Surmodics Reports First Quarter of Fiscal Year 2025 Financial Results
Surmodics (SRDX) reported Q1 FY2025 financial results with total revenue of $29.9 million, representing a 2% year-over-year decrease. The company posted a GAAP net loss of $3.7 million, compared to a $0.8 million loss in the prior year period.
Key highlights include FDA 510(k) clearance for the Pounce™ XL Thrombectomy System and early positive results from the PROWL registry study. The company's pending acquisition by GTCR for $43.00 per share ($627 million) awaits FTC approval.
Medical Device revenue decreased 1% to $23.3 million, while In Vitro Diagnostics revenue fell 5% to $6.6 million. Product gross margin improved to 55.1% from 53.2%. Operating expenses increased 13% to $25.0 million, primarily due to $2.3 million in merger-related charges.
Surmodics (SRDX) ha riportato i risultati finanziari del Q1 FY2025 con un fatturato totale di 29,9 milioni di dollari, che rappresenta una diminuzione del 2% rispetto all'anno precedente. L'azienda ha registrato una perdita netta GAAP di 3,7 milioni di dollari, rispetto a una perdita di 0,8 milioni di dollari nello stesso periodo dell'anno precedente.
Tra i punti salienti ci sono l'approvazione FDA 510(k) per il sistema di trombectomia Pounce™ XL e i primi risultati positivi dallo studio del registri PROWL. L'acquisizione in attesa della società da parte di GTCR a 43,00 dollari per azione (627 milioni di dollari) è in attesa dell'approvazione della FTC.
Il fatturato dei dispositivi medici è diminuito dell'1% a 23,3 milioni di dollari, mentre il fatturato per i diagnostici in vitro è calato del 5% a 6,6 milioni di dollari. Il margine lordo sui prodotti è migliorato al 55,1% dal 53,2%. Le spese operative sono aumentate del 13% a 25,0 milioni di dollari, principalmente a causa di costi legati alla fusione per 2,3 milioni di dollari.
Surmodics (SRDX) reportó los resultados financieros del Q1 FY2025 con un ingreso total de 29,9 millones de dólares, lo que representa una disminución del 2% en comparación con el año anterior. La empresa registró una pérdida neta GAAP de 3,7 millones de dólares, en comparación con una pérdida de 0,8 millones de dólares en el mismo período del año anterior.
Los aspectos más destacados incluyen la autorización 510(k) de la FDA para el sistema de trombectomía Pounce™ XL y los primeros resultados positivos del estudio del registro PROWL. La adquisición pendiente de la empresa por parte de GTCR a 43,00 dólares por acción (627 millones de dólares) está a la espera de la aprobación de la FTC.
Los ingresos por dispositivos médicos disminuyeron un 1% a 23,3 millones de dólares, mientras que los ingresos por diagnósticos in vitro cayeron un 5% a 6,6 millones de dólares. El margen bruto de productos mejoró al 55,1% desde el 53,2%. Los gastos operativos aumentaron un 13% a 25,0 millones de dólares, principalmente debido a 2,3 millones de dólares en cargos relacionados con fusiones.
Surmodics (SRDX)는 Q1 FY2025 재무 결과를 발표하며 총 수익 2,990만 달러를 기록했으며, 이는 전년 대비 2% 감소한 수치입니다. 회사는 GAAP 기준 순손실 370만 달러를 기록했으며, 이는 지난해 같은 기간의 80만 달러 손실에 비해 대폭 증가한 수치입니다.
주요 하이라이트로는 Pounce™ XL 혈전 제거 시스템에 대한 FDA 510(k) 승인이 있으며, PROWL 등록 연구에서 긍정적인 초기 결과가 나왔습니다. GTCR에 의한 주당 43.00달러(6억 2700만 달러) 규모의 인수는 FTC 승인을 기다리고 있습니다.
의료 기기 수익은 1% 감소한 2,330만 달러, 인 비트로 진단 수익은 5% 감소한 660만 달러로 집계되었습니다. 제품 총 마진은 53.2%에서 55.1%로 개선되었습니다. 운영 비용은 합병 관련 비용 230만 달러로 인해 13% 증가하여 2,500만 달러에 달했습니다.
Surmodics (SRDX) a annoncé les résultats financiers du Q1 FY2025 avec un revenu total de 29,9 millions de dollars, représentant une diminution de 2 % par rapport à l'année précédente. L'entreprise a présenté une perte nette GAAP de 3,7 millions de dollars, comparé à une perte de 0,8 million de dollars au cours de la même période l'année précédente.
Les faits marquants incluent l'autorisation FDA 510(k) pour le système de thrombectomie Pounce™ XL et les premiers résultats positifs de l'étude de registre PROWL. L'acquisition imminente de l'entreprise par GTCR pour 43,00 dollars par action (627 millions de dollars) attend l'approbation de la FTC.
Les revenus des dispositifs médicaux ont diminué de 1 % à 23,3 millions de dollars, tandis que les revenus des diagnostics in vitro ont chuté de 5 % à 6,6 millions de dollars. La marge brute sur les produits s'est améliorée, passant de 53,2 % à 55,1 %. Les dépenses d'exploitation ont augmenté de 13 % à 25,0 millions de dollars, principalement en raison de 2,3 millions de dollars de charges liées aux fusions.
Surmodics (SRDX) hat die finanziellen Ergebnisse für Q1 FY2025 bekanntgegeben, mit einem Gesamtumsatz von 29,9 Millionen Dollar, was einem Rückgang von 2 % im Jahresvergleich entspricht. Das Unternehmen verzeichnete einen GAAP-Nettoverlust von 3,7 Millionen Dollar, verglichen mit einem Verlust von 0,8 Millionen Dollar im Vorjahreszeitraum.
Zu den Höhepunkten gehören die FDA 510(k)-Zulassung für das Pounce™ XL Thrombektomie-System und erste positive Ergebnisse aus der PROWL-Registerstudie. Die bevorstehende Übernahme des Unternehmens durch GTCR zu einem Preis von 43,00 Dollar pro Aktie (627 Millionen Dollar) wartet auf die Genehmigung durch die FTC.
Der Umsatz im Bereich Medizinprodukte ging um 1 % auf 23,3 Millionen Dollar zurück, während der Umsatz im Bereich der In-vitro-Diagnostik um 5 % auf 6,6 Millionen Dollar fiel. Die Bruttomarge der Produkte verbesserte sich von 53,2 % auf 55,1 %. Die Betriebskosten stiegen um 13 % auf 25,0 Millionen Dollar, hauptsächlich aufgrund von 2,3 Millionen Dollar an kosten im Zusammenhang mit Fusionen.
- FDA 510(k) clearance received for Pounce™ XL Thrombectomy System, expanding market potential
- Medical Device performance coating royalties increased 14% to $9.4 million
- Product gross margin improved to 55.1% from 53.2%
- 96.8% procedural flow restoration demonstrated in PROWL registry study
- Total revenue decreased 2% year-over-year to $29.9 million
- GAAP net loss widened to $3.7 million from $0.8 million year-over-year
- Operating expenses increased 13% to $25.0 million
- In Vitro Diagnostics revenue declined 5% to $6.6 million
- Medical Device product sales decreased 15% to $10.1 million
Insights
The Q1 FY2025 results reveal a complex picture beneath the headline numbers. While total revenue declined
Notable operational improvements include product gross margin expansion to
The FDA clearance for Pounce XL Thrombectomy System expands the addressable market, while early PROWL registry results showing
First Quarter Fiscal 2025 Financial Summary
-
Total Revenue of
, a decrease of$29.9 million 2% year-over-year -
Total Revenue excluding SurVeil™ drug-coated balloon (“DCB”) license fee revenue(1) of
, a decrease of$28.7 million 3% year-over-year -
GAAP net loss of
, compared to$(3.7) million in the prior-year period$(0.8) million -
Adjusted EBITDA(2) of
, compared to$3.6 million in the prior-year period$3.9 million
First Quarter and Recent Business Highlights
-
On May 29, 2024, Surmodics announced it had entered into a definitive agreement to be acquired by an affiliate of GTCR LLC (“GTCR”) for
per share in cash, representing an approximate equity value of$43.00 (the “Merger”). The Merger was approved by Surmodics’ shareholders at a special meeting on August 13, 2024. On the same date, the company announced that it and an affiliate of GTCR each received a request for additional information and documentary materials (a “Second Request”) from the$627 million U.S. Federal Trade Commission (“FTC”) in connection with the Merger. The Merger remains subject to the expiration or termination of a voluntary agreement with the FTC not to consummate the Merger for a period of time following substantial compliance with the Second Request. The company and GTCR remain engaged with the FTC with the goal of consummating the Merger in accordance with definitive agreement for the Merger in the company’s second fiscal quarter ending March 31, 2025 if all the remaining closing conditions are satisfied. -
On October 1, 2024, Surmodics announced the receipt of
U.S. Food and Drug Administration (“FDA”) 510(k) clearance for its Pounce™ XL Thrombectomy System, which will allow for clot removal in larger peripheral arteries (5.5 mm to 10 mm in diameter), expanding the addressable market and clinical utility of the Pounce Thrombectomy Platform. -
On October 30, 2024, Surmodics announced early results from its PROWL registry study of real-world limb ischemia patients treated with Surmodics’ Pounce Thrombectomy System. Early subset analysis of 60 patients with acute, subacute, or chronic symptoms of limb ischemia demonstrated
96.8% procedural flow restoration, with81.7% of subjects not receiving additional thromboemboli removal treatment post Pounce System use.
“We were pleased with the efforts of our team during first quarter of fiscal 2025, which enabled Surmodics to deliver strong growth in revenue from both our medical device performance coatings royalties and sales of our Pounce thrombectomy platforms,” said Gary Maharaj, President and CEO of Surmodics, Inc. “This performance helped to offset the year-over-year decrease in SurVeil DCB revenue, which was expected given the initial stocking shipments made in the prior year period, as well as the impact of order timing in our In Vitro Diagnostics business.”
Mr. Maharaj continued, “I would like to recognize the efforts of the entire Surmodics team this past quarter. Their commitment to execution, and dedication to serving the needs of both our customers and their patients, made our financial performance and operational progress possible, as we continued our efforts in tandem during the first quarter to substantially comply with the FTC’s Second Request.”
First Quarter Fiscal 2025 Financial Results
|
Three Months Ended December 31, |
|
|
Increase (Decrease) |
|
||||||||||
|
2024 |
|
|
2023 |
|
|
$ |
|
|
% |
|
||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
||||
Medical Device |
$ |
23,281 |
|
|
$ |
23,545 |
|
|
$ |
(264 |
) |
|
|
(1 |
)% |
In Vitro Diagnostics |
|
6,641 |
|
|
|
7,007 |
|
|
|
(366 |
) |
|
|
(5 |
)% |
Total revenue |
$ |
29,922 |
|
|
$ |
30,552 |
|
|
$ |
(630 |
) |
|
|
(2 |
)% |
Total revenue decreased
Medical Device revenue decreased
Product gross profit(3) decreased
Operating costs and expenses, excluding product costs, increased
GAAP net loss was
Adjusted EBITDA(2) was
Balance Sheet Summary
As of December 31, 2024, Surmodics reported
Fiscal Year 2025 Financial Guidance
As previously communicated, Surmodics is not providing financial guidance for fiscal 2025 in light of the pending acquisition by GTCR.
Conference Call
Given the pending acquisition by GTCR, Surmodics will not be hosting a live webcast and conference call to discuss first quarter and fiscal 2025 financial results and accomplishments.
About the Pending Acquisition of Surmodics by GTCR
On May 29, 2024, Surmodics announced it had entered into a definitive agreement to be acquired by GTCR, a leading private equity firm with a long track record of investment expertise across healthcare and healthcare technology. Under the terms of the agreement, an affiliate of GTCR will acquire all outstanding shares of Surmodics (the “Merger”). Surmodics shareholders will receive
The Merger was approved by Surmodics’ shareholders at a special meeting on August 13, 2024. On the same date, the company announced that it and an affiliate of GTCR each received a Second Request. The company and GTCR have since substantially complied with the Second Requests. The Merger remains subject to the expiration or termination of a voluntary agreement with the FTC not to consummate the Merger for a period of time following substantial compliance with the Second Request. The company and GTCR remain engaged with the FTC with the goal of consummating the Merger in accordance with the definitive agreement for the Merger in the company’s second fiscal quarter ending March 31, 2025 if all the remaining closing conditions are satisfied.
About Surmodics, Inc.
Surmodics, Inc. is a leading provider of performance coating technologies for intravascular medical devices and chemical and biological components for in vitro diagnostic immunoassay tests and microarrays. Surmodics also develops and commercializes highly differentiated vascular intervention medical devices that are designed to address unmet clinical needs and engineered to the most demanding requirements. This key growth strategy leverages the combination of the company’s expertise in proprietary surface modification and drug-delivery coating technologies, along with its device design, development and manufacturing capabilities. The company’s mission is to improve the detection and treatment of disease. Surmodics is headquartered in
Safe Harbor for Forward-looking Statements
This press release, and disclosures related to it, contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Statements that are not historical or current facts, including statements regarding: the proposed Merger, including the timing of the goal for consummating the same, the expected financing of the Merger, and the expectation that the company will be privately held after the Merger; key growth strategy; expectations about expanding the addressable market and clinical utility of the Pounce Venous Thrombectomy System, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties, and important factors could cause actual results to differ materially from those anticipated, including, without limitation: (1) risks related to the consummation of the proposed Merger, including the risks that (a) the Merger may not be consummated within the anticipated time period, or at all, (b) the parties may fail to secure the termination or expiration of any waiting period applicable under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended (the “HSR Act”), (c) other conditions to the consummation of the Merger under the Merger Agreement may not be satisfied, including the absence of any injunction or other legal restraint or prohibition that would prevent or prohibit the consummation of the Merger, such as the voluntary agreement being in effect with the
Use of Non-GAAP Financial Information
In addition to reporting financial results in accordance with
Surmodics, Inc. and Subsidiaries Condensed Consolidated Statements of Operations (in thousands, except per share data) (Unaudited) |
|||||||
|
Three Months Ended December 31, |
|
|||||
|
2024 |
|
|
2023 |
|
||
Revenue: |
|
|
|
|
|
||
Product sales |
$ |
16,548 |
|
|
$ |
18,827 |
|
Royalties and license fees |
|
10,634 |
|
|
|
9,179 |
|
Research, development and other |
|
2,740 |
|
|
|
2,546 |
|
Total revenue |
|
29,922 |
|
|
|
30,552 |
|
Operating costs and expenses: |
|
|
|
|
|
||
Product costs |
|
7,425 |
|
|
|
8,803 |
|
Research and development |
|
8,941 |
|
|
|
8,664 |
|
Selling, general and administrative |
|
15,174 |
|
|
|
12,537 |
|
Acquired intangible asset amortization |
|
863 |
|
|
|
870 |
|
Total operating costs and expenses |
|
32,403 |
|
|
|
30,874 |
|
Operating (loss) income |
|
(2,481 |
) |
|
|
(322 |
) |
Other expense, net |
|
(463 |
) |
|
|
(402 |
) |
(Loss) income before income taxes |
|
(2,944 |
) |
|
|
(724 |
) |
Income tax expense |
|
(707 |
) |
|
|
(62 |
) |
Net (loss) income |
$ |
(3,651 |
) |
|
$ |
(786 |
) |
|
|
|
|
|
|
||
Basic net (loss) income per share |
$ |
(0.26 |
) |
|
$ |
(0.06 |
) |
Diluted net (loss) income per share |
$ |
(0.26 |
) |
|
$ |
(0.06 |
) |
|
|
|
|
|
|
||
Weighted average number of shares outstanding: |
|
|
|
|
|
||
Basic |
|
14,231 |
|
|
|
14,102 |
|
Diluted |
|
14,231 |
|
|
|
14,102 |
|
Surmodics, Inc. and Subsidiaries Condensed Consolidated Balance Sheets (in thousands) |
|||||||
|
December 31, |
|
|
September 30, |
|
||
|
2024 |
|
|
2024 |
|
||
Assets |
(Unaudited) |
|
|
(See Note) |
|
||
Current Assets: |
|
|
|
|
|
||
Cash and cash equivalents |
$ |
30,145 |
|
|
$ |
36,115 |
|
Available-for-sale securities |
|
— |
|
|
|
3,997 |
|
Accounts receivable, net |
|
12,559 |
|
|
|
13,292 |
|
Contract assets |
|
9,879 |
|
|
|
9,872 |
|
Inventories |
|
15,261 |
|
|
|
15,168 |
|
Prepaids and other |
|
4,005 |
|
|
|
2,860 |
|
Total Current Assets |
|
71,849 |
|
|
|
81,304 |
|
Property and equipment, net |
|
23,805 |
|
|
|
24,956 |
|
Intangible assets, net |
|
21,271 |
|
|
|
23,569 |
|
Goodwill |
|
42,408 |
|
|
|
44,640 |
|
Other assets |
|
4,407 |
|
|
|
4,093 |
|
Total Assets |
$ |
163,740 |
|
|
$ |
178,562 |
|
Liabilities and Stockholders’ Equity |
|
|
|
|
|
||
Current Liabilities: |
|
|
|
|
|
||
Deferred revenue |
|
266 |
|
|
|
1,619 |
|
Income tax payable |
|
— |
|
|
|
1,244 |
|
Other current liabilities |
|
12,919 |
|
|
|
17,680 |
|
Total Current Liabilities |
|
13,185 |
|
|
|
20,543 |
|
Long-term debt, net |
|
29,591 |
|
|
|
29,554 |
|
Deferred income taxes |
|
1,595 |
|
|
|
1,785 |
|
Other long-term liabilities |
|
7,600 |
|
|
|
7,783 |
|
Total Liabilities |
|
51,971 |
|
|
|
59,665 |
|
Total Stockholders’ Equity |
|
111,769 |
|
|
|
118,897 |
|
Total Liabilities and Stockholders’ Equity |
$ |
163,740 |
|
|
$ |
178,562 |
|
|
|
|
|
|
|
||
Note: Derived from audited financial statements as of the date indicated. |
|
||||||
Surmodics, Inc. and Subsidiaries Condensed Consolidated Statements of Cash Flows (in thousands) (Unaudited) |
|||||||
|
Three Months Ended December 31, |
|
|||||
|
2024 |
|
|
2023 |
|
||
Operating Activities: |
|
|
|
|
|
||
Net loss |
$ |
(3,651 |
) |
|
$ |
(786 |
) |
Adjustments to reconcile net loss to net cash provided by operating activities: |
|
|
|
|
|
||
Depreciation and amortization |
|
2,083 |
|
|
|
2,333 |
|
Stock-based compensation |
|
1,743 |
|
|
|
1,968 |
|
Deferred taxes |
|
(68 |
) |
|
|
(97 |
) |
Other |
|
365 |
|
|
|
142 |
|
Change in operating assets and liabilities: |
|
|
|
|
|
||
Accounts receivable and contract assets |
|
435 |
|
|
|
(3,430 |
) |
Inventories |
|
(93 |
) |
|
|
401 |
|
Prepaids and other |
|
(515 |
) |
|
|
(788 |
) |
Accounts payable |
|
(216 |
) |
|
|
(428 |
) |
Accrued liabilities |
|
(7,362 |
) |
|
|
(7,084 |
) |
Income taxes |
|
738 |
|
|
|
99 |
|
Deferred revenue |
|
(1,353 |
) |
|
|
(1,122 |
) |
Net cash (used in) provided by operating activities |
|
(7,894 |
) |
|
|
(8,792 |
) |
Investing Activities: |
|
|
|
|
|
||
Purchases of property and equipment |
|
(302 |
) |
|
|
(720 |
) |
Purchases of available-for-sale securities |
|
— |
|
|
|
(9,750 |
) |
Maturities of available-for-sale securities |
|
4,000 |
|
|
|
2,000 |
|
Net cash (used in) provided by investing activities |
|
3,698 |
|
|
|
(8,470 |
) |
Financing Activities: |
|
|
|
|
|
||
Issuance of common stock |
|
105 |
|
|
|
39 |
|
Payments for taxes related to net share settlement of equity awards |
|
(1,308 |
) |
|
|
(1,088 |
) |
Net cash (used in) provided by financing activities |
|
(1,203 |
) |
|
|
(1,049 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
(571 |
) |
|
|
247 |
|
Net change in cash and cash equivalents |
|
(5,970 |
) |
|
|
(18,064 |
) |
Cash and Cash Equivalents: |
|
|
|
|
|
||
Beginning of period |
|
36,115 |
|
|
|
41,419 |
|
End of period |
$ |
30,145 |
|
|
$ |
23,355 |
|
Surmodics, Inc. and Subsidiaries Supplemental Revenue Information (in thousands) (Unaudited) |
|||||||||||||||
|
Three Months Ended December 31, |
|
|
Increase (Decrease) |
|
||||||||||
|
2024 |
|
|
2023 |
|
|
$ |
|
|
% |
|
||||
Medical Device Revenue |
|
|
|
|
|
|
|
|
|
|
|
||||
Product sales |
$ |
10,116 |
|
|
$ |
11,950 |
|
|
$ |
(1,834 |
) |
|
|
(15 |
)% |
Royalties & license fees – performance coatings |
|
9,383 |
|
|
|
8,208 |
|
|
|
1,175 |
|
|
|
14 |
% |
License fees – SurVeil DCB(1) |
|
1,251 |
|
|
|
971 |
|
|
|
280 |
|
|
|
29 |
% |
R&D and other |
|
2,531 |
|
|
|
2,416 |
|
|
|
115 |
|
|
|
5 |
% |
Medical Device revenue |
|
23,281 |
|
|
|
23,545 |
|
|
|
(264 |
) |
|
|
(1 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
||||
In Vitro Diagnostics Revenue |
|
|
|
|
|
|
|
|
|
|
|
||||
Product sales |
|
6,432 |
|
|
|
6,877 |
|
|
|
(445 |
) |
|
|
(6 |
)% |
R&D and other |
|
209 |
|
|
|
130 |
|
|
|
79 |
|
|
|
61 |
% |
In Vitro Diagnostics revenue |
|
6,641 |
|
|
|
7,007 |
|
|
|
(366 |
) |
|
|
(5 |
)% |
Total Revenue |
$ |
29,922 |
|
|
$ |
30,552 |
|
|
$ |
(630 |
) |
|
|
(2 |
)% |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Medical Device Revenue, excluding
|
$ |
22,030 |
|
|
$ |
22,574 |
|
|
$ |
(544 |
) |
|
|
(2 |
)% |
Total Revenue, excluding
|
$ |
28,671 |
|
|
$ |
29,581 |
|
|
$ |
(910 |
) |
|
|
(3 |
)% |
Surmodics, Inc. and Subsidiaries Supplemental Segment Information (in thousands) (Unaudited) |
|||||||||||
|
Three Months Ended December 31, |
|
|
Increase (Decrease) |
|
||||||
|
2024 |
|
|
2023 |
|
|
$ |
|
|||
Operating (Loss) Income: |
|
|
|
|
|
|
|
|
|||
Medical Device |
$ |
161 |
|
|
$ |
(224 |
) |
|
$ |
385 |
|
In Vitro Diagnostics |
|
2,922 |
|
|
|
3,124 |
|
|
|
(202 |
) |
Total segment operating income |
|
3,083 |
|
|
|
2,900 |
|
|
|
183 |
|
Corporate |
|
(5,564 |
) |
|
|
(3,222 |
) |
|
|
(2,342 |
) |
Total Operating (Loss) Income |
$ |
(2,481 |
) |
|
$ |
(322 |
) |
|
$ |
(2,159 |
) |
Surmodics, Inc. and Subsidiaries GAAP to Non-GAAP Reconciliation: EBITDA and Adjusted EBITDA (in thousands) (Unaudited) |
|||||||||||
|
Three Months Ended December 31, |
|
|
Increase (Decrease) |
|
||||||
|
2024 |
|
|
2023 |
|
|
$ |
|
|||
Net loss |
$ |
(3,651 |
) |
|
$ |
(786 |
) |
|
$ |
(2,865 |
) |
Income tax expense |
|
707 |
|
|
|
62 |
|
|
|
645 |
|
Depreciation and amortization |
|
2,083 |
|
|
|
2,333 |
|
|
|
(250 |
) |
Interest expense, net |
|
882 |
|
|
|
896 |
|
|
|
(14 |
) |
Investment income, net |
|
(387 |
) |
|
|
(539 |
) |
|
|
152 |
|
EBITDA |
|
(366 |
) |
|
|
1,966 |
|
|
|
(2,332 |
) |
|
|
|
|
|
|
|
|
|
|||
Adjustments: |
|
|
|
|
|
|
|
|
|||
Stock-based compensation expense |
|
1,743 |
|
|
|
1,968 |
|
|
|
(225 |
) |
Merger-related charges(5) |
|
2,264 |
|
|
|
— |
|
|
|
2,264 |
|
Adjusted EBITDA |
$ |
3,641 |
|
|
$ |
3,934 |
|
|
$ |
(293 |
) |
Surmodics, Inc. and Subsidiaries GAAP to Non-GAAP Reconciliation: Net (Loss) Income and Diluted EPS (in thousands, except per share data) (Unaudited) |
|||||||||||||||||||
|
Three Months Ended December 31, 2024 |
|
|||||||||||||||||
|
Operating (Loss) Income |
|
|
Loss Before
|
|
|
Net Loss(7) |
|
|
Diluted EPS |
|
||||||||
GAAP |
$ |
(2,481 |
) |
|
|
(8.3 |
)% |
|
$ |
(2,944 |
) |
|
$ |
(3,651 |
) |
|
$ |
(0.26 |
) |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Amortization of acquired intangible assets(6) |
|
863 |
|
|
|
2.9 |
% |
|
|
863 |
|
|
|
799 |
|
|
|
0.06 |
|
Merger-related charges(5) |
|
2,264 |
|
|
|
7.6 |
% |
|
|
2,264 |
|
|
|
2,264 |
|
|
|
0.16 |
|
Non-GAAP |
$ |
646 |
|
|
|
2.2 |
% |
|
$ |
183 |
|
|
$ |
(588 |
) |
|
$ |
(0.04 |
) |
Diluted weighted average shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,231 |
|
|
Three Months Ended December 31, 2023 |
|
|||||||||||||||||
|
Operating Income |
|
|
Income
|
|
|
Net Loss(7) |
|
|
Diluted EPS |
|
||||||||
GAAP |
$ |
(322 |
) |
|
|
(1.1 |
)% |
|
$ |
(724 |
) |
|
$ |
(786 |
) |
|
$ |
(0.06 |
) |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||
Amortization of acquired intangible assets(6) |
|
870 |
|
|
|
2.9 |
% |
|
|
870 |
|
|
|
805 |
|
|
|
0.06 |
|
Non-GAAP |
$ |
548 |
|
|
|
1.8 |
% |
|
$ |
146 |
|
|
$ |
19 |
|
|
$ |
- |
|
Diluted weighted average shares
|
|
|
|
|
|
|
|
|
|
|
|
|
|
14,102 |
|
(1) |
SurVeil DCB license fee revenue represents revenue recognition on milestone payments received under the company’s Development and Distribution Agreement with Abbott (“Abbott Agreement”). For further details, refer to Supplemental Revenue Information. |
|
(2) |
For the calculation of Adjusted EBITDA, refer to GAAP to Non-GAAP Reconciliation: EBITDA and Adjusted EBITDA. |
|
(3) |
Product gross profit equals product sales less product costs, as reported on the condensed consolidated statements of operations. Product gross margin equals product gross profit as a percentage of product sales. |
|
(4) |
For the calculation of Non-GAAP net (loss) income and Non-GAAP (loss) income per diluted share (also referred to as Non-GAAP diluted EPS), refer to GAAP to Non-GAAP Reconciliation: Net (Loss) Income and Diluted EPS. |
|
(5) |
Merger-related charges consisted of expenses specifically associated with the proposed acquisition of Surmodics by GTCR, which were reported in selling, general and administrative expense on the condensed consolidated statements of operations. Merger-related charges were not tax deductible. |
|
(6) |
Represents amortization of business acquisition-related intangible assets and associated tax impact. A significant portion of the business acquisition-related amortization is not tax deductible. |
|
(7) |
Net (loss) income includes the effect of GAAP to Non-GAAP adjustments on income tax expense, taking into account deferred taxes net of valuation allowances, as well as non-deductible items. Income tax impacts were estimated using the applicable statutory rate ( |
|
(8) |
Diluted weighted average shares outstanding used in the calculation of EPS was the same for GAAP EPS and Non-GAAP EPS for the three months ended December 31, 2024 and 2023. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250130168861/en/
Surmodics Investor Inquiries
Jack Powell, Investor Relations
ir@surmodics.com
Source: Surmodics, Inc.
FAQ
What was Surmodics (SRDX) Q1 2025 revenue and how did it compare to last year?
What is the status of GTCR's acquisition of Surmodics (SRDX)?
What was the performance of SRDX's Medical Device segment in Q1 2025?