Organogenesis Holdings Inc. Reports Fourth Quarter 2022 and Fiscal Year 2022 Financial Results; Introduces Fiscal Year 2023 Guidance
Organogenesis Holdings Inc. (Nasdaq: ORGO) reported a 10% decline in Q4 2022 net revenue, totaling $115.5 million, down from $127.9 million in Q4 2021. The decrease was attributed to a 10% drop in Advanced Wound Care product revenue. Net income fell sharply to $7.5 million, down from $51.0 million year-over-year. For 2022, net revenue was $450.9 million, down 4% from 2021, with net income declining 83% to $15.5 million. Looking ahead, the company expects 2023 net revenue to range between $450.0 million and $462.0 million, indicating flat growth. Organogenesis anticipates solid growth in the hospital outpatient setting while addressing challenges in the physician office environment.
- Expected net revenue growth in hospital outpatient settings in 2023.
- Forecasted slight increase in Surgical & Sports Medicine product revenue.
- 10% decrease in Q4 2022 net revenue compared to Q4 2021.
- 83% decline in adjusted net income for Q4 2022 versus Q4 2021.
- 4% decrease in total annual revenue for 2022 compared to 2021.
- 23% decline in Surgical & Sports Medicine product revenue for 2022.
CANTON, Mass., March 01, 2023 (GLOBE NEWSWIRE) -- Organogenesis Holdings Inc. (Nasdaq: ORGO), a leading regenerative medicine company focused on the development, manufacture, and commercialization of product solutions for the Advanced Wound Care and Surgical & Sports Medicine markets, today reported financial results for the fourth quarter and the year ended December 31, 2022.
Fourth Quarter 2022 Financial Results Summary:
- Net revenue of
$115.5 million for the fourth quarter of 2022, a decrease of10% compared to net revenue of$127.9 million for the fourth quarter of 2021. Net revenue for the fourth quarter of 2022 consists of:- Net revenue from Advanced Wound Care products of
$108.8 million , a decrease of10% from the fourth quarter of 2021. - Net revenue from Surgical & Sports Medicine products of
$6.7 million , a decrease of6% from the fourth quarter of 2021. - Net revenue from the sale of PuraPly products of
$56.8 million , a decrease of9% from the fourth quarter of 2021. - Net revenue from the sale of non-PuraPly products of
$58.7 million , a decrease of10% from the fourth quarter of 2021.
- Net revenue from Advanced Wound Care products of
- Net income of
$7.5 million for the fourth quarter of 2022, compared to a net income of$51.0 million for the fourth quarter of 2021, a decrease of$43.5 million . - Adjusted net income1 of
$8.9 million for the fourth quarter of 2022, compared to an adjusted net income of$54.0 million for the fourth quarter of 2021, a decrease of$45.1 million . - Adjusted EBITDA of
$14.1 million for the fourth quarter of 2022, compared to Adjusted EBITDA of$26.3 million for the fourth quarter of 2021, a decrease of$12.3 million .
Fiscal Year 2022 Financial Results Summary:
- Net revenue of
$450.9 million for the year ended December 31, 2022, a decrease of4% compared to net revenue of$467.4 million for the year ended December 31, 2021. Net revenue for the year ended December 31, 2022 consists of:- Net revenue from Advanced Wound Care products of
$422.2 million , a decrease of2% year-over-year. - Net revenue from Surgical & Sports Medicine products of
$28.7 million , a decrease of23% year-over-year. - Net revenue from the sale of PuraPly products of
$242.7 million , an increase of22% year-over-year. - Net revenue from the sale of non-PuraPly products of
$208.2 million , a decrease of23% year-over-year.
- Net revenue from Advanced Wound Care products of
- Net income of
$15.5 million for the year ended December 31, 2022, compared to a net income of$94.2 million for the year ended December 31, 2021, a decrease of$78.7 million . - Adjusted net income1 of
$26.2 million for the year ended December 31, 2022, compared to an adjusted net income of$101.3 million for the year ended December 31, 2021, a decrease of$75.0 million . - Adjusted EBITDA of
$49.3 million for the year ended December 31, 2022, compared to an adjusted EBITDA of$89.1 million for the year ended December 31, 2021, a decrease of$39.9 million .
“Fourth quarter sales results came in above the low-end of the guidance range we provided on our third quarter earnings call,” said Gary S. Gillheeney, Sr., President and Chief Executive Officer of Organogenesis. “As expected, we saw a continuation of the challenging operating environment in the physician office setting in Q4, however we delivered double-digit growth in sales of Advanced Wound Care products in the hospital outpatient setting and, excluding ReNu, NuCel and Dermagraft, our team delivered low double-digit growth in the number of accounts served – in both the hospital outpatient and physician office settings.”
Mr. Gillheeney, Sr. continued: “Our financial guidance reflects a moderation in net revenue growth driven primarily by the impact of published ASPs in the physician office setting. That said, we expect to deliver solid growth in the hospital outpatient setting, to increase our customer base and to drive customer and clinician adoption deeper into existing accounts again in 2023. We will continue to be a leader in the Advanced Wound Care space while improving our competitive positions in the Surgical & Sports Medicine and burn markets as we deliver on our mission to provide integrated healing solutions that substantially improve outcomes well over the overall cost of care."
________________________________________
1Defined as GAAP net income adjusted to exclude the effect of amortization, restructuring charges, the recovery of certain notes receivable from related parties, the change in the fair value of the CPN earnout, loss on extinguishment of debt, write-off of certain assets, facility construction project pause, GPO settlement fee and the resulting income taxes on these items.
Fourth Quarter 2022 Financial Results:
| Three Month Ended December 31, | Change | |||||||||||||||
| 2022 | 2021 | $ | % | |||||||||||||
| (in thousands, except for percentages) | ||||||||||||||||
| Advanced Wound Care | $ | 108,836 | $ | 120,752 | $ | (11,916 | ) | (10 | %) | |||||||
| Surgical & Sports Medicine | 6,680 | 7,106 | (426 | ) | (6 | %) | ||||||||||
| Net revenue | $ | 115,516 | $ | 127,858 | $ | (12,342 | ) | (10 | %) | |||||||
Net revenue for the fourth quarter of 2022 was
Gross profit for the fourth quarter of 2022 was
Operating expenses for the fourth quarter of 2022 were
Operating income for the fourth quarter of 2022 was
Total other expense, net, for the fourth quarter of 2022 was
Net income for the fourth quarter of 2022 was
Adjusted net income of
Adjusted EBITDA was
As of December 31, 2022, the Company had
Fiscal Year 2022 Results
The following table represents net revenue by product grouping for the year ended December 31, 2022 and December 31, 2021, respectively:
| Year Ended December 31, | Change | |||||||||||||||
| 2022 | 2021 | $ | % | |||||||||||||
| (in thousands, except for percentages) | ||||||||||||||||
| Advanced Wound Care | $ | 422,231 | $ | 430,237 | $ | (8,006 | ) | (2 | %) | |||||||
| Surgical & Sports Medicine | 28,662 | 37,122 | (8,460 | ) | (23 | %) | ||||||||||
| Net revenue | $ | 450,893 | $ | 467,359 | $ | (16,466 | ) | (4 | %) | |||||||
Net revenue for the year ended December 31, 2022 was
Gross profit for the year ended December 31, 2022 is
Operating expenses for the year ended December 31, 2022 were
Operating income for the year ended December 31, 2022 was
Total other expense, net, for the year ended December 31, 2022 was
Net income of
Adjusted net income for the year ended December 31, 2022 was
Adjusted EBITDA of
Fiscal Year 2023 Guidance:
For the year ending December 31, 2023, the Company expects:
- Net revenue between
$450.0 million and$462.0 million , remaining flat to an increase of approximately2% year-over-year, as compared to net revenue of$450.9 million for the year ended December 31, 2022.- The 2023 net revenue guidance range assumes:
- Net revenue from Advanced Wound Care products between
$420.0 million and$428.0 million , a decrease of1% to an increase of approximately1% year-over-year as compared to net revenue of$422.2 million for the year ended December 31, 2022. - Net revenue from Surgical & Sports Medicine products between
$30.0 million and$34.0 million , an increase of approximately5% to19% year-over-year as compared to net revenue of$28.7 million for the year ended December 31, 2022. - Net revenue from the sale of PuraPly products between
$180.0 million and$200.0 million , representing a decrease of approximately18% to26% year-over-year, as compared to net revenue of$242.7 million for the year ended December 31, 2022.
- Net revenue from Advanced Wound Care products between
- The 2023 net revenue guidance range assumes:
- Net income between
$7.2 million and$13.9 million and adjusted net income between$12.3 million and$19.0 million . - EBITDA between
$26.6 million and$36.1 million and Adjusted EBITDA between$36.5 million and$46.0 million .
Fourth Quarter Earnings Conference Call:
Financial results for the fourth fiscal quarter of 2022 will be reported after the market closes on Wednesday, March 1st. Management will host a conference call at 5:00 p.m. Eastern Time on March 1st to discuss the results of the quarter, and provide a corporate update with a question and answer session. Those who would like to participate may access the live webcast here, or access the teleconference here. A live webcast of the call will also be provided on the investor relations section of the Company's website at investors.organogenesis.com.
For those unable to participate, the webcast will be archived at investors.organogenesis.com for approximately one year.
ORGANOGENESIS HOLDINGS INC.
UNAUDITED CONSOLIDATED BALANCE SHEETS
(amounts in thousands, except share and per share data)
| December 31, | ||||||||
| 2022 | 2021 | |||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 102,478 | $ | 113,929 | ||||
| Restricted cash | 812 | 599 | ||||||
| Accounts receivable, net | 89,450 | 82,460 | ||||||
| Inventory | 24,783 | 25,022 | ||||||
| Prepaid expenses and other current assets | 5,086 | 4,969 | ||||||
| Total current assets | 222,609 | 226,979 | ||||||
| Property and equipment, net | 102,463 | 79,160 | ||||||
| Intangible assets, net | 20,789 | 25,673 | ||||||
| Goodwill | 28,772 | 28,772 | ||||||
| Operating lease right-of-use assets, net | 43,192 | 49,144 | ||||||
| Deferred tax asset, net | 30,014 | 31,994 | ||||||
| Other assets | 1,520 | 1,537 | ||||||
| Total assets | $ | 449,359 | $ | 443,259 | ||||
| Liabilities and Stockholders’ Equity | ||||||||
| Current liabilities: | ||||||||
| Current portion of deferred acquisition consideration | $ | - | $ | 1,436 | ||||
| Current portion of term loan | 4,538 | 2,656 | ||||||
| Current portion of finance lease obligations | - | 200 | ||||||
| Current portion of operating lease obligations | 11,708 | 11,785 | ||||||
| Accounts payable | 32,330 | 29,339 | ||||||
| Accrued expenses and other current liabilities | 26,447 | 37,289 | ||||||
| Total current liabilities | 75,023 | 82,705 | ||||||
| Term loan, net of current portion | 66,231 | 70,769 | ||||||
| Operating lease obligations, net of current portion | 41,314 | 46,893 | ||||||
| Other liabilities | 1,122 | 1,557 | ||||||
| Total liabilities | 183,690 | 201,924 | ||||||
| Commitments and contingencies (Note 18) | ||||||||
| Stockholders’ equity: | ||||||||
| Preferred stock, | - | - | ||||||
| Common stock, | 13 | 13 | ||||||
| Additional paid-in capital | 310,957 | 302,155 | ||||||
| Accumulated deficit | (45,301 | ) | (60,833 | ) | ||||
| Total stockholders' equity | 265,669 | 241,335 | ||||||
| Total liabilities and stockholders' equity | $ | 449,359 | $ | 443,259 | ||||
ORGANOGENESIS HOLDINGS INC. UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(amounts in thousands, except share and per share data)
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| Net revenue | $ | 115,516 | $ | 127,858 | $ | 450,893 | $ | 467,359 | ||||||||
| Cost of goods sold | 27,110 | 32,597 | 105,019 | 114,199 | ||||||||||||
| Gross profit | 88,406 | 95,261 | 345,874 | 353,160 | ||||||||||||
| Operating expenses: | ||||||||||||||||
| Selling, general and administrative | 68,293 | 67,250 | 283,808 | 250,200 | ||||||||||||
| Research and development | 11,395 | 8,260 | 39,762 | 30,742 | ||||||||||||
| Total operating expenses | 79,688 | 75,510 | 323,570 | 280,942 | ||||||||||||
| Income from operations | 8,718 | 19,751 | 22,304 | 72,218 | ||||||||||||
| Other expense, net: | ||||||||||||||||
| Interest expense | 30 | (853 | ) | (2,009 | ) | (7,236 | ) | |||||||||
| Loss on the extinguishment of debt | - | - | - | (1,883 | ) | |||||||||||
| Other income (expense), net | 6 | (9 | ) | (13 | ) | (13 | ) | |||||||||
| Total other expense, net | 36 | (862 | ) | (2,022 | ) | (9,132 | ) | |||||||||
| Net income before income taxes | 8,754 | 18,889 | 20,282 | 63,086 | ||||||||||||
| Income tax (expense) benefit | (1,268 | ) | 32,106 | (4,750 | ) | 31,116 | ||||||||||
| Net income | $ | 7,486 | $ | 50,995 | $ | 15,532 | $ | 94,202 | ||||||||
| Net income, per share: | ||||||||||||||||
| Basic | $ | 0.06 | $ | 0.40 | $ | 0.12 | $ | 0.73 | ||||||||
| Diluted | $ | 0.06 | $ | 0.38 | $ | 0.12 | $ | 0.70 | ||||||||
| Weighted-average common shares outstanding | ||||||||||||||||
| Basic | 130,916,950 | 128,661,435 | 130,070,231 | 128,331,022 | ||||||||||||
| Diluted | 131,857,509 | 133,348,995 | 132,383,152 | 133,662,659 | ||||||||||||
ORGANOGENESIS HOLDINGS INC. UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS
(amounts in thousands, except share and per share data)
| Year Ended December 31, | ||||||||||||
| 2022 | 2021 | 2020 | ||||||||||
| Cash flows from operating activities: | ||||||||||||
| Net income | $ | 15,532 | $ | 94,202 | $ | 17,234 | ||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||
| Depreciation | 5,845 | 5,781 | 4,438 | |||||||||
| Amortization of intangible assets | 4,883 | 4,949 | 3,745 | |||||||||
| Amortization of operating lease right-of-use assets | 7,303 | 5,946 | - | |||||||||
| Non-cash interest expense | 434 | 346 | 236 | |||||||||
| Deferred interest expense | 501 | 1,493 | 2,133 | |||||||||
| Deferred rent expense | - | - | 1,273 | |||||||||
| Gain on settlement of deferred acquisition consideration | - | - | (2,246 | ) | ||||||||
| Deferred tax expense (benefit) | 1,980 | (31,976 | ) | 112 | ||||||||
| Loss on disposal of property and equipment | 4,482 | 1,407 | 201 | |||||||||
| Provision recorded for doubtful accounts | 1,781 | 2,999 | 1,183 | |||||||||
| Adjustment for excess and obsolete inventories | 9,648 | 12,079 | 3,050 | |||||||||
| Stock-based compensation | 6,552 | 3,864 | 1,661 | |||||||||
| Loss on extinguishment of debt | - | 1,883 | - | |||||||||
| Change in fair value of Earnout liability | - | (3,985 | ) | 203 | ||||||||
| Changes in operating assets and liabilities: | ||||||||||||
| Accounts receivable | (8,770 | ) | (28,654 | ) | (17,567 | ) | ||||||
| Inventory | (9,410 | ) | (9,302 | ) | (6,700 | ) | ||||||
| Prepaid expenses and other current assets | (378 | ) | (34 | ) | (355 | ) | ||||||
| Operating leases | (7,006 | ) | (6,156 | ) | - | |||||||
| Accounts payable | 3,260 | 3,847 | (4,102 | ) | ||||||||
| Accrued expenses and other current liabilities | (11,850 | ) | 9,354 | 1,443 | ||||||||
| Other liabilities | 72 | (6,065 | ) | (476 | ) | |||||||
| Net cash provided by operating activities | 24,859 | 61,978 | 5,466 | |||||||||
| Cash flows from investing activities: | ||||||||||||
| Purchases of property and equipment | (33,898 | ) | (31,220 | ) | (17,678 | ) | ||||||
| Cash paid for business acquisition | - | - | (5,820 | ) | ||||||||
| Net cash used in investing activities | (33,898 | ) | (31,220 | ) | (23,498 | ) | ||||||
| Cash flows from financing activities: | ||||||||||||
| Line of credit repayments under the 2019 Credit Agreement | - | (10,000 | ) | (23,484 | ) | |||||||
| Term loan borrowings (repayments) under the 2019 Credit Agreement | - | (60,000 | ) | 10,000 | ||||||||
| Proceeds from term loan under the 2021 Credit Agreement, net of debt discount and issuance cost | - | 73,174 | - | |||||||||
| Term loan repayments under the 2021 Credit Agreement | (2,813 | ) | (938 | ) | - | |||||||
| Proceeds from equity financing | - | - | 64,729 | |||||||||
| Payment of equity issuance costs | - | - | (5,656 | ) | ||||||||
| Principal repayments of finance lease obligations | (200 | ) | (2,630 | ) | (2,427 | ) | ||||||
| Proceeds from the exercise of stock options | 2,070 | 2,198 | 2,823 | |||||||||
| Payments of withholding taxes in connection with RSUs vesting | (648 | ) | (737 | ) | - | |||||||
| Payments of deferred acquisition consideration | (608 | ) | (483 | ) | (3,517 | ) | ||||||
| Payment to extinguish debt | - | (1,620 | ) | - | ||||||||
| Net cash provided by (used in) financing activities | (2,199 | ) | (1,036 | ) | 42,468 | |||||||
| Change in cash, cash equivalents and restricted cash | (11,238 | ) | 29,722 | 24,436 | ||||||||
| Cash, cash equivalents, and restricted cash, beginning of year | 114,528 | 84,806 | 60,370 | |||||||||
| Cash, cash equivalents, and restricted cash, end of year | $ | 103,290 | $ | 114,528 | $ | 84,806 | ||||||
| Supplemental disclosure of cash flow information: | ||||||||||||
| Cash paid for interest | $ | 2,649 | $ | 5,787 | $ | 9,609 | ||||||
| Cash paid for income taxes | $ | 1,201 | $ | 607 | $ | 61 | ||||||
| Supplemental disclosure of non-cash investing and financing activities: | ||||||||||||
| Reimbursement of offering expenses included in prepaid expenses and other current assets | $ | - | $ | - | $ | 1,009 | ||||||
| Fair value of shares issued for business acquisition | $ | - | $ | - | $ | 7,986 | ||||||
| Deferred acquisition consideration and earnout liability recorded for business acquisition | $ | 828 | $ | - | $ | 5,218 | ||||||
| Purchases of property and equipment in accounts payable and accrued expenses | $ | 1,928 | $ | 3,750 | $ | 2,391 | ||||||
| Right-of-use assets obtained through lease obligations | $ | 1,350 | $ | 53,793 | $ | - | ||||||
Non-GAAP Financial Measures
Our management uses financial measures that are not in accordance with generally accepted accounting principles in the United States, or GAAP, in addition to financial measures in accordance with GAAP to evaluate our operating results. These non-GAAP financial measures should be considered supplemental to, and not a substitute for, our reported financial results prepared in accordance with GAAP. Our management uses Adjusted EBITDA and adjusted net income to evaluate our operating performance and trends and make planning decisions. Our management believes Adjusted EBITDA and adjusted net income help identify underlying trends in our business that could otherwise be masked by the effect of the items that we exclude. Accordingly, we believe that Adjusted EBITDA and adjusted net income provide useful information to investors and others in understanding and evaluating our operating results, enhancing the overall understanding of our past performance and prospects, and allowing for greater transparency with respect to key financial metrics used by our management in its financial and operational decision-making.
The following table presents a reconciliation of GAAP net income to non-GAAP EBITDA and non-GAAP Adjusted EBITDA, for each of the periods presented:
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| Net income | $ | 7,486 | $ | 50,995 | $ | 15,532 | $ | 94,202 | ||||||||
| Interest expense | (30 | ) | 853 | 2,009 | 7,236 | |||||||||||
| Income tax expense (benefit) | 1,268 | (32,106 | ) | 4,750 | (31,116 | ) | ||||||||||
| Depreciation | 1,514 | 1,771 | 5,845 | 5,781 | ||||||||||||
| Amortization | 1,221 | 1,223 | 4,883 | 4,949 | ||||||||||||
| EBITDA | 11,459 | 22,736 | 33,019 | 81,052 | ||||||||||||
| Stock-based compensation expense | 1,855 | 1,083 | 6,552 | 3,864 | ||||||||||||
| Restructuring charge (1) | 750 | 1,828 | 2,268 | 4,704 | ||||||||||||
| Recovery of certain notes receivable from related parties (2) | - | - | - | (179 | ) | |||||||||||
| Write-off of certain assets (3) | - | - | 4,200 | 1,104 | ||||||||||||
| Change in fair value of Earnout (4) | - | - | - | (3,985 | ) | |||||||||||
| Loss on extinguishment of debt (5) | - | - | - | 1,883 | ||||||||||||
| Facility construction project pause (6) | - | - | 632 | - | ||||||||||||
| Settlement fee (7) | - | 700 | 2,600 | 700 | ||||||||||||
| Adjusted EBITDA | $ | 14,064 | $ | 26,347 | $ | 49,271 | $ | 89,143 | ||||||||
(1) Amounts reflect employee retention and benefits as well as other exit costs associated with the Company’s restructuring activities.
(2) Amounts reflect the collection of certain notes receivable from related parties previously reserved.
(3) Amount in 2021 reflects the write-off of certain design and consulting fees previously capitalized related to the construction in progress at one of the Company’s Canton, Massachusetts facilities. Amount in 2022 reflects the disposal of certain equipment related to the same facility.
(4) Amounts reflect the change in the fair value of the Earnout liability in connection with the CPN acquisition.
(5) Amount reflects the loss recognized on the extinguishment of the 2019 Credit Agreement upon repayment in 2021.
(6) Amount reflects the cancellation fees incurred in connection with the Company’s decision to pause one of its manufacturing facility construction projects.
(7) Amounts reflect the fee the Company paid to a GPO to settle previously disputed GPO fees.
The following table presents a reconciliation of GAAP net income to non-GAAP adjusted net income, for each of the periods presented:
| Three Months Ended December 31, | Year Ended December 31, | |||||||||||||||
| 2022 | 2021 | 2022 | 2021 | |||||||||||||
| Net income | $ | 7,486 | $ | 50,995 | $ | 15,532 | $ | 94,202 | ||||||||
| Amortization | 1,221 | 1,223 | 4,883 | 4,949 | ||||||||||||
| Restructuring charge (1) | 750 | 1,828 | 2,268 | 4,704 | ||||||||||||
| Recovery of certain notes receivable from related parties (2) | - | - | - | (179 | ) | |||||||||||
| Write-off of certain assets (3) | - | - | 4,200 | 1,104 | ||||||||||||
| Change in fair value of Earnout (4) | - | - | - | (3,985 | ) | |||||||||||
| Loss on extinguishment of debt (5) | - | - | - | 1,883 | ||||||||||||
| Facility construction project pause (6) | - | - | 632 | - | ||||||||||||
| Settlement fee (7) | - | 700.0 | 2,600 | 700.0 | ||||||||||||
| Tax on above | (527 | ) | (762 | ) | (3,898 | ) | (2,117 | ) | ||||||||
| Adjusted net income | $ | 8,930 | $ | 53,984 | $ | 26,217 | $ | 101,261 | ||||||||
(1) Amounts reflect employee retention and benefits as well as other exit costs associated with the Company’s restructuring activities.
(2) Amounts reflect the collection of certain notes receivable from related parties previously reserved.
(3) Amount in 2021 reflects the write-off of certain design and consulting fees previously capitalized related to the construction in progress at one of the Company’s Canton, Massachusetts facilities. Amount in 2022 reflects the disposal of certain equipment related to the same facility.
(4) Amounts reflect the change in the fair value of the Earnout liability in connection with the CPN acquisition.
(5) Amount reflects the loss recognized on the extinguishment of the 2019 Credit Agreement upon repayment in 2021.
(6) Amount reflects the cancellation fees incurred in connection with the Company’s decision to pause one of its manufacturing facility construction projects.
(7) Amounts reflect the fee the Company paid to a GPO to settle previously disputed GPO fees.
The following table presents a reconciliation of projected GAAP net income to projected non-GAAP EBITDA and projected non-GAAP Adjusted EBITDA included in our guidance for the year ending December 31, 2023:
| Year Ended December 31, | ||||||||
| 2023L | 2023H | |||||||
| Net income | $ | 7,200 | $ | 13,900 | ||||
| Interest expense | 5,200 | 5,200 | ||||||
| Income tax expense (benefit) | 2,900 | 5,700 | ||||||
| Depreciation | 6,400 | 6,400 | ||||||
| Amortization | 4,900 | 4,900 | ||||||
| EBITDA | 26,600 | 36,100 | ||||||
| Stock-based compensation expense | 7,800 | 7,800 | ||||||
| Restructuring charge | 2,100 | 2,100 | ||||||
| Adjusted EBITDA | $ | 36,500 | $ | 46,000 | ||||
The following table presents a reconciliation of projected GAAP net income to projected non-GAAP adjusted net income included in our guidance for the year ending December 31, 2023:
| Year Ended December 31, | ||||||||
| 2023L | 2023H | |||||||
| Net income | $ | 7,200 | $ | 13,900 | ||||
| Amortization | 4,900 | 4,900 | ||||||
| Restructuring charge | 2,100 | 2,100 | ||||||
| Tax on above | (1,871 | ) | (1,871 | ) | ||||
| Adjusted net income | $ | 12,329 | $ | 19,029 | ||||
Forward-Looking Statements
This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements relate to expectations or forecasts of future events. Forward-looking statements may be identified by the use of words such as “forecast,” “intend,” “seek,” “target,” “anticipate,” “believe,” “expect,” “estimate,” “plan,” “outlook,” and “project” and other similar expressions that predict or indicate future events or trends or that are not statements of historical matters. Such forward-looking statements include statements relating to the Company’s expected revenue, adjusted net revenue, net income, adjusted net income, EBITDA, and Adjusted EBITDA for fiscal 2023 and the breakdown of expected revenue in both its Advanced Wound Care and Surgical & Sports Medicine categories as well as the estimated revenue contribution of its PuraPly products. Forward-looking statements with respect to the operations of the Company, strategies, prospects, and other aspects of the business of the Company are based on current expectations that are subject to known and unknown risks and uncertainties, which could cause actual results or outcomes to differ materially from expectations expressed or implied by such forward-looking statements. These factors include, but are not limited to: (1) the impact of any changes to the reimbursement levels for the Company’s products; (2) the Company faces significant and continuing competition, which could adversely affect its business, results of operations and financial condition; (3) rapid technological change could cause the Company’s products to become obsolete and if the Company does not enhance its product offerings through its research and development efforts, it may be unable to effectively compete; (4) to be commercially successful, the Company must convince physicians that its products are safe and effective alternatives to existing treatments and that its products should be used in their procedures; (5) the Company may owe rebates to the federal government prospectively on certain of its products if more than a certain percentage of the product is not administered to a patient and is discarded (wasted) by providers; (6) the Company’s ability to raise funds to expand its business; (7) the Company has incurred losses in prior years and may incur losses in the future; (8) changes in applicable laws or regulations; (9) the possibility that the Company may be adversely affected by other economic, business, and/or competitive factors; (10) the Company’s ability to maintain production of Affinity in sufficient quantities to meet demand; (11) any resurgence of the COVID-19 pandemic and its impact, if any, on the Company’s fiscal condition and results of operations; (12) the impact of the suspension of commercialization of: (a) ReNu and NuCel in connection with the expiration of the FDA’s enforcement grace period for HCT/Ps on May 31, 2021 and (b) Dermagraft in the second quarter of 2022 pending transition of manufacturing to a new manufacturing facility or a third-party manufacturer; and (13) other risks and uncertainties described in the Company’s filings with the Securities and Exchange Commission, including Item 1A (Risk Factors) of the Company’s Form 10-K for the year ended December 31, 2022 and its subsequently filed periodic reports. You are cautioned not to place undue reliance upon any forward-looking statements, which speak only as of the date made. Although it may voluntarily do so from time to time, the Company undertakes no commitment to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise, except as required by applicable securities laws.
About Organogenesis Holdings Inc.
Organogenesis Holdings Inc. is a leading regenerative medicine company offering a portfolio of bioactive and acellular biomaterials products in advanced wound care and surgical biologics, including orthopedics and spine. Organogenesis’s comprehensive portfolio is designed to treat a variety of patients with repair and regenerative needs. For more information, visit www.organogenesis.com.
FAQ
What were Organogenesis's net revenues for Q4 2022?
How much did Organogenesis's net income decrease in Q4 2022?
What are the revenue expectations for Organogenesis in 2023?
What challenges is Organogenesis facing in 2022 and beyond?
What was the adjusted EBITDA for Organogenesis in Q4 2022?
