Protolabs Reports Financial Results for the Fourth Quarter and Full Year 2023
- Record annual revenue of $504 million in 2023
- 8.2% increase in revenue in the fourth quarter of 2023 compared to the fourth quarter of 2022
- Net income of $7.0 million in the fourth quarter of 2023
- 53,464 customer contacts served during the year
- Expected revenue between $120 million and $128 million in the first quarter of 2024
- None.
Insights
Protolabs' record annual revenue reflects a positive trend in the digital manufacturing industry. The significant 8.2% increase in Q4 revenue and the 52.0% increase in revenue from the Protolabs Network indicate a strong demand for digital manufacturing services. The shift towards digital solutions in manufacturing, driven by the need for efficiency and customization, is likely bolstering Protolabs' business model. The company's focus on expanding its digital network services, which are growing at a faster rate than the company's overall revenue, suggests strategic prioritization of high-growth areas within its portfolio.
The improved net income figures, turning from a net loss in 2022 to a net gain in 2023, along with a healthy EBITDA margin of 16.5%, are indicative of effective cost management and operational efficiency. Investors might view the substantial capital return to shareholders through share repurchases as a positive signal of the company's financial health and management's confidence in its stock value. However, the softer start projected for Q1 2024 could be a point of concern, suggesting potential volatility in order levels and market conditions that investors should monitor.
The increase in non-GAAP net income from $41.1 million to $41.6 million, despite only a modest increase in revenue, suggests Protolabs is improving its operational efficiency and managing its expenses effectively. The company's ability to generate $73.3 million in cash flow from operations is a strong indicator of its operational strength and liquidity, which is critical for sustaining growth and weathering economic uncertainties.
Protolabs' strategy to repurchase $44.0 million in common shares reflects a shareholder-friendly capital allocation policy, which could be appealing to value investors. The company's EBITDA and Adjusted EBITDA margins are useful metrics for assessing its underlying profitability and financial health, independent of non-operational factors like taxes and interest rates. Investors would be wise to consider the company's forward-looking statements and guidance cautiously, as they are based on current order levels, which have shown some variability.
The 70.4% growth in revenue from the Protolabs Network year-over-year can be a significant driver for future growth, given the scalability of digital platforms. This performance, coupled with a consistent customer base of over 53,000 contacts, may indicate a strong market position and customer loyalty. The company's forward guidance, while conservative, suggests management's awareness of market uncertainties, which may be a prudent approach in the current economic climate.
Investors should note that while the company's performance is robust, its stock valuation will be influenced by broader market trends and investor sentiment towards the manufacturing sector. The non-GAAP financial measures provided by the company offer additional transparency into its operations, but investors must also consider GAAP measures for a comprehensive financial analysis. The repurchase of shares could be seen as a positive signal about the company's valuation, but it also reduces the cash available for other potential investments or acquisitions.
Revenue of
Record Annual Revenue of
Fourth Quarter 2023 Financial Highlights:
-
Revenue was
, an$125.0 million 8.2% increase compared to the fourth quarter of 2022. -
Revenue generated from Protolabs Network was
, a$22.5 million 52.0% increase compared to the fourth quarter of 2022. -
Net income was
, or$7.0 million per diluted share, compared to a net loss of$0.27 per diluted share in the fourth quarter of 2022.$4.24 -
Non-GAAP net income was
, or$11.8 million per diluted share, compared to$0.46 , or$7.0 million per diluted share, in the fourth quarter of 2022. See “Non-GAAP Financial Measures” below.$0.26 -
EBITDA was
, or$18.3 million 14.6% of revenue. See “Non-GAAP Financial Measures” below. -
Adjusted EBITDA was
, or$22.3 million 17.8% of revenue, compared to , or$14.5 million 12.5% of revenue, in the fourth quarter of 2022. See “Non-GAAP Financial Measures” below.
Full Year 2023 Financial Highlights:
-
Revenue was a record
, representing a$503.9 million 3.2% increase over 2022. -
Revenue generated from Protolabs Network was
in 2023, representing growth of$82.6 million 70.4% over the prior year. -
Net income was
, or$17.2 million per diluted share, compared to a net loss of$0.66 per diluted share in 2022.$3.77 -
Non-GAAP net income was
, or$41.6 million per diluted share, compared to$1.59 , or$41.1 million per diluted share, in 2022. See “Non-GAAP Financial Measures” below.$1.50 -
EBITDA was
, or$63.2 million 12.6% of revenue, in 2023. See “Non-GAAP Financial Measures” below. -
Adjusted EBITDA was
, or$83.2 million 16.5% of revenue, in 2023. See “Non-GAAP Financial Measures” below. -
Cash flow from operations was
in 2023, compared to$73.3 million in 2022.$62.1 million -
The Company repurchased
in common shares during the year.$44.0 million - Protolabs served 53,464 customer contacts during the year.
"We capped off a record year with strong fourth quarter results, driven by consistent execution against our priorities,” said Rob Bodor, President and Chief Executive Officer. “For the full year, we generated revenue above
Dan Schumacher, Chief Financial Officer, commented, "Along with record revenue in 2023, we significantly improved profitability in both the digital factory and the digital network. We generated an industry-leading
First Quarter 2024 Outlook
The Company will continue to provide financial guidance on a quarterly basis due to the quick-turn nature of the business and continued uncertainty in global manufacturing.
For the first quarter of 2024, the Company expects to generate revenue between
The Company expects first quarter 2024 diluted net income per share between
Non-GAAP Financial Measures
The Company has included non-GAAP revenue growth by region and by service line that excludes the impact of changes in foreign currency exchange rates (collectively, “non-GAAP revenue growth”). Management believes these metrics, when viewed in conjunction with the comparable GAAP metrics, are useful in evaluating the underlying business trends and ongoing operating performance of the Company.
The Company has included earnings before interest, taxes, depreciation and amortization (“EBITDA”) and EBITDA, adjusted for stock-based compensation expense, unrealized (gain) loss on foreign currency, goodwill impairment and costs related to the
The Company has included non-GAAP gross margin, adjusted for stock-based compensation expense and amortization expense in this press release to provide investors with additional information regarding the Company’s financial results.
The Company has included non-GAAP operating margin, adjusted for stock-based compensation expense, amortization expense, goodwill impairment and costs related to the closure of
The Company has included non-GAAP gross margin excluding
The Company has included non-GAAP net income, adjusted for stock-based compensation expense, amortization expense, unrealized (gain) loss on foreign currency, goodwill impairment and costs related to the closure of
The Company has provided below reconciliations of GAAP to non-GAAP net income, non-GAAP gross margin, non-GAAP gross margin excluding
Conference Call
The Company has scheduled a conference call to discuss its fourth quarter and full year 2023 financial results and first quarter 2024 outlook today, February 9, 2024 at 8:30 a.m. EST. To access the call in the
About Protolabs
Protolabs is the fastest and most comprehensive digital manufacturing service in the world. Our digital factories produce low-volume parts in days while Protolabs Network unlocks advanced capabilities and volume pricing through its highly vetted manufacturing partners. The result? One manufacturing source—from prototyping to production—for product developers, engineers, and supply chain teams across the globe. See what's next at protolabs.com.
Forward-Looking Statements
Statements contained in this press release regarding matters that are not historical or current facts are “forward-looking statements” within the meaning of The Private Securities Litigation Reform Act of 1995. These statements involve known and unknown risks, uncertainties and other factors which may cause the results of Protolabs to be materially different than those expressed or implied in such statements. Certain of these risk factors and others are described in the “Risk Factors” section within reports filed with the SEC. Other unknown or unpredictable factors also could have material adverse effects on Protolabs’ future results. The forward-looking statements included in this press release are made only as of the date hereof. Protolabs cannot guarantee future results, levels of activity, performance or achievements. Accordingly, you should not place undue reliance on these forward-looking statements. Finally, Protolabs expressly disclaims any intent or obligation to update any forward-looking statements to reflect subsequent events or circumstances.
Proto Labs, Inc. Condensed Consolidated Balance Sheets (In thousands) |
|||||
|
|
|
|
||
|
December 31,
|
|
December 31,
|
||
|
(Unaudited) |
|
|
||
Assets |
|
|
|
||
Current assets |
|
|
|
||
Cash and cash equivalents |
$ |
83,790 |
|
$ |
56,558 |
Short-term marketable securities |
|
19,013 |
|
|
23,568 |
Accounts receivable, net |
|
72,848 |
|
|
76,225 |
Inventory |
|
13,657 |
|
|
13,578 |
Income taxes receivable |
|
2,228 |
|
|
4,042 |
Prepaid expenses and other current assets |
|
9,124 |
|
|
12,597 |
Total current assets |
|
200,660 |
|
|
186,568 |
|
|
|
|
||
Property and equipment, net |
|
253,655 |
|
|
257,785 |
Goodwill |
|
273,991 |
|
|
273,991 |
Other intangible assets, net |
|
25,584 |
|
|
31,250 |
Long-term marketable securities |
|
8,019 |
|
|
26,419 |
Operating lease assets |
|
4,628 |
|
|
3,844 |
Finance lease assets |
|
960 |
|
|
17,532 |
Other long-term assets |
|
4,856 |
|
|
4,779 |
Total assets |
$ |
772,353 |
|
$ |
802,168 |
|
|
|
|
||
Liabilities and shareholders' equity |
|
|
|
||
Current liabilities |
|
|
|
||
Accounts payable |
$ |
15,636 |
|
$ |
17,356 |
Accrued compensation |
|
15,292 |
|
|
12,743 |
Accrued liabilities and other |
|
16,872 |
|
|
22,384 |
Current operating lease liabilities |
|
1,585 |
|
|
1,561 |
Current finance lease liabilities |
|
296 |
|
|
17,537 |
Total current liabilities |
|
49,681 |
|
|
71,581 |
|
|
|
|
||
Long-term operating lease liabilities |
|
3,008 |
|
|
2,255 |
Long-term finance lease liabilities |
|
595 |
|
|
— |
Long-term deferred tax liabilities |
|
18,742 |
|
|
26,322 |
Other long-term liabilities |
|
5,032 |
|
|
4,362 |
|
|
|
|
||
Shareholders' equity |
|
695,295 |
|
|
697,648 |
Total liabilities and shareholders' equity |
$ |
772,353 |
|
$ |
802,168 |
|
|
|
|
||
|
|
|
|
Proto Labs, Inc. Condensed Consolidated Statements of Operations (In thousands, except share and per share amounts) (Unaudited) |
||||||||||||||
|
|
|
|
|
|
|
|
|||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
|||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
|||||||
Revenue |
|
|
|
|
|
|
|
|||||||
Injection Molding |
$ |
51,486 |
|
$ |
44,885 |
|
|
$ |
203,941 |
|
|
$ |
200,578 |
|
CNC Machining |
|
48,905 |
|
|
46,563 |
|
|
|
198,222 |
|
|
|
188,372 |
|
3D Printing |
|
20,339 |
|
|
19,530 |
|
|
|
84,291 |
|
|
|
78,988 |
|
Sheet Metal |
|
4,062 |
|
|
4,432 |
|
|
|
16,540 |
|
|
|
19,498 |
|
Other Revenue |
|
256 |
|
|
197 |
|
|
|
883 |
|
|
|
962 |
|
Total Revenue |
|
125,048 |
|
|
115,607 |
|
|
|
503,877 |
|
|
|
488,398 |
|
|
|
|
|
|
|
|
|
|||||||
Cost of revenue |
|
69,236 |
|
|
67,000 |
|
|
|
281,884 |
|
|
|
272,933 |
|
Gross profit |
|
55,812 |
|
|
48,607 |
|
|
|
221,993 |
|
|
|
215,465 |
|
|
|
|
|
|
|
|
|
|||||||
Operating expenses |
|
|
|
|
|
|
|
|||||||
Marketing and sales |
|
21,825 |
|
|
20,517 |
|
|
|
87,688 |
|
|
|
82,752 |
|
Research and development |
|
9,488 |
|
|
8,906 |
|
|
|
40,135 |
|
|
|
38,222 |
|
General and administrative |
|
16,075 |
|
|
17,774 |
|
|
|
65,788 |
|
|
|
67,544 |
|
Goodwill impairment |
|
— |
|
|
118,008 |
|
|
|
— |
|
|
|
118,008 |
|
Closure of |
|
29 |
|
|
534 |
|
|
|
215 |
|
|
|
6,922 |
|
Total operating expenses |
|
47,417 |
|
|
165,739 |
|
|
|
193,826 |
|
|
|
313,448 |
|
Income (loss) from operations |
|
8,395 |
|
|
(117,132 |
) |
|
|
28,167 |
|
|
|
(97,983 |
) |
Other income (loss), net |
|
1,543 |
|
|
429 |
|
|
|
(215 |
) |
|
|
106 |
|
Income (loss) before income taxes |
|
9,938 |
|
|
(116,703 |
) |
|
|
27,952 |
|
|
|
(97,877 |
) |
Provision for income taxes |
|
2,948 |
|
|
(1,638 |
) |
|
|
10,732 |
|
|
|
5,585 |
|
Net income (loss) |
$ |
6,990 |
|
$ |
(115,065 |
) |
|
$ |
17,220 |
|
|
$ |
(103,462 |
) |
|
|
|
|
|
|
|
|
|||||||
Net income (loss) per share: |
|
|
|
|
|
|
|
|||||||
Basic |
$ |
0.27 |
|
$ |
(4.24 |
) |
|
$ |
0.66 |
|
|
$ |
(3.77 |
) |
Diluted |
$ |
0.27 |
|
$ |
(4.24 |
) |
|
$ |
0.66 |
|
|
$ |
(3.77 |
) |
|
|
|
|
|
|
|
|
|||||||
Shares used to compute net income (loss) per share: |
|
|
|
|
|
|
|
|||||||
Basic |
|
25,820,802 |
|
|
27,136,821 |
|
|
|
26,186,533 |
|
|
|
27,409,838 |
|
Diluted |
|
25,889,004 |
|
|
27,136,821 |
|
|
|
26,223,498 |
|
|
|
27,409,838 |
|
|
|
|
|
|
|
|
|
Proto Labs, Inc. Condensed Consolidated Statements of Cash Flows (In thousands) (Unaudited) |
|||||||
|
|
|
|
||||
|
Twelve Months Ended
|
||||||
|
2023 |
|
2022 |
||||
Operating activities |
|
|
|
||||
Net income (loss) |
$ |
17,220 |
|
|
$ |
(103,462 |
) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
37,528 |
|
|
|
39,425 |
|
Stock-based compensation expense |
|
15,989 |
|
|
|
17,545 |
|
Deferred taxes |
|
(7,656 |
) |
|
|
(9,499 |
) |
Interest on finance lease obligations |
|
1,055 |
|
|
|
— |
|
Loss on impairment of goodwill |
|
— |
|
|
|
118,008 |
|
Loss on foreign currency translation |
|
3,906 |
|
|
|
— |
|
Impairments related to closure of |
|
— |
|
|
|
2,842 |
|
Gain on disposal of property and equipment |
|
(498 |
) |
|
|
(1,211 |
) |
Other |
|
154 |
|
|
|
35 |
|
Changes in operating assets and liabilities |
|
5,576 |
|
|
|
(1,604 |
) |
Net cash provided by operating activities |
|
73,274 |
|
|
|
62,079 |
|
|
|
|
|
||||
Investing activities |
|
|
|
||||
Purchases of property, equipment and other capital assets |
|
(28,116 |
) |
|
|
(21,686 |
) |
Proceeds from sales of property, equipment and other capital assets |
|
699 |
|
|
|
4,108 |
|
Purchases of marketable securities |
|
— |
|
|
|
(46,872 |
) |
Purchases of other assets and investments |
|
(1,000 |
) |
|
|
— |
|
Proceeds from sales of marketable securities |
|
— |
|
|
|
1,998 |
|
Proceeds from call redemptions and maturities of marketable securities |
|
23,865 |
|
|
|
19,360 |
|
Net cash used in investing activities |
|
(4,552 |
) |
|
|
(43,092 |
) |
|
|
|
|
||||
Financing activities |
|
|
|
||||
Proceeds from exercises of stock options |
|
3,835 |
|
|
|
3,950 |
|
Purchases of shares withheld for tax obligations |
|
(1,436 |
) |
|
|
(1,682 |
) |
Repurchases of common stock |
|
(43,951 |
) |
|
|
(29,659 |
) |
Principal repayments of finance lease obligations |
|
(306 |
) |
|
|
(531 |
) |
Net cash used in financing activities |
|
(41,858 |
) |
|
|
(27,922 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
368 |
|
|
|
(436 |
) |
Net increase (decrease) in cash and cash equivalents |
|
27,232 |
|
|
|
(9,371 |
) |
Cash and cash equivalents, beginning of period |
|
56,558 |
|
|
|
65,929 |
|
Cash and cash equivalents, end of period |
$ |
83,790 |
|
|
$ |
56,558 |
|
|
|
|
|
Proto Labs, Inc. Reconciliation of GAAP to Non-GAAP Net Income per Share (In thousands, except share and per share amounts) (Unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Non-GAAP net income (loss), adjusted for stock-based compensation expense, amortization expense, unrealized (gain) loss on foreign currency, goodwill impairment and costs related to |
|
|
|
|
|
|
|
||||||||
GAAP net income (loss) |
$ |
6,990 |
|
|
$ |
(115,065 |
) |
|
$ |
17,220 |
|
|
$ |
(103,462 |
) |
Add back: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation expense |
|
4,178 |
|
|
|
4,210 |
|
|
|
15,989 |
|
|
|
17,545 |
|
Amortization expense |
|
1,457 |
|
|
|
1,514 |
|
|
|
5,928 |
|
|
|
6,096 |
|
Unrealized (gain) loss on foreign currency |
|
(211 |
) |
|
|
(490 |
) |
|
|
(125 |
) |
|
|
252 |
|
Goodwill impairment |
|
— |
|
|
|
118,008 |
|
|
|
— |
|
|
|
118,008 |
|
Costs related to |
|
29 |
|
|
|
534 |
|
|
|
4,122 |
|
|
|
6,922 |
|
Total adjustments 1 |
|
5,453 |
|
|
|
123,776 |
|
|
|
25,914 |
|
|
|
148,823 |
|
Income tax benefits on adjustments 2 |
|
(609 |
) |
|
|
(1,753 |
) |
|
|
(1,540 |
) |
|
|
(4,271 |
) |
Non-GAAP net income |
$ |
11,834 |
|
|
$ |
6,958 |
|
|
$ |
41,594 |
|
|
$ |
41,090 |
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Non-GAAP net income per share: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
0.46 |
|
|
$ |
0.26 |
|
|
$ |
1.59 |
|
|
$ |
1.50 |
|
Diluted |
$ |
0.46 |
|
|
$ |
0.26 |
|
|
$ |
1.59 |
|
|
$ |
1.50 |
|
|
|
|
|
|
|
|
|
||||||||
Shares used to compute non-GAAP net income per share: |
|
|
|
|
|
|
|
||||||||
Basic |
|
25,820,802 |
|
|
|
27,136,821 |
|
|
|
26,186,533 |
|
|
|
27,409,838 |
|
Diluted |
|
25,889,004 |
|
|
|
27,151,991 |
|
|
|
26,223,498 |
|
|
|
27,433,257 |
|
|
|
|
|
|
|
|
|
1 |
Stock-based compensation expense, amortization expense, unrealized (gain) loss on foreign currency, goodwill impairment and costs related to |
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||
|
|
|
|
|
|
|
|
||||||
Cost of revenue |
$ |
794 |
|
|
$ |
840 |
|
|
$ |
3,210 |
|
$ |
3,541 |
|
|
|
|
|
|
|
|
||||||
Marketing and sales |
|
916 |
|
|
|
816 |
|
|
|
3,424 |
|
|
3,295 |
Research and development |
|
669 |
|
|
|
488 |
|
|
|
2,557 |
|
|
2,190 |
General and administrative |
|
3,256 |
|
|
|
3,580 |
|
|
|
12,727 |
|
|
14,615 |
Goodwill impairment |
|
- |
|
|
|
118,008 |
|
|
|
- |
|
|
118,008 |
Closure of |
|
29 |
|
|
|
534 |
|
|
|
215 |
|
|
6,922 |
Total operating expenses |
|
4,870 |
|
|
|
123,426 |
|
|
|
18,923 |
|
|
145,030 |
|
|
|
|
|
|
|
|
||||||
Other income (loss), net |
|
(211 |
) |
|
|
(490 |
) |
|
|
3,781 |
|
|
252 |
Total adjustments |
$ |
5,453 |
|
|
$ |
123,776 |
|
|
$ |
25,914 |
|
$ |
148,823 |
|
|
|
|
|
|
|
|
2 |
For the three and twelve months ended December 31, 2023 and 2022, income tax effects were calculated using the effective tax rate for the relevant jurisdictions. The Company's non-GAAP tax rates differ from its GAAP tax rates due primarily to the mix of activity incurred in domestic and foreign tax jurisdictions and removing effective tax rate benefits from stock-based compensation activity in the quarter. |
|
Proto Labs, Inc. Reconciliation of GAAP to Non-GAAP Gross Margin (In thousands) (Unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Revenue |
$ |
125,048 |
|
|
$ |
115,607 |
|
|
$ |
503,877 |
|
|
$ |
488,398 |
|
Gross profit |
|
55,812 |
|
|
|
48,607 |
|
|
|
221,993 |
|
|
|
215,465 |
|
GAAP gross margin |
|
44.6 |
% |
|
|
42.0 |
% |
|
|
44.1 |
% |
|
|
44.1 |
% |
Add back: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation expense |
|
452 |
|
|
|
498 |
|
|
|
1,840 |
|
|
|
2,172 |
|
Amortization expense |
|
342 |
|
|
|
342 |
|
|
|
1,370 |
|
|
|
1,369 |
|
Total adjustments |
|
794 |
|
|
|
840 |
|
|
|
3,210 |
|
|
|
3,541 |
|
Non-GAAP gross profit |
$ |
56,606 |
|
|
$ |
49,447 |
|
|
$ |
225,203 |
|
|
$ |
219,006 |
|
Non-GAAP gross margin |
|
45.3 |
% |
|
|
42.8 |
% |
|
|
44.7 |
% |
|
|
44.8 |
% |
|
|
|
|
|
|
|
|
Proto Labs, Inc. Reconciliation of GAAP to Non-GAAP Gross Margin Excluding Japan (In thousands) (Unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Revenue |
$ |
125,048 |
|
|
$ |
115,607 |
|
|
$ |
503,877 |
|
|
$ |
488,398 |
|
Revenue excluding |
$ |
125,048 |
|
|
$ |
115,607 |
|
|
$ |
503,877 |
|
|
$ |
480,169 |
|
Gross profit |
|
55,812 |
|
|
|
48,607 |
|
|
|
221,993 |
|
|
|
215,465 |
|
GAAP gross margin |
|
44.6 |
% |
|
|
42.0 |
% |
|
|
44.1 |
% |
|
|
44.1 |
% |
Less: |
|
— |
|
|
|
(93 |
) |
|
|
— |
|
|
|
3,057 |
|
Gross Profit excluding |
|
55,812 |
|
|
|
48,700 |
|
|
|
221,993 |
|
|
|
212,408 |
|
GAAP gross margin excluding |
|
44.6 |
% |
|
|
42.1 |
% |
|
|
44.1 |
% |
|
|
44.2 |
% |
Add back: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation expense |
|
452 |
|
|
|
498 |
|
|
|
1,840 |
|
|
|
2,172 |
|
Amortization expense |
|
342 |
|
|
|
342 |
|
|
|
1,370 |
|
|
|
1,369 |
|
Less: |
|
|
|
|
|
|
|
||||||||
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
61 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total adjustments |
|
794 |
|
|
|
840 |
|
|
|
3,210 |
|
|
|
3,480 |
|
Non-GAAP gross profit excluding |
$ |
56,606 |
|
|
$ |
49,540 |
|
|
$ |
225,203 |
|
|
$ |
215,888 |
|
Non-GAAP gross margin excluding |
|
45.3 |
% |
|
|
42.9 |
% |
|
|
44.7 |
% |
|
|
45.0 |
% |
|
|
|
|
|
|
|
|
Proto Labs, Inc. Reconciliation of GAAP to Non-GAAP Operating Margin (In thousands) (Unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Revenue |
$ |
125,048 |
|
|
$ |
115,607 |
|
|
$ |
503,877 |
|
|
$ |
488,398 |
|
Income (loss) from operations |
|
8,395 |
|
|
|
(117,132 |
) |
|
|
28,167 |
|
|
|
(97,983 |
) |
GAAP operating margin |
|
6.7 |
% |
|
|
(101.3 |
%) |
|
|
5.6 |
% |
|
|
(20.1 |
%) |
Add back: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation expense |
|
4,178 |
|
|
|
4,210 |
|
|
|
15,989 |
|
|
|
17,545 |
|
Amortization expense |
|
1,457 |
|
|
|
1,514 |
|
|
|
5,928 |
|
|
|
6,096 |
|
Goodwill impairment |
|
— |
|
|
|
118,008 |
|
|
|
— |
|
|
|
118,008 |
|
Costs related to |
|
29 |
|
|
|
534 |
|
|
|
215 |
|
|
|
6,922 |
|
Total adjustments |
|
5,664 |
|
|
|
124,266 |
|
|
|
22,132 |
|
|
|
148,571 |
|
Non-GAAP income from operations |
$ |
14,059 |
|
|
$ |
7,134 |
|
|
$ |
50,299 |
|
|
$ |
50,588 |
|
Non-GAAP operating margin |
|
11.2 |
% |
|
|
6.2 |
% |
|
|
10.0 |
% |
|
|
10.4 |
% |
|
|
|
|
|
|
|
|
Proto Labs, Inc. Reconciliation of GAAP to Non-GAAP Operating Margin Excluding Japan (In thousands) (Unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Revenue |
$ |
125,048 |
|
|
$ |
115,607 |
|
|
$ |
503,877 |
|
|
$ |
488,398 |
|
Revenue excluding |
$ |
125,048 |
|
|
$ |
115,607 |
|
|
$ |
503,877 |
|
|
$ |
480,169 |
|
Income (loss) from operations |
|
8,395 |
|
|
|
(117,132 |
) |
|
|
28,167 |
|
|
|
(97,983 |
) |
GAAP operating margin |
|
6.7 |
% |
|
|
(101.3 |
%) |
|
|
5.6 |
% |
|
|
(20.1 |
%) |
Less: |
|
(18 |
) |
|
|
(594 |
) |
|
|
(499 |
) |
|
|
(1,424 |
) |
Income from operations excluding |
|
8,413 |
|
|
|
(116,538 |
) |
|
|
28,666 |
|
|
|
(96,559 |
) |
GAAP operating margin excluding |
|
6.7 |
% |
|
|
(100.8 |
%) |
|
|
5.7 |
% |
|
|
(20.1 |
%) |
Add back: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation expense |
|
4,178 |
|
|
|
4,210 |
|
|
|
15,989 |
|
|
|
17,545 |
|
Amortization expense |
|
1,457 |
|
|
|
1,514 |
|
|
|
5,928 |
|
|
|
6,096 |
|
Goodwill impairment |
|
— |
|
|
|
118,008 |
|
|
|
— |
|
|
|
118,008 |
|
Costs related to |
|
29 |
|
|
|
534 |
|
|
|
215 |
|
|
|
6,922 |
|
Less: |
|
|
|
|
|
|
|
||||||||
|
|
— |
|
|
|
20 |
|
|
|
17 |
|
|
|
406 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total adjustments |
|
5,664 |
|
|
|
124,246 |
|
|
|
22,115 |
|
|
|
148,165 |
|
Non-GAAP income from operations excluding |
$ |
14,077 |
|
|
$ |
7,708 |
|
|
$ |
50,781 |
|
|
$ |
51,606 |
|
Non-GAAP operating margin excluding |
|
11.3 |
% |
|
|
6.7 |
% |
|
|
10.1 |
% |
|
|
10.7 |
% |
|
|
|
|
|
|
|
|
Proto Labs, Inc. Reconciliation of GAAP Net Income (Loss) to EBITDA and Adjusted EBITDA (In thousands) (Unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Revenue |
$ |
125,048 |
|
|
$ |
115,607 |
|
|
$ |
503,877 |
|
|
$ |
488,398 |
|
GAAP net income (loss) |
|
6,990 |
|
|
|
(115,065 |
) |
|
|
17,220 |
|
|
|
(103,462 |
) |
GAAP net income margin |
|
5.6 |
% |
|
|
(99.5 |
%) |
|
|
3.4 |
% |
|
|
(21.2 |
%) |
Add back: |
|
|
|
|
|
|
|
||||||||
Amortization expense |
$ |
1,457 |
|
|
$ |
1,514 |
|
|
$ |
5,928 |
|
|
$ |
6,096 |
|
Depreciation expense |
|
7,858 |
|
|
|
7,930 |
|
|
|
31,600 |
|
|
|
33,329 |
|
Interest income, net |
|
(951 |
) |
|
|
(509 |
) |
|
|
(2,234 |
) |
|
|
(968 |
) |
Provision for income taxes |
|
2,948 |
|
|
|
(1,638 |
) |
|
|
10,732 |
|
|
|
5,585 |
|
EBITDA |
|
18,302 |
|
|
|
(107,768 |
) |
|
|
63,246 |
|
|
|
(59,420 |
) |
EBITDA Margin |
|
14.6 |
% |
|
|
(93.2 |
%) |
|
|
12.6 |
% |
|
|
(12.2 |
%) |
Add back: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation expense |
|
4,178 |
|
|
|
4,210 |
|
|
|
15,989 |
|
|
|
17,545 |
|
Unrealized (gain) loss on foreign currency |
|
(211 |
) |
|
|
(490 |
) |
|
|
(125 |
) |
|
|
252 |
|
Goodwill impairment |
|
— |
|
|
|
118,008 |
|
|
|
— |
|
|
|
118,008 |
|
Costs related to |
|
29 |
|
|
|
534 |
|
|
|
4,122 |
|
|
|
6,922 |
|
Total adjustments |
|
3,996 |
|
|
|
122,262 |
|
|
|
19,986 |
|
|
|
142,727 |
|
Adjusted EBITDA |
$ |
22,298 |
|
|
$ |
14,494 |
|
|
$ |
83,232 |
|
|
$ |
83,307 |
|
Adjusted EBITDA Margin |
|
17.8 |
% |
|
|
12.5 |
% |
|
|
16.5 |
% |
|
|
17.1 |
% |
|
|
|
|
|
|
|
|
Proto Labs, Inc. Comparison of GAAP to Non-GAAP Revenue Growth by Region (In thousands) (Unaudited) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Three Months Ended
|
|
Three Months Ended December 31, 2022 |
|
% Change2 |
|
% Change Organic3 |
|||||||||||
|
GAAP |
|
Foreign Currency1 |
|
Non-GAAP |
|
GAAP |
|
|
|||||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
$ |
98,814 |
|
$ |
— |
|
|
$ |
98,814 |
|
$ |
92,278 |
|
7.1 |
% |
|
7.1 |
% |
|
|
26,234 |
|
|
(1,144 |
) |
|
|
25,090 |
|
|
23,329 |
|
12.5 |
% |
|
7.5 |
% |
Total revenue |
$ |
125,048 |
|
$ |
(1,144 |
) |
|
$ |
123,904 |
|
$ |
115,607 |
|
8.2 |
% |
|
7.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Twelve Months Ended
|
|
Twelve Months Ended December 31, 2022 |
|
% Change2 |
|
% Change Organic3 |
|||||||||||
|
GAAP |
|
Foreign Currency1 |
|
Non-GAAP |
|
GAAP |
|
|
|||||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
$ |
396,821 |
|
$ |
— |
|
$ |
396,821 |
|
$ |
387,399 |
|
2.4 |
% |
|
2.4 |
% |
|
|
|
107,056 |
|
|
167 |
|
|
107,223 |
|
|
92,770 |
|
15.4 |
% |
|
15.6 |
% |
|
|
|
— |
|
|
— |
|
|
— |
|
|
8,229 |
|
(100.0 |
%) |
|
(100.0 |
%) |
|
Total revenue |
$ |
503,877 |
|
$ |
167 |
|
$ |
504,044 |
|
$ |
488,398 |
|
3.2 |
% |
|
3.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
Revenue for the three and twelve months ended December 31, 2023 has been recalculated using 2022 foreign currency exchange rates in effect during comparable periods to provide information useful in evaluating the underlying business trends excluding the impact of changes in foreign currency exchange rates. |
|
2 |
This column presents the percentage change from GAAP revenue for the three and twelve months ended December 31, 2022 to GAAP revenue for the twelve months ended months ended December 31, 2023. |
|
3 |
This column presents the percentage change from GAAP revenue for the three and twelve months ended December 31, 2022 to non-GAAP revenue for the three and twelve months ended December 31, 2023 (as recalculated using the foreign currency exchange rates in effect during the three and twelve months ended December 31, 2022) in order to provide a constant-currency comparison. |
|
Proto Labs, Inc. Comparison of GAAP to Non-GAAP Revenue Growth by Service Line (In thousands) (Unaudited) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Three Months Ended
|
|
Three Months Ended December 31, 2022 |
|
% Change2 |
|
% Change Organic3 |
|||||||||||
|
GAAP |
|
Foreign Currency1 |
|
Non-GAAP |
|
GAAP |
|
|
|||||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Injection Molding |
$ |
51,486 |
|
$ |
(453 |
) |
|
$ |
51,033 |
|
$ |
44,885 |
|
14.7 |
% |
|
13.7 |
% |
CNC Machining |
|
48,905 |
|
|
(395 |
) |
|
|
48,510 |
|
|
46,563 |
|
5.0 |
|
|
4.2 |
|
3D Printing |
|
20,339 |
|
|
(268 |
) |
|
|
20,071 |
|
|
19,530 |
|
4.1 |
|
|
2.8 |
|
Sheet Metal |
|
4,062 |
|
|
(1 |
) |
|
|
4,061 |
|
|
4,432 |
|
(8.3 |
) |
|
(8.4 |
) |
Other Revenue |
|
256 |
|
|
(27 |
) |
|
|
229 |
|
|
197 |
|
29.9 |
|
|
16.2 |
|
Total Revenue |
$ |
125,048 |
|
$ |
(1,144 |
) |
|
$ |
123,904 |
|
$ |
115,607 |
|
8.2 |
% |
|
7.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Twelve Months Ended
|
|
Twelve Months Ended December 31, 2022 |
|
% Change2 |
|
% Change Organic3 |
|||||||||||
|
GAAP |
|
Foreign Currency1 |
|
Non-GAAP |
|
GAAP |
|
|
|||||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Injection Molding |
$ |
203,941 |
|
$ |
328 |
|
|
$ |
204,269 |
|
$ |
200,578 |
|
1.7 |
% |
|
1.8 |
% |
CNC Machining |
|
198,222 |
|
|
(243 |
) |
|
|
197,979 |
|
|
188,372 |
|
5.2 |
|
|
5.1 |
|
3D Printing |
|
84,291 |
|
|
9 |
|
|
|
84,300 |
|
|
78,988 |
|
6.7 |
|
|
6.7 |
|
Sheet Metal |
|
16,540 |
|
|
(10 |
) |
|
|
16,530 |
|
|
19,498 |
|
(15.2 |
) |
|
(15.2 |
) |
Other Revenue |
|
883 |
|
|
83 |
|
|
|
966 |
|
|
962 |
|
(8.2 |
) |
|
0.4 |
|
Total Revenue |
$ |
503,877 |
|
$ |
167 |
|
|
$ |
504,044 |
|
$ |
488,398 |
|
3.2 |
% |
|
3.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
1 |
Revenue for the three and twelve months ended December 31, 2023 has been recalculated using 2022 foreign currency exchange rates in effect during comparable periods to provide information useful in evaluating the underlying business trends excluding the impact of changes in foreign currency exchange rates. |
||
2 |
This column presents the percentage change from GAAP revenue for the three and twelve months ended December 31, 2022 to GAAP revenue for the three and twelve months ended December 31, 2023. |
||
3 |
This column presents the percentage change from GAAP revenue for the three and twelve months ended December 31, 2022 to non-GAAP revenue for the three and twelve months ended December 31, 2023 (as recalculated using the foreign currency exchange rates in effect during the three and twelve months ended December 31, 2022) in order to provide a constant-currency comparison. |
||
Proto Labs, Inc. Customer Contact Information (Unaudited) |
|||||||||||
|
|
|
|
|
|
|
|
||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||
Customer contacts |
|
21,879 |
|
|
22,205 |
|
|
53,464 |
|
|
56,333 |
Revenue per customer contact |
$ |
5,715 |
|
$ |
5,206 |
|
$ |
9,425 |
|
$ |
8,670 |
|
|
|
|
|
|
|
|
Proto Labs, Inc. Reconciliation of GAAP to Non-GAAP Guidance (In thousands, except per share and per share amounts) (Unaudited) |
|||||
|
|
|
|
||
|
Q1 2024 Outlook |
||||
|
Low |
|
High |
||
GAAP diluted net income per share |
$ |
0.09 |
|
|
0.17 |
Add back: |
|
|
|
||
Stock-based compensation expense |
|
0.14 |
|
|
0.14 |
Amortization expense |
|
0.03 |
|
|
0.03 |
Unrealized (gain) loss on foreign currency |
|
0.00 |
|
|
0.00 |
Total adjustments |
|
0.18 |
|
|
0.18 |
Non-GAAP diluted net income per share |
$ |
0.26 |
|
$ |
0.34 |
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20240209777634/en/
Investor Relations Contacts
Protolabs
Ryan Johnsrud, 612-225-4873
Manager – Investor Relations and FP&A
ryan.johnsrud@protolabs.com
Gateway Group, Inc.
949-574-3860
PRLB@gateway-grp.com
Media Contact
Protolabs
Brent Renneke, 763-479-7704
Marketing Communications Manager
brent.renneke@protolabs.com
Source: Proto Labs, Inc.
FAQ
What was Proto Labs' annual revenue in 2023?
What was the increase in revenue in the fourth quarter of 2023 compared to the fourth quarter of 2022?
What was the net income in the fourth quarter of 2023?
How many customer contacts did Proto Labs serve during the year?