
$ |
40,501 |
|
|
$ |
(360,659 |
) |
|
$ |
129,455 |
|
Share-based compensation |
|
|
4,160 |
|
|
|
3,679 |
|
|
|
12,961 |
|
|
|
9,829 |
|
FX transaction (gain) loss on loan and other revaluation (1) |
|
|
(255 |
) |
|
|
638 |
|
|
|
(191 |
) |
|
|
1,350 |
|
Transaction costs (2) |
|
|
518 |
|
|
|
1,103 |
|
|
|
1,636 |
|
|
|
2,360 |
|
3M integration costs (3) |
|
|
662 |
|
|
|
3,807 |
|
|
|
5,450 |
|
|
|
8,930 |
|
Sample collection transition and ramp up costs (4) |
|
|
2,843 |
|
|
|
541 |
|
|
|
4,676 |
|
|
|
800 |
|
Petrifilm duplicate startup costs (5) |
|
|
645 |
|
|
|
— |
|
|
|
794 |
|
|
|
— |
|
Transformation initiatives and related costs (6) |
|
|
2,438 |
|
|
|
— |
|
|
|
3,265 |
|
|
|
— |
|
Restructuring (7) |
|
|
168 |
|
|
|
938 |
|
|
|
10,106 |
|
|
|
3,353 |
|
Goodwill impairment |
|
|
— |
|
|
|
— |
|
|
|
461,390 |
|
|
|
— |
|
Contingent consideration adjustments |
|
|
470 |
|
|
|
(200 |
) |
|
|
470 |
|
|
|
250 |
|
ERP expense (8) |
|
|
633 |
|
|
|
1,701 |
|
|
|
3,184 |
|
|
|
3,904 |
|
Other |
|
|
(453 |
) |
|
|
33 |
|
|
|
526 |
|
|
|
(21 |
) |
Adjusted EBITDA |
|
$ |
48,513 |
|
|
$ |
52,741 |
|
|
$ |
143,608 |
|
|
$ |
160,210 |
|
Adjusted EBITDA margin (% of sales) |
|
|
22.0 |
% |
|
|
23.0 |
% |
|
|
21.5 |
% |
|
|
23.3 |
% |
(1) |
|
Net foreign currency transaction (gain) loss associated with the revaluation of foreign denominated intercompany loans and certain 3M agreements. |
(2) |
|
Includes legal, accounting, tax and other related consulting costs associated with corporate transactions and capital structure initiatives. |
(3) |
|
Includes costs associated with 3M transition agreements and related integration costs. |
(4) |
|
Includes costs associated with the transitioning of the 3M transition contract manufacturing agreement and ramp-up costs associated with our sample collection product line. |
(5) |
|
Duplicate costs associated with the startup of Petrifilm manufacturing. |
(6) |
|
Includes consulting and other costs, including severance, associated with transformation initiatives. |
(7) |
|
Severance, non-cash impairment, and other related exit costs primarily associated with a reduction in our global genomics business and consolidation of certain facilities. |
(8) |
|
Expenses related to ERP implementation. |
NEOGEN CORPORATION |
||||||||||||||||
RECONCILIATION OF NET (LOSS) INCOME TO ADJUSTED NET INCOME |
||||||||||||||||
(In thousands, except for per share) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
Three months ended February 28/29, |
|
|
Nine months ended February 28/29, |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
Net loss |
|
$ |
(10,957 |
) |
|
$ |
(2,022 |
) |
|
$ |
(479,848 |
) |
|
$ |
(4,006 |
) |
Amortization of acquisition-related intangibles |
|
|
23,017 |
|
|
|
23,266 |
|
|
|
69,329 |
|
|
|
69,685 |
|
Share-based compensation |
|
|
4,160 |
|
|
|
3,679 |
|
|
|
12,961 |
|
|
|
9,829 |
|
FX transaction (gain) loss on loan and other revaluation (1) |
|
|
(255 |
) |
|
|
638 |
|
|
|
(191 |
) |
|
|
1,350 |
|
Transaction costs (2) |
|
|
518 |
|
|
|
1,103 |
|
|
|
1,636 |
|
|
|
2,360 |
|
3M integration costs (3) |
|
|
662 |
|
|
|
3,807 |
|
|
|
5,450 |
|
|
|
8,930 |
|
Sample collection transition and ramp up costs (4) |
|
|
2,843 |
|
|
|
541 |
|
|
|
4,676 |
|
|
|
800 |
|
Petrifilm duplicate startup costs (5) |
|
|
645 |
|
|
|
— |
|
|
|
794 |
|
|
|
— |
|
Transformation initiatives and related costs (6) |
|
|
2,438 |
|
|
|
— |
|
|
|
3,265 |
|
|
|
— |
|
Restructuring (7) |
|
|
168 |
|
|
|
938 |
|
|
|
10,106 |
|
|
|
3,353 |
|
Goodwill impairment |
|
|
— |
|
|
|
— |
|
|
|
461,390 |
|
|
|
— |
|
Contingent consideration adjustments |
|
|
470 |
|
|
|
(200 |
) |
|
|
470 |
|
|
|
250 |
|
ERP expense (8) |
|
|
633 |
|
|
|
1,701 |
|
|
|
3,184 |
|
|
|
3,904 |
|
Other |
|
|
(453 |
) |
|
|
33 |
|
|
|
526 |
|
|
|
(21 |
) |
Estimated tax effect of above adjustments (9) |
|
|
(3,003 |
) |
|
|
(7,046 |
) |
|
|
(34,132 |
) |
|
|
(21,446 |
) |
Adjusted Net Income |
|
$ |
20,886 |
|
|
$ |
26,438 |
|
|
$ |
59,616 |
|
|
$ |
74,988 |
|
Adjusted Earnings per Share |
|
$ |
0.10 |
|
|
$ |
0.12 |
|
|
$ |
0.27 |
|
|
$ |
0.35 |
|
(1) |
|
Net foreign currency transaction (gain) loss associated with the revaluation of foreign denominated intercompany loans and certain 3M agreements. |
(2) |
|
Includes legal, accounting, tax and other related consulting costs associated with corporate transactions and capital structure initiatives. |
(3) |
|
Includes costs associated with 3M transition agreements and related integration costs. |
(4) |
|
Includes costs associated with the transitioning of the 3M transition contract manufacturing agreement and ramp-up costs associated with our sample collection product line. |
(5) |
|
Duplicate costs associated with the startup of Petrifilm manufacturing. |
(6) |
|
Includes consulting and other costs, including severance, associated with transformation initiatives. |
(7) |
|
Severance, non-cash impairment, and other related exit costs primarily associated with a reduction in our global genomics business and consolidation of certain facilities. |
(8) |
|
Expenses related to ERP implementation. |
(9) |
|
Tax effect of adjustments is calculated using projected effective tax rates for each applicable item. |
NEOGEN CORPORATION |
||||||||||||||||
RECONCILIATION OF GROWTH TO CORE GROWTH |
||||||||||||||||
(In thousands) |
||||||||||||||||
(Unaudited) |
||||||||||||||||
|
|
Q3 FY25 |
|
|
Q3 FY24 |
|
|
Growth |
|
Foreign Currency |
|
Acquisitions / Divestitures |
|
Core Revenue Growth |
||
Food Safety |
|
$ |
152,731 |
|
|
$ |
157,754 |
|
|
( |
|
( |
|
( |
|
|
Animal Safety |
|
|
68,249 |
|
|
|
71,058 |
|
|
( |
|
( |
|
( |
|
( |
Total Neogen |
|
$ |
220,980 |
|
|
$ |
228,812 |
|
|
( |
|
( |
|
( |
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250409995880/en/
Bill Waelke
(517) 372-9200
ir@neogen.com
Source: Neogen Corporation