Xtant Medical Reports Second Quarter 2024 Revenue Growth of 48%
Xtant Medical Holdings, Inc. (NYSE American: XTNT) reported strong financial results for Q2 2024, with revenue increasing 48% to $29.9 million. The company's gross margin improved by 50 basis points to 62.1%. Despite a net loss of $3.9 million, Xtant achieved positive Adjusted EBITDA of $0.5 million.
Key highlights include the launch of two new amniotic membrane allograft products, signing 15 new distributors, and securing 20 IDN contracts. The company also entered a $5.0 million private placement to strengthen its balance sheet.
Xtant reaffirmed its 2024 revenue guidance of $116-$120 million, projecting 27-31% annual growth. The company expects continued momentum with new product launches, increased distributor penetration, and improved margins in the second half of 2024.
Xtant Medical Holdings, Inc. (NYSE American: XTNT) ha riportato risultati finanziari solidi per il secondo trimestre del 2024, con un aumento del fatturato del 48% a $29.9 milioni. Il margine lordo dell'azienda è migliorato di 50 punti base, raggiungendo il 62.1%. Nonostante una perdita netta di $3.9 milioni, Xtant ha ottenuto un EBITDA rettificato positivo di $0.5 milioni.
Tra i principali punti salienti ci sono il lancio di due nuovi prodotti di allograft di membrana amniotica, la firma di 15 nuovi distributori e l'ottenimento di 20 contratti IDN. L'azienda ha inoltre avviato un collocamento privato di $5.0 milioni per rafforzare il proprio bilancio.
Xtant ha confermato le previsioni di fatturato per il 2024 tra $116-$120 milioni, prevedendo una crescita annuale del 27-31%. L'azienda si aspetta di continuare a beneficiare dell’inerzia generata dai lanci di nuovi prodotti, dall’aumento della penetrazione dei distributori e dal miglioramento dei margini nella seconda metà del 2024.
Xtant Medical Holdings, Inc. (NYSE American: XTNT) reportó resultados financieros sólidos para el segundo trimestre de 2024, con un aumento del 48% en los ingresos hasta $29.9 millones. El margen bruto de la empresa mejoró 50 puntos básicos, alcanzando el 62.1%. A pesar de una pérdida neta de $3.9 millones, Xtant logró un EBITDA ajustado positivo de $0.5 millones.
Los puntos clave incluyen el lanzamiento de dos nuevos productos de aloinjerto de membrana amniótica, la firma de 15 nuevos distribuidores y la obtención de 20 contratos IDN. La compañía también realizó una colocación privada de $5.0 millones para fortalecer su balance.
Xtant reafirmó su guía de ingresos para 2024 de $116-$120 millones, proyectando un crecimiento anual del 27-31%. La empresa espera mantener el impulso con el lanzamiento de nuevos productos, mayor penetración de distribuidores y márgenes mejorados en la segunda mitad de 2024.
Xtant Medical Holdings, Inc. (NYSE American: XTNT)는 2024년 2분기 강력한 재무 실적을 보고하며, 수익이 48% 증가한 $29.9 백만에 달했습니다. 회사의 매출 총 이익률은 50bp 개선되어 62.1%에 도달했습니다. $3.9 백만의 순손실에도 불구하고, Xtant는 긍정적인 조정 EBITDA $0.5 백만을 달성했습니다.
주요 하이라이트에는 두 개의 새로운 양막 이식 편제품 출시, 15개의 새로운 유통업체 계약 체결, 20개의 IDN 계약 확보가 포함됩니다. 또한 이 회사는 자산 강화를 위해 $5.0 백만의 사모 배정을 실시했습니다.
Xtant는 2024년 매출 전망을 $116-$120 백만으로 재확인하며, 연간 27-31%의 성장을 예상하고 있습니다. 회사는 2024년 하반기에 새로운 제품 출시, 유통업체 침투 증가 및 개선된 마진을 통해 지속적인 모멘텀을 기대하고 있습니다.
Xtant Medical Holdings, Inc. (NYSE American: XTNT) a annoncé de solides résultats financiers pour le deuxième trimestre 2024, avec un chiffre d'affaires en hausse de 48% à $29,9 millions. La marge brute de l'entreprise a augmenté de 50 points de base, atteignant 62,1%. Malgré une perte nette de $3,9 millions, Xtant a réalisé un EBITDA ajusté positif de $0,5 million.
Les points clés incluent le lancement de deux nouveaux produits d'allogreffe de membrane amniotique, la signature de 15 nouveaux distributeurs et la sécurisation de 20 contrats IDN. L'entreprise a également procédé à un placement privé de $5,0 millions pour renforcer son bilan.
Xtant a réaffirmé ses prévisions de chiffre d'affaires pour 2024 de $116-$120 millions, projetant une croissance annuelle de 27-31%. L'entreprise s'attend à une dynamique continue avec de nouveaux lancements de produits, une plus grande pénétration des distributeurs et une amélioration des marges dans la seconde moitié de 2024.
Xtant Medical Holdings, Inc. (NYSE American: XTNT) hat für das zweite Quartal 2024 solide finanzielle Ergebnisse berichtet, mit einem Umsatzanstieg von 48% auf $29,9 Millionen. Die Bruttomarge des Unternehmens verbesserte sich um 50 Basispunkte auf 62,1%. Trotz eines Nettoverlusts von $3,9 Millionen erzielte Xtant ein positives bereinigtes EBITDA von $0,5 Millionen.
Wesentliche Höhepunkte sind die Einführung von zwei neuen amniotischen Membran-Transplantatprodukten, der Abschluss von 15 neuen Vertriebspartnern und die Sicherung von 20 IDN-Verträgen. Darüber hinaus hat das Unternehmen eine Privatplatzierung von $5,0 Millionen durchgeführt, um die Bilanz zu stärken.
Xtant bestätigte seine Umsatzprognose für 2024 von $116-$120 Millionen und prognostiziert ein jährliches Wachstum von 27-31%. Das Unternehmen erwartet, dass die Dynamik mit neuen Produkteinführungen, einer erhöhten Verbreitung von Vertriebspartnern und verbesserten Margen in der zweiten Jahreshälfte 2024 anhält.
- Revenue increased 48% year-over-year to $29.9 million
- Gross margin improved by 50 basis points to 62.1%
- Achieved positive Adjusted EBITDA of $0.5 million
- Launched two new amniotic membrane allograft products
- Signed 15 new distributors and secured 20 IDN contracts
- Entered into a $5.0 million private placement to strengthen balance sheet
- Reaffirmed 2024 revenue guidance of $116-$120 million, projecting 27-31% annual growth
- Net loss increased to $3.9 million compared to $2.2 million in the year-ago quarter
- Operating expenses increased to $21.5 million from $13.9 million in Q2 2023
- Cash and cash equivalents decreased to $5.4 million from $5.7 million at the end of 2023
- Lingering supply chain challenges reported
Insights
Xtant Medical's Q2 2024 results show strong revenue growth of
However, the net loss widened to
The company's cash position remains tight at
Xtant's Q2 performance demonstrates solid market traction in the spinal disorder treatment sector. The launch of new amniotic membrane allograft products (SimpliGraft™ and SimpliMax™) and record sales for Cortera™ indicate successful product diversification and market acceptance.
The addition of 15 new distributors and 20 IDN contracts in Q2 suggests an expanding market reach and potential for sustained growth. However, the mention of lingering supply chain challenges is a concern, though the company is addressing this through self-produced products.
The focus on internally produced products could lead to improved margins and greater control over the supply chain, which is important in the medical device industry. The company's strategy of combining organic growth with strategic acquisitions appears to be yielding positive results, positioning Xtant well in the competitive spinal treatment market.
BELGRADE, MT / ACCESSWIRE / August 8, 2024 / Xtant Medical Holdings, Inc. (NYSE American: XTNT), a global medical technology company focused on surgical solutions for the treatment of spinal disorders, today reported financial and operating results for the second quarter ended June 30, 2024.
Second Quarter 2024 Financial Highlights
Revenue of
$29.9 million , up48% , compared to the prior year quarterGross margin of
62.1% , up 50 basis points, compared to the prior year quarterNet loss of
$3.9 million compared to$2.2 million in the year ago quarterPositive Adjusted EBITDA; Adjusted EBITDA of
$0.5 million compared to$0.1 million in the prior year quarter
Recent Business Highlights
Recently launched two new amniotic membrane allografts products, SimpliGraft™ and SimpliMax™; while Cortera™ reached record sales and users for the second quarter
Signed 15 new distributors in the second quarter
Awarded 20 IDN contracts in the second quarter
Entered into a
$5.0 million private placement on August 7, 2024
Sean Browne, President and CEO of Xtant Medical, stated, "Our second quarter financial results illustrate the positive momentum that is building as we head into the second half of 2024. We delivered strong revenue growth, despite lingering supply chain challenges, which we are addressing through the launch of new, self-produced products. Furthermore, the second quarter marks our fifth consecutive quarter of positive Adjusted EBITDA, and our recent acquisitions are performing at or ahead of our expectations."
Browne continued, "We enter the second half of the year with significant business momentum and, after our recently announced private placement, a stronger balance sheet to support our strategic growth plans. In the second half of 2024, we expect additional new product launches, increased penetration within our distributor network, and an increase in the number of internally produced products, which will coalesce to drive further margin improvement on higher sales and generate positive operating cash flow. We are energized by the prospects for our business and remain committed to our mission of honoring the gift of donation by allowing our patients to live as full and complete a life as possible."
Second Quarter 2024 Financial Results
Total revenue for the three months ended June 30, 2024 was
Gross margin for the second quarter of 2024 was
Operating expenses for the second quarter of 2024 totaled
Net loss for the second quarter of 2024 was
Non-GAAP Adjusted EBITDA for the second quarter of 2024 was
As of June 30, 2024, the Company had
2024 Financial Guidance
Xtant Medical reaffirms its expectation for full year 2024 revenue to
Conference Call
Xtant Medical will host a webcast and conference call to discuss second quarter 2024 financial results at 9:00 am ET on Friday, August 9, 2024.
To access the webcast, visit https://www.webcaster4.com/Webcast/Page/3039/50961
To access the conference call, dial 888-999-3182 within the U.S. or 848-280-6330 outside the U.S. Passcode: XTANT Medical Holdings.
A replay of the call will be available on the Investor section of the Company's website at www.xtantmedical.com.
About Xtant Medical Holdings, Inc.
Xtant Medical's mission of honoring the gift of donation so that our patients can live as full and complete a life as possible, is the driving force behind our company. Xtant Medical Holdings, Inc. (www.xtantmedical.com) is a global medical technology company focused on the design, development, and commercialization of a comprehensive portfolio of orthobiologics and spinal implant systems to facilitate spinal fusion in complex spine, deformity and degenerative procedures. Xtant people are dedicated and talented, operating with the highest integrity to serve our customers.
The symbols ™ and ® denote trademarks and registered trademarks of Xtant Medical Holdings, Inc. or its affiliates, registered as indicated in the United States, and in other countries. All other trademarks and trade names referred to in this release are the property of their respective owners.
Non-GAAP Financial Measures
To supplement the Company's consolidated financial statements prepared in accordance with U.S. generally accepted accounting principles (GAAP), the Company uses certain non-GAAP financial measures in this release, including Adjusted EBITDA. Reconciliations of the non-GAAP financial measures used in this release to the most comparable GAAP measures for the respective periods can be found in tables later in this release. The Company's management believes that the presentation of these measures provides useful information to investors. These measures may assist investors in evaluating the Company's operations, period over period. Management uses the non-GAAP measures in this release internally for evaluation of the performance of the business, including the allocation of resources. Investors should consider non-GAAP financial measures only as a supplement to, not as a substitute for or as superior to, measures of financial performance prepared in accordance with GAAP.
Cautionary Statement Regarding Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include statements that are predictive in nature, that depend upon or refer to future events or conditions, or that include words such as "intends," ‘‘expects,'' ‘‘anticipates,'' ‘‘plans,'' ‘‘believes,'' ‘‘estimates,'' "continue," "future," ‘‘will,'' "potential," "going forward," "guidance," similar expressions or the negative thereof, and the use of future dates. Forward-looking statements in this release include the Company's financial guidance for 2024 and expectations for additional new product launches, further margin improvement on higher sales and the generation of positive operating cash flow. The Company cautions that its forward-looking statements by their nature involve risks and uncertainties, and actual results may differ materially depending on a variety of important factors, including, among others: the Company's future operating results and financial performance; its ability to increase or maintain revenue; the Company's ability to become operationally self-sustaining and less reliant on third-party manufacturers and suppliers; risks associated with its acquisitions and the integration of those businesses; risk associated with its recently announced private placement; anticipated shortages of stem cells which will adversely affect future revenues; the Company's ability to implement successfully its future growth initiatives and risks associated therewith; possible future impairment charges to long-lived assets and goodwill and write-downs of excess inventory; the ability to remain competitive; the ability to innovate, develop and introduce new products and the success of those products; the ability to engage and retain new and existing independent distributors and agents and qualified personnel and the Company's dependence on key independent agents for a significant portion of its revenue; the effect of labor and hospital staffing shortages on the Company's business, operating results and financial condition, especially when they affect key markets; the effect of inflation, increased interest rates and other recessionary factors and supply chain disruptions; the effect of product sales mix changes on the Company's financial results; government and third-party coverage and reimbursement for Company products; the ability to obtain and maintain regulatory approvals and comply with government regulations; the effect of product liability claims and other litigation to which the Company may be subject; the effect of product recalls and defects; the ability to obtain and protect Company intellectual property and proprietary rights and operate without infringing the rights of others; risks associated with the Company's clinical trials; international risks; the ability to service Company debt, comply with its debt covenants and access additional indebtedness; the ability to obtain additional financing on favorable terms or at all; and other factors. Additional risk factors are contained in the Company's Annual Report on Form 10-K for the year ended December 31, 2023 filed with the Securities and Exchange Commission (SEC) on April 1, 2024 and subsequent SEC filings by the Company, including without limitation its most recent Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2024 anticipated to be filed with the SEC. Investors are encouraged to read the Company's filings with the SEC, available at www.sec.gov, for a discussion of these and other risks and uncertainties. The Company undertakes no obligation to release publicly any revisions to any forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events, except as required by law. All forward-looking statements attributable to the Company or persons acting on its behalf are expressly qualified in their entirety by this cautionary statement.
Investor Relations Contact:
Brett Maas
Managing Partner, Hayden IR
brett@haydenir.com
(646) 536-7331
XTANT MEDICAL HOLDINGS, INC.
Condensed Consolidated Balance Sheets
(In thousands, except number of shares and par value)
| June 30, 2024 |
|
| December 31, 2023 |
| |||
|
|
|
|
|
| |||
ASSETS |
|
|
|
|
|
| ||
Current Assets: |
|
|
|
|
|
| ||
Cash and cash equivalents |
| $ | 5,379 |
|
| $ | 5,715 |
|
Restricted Cash |
|
| 99 |
|
|
| 208 |
|
Trade accounts receivable, net of allowance for credit losses and doubtful accounts of |
|
| 21,187 |
|
|
| 20,731 |
|
Inventories |
|
| 40,507 |
|
|
| 36,885 |
|
Prepaid and other current assets |
|
| 1,800 |
|
|
| 1,330 |
|
Total current assets |
|
| 68,972 |
|
|
| 64,869 |
|
|
|
|
|
|
|
|
| |
Property and equipment, net |
|
| 8,837 |
|
|
| 8,692 |
|
Right-of -use asset, net |
|
| 1,117 |
|
|
| 1,523 |
|
Goodwill |
|
| 7,302 |
|
|
| 7,302 |
|
Intangible assets, net |
|
| 9,220 |
|
|
| 10,085 |
|
Other assets |
|
| 130 |
|
|
| 141 |
|
Total Assets |
| $ | 95,578 |
|
| $ | 92,612 |
|
|
|
|
|
|
|
|
| |
LIABILITIES & STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
|
|
Accounts payable |
| $ | 6,875 |
|
| $ | 7,054 |
|
Accrued liabilities |
|
| 8,676 |
|
|
| 10,419 |
|
Current portion of lease liability |
|
| 794 |
|
|
| 830 |
|
Current portion of finance lease obligations |
|
| 67 |
|
|
| 65 |
|
Line of credit |
|
| 11,899 |
|
|
| 4,622 |
|
Total current liabilities |
|
| 28,311 |
|
|
| 22,990 |
|
Long-term Liabilities: |
|
|
|
|
|
|
|
|
Lease liability, less current portion |
|
| 376 |
|
|
| 759 |
|
Finance lease obligations, less current portion |
|
| 82 |
|
|
| 116 |
|
Long-term debt, plus premium and less issuance costs |
|
| 21,770 |
|
|
| 17,167 |
|
Other liabilities |
|
| 34 |
|
|
| 231 |
|
Total Liabilities |
|
| 50,573 |
|
|
| 41,263 |
|
|
|
|
|
|
|
|
| |
Stockholders' Equity |
|
|
|
|
|
|
|
|
Preferred stock, |
|
| - |
|
|
| - |
|
Common stock, |
|
| - |
|
|
| - |
|
Additional paid-in capital |
|
| 296,451 |
|
|
| 294,330 |
|
Accumulated other comprehensive (loss) income |
|
| (175 | ) |
|
| 29 |
|
Accumulated deficit |
|
| (251,271 | ) |
|
| (243,010 | ) |
Total Stockholders' Equity |
|
| 45,005 |
|
|
| 51,349 |
|
|
|
|
|
|
|
|
| |
Total Liabilities & Stockholders' Equity |
| $ | 95,578 |
|
| $ | 92,612 |
|
XTANT MEDICAL HOLDINGS, INC.
Condensed Consolidated Statements of Operations
(Unaudited, in thousands, except number of shares and per share amounts)
| Three Months Ended |
|
| Six Months Ended |
| |||||||||||
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Revenue |
| $ | 29,943 |
|
| $ | 20,232 |
|
| $ | 57,816 |
|
| $ | 38,176 |
|
Cost of sales |
|
| 11,361 |
|
|
| 7,773 |
|
|
| 21,932 |
|
|
| 15,180 |
|
Gross Profit |
|
| 18,582 |
|
|
| 12,459 |
|
|
| 35,884 |
|
|
| 22,996 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Gross Profit % |
|
| 62.1 | % |
|
| 61.6 | % |
|
| 62.1 | % |
|
| 60.2 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Operating Expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
General and administrative |
|
| 7,713 |
|
|
| 4,954 |
|
|
| 15,498 |
|
|
| 9,839 |
|
Sales and marketing |
|
| 13,179 |
|
|
| 8,716 |
|
|
| 25,639 |
|
|
| 15,770 |
|
Research and development |
|
| 636 |
|
|
| 180 |
|
|
| 1,163 |
|
|
| 354 |
|
Total Operating Expenses |
|
| 21,528 |
|
|
| 13,850 |
|
|
| 42,300 |
|
|
| 25,963 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Loss from Operations |
|
| (2,946 | ) |
|
| (1,391 | ) |
|
| (6,416 | ) |
|
| (2,967 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Other Expense |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
| (992 | ) |
|
| (786 | ) |
|
| (1,827 | ) |
|
| (1,360 | ) |
Interest income |
|
| - |
|
|
| - |
|
|
| - |
|
|
| 85 |
|
Unrealized foreign currency translation loss |
|
| 118 |
|
|
| - |
|
|
| 79 |
|
|
| - |
|
Other income |
|
| (5 | ) |
|
| - |
|
|
| 7 |
|
|
| - |
|
Total Other Expense |
|
| (879 | ) |
|
| (786 | ) |
|
| (1,741 | ) |
|
| (1,275 | ) |
Net Loss from Operations Before Provision for Income Taxes |
|
| (3,825 | ) |
|
| (2,177 | ) |
|
| (8,157 | ) |
|
| (4,242 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Provision for Income Taxes |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Current and Deferred |
|
| (36 | ) |
|
| (13 | ) |
|
| (104 | ) |
|
| (26 | ) |
Net Loss |
| $ | (3,861 | ) |
| $ | (2,190 | ) |
| $ | (8,261 | ) |
| $ | (4,268 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net Loss Per Share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
| $ | (0.03 | ) |
| $ | (0.02 | ) |
| $ | (0.06 | ) |
| $ | (0.04 | ) |
Dilutive |
| $ | (0.03 | ) |
| $ | (0.02 | ) |
| $ | (0.06 | ) |
| $ | (0.04 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Shares used in the computation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
| 130,269,710 |
|
|
| 108,897,048 |
|
|
| 130,291,796 |
|
|
| 108,895,327 |
|
Dilutive |
|
| 130,269,710 |
|
|
| 108,897,048 |
|
|
| 130,291,796 |
|
|
| 108,895,327 |
|
XTANT MEDICAL HOLDINGS, INC.
Condensed Consolidated Statements of Cash Flows
(Unaudited, in thousands)
| Six Months Ended |
| ||||||
| 2024 |
|
| 2023 |
| |||
Operating activities: |
|
|
|
|
|
| ||
Net loss |
| $ | (8,261 | ) |
| $ | (4,268 | ) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
| 2,003 |
|
|
| 1,274 |
|
Gain on disposal of fixed assets |
|
| (142 | ) |
|
| (21 | ) |
Non-cash interest |
|
| 218 |
|
|
| 189 |
|
Stock-based compensation |
|
| 2,138 |
|
|
| 1,056 |
|
Provision for reserve on accounts receivable |
|
| 178 |
|
|
| 225 |
|
Provision for excess and obsolete inventory |
|
| 388 |
|
|
| 243 |
|
Other |
|
| 1 |
|
|
| 3 |
|
|
|
|
|
|
|
|
| |
Changes in operating assets and liabilities, net of the effects of the acquisition: |
|
|
|
|
|
|
|
|
Accounts receivable |
|
| (688 | ) |
|
| (3,116 | ) |
Inventories |
|
| (4,130 | ) |
|
| (1,733 | ) |
Prepaid and other assets |
|
| (469 | ) |
|
| (330 | ) |
Accounts payable |
|
| (15 | ) |
|
| 954 |
|
Accrued liabilities |
|
| (2,064 | ) |
|
| 758 |
|
Net cash used in by operating activities |
|
| (10,843 | ) |
|
| (4,766 | ) |
Investing activities: |
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
| (1,337 | ) |
|
| (870 | ) |
Proceeds from sale of fixed assets |
|
| 183 |
|
|
| 55 |
|
Acquisition of Surgalign SPV, Inc. |
|
| - |
|
|
| (17,000 | ) |
Net cash used in investing activities |
|
| (1,154 | ) |
|
| (17,815 | ) |
Financing activities: |
|
|
|
|
|
|
|
|
Payments on financing leases |
|
| (32 | ) |
|
| (30 | ) |
Borrowings on line of credit |
|
| 59,565 |
|
|
| 36,256 |
|
Repayments of line of credit |
|
| (52,288 | ) |
|
| (34,603 | ) |
Proceeds from issuance of long term debt |
|
| 5,000 |
|
|
| 5,000 |
|
Debt issuance costs |
|
| (615 | ) |
|
| (101 | ) |
Payment of taxes from withholding of common stock on vesting of restricted stock units |
|
| (17 | ) |
|
| - |
|
Net cash provided by financing activities |
|
| 11,613 |
|
|
| 6,522 |
|
|
|
|
|
|
|
|
| |
Effect of exchange rate changes on cash and cash equivalents and restricted cash |
|
| (61 | ) |
|
| - |
|
|
|
|
|
|
|
|
| |
Net change in cash and cash equivalents and restricted cash |
|
| (445 | ) |
|
| (16,059 | ) |
Cash and cash equivalents and restricted cash at beginning of period |
|
| 5,923 |
|
|
| 20,507 |
|
Cash and cash equivalents and restricted cash at end of period |
| $ | 5,478 |
|
| $ | 4,448 |
|
|
|
|
|
|
|
|
| |
|
|
|
|
|
|
|
| |
Reconciliation of cash and restricted cash reported in the condensed consolidated balance sheets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
| $ | 5,379 |
|
| $ | 4,138 |
|
Restricted cash |
|
| 99 |
|
|
| 310 |
|
Total cash and restricted cash reported in the condensed consolidated balance sheets |
| $ | 5,478 |
|
| $ | 4,448 |
|
XTANT MEDICAL HOLDINGS, INC.
Calculation of Non-GAAP Consolidated EBITDA and Adjusted EBITDA
(Unaudited, in thousands)
| Three Months Ended June 30, |
|
| Six Months Ended June 30, |
| |||||||||||
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
Net Loss |
| $ | (3,861 | ) |
| $ | (2,190 | ) |
| $ | (8,261 | ) |
| $ | (4,268 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Depreciation and amortization |
|
| 998 |
|
|
| 803 |
|
|
| 2,003 |
|
|
| 1,274 |
|
Interest expense |
|
| 992 |
|
|
| 786 |
|
|
| 1,827 |
|
|
| 1,275 |
|
Tax expense |
|
| 36 |
|
|
| 13 |
|
|
| 104 |
|
|
| 26 |
|
Non-GAAP EBITDA |
|
| (1,835 | ) |
|
| (588 | ) |
|
| (4,327 | ) |
|
| (1,693 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Non-GAAP EBITDA/Total revenue |
|
| -6.1 | % |
|
| -10.7 | % |
|
| -7.5 | % |
|
| -4.4 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
NON-GAAP ADJUSTED EBITDA CALCULATION |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Non-cash compensation |
|
| 1,228 |
|
|
| 439 |
|
|
| 2,138 |
|
|
| 1,056 |
|
Acquisition-related expenses |
|
| - |
|
|
| 254 |
|
|
| 338 |
|
|
| 465 |
|
Acquisition-related fair value adjustments |
|
| 1,229 |
|
|
| - |
|
|
| 2,530 |
|
|
| - |
|
Foreign currency exchange gain |
|
| (118 | ) |
|
| - |
|
|
| (79 | ) |
|
| - |
|
Non-GAAP Adjusted EBITDA |
| $ | 504 |
|
| $ | 105 |
|
| $ | 600 |
|
| $ | (172 | ) |
SOURCE: Xtant Medical Holdings, Inc.
View the original press release on accesswire.com
FAQ
What was Xtant Medical's (XTNT) revenue growth in Q2 2024?
How did Xtant Medical's (XTNT) gross margin change in Q2 2024?
What is Xtant Medical's (XTNT) revenue guidance for full-year 2024?
How many new distributors did Xtant Medical (XTNT) sign in Q2 2024?