• Bioventus Reports Fourth Quarter and Full Year 2021 Financial Results; Introduces Full Year 2022 Financial Guidance

    ソース: Nasdaq GlobeNewswire / 10 3 2022 07:00:03   America/New_York

    DURHAM, N.C., March 10, 2022 (GLOBE NEWSWIRE) -- Bioventus Inc. (Nasdaq: BVS) ("Bioventus" or "the Company"), a global leader in innovations for active healing, today reported financial results for the fourth quarter and full-year ended December 31, 2021.

    Fourth Quarter Financial Summary & Recent Highlights:

    • Net Sales of $130.4 million, up $31.8 million, or 32.3%, year over year as reported and 5.1% organically*
    • Net Loss of ($1.9) million, compared to Net Income of $2.3 million in the prior year
    • Adjusted EBITDA* of $28.5 million, compared to $28.2 million in the prior year

    FY 2021 Financial Summary:

    • Net Sales of $430.9 million, up $109.7 million, or 34.2%, year over year as reported and 18.8% organically*
    • Net Income of $9.6 million, decreased ($5.1) million, or (34.9%) year over year
    • Adjusted EBITDA* of $80.8 million, up $8.3 million, or 11.5% year over year

    2021 Highlights of a Transformational Year

    • Successful Initial Public Offering – February
    • Acquisition of Bioness – March
    • Decision to Proceed with Option Structure to Acquire CartiHeal – August
    • Acquisition of Misonix – October
    • Acquisition of Curavisc – November
    • Completed New Board of Directors Appointments Improving Board Diversity to 33%

    “The Bioventus team exhibited strong execution and resilience through a transformational year in 2021. We were able to significantly strengthen our business through M&A while also driving above-market growth in Pain Treatments and Surgical Solutions,” commented Ken Reali, Bioventus’ chief executive officer. “With the last significant milestone in the integration of Bioness complete and the Misonix integration underway, we enter 2022 keenly focused on achieving double-digit organic revenue growth, delivering on our cost-synergy commitments, and completing our anticipated acquisition of CartiHeal, which we believe is a transformational technology in the treatment of knee osteoarthritis. I am confident that our enhanced portfolio will enable us to expand our customer relationships, further penetrate the markets we compete in and strengthen our growth levers as we create value for all our stakeholders over 2022 and beyond.”

    *See below under “Use of Non-GAAP Financial Measures” for a definition and reconciliation of this measure.

    Fourth Quarter 2021 Financial Results:

    The following table represents net sales by geographic region, and by vertical, for the three months ended December 31, 2021 and December 31, 2020, respectively:

     Three Months Ended2 Change
    ($ thousands, except for percentage)December 31, 2021 December 31, 2020 $ %
    By Geographic Region:       
    U.S.$        115,171         $        89,675         $        25,496                 28.4        %
    International         15,243                  8,916                  6,327                 71.0        %
    Net Sales$        130,414         $        98,591         $        31,823                 32.3        %
    By Vertical:1       
    Pain Treatments and Joint Preservation$        62,738         $        52,246         $        10,492                 20.1        %
    Restorative Therapies         36,765                  27,191                  9,574                 35.2        %
    Surgical Solutions         30,911                  19,154                  11,757                 61.4        %
    Net Sales$        130,414         $        98,591         $        31,823                 32.3        %

    Net sales were $130.4 million compared to $98.6 million for the fourth quarter of 2020, an increase of $31.8 million, or 32.3%, year over year, primarily due to recent acquisitions. International net sales for the fourth quarter of 2021 increased 71.0% year over year, on both an actual and constant currency* basis.

    Gross profit was $87.8 million, or 67.3% of net sales, compared to $73.5 million, or 74.5% of net sales, for the fourth quarter of 2020, an increase of $14.3 million, or 19.5%, year over year. Non-GAAP gross profit*   was $99.6 million, or 76.3% of net sales, compared to $78.6 million, or 79.7% of net sales, for the fourth quarter of 2020, an increase of $21.0 million, or 26.7%, year over year.

    Operating loss was ($3.2) million, compared to operating income of $5.9 million for the fourth quarter of 2020, a decrease of ($9.1) million, or (153.3%), year over year. Operating margin was (2.4%) of net sales, compared to 6.0% of net sales for the fourth quarter of 2020.

    Non-GAAP operating income* was $22.3 million, compared to $17.5 million for the fourth quarter of 2020, an increase of $4.8 million, or 27.5%, year over year. Non-GAAP operating margin* was 17.1% of net sales, compared to 17.7% of net sales for the fourth quarter of 2020.

    Net loss was ($1.9) million compared to net income of $2.3 million for the fourth quarter of 2020, a decrease of ($4.1) million.

    Non-GAAP net income* was $17.6 million, compared to $12.7 million, for the fourth quarter of 2020, an increase of $4.9 million, or 38.8%, year over year.

    Adjusted EBITDA* was $28.5 million, compared to $28.2 million for the fourth quarter of 2020, an increase of $0.3 million, or 1.2%, year over year.

    1 As a result of the Misonix, Inc. (Misonix) acquisition the Company has updated and renamed its verticals as follows:

    • Surgical Solutions is comprised of the legacy bone graft substitutes, as well as Misonix surgical products.
    • Restorative Therapies now includes the legacy Ultrasonic bone healing system, Advanced Rehabilitation Products, as well as Misonix wound products.
    • Pain Treatments remain unchanged.

    2 The three months ended December 31, 2021 and 2020 covered the periods beginning October 3, 2021 and September 27, 2020, respectively.

    *See below under “Use of Non-GAAP Financial Measures” for a definition and reconciliation of this measure.

    Full Year 2021 Financial Results:

    The following table represents net sales by geographic region, and by vertical, for the years ended December 31, 2021 and December 31, 2020, respectively:

     Years Ended Change
    ($ thousands, except for percentage)December 31, 2021 December 31, 2020 $ %
    By Geographic Region:       
    U.S.$        387,553         $        293,697         $        93,856                 32.0        %
    International         43,345                  27,464                  15,881                 57.8        %
    Net Sales$        430,898         $        321,161         $        109,737                 34.2        %
    By Vertical:1       
    Pain Treatments and Joint Preservation$        221,607         $        171,178         $        50,429                 29.5        %
    Restorative Therapies         121,572                  88,624                  32,948                 37.2        %
    Surgical Solutions         87,719                  61,359                  26,360                 43.0        %
    Net Sales$        430,898         $        321,161         $        109,737                 34.2        %

    Net sales were $430.9 million compared to $321.2 million for the year ended December 31, 2020, an increase of $109.7 million, or 34.2%, year over year, primarily due recent acquisitions. International net sales for the year ended December 31, 2021 increased 57.8% year over year and 52.5% on a constant currency* basis.

    Gross profit was $302.7 million, or 70.3% of net sales, compared to $233.5 million, or 72.7% of net sales, for the year ended December 31, 2020, an increase of $69.2 million, or 29.6%, year over year. Non-GAAP gross profit*   was $334.1 million, or 77.5% of net sales, compared to $254.7 million, or 79.3% of net sales, for the year ended December 31, 2020, an increase of $79.4 million, or 31.2%, year over year.

    Operating income was $12.1 million, compared to operating income of $21.2 million for the year ended December 31, 2020, a decrease of ($9.2) million, or (43.2%), year over year. Operating margin was 2.8% of net sales, compared to 6.6% of net sales for the year ended December 31, 2020. 

    Non-GAAP operating income* was $85.4 million, compared to $60.2 million for the year ended December 31, 2020, an increase of $25.1 million, or 41.7%, year over year. Non-GAAP operating margin* was 19.8% of net sales, compared to 18.8% of net sales for the year ended December 31, 2020.

    Net income was $9.6 million compared to net income of $14.7 million for the year ended December 31, 2020, a decrease of ($5.1) million.

    Non-GAAP net income* was $67.1 million, compared to $46.4 million, for the year ended December 31, 2020, an increase of $20.7 million, or 44.5%, year over year.

    Adjusted EBITDA* was $80.8 million, compared to $72.4 million for the year ended December 31, 2020, an increase of $8.3 million, or 11.5%, year over year.

    Balance Sheet:

    As of December 31, 2021, the Company had $43.9 million in cash and cash equivalents and $357.7 million in debt obligations, compared to $86.8 million in cash and cash equivalents and $188.4 million in debt obligations as of December 31, 2020.

    1 As a result of the Misonix, Inc. (Misonix) acquisition the Company has updated and renamed its verticals as follows:

    • Surgical Solutions is comprised of the legacy bone graft substitutes, as well as Misonix surgical products.
    • Restorative Therapies now includes the legacy Ultrasonic bone healing system, Advanced Rehabilitation Products, as well as Misonix wound products.
    • Pain Treatments remain unchanged.

    *See below under “Use of Non-GAAP Financial Measures” for a definition and reconciliation of this measure.

    Full-Year 2022 Financial Guidance:

    For the twelve months ending December 31, 2022, the Company expects:

    • Net sales of $545 million to $565 million, representing year over year growth of approximately 26% to 31%.
    • Adjusted EBITDA* of $94 million to $107 million, compared to $80.8 million for the year ended December 31, 2021.

    The company is not providing guidance for adjusted diluted earnings per share due to the uncertainty of the timing for its potential CartiHeal acquisition, but will provide guidance after completion of any acquisition.

    The Company does not provide U.S. GAAP financial measures, other than net sales, on a forward-looking basis because the Company is unable to predict with reasonable certainty the impact and timing of acquisition related expenses, accounting fair-value adjustments, and other reconciling items without unreasonable efforts. These items are uncertain, depend on various factors, and could be material to the Company’s results computed in accordance with U.S. GAAP.

    The Company's guidance reflects its current expectations regarding the impact of COVID-19 on its business. The severity and duration of the COVID-19 pandemic are outside of the Company’s control and, given the uncertain nature of the pandemic, could cause the Company’s future operating results to be different from its current expectations, particularly if the impact of the pandemic worsens.

    Presentation:

    This press release presents historical results, for the periods presented, of Bioventus Inc., including Bioventus LLC, the predecessor of Bioventus Inc. for financial reporting purposes.

    Fourth Quarter and Fiscal 2021 Earnings Conference Call:

    Management will host a conference call to discuss the Company’s financial results and provide a business update, with a question and answer session, at 8:30 a.m. Eastern Time on March 10, 2022. Those who would like to participate may dial 844-945-2085 (442-268-1266 for international callers) and provide access code 7388064.

    A live webcast of the call and any accompanying materials will also be provided on the investor relations section of the Company's website at https://ir.bioventus.com/.

    The webcast will be archived on the Company’s website at https://ir.bioventus.com/ and available for replay until March 9, 2023.

    About Bioventus

    Bioventus delivers clinically proven, cost-effective products that help people heal quickly and safely. Its mission is to make a difference by helping patients resume and enjoy active lives. The Innovations for Active Healing from Bioventus include offerings for pain treatment & joint preservation, restorative therapies and bone graft substitutes. Built on a commitment to high quality standards, evidence-based medicine and strong ethical behavior, Bioventus is a trusted partner for physicians worldwide. For more information, visit www.bioventus.com, and follow the Company on LinkedIn and Twitter. Bioventus and the Bioventus logo are registered trademarks of Bioventus LLC.

    *See below under “Use of Non-GAAP Financial Measures” for a definition and reconciliation of this measure.

    Legal Notice Regarding Forward-Looking Statements

    This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements contained in this press release that do not relate to matters of historical fact should be considered forward-looking statements, including, without limitation, statements concerning our business strategy, position and operations; expected sales trends, opportunities and growth; the ongoing COVID-19 pandemic; the expected benefits and impact of Bioventus’ products, including in certain regions, and biologic drug candidates; the anticipated acquisition of CartiHeal; expected completion of integration efforts for Bioness and Misonix; and the Company’s financial guidance and expected financial performance. In some cases, you can identify forward-looking statements by terminology such as “aim,” “anticipate,” “assume,” “believe,” “contemplate,” “continue,” “could,” “due,” “estimate,” “expect,” “goal,” “intend,” “may,” “objective,” “plan,” “predict,” “potential,” “positioned,” “seek,” “should,” “target,” “will,” “would” and other similar expressions that are predictions of or indicate future events and future trends, or the negative of these terms or other comparable terminology, although not all forward-looking statements contain these words. Forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified. Factors that could cause actual results to differ materially from those contemplated in this press release include, but are not limited to, statements about the adverse impacts on our business as a result of the COVID-19 pandemic; our dependence on a limited number of products; our ability to develop, acquire and commercialize new products, line extensions or expanded indications; the continued and future acceptance of our existing portfolio of products and any new products, line extensions or expanded indications by physicians, patients, third-party payers and others in the medical community; our ability to differentiate the hyaluronic acid (“HA”) viscosupplementation therapies we own or distribute from alternative therapies for the treatment of osteoarthritic; the proposed down-classification of non-invasive bone growth stimulators, including our Exogen system, by the U.S. Food and Drug Administration ("FDA"); our ability to achieve and maintain adequate levels of coverage and/or reimbursement for our products, the procedures using our products, or any future products we may seek to commercialize, including any potential changes by Centers for Medicare and Medicaid Services in the manner in which our HA viscosupplementation products are reimbursed, our ability to complete acquisitions or successfully integrate new businesses, products or technologies in a cost-effective and non-disruptive manner; competition against other companies; the negative impact on our ability to market our HA products due to the reclassification of HA products from medical devices to drugs in the United States by the FDA; our ability to attract, retain and motivate our senior management and qualified personnel; our ability to continue to research, develop and manufacture our products if our facilities are damaged or become inoperable; failure to comply with the extensive government regulations related to our products and operations; enforcement actions if we engage in improper claims submission practices or in improper marketing or promotion of our products; the FDA regulatory process and our ability to obtain and maintain required regulatory clearances and approvals; failure to comply with the government regulations that apply to our human cells, tissues and cellular or tissue-based products; the clinical studies of any of our future products that do not produce results necessary to support regulatory clearance or approval in the United States or elsewhere; and the other risks identified in the Risk Factors section of the Company’s public filings with the Securities and Exchange Commission (“SEC”), including Bioventus’ Annual Report on Form 10-K for the year ended December 31, 2020, and subsequent Forms 10-Q, as such factors may be updated from time to time in Bioventus’ other filings with the SEC, which are accessible on the SEC’s website at www.sec.gov and the Investor Relations page of Bioventus’ website at https://ir.bioventus.com. Except to the extent required by law, the Company undertakes no obligation to update or review any estimate, projection, or forward-looking statement. Actual results may differ materially from those set forth in the forward-looking statements.

    BIOVENTUS INC.
    Consolidated balance sheets
    As of December 31, 2021 and December 31, 2020
    (Amounts in thousands, except share and per share data) (unaudited)

     December 31,
    2021    		 December 31,
    2020
    Assets   
    Current assets:   
    Cash and cash equivalents$        43,933          $        86,839        
    Restricted cash         5,280                   —        
    Accounts receivable, net         124,963                   88,283        
    Inventory         61,688                   29,120        
    Prepaid and other current assets         27,239                   7,552        
    Total current assets         263,103                   211,794        
    Restricted cash, less current portion         50,000                   —        
    Property and equipment, net         22,985                   6,879        
    Goodwill         147,623                   49,800        
    Intangible assets, net         695,193                   191,650        
    Operating lease assets         17,186                   14,961        
    Deferred tax assets         481                   —        
    Investment and other assets         29,291                   19,382        
    Total assets$        1,225,862          $        494,466        
        
    Liabilities and Stockholders' and Members’ Equity   
    Current liabilities:   
    Accounts payable$        16,915          $        4,422        
    Accrued liabilities         131,473                   88,187        
    Accrued equity-based compensation         10,875                   11,054        
    Current portion of long-term debt         18,038                   15,000        
    Other current liabilities         3,558                   3,926        
    Total current liabilities         180,859                   122,589        
    Long-term debt, less current portion         339,644                   173,378        
    Accrued equity-based compensation, less current portion         —                   29,249        
    Deferred income taxes         133,518                   3,362        
    Contingent consideration         16,329                   —        
    Other long-term liabilities         21,723                   21,728        
    Total liabilities         692,073                   350,306        
        
    Stockholders’ and Members’ Equity:   
    Members' equity         —                   144,160        
    Preferred stock, $0.001 par value, 10,000,000 shares authorized, 0 shares issued   
    Class A common stock, $0.001 par value, 250,000,000 shares authorized, 59,548,504 shares issued and outstanding         59                   —        
    Class B common stock, $0.001 par value, 50,000,000 shares authorized, 15,786,737 shares issued and outstanding         16                   —        
    Additional paid-in capital         465,272                   —        
    Accumulated deficit      (6,602)                  —        
    Accumulated other comprehensive income         179                   —        
    Total stockholders’ equity attributable to Bioventus Inc. and members’ equity         458,924                   144,160        
    Noncontrolling interest         74,865                   —        
    Total stockholders’ and members’ equity         533,789                   144,160        
    Total liabilities and stockholders’ and members’ equity$        1,225,862          $        494,466        


    BIOVENTUS INC.
    Consolidated statements of operations and comprehensive income
    (Amounts in thousands, except share and per share data, unaudited)

     Three Months Ended2 Years Ended
     December 31,
    2021    		 December 31,
    2020    		 December 31,
    2021    		 December 31,
    2020
    Net sales$        130,414          $        98,591          $        430,898          $        321,161         
    Cost of sales (including depreciation and amortization of $8,980 and $5,093, $26,471 and $21,169 respectively)         42,646                   25,121                   128,192                   87,642         
    Gross profit         87,768                   73,470                   302,706                   233,519         
    Selling, general and administrative expense         80,881                   61,974                   254,253                   193,078         
    Research and development expense         7,103                   2,891                   19,039                   11,202         
    Restructuring costs         689                   563                   2,487                   563         
    Change in fair value of contingent consideration         (463)                   —                   829                   —         
    Depreciation and amortization         2,708                   2,134                   8,363                   7,439         
    Impairment of variable interest entity assets         —                   —                   5,674                   —         
    Operating (loss) income         (3,150)                   5,908                   12,061                   21,237         
    Interest expense         960                   2,656                   1,112                   9,751         
    Other expense (income)         508                   111                   3,329                   (4,428)         
    Other expense         1,468                   2,767                   4,441                   5,323         
    (Loss) income before income taxes         (4,618)                   3,141                   7,620                   15,914         
    Income tax (benefit) expense         (2,725)                   890                   (1,966)                   1,192         
    Net (loss) income         (1,893)                   2,251                   9,586                   14,722         
    Loss attributable to noncontrolling interest         1,529                   525                   9,789                   1,689         
    Net (loss) income attributable to Bioventus Inc.$        (364)          $        2,776          $        19,375          $        16,411         
            
    Net (loss) income$             (1,893)           $        2,251          $        9,586          $        14,722         
    Other comprehensive income (loss), net of tax       
    Change in prior service cost and unrecognized (loss) gain
    for defined benefit plan adjustment    		         60                   (54)                   60                   (54)         
    Change in foreign currency translation adjustments     (399)                   1,439                   (1,318)                   2,126         
    Comprehensive (loss) income         (2,232)                   3,636                   8,328                   16,794         
    Comprehensive loss attributable to noncontrolling interest         1,639                   525                   9,789                   1,689         
    Comprehensive (loss) income attributable to Bioventus Inc.$        (593)          $        4,161          $        18,117          $        18,483         
            
    Loss per share of Class A common stock(1):       
    Basic and diluted$        (0.01)            $        (0.15)           
            
    Weighted-average shares of Class A common stock outstanding(1):       
    Basic and diluted         54,733,783             45,472,483           
            
    (1) Per share information for the year ended December 31, 2021 represents loss per share of Class A common stock and weighted-average shares of Class A common stock outstanding from February 16, 2021 through December 31, 2021, the period following Bioventus Inc.'s initial public offering and related transactions described in Note 1. Organization and Note 9. Earnings per share within the Notes to the Condensed Consolidated Financial Statements in the Company's Annual Report on Form 10-K for the year ended December 31, 2021.

    2 The three months ended December 31, 2021 and 2020 covered the periods beginning October 3, 2021 and September 27, 2020, respectively.

    BIOVENTUS INC.
    Consolidated statements of cash flows
    (Amounts in thousands, unaudited)

     Three Months Ended2 Year Ended
     December 31, 2021 December 31, 2020 December 31, 2021 December 31, 2020
    Operating activities:       
    Net income$        (1,893) $        2,251  $        9,586  $        14,722 
    Adjustments to reconcile net income to net cash provided by operating activities from continuing operations:       
    Depreciation and amortization         11,690           6,854           34,875           28,643 
    Equity-based compensation         6,109           9,484           (4,512)          10,103 
    Change in fair value of contingent consideration         (463)          —            829           —  
    Change in fair value of Equity Participation Rights unit         —            1,432           (2,774)          644 
    Change in fair value of interest rate swap         (1,339)          (381)          (2,730)          1,599 
    Impairments related to variable interest entity         —            —            7,043           —  
    Loss on debt retirement and modification         2,162           —            2,162           —  
    Deferred income taxes         (8,053)          (74)          (9,756)          (511)
    Other, net         52           430           1,545           1,691 
    Changes in working capital         4,852           5,450           (13,277)          15,308 
    Net cash from operating activities - continuing operations         13,117           25,446           22,991           72,199 
    Net cash from operating activities - discontinued operations         —            —            —            (400)
    Net cash from operating activities         13,117           25,446           22,991           71,799 
    Investing activities:       
    Acquisitions, net of cash acquired         (216,080)          —            (262,870)          —  
    Investments         (2,396)          51           (13,520)          (16,579)
    Purchase of property and equipment         (2,802)          (1,762)          (7,370)          (4,093)
    Other         —           —            —           —  
    Net cash from investing activities - continuing operations         (221,278)          (1,711)          (283,760)          (20,672)
    Net cash from investing activities - discontinued operations         —           —            —            172 
    Net cash from investing activities         (221,278)          (1,711)          (283,760)          (20,500)
    Financing activities:       
    Proceeds from issuance of Class A common stock sold in initial public offering, net of underwriting discounts and offering costs         —           —           107,777            — 
    Proceeds from issuance of Class A and B common stock         886           —           1,633           — 
    Registration fees for the Class A common stock to purchase Misonix         (1,838)          —           (1,838)          — 
    Borrowing on revolver         20,000           —           20,000           49,000 
    Payment on revolver         (20,000)          —           (20,000)          (49,000)
    Proceeds from the issuance of long-term debt, net of issuance costs         257,453           —           257,453           — 
    Payments on long-term debt         (80,000)          (5,000)          (91,250)          (10,000)
    Distributions to members         (184)          (5,195)          (367)          (19,886)
    Other, net         (9)          317           (37)          317 
    Net cash from financing activities         176,308           (9,878)          273,371           (29,569)
    Effect of exchange rate changes on cash         149           503           (228)          589 
    Net change in cash, cash equivalents and restricted cash         (31,704)          14,360           12,374           22,319 
    Cash, cash equivalents and restricted cash at the beginning of the period         130,917           72,479           86,839           64,520 
    Cash, cash equivalents and restricted cash at the end of the period$        99,213  $        86,839  $        99,213  $        86,839 


    2     The three months ended December 31, 2021 and 2020 covered the periods beginning October 3, 2021 and September 27, 2020, respectively.


    Use of Non-GAAP Financial Measures

    Net Sales and International Net Sales Growth on a Constant Currency Basis

    Net Sales and International Net Sales Growth on a Constant Currency Basis is a non-GAAP measure, which is calculated by translating current and prior year results at the same foreign currency exchange rate. Constant currency can be presented for numerous GAAP measures, but is most commonly used by management to facilitate the comparison sales in foreign currencies to prior periods and analyze net sales performance without the impact of changes in foreign currency exchange rates.

    Organic Revenue Growth

    The Company defines the term “organic revenue” as revenue in the stated period excluding the impact from business acquisitions and divestitures. The Company uses the related term “organic revenue growth” to refer to the financial performance metric of comparing the stated period organic revenue with the reported revenue of the corresponding period in the prior year. The Company believes that these non-GAAP financial measures, when taken together with our GAAP financial measures, allows the Company and its investors to better measure the Company’s performance and evaluate long-term performance trends. Organic revenue growth also facilitates easier comparisons of the Company’s performance with prior and future periods and relative comparisons to its peers. The Company excludes the effect of acquisitions and divestitures because these activities can have a significant impact on the Company's reported results, which the Company believes makes comparisons of long-term performance trends difficult for management and investors.

    Adjusted EBITDA, Non-GAAP Gross Profit, Non-GAAP Gross Margin, Non-GAAP Operating Income, Non-GAAP Operating Expense, Non-GAAP Operating Margin, Non-GAAP Net Income, and Non-GAAP Earnings per share of Class A Common Stock.

    We present Adjusted EBITDA, Non-GAAP Gross Profit, Non-GAAP Gross Margin, Non-GAAP Operating Income, Non-GAAP Operating Expense, Non-GAAP Operating Margin, Non-GAAP Net Income, and Non-GAAP Earnings per share of Class A Common Stock, all non-GAAP financial measures, to supplement our financial reporting, because we believe these measures are useful indicators of our operating performance. We revised our current year presentation of our non-GAAP measures to condense the adjustments in order to simplify the presentation. Prior periods have been recast to conform to the current period.

    We define Adjusted EBITDA as net income (loss) from continuing operations before depreciation and amortization, provision of income taxes and interest expense (income), adjusted for the impact of certain cash, non-cash and other items that we do not consider in our evaluation of ongoing operating performance. These items include acquisition and related costs, restructuring and succession charges, impairments related to variable interest entity, equity compensation, COVID-19 expense (benefit), equity loss in unconsolidated investments, foreign currency impact, and other items. See the table below for a reconciliation of net income to Adjusted EBITDA. Our management uses Adjusted EBITDA principally as a measure of our operating performance and believes that Adjusted EBITDA is useful to our investors because it is frequently used by securities analysts, investors and other interested parties often use it in their evaluation of the operating performance of companies in industries similar to ours. Our management also uses Adjusted EBITDA for planning purposes, including the preparation of our annual operating budget and financial projections.

    Our management uses Non-GAAP Gross Profit, Non-GAAP Gross Margin, Non-GAAP Operating Income, Non-GAAP Operating Expense, Non-GAAP Operating Margin and Non-GAAP Net Income principally as measures of our operating performance and believe that these non-GAAP financial measures are useful to better understand the long term performance of our core business and to facilitate comparison of our results to those of peer companies. Our management also uses these non-GAAP financial measures for planning purposes, including the preparation of our annual operating budget and financial projections.

    We define Non-GAAP Gross Profit as gross profit, adjusted for the impact of certain cash, non-cash and other items that we do not consider in our evaluation of ongoing operating performance. These items include depreciation and amortization included in the cost of goods sold and acquisition and related costs in the cost of goods sold. We define Non-GAAP Gross Margin as the calculated ratio of Non-GAAP Gross Profit to net sales. See the table below for a reconciliation of gross profit and gross margin to Non-GAAP Gross Profit and Gross Margin.

    We define Non-GAAP Operating Income as operating income, adjusted for the impact of certain cash, non-cash and other items that we do not consider in our evaluation of ongoing operating performance. These items include depreciation and amortization, acquisition and related costs, restructuring and succession charges, COVID-19 expense (benefit), impairments to variable interest entity, and other items. Non-GAAP Operating Margin is defined as Non-GAAP Operating Income divided by net sales. See the table below for a reconciliation of Operating Income and operating margin to Non-GAAP Operating Income and Non-GAAP Operating Margin.

    We define Non-GAAP Operating Expense as operating expenses, adjusted to exclude certain cash, non-cash and other items that we do not consider in our evaluation of ongoing operating performance. These items include depreciation and amortization, acquisition and related costs, restructuring and succession charges, COVID-19 expense, impairments to variable interest entity, and other items. See the table below for a reconciliation of Operating Expenses to Non-GAAP Operating Expenses.

    We define Non-GAAP Net Income as Net Income, adjusted for the impact of certain cash, non-cash and other items that we do not consider in our evaluation of ongoing operating performance. These items include depreciation and amortization, acquisition and related costs, restructuring and succession charges, COVID-19 expense, impairments to variable interest entity, other items, and the tax effect of adjusting items. Starting in the fourth quarter, we revised our presentation of Non-GAAP Net Income to include the income tax effect of adjusting items. The income tax effect was calculated by applying management's expectation of a long-term normalized effective tax rate to the adjusting items. Prior period presentation has been recast to conform to current period presentation. See the table below for a reconciliation of Net Income to Non-GAAP Net Income.

    We define Non-GAAP Earnings per Class A share as Earnings per Class A share, adjusted for the impact of certain cash, non-cash and other items that we do not consider in our evaluation of ongoing operating performance. These items include depreciation and amortization, acquisition and related costs, restructuring and succession charges, impairments to variable interest entity, other items, and the tax effect of adjusting items divided by weighted average number of shares of Class A common stock outstanding during the period. Starting in the fourth quarter, we revised our presentation of Non-GAAP Earnings per Class A share to include the income tax effect of adjusting items. The income tax effect was calculated by applying management's expectation of a long-term normalized effective tax rate to the adjusting items. Prior period presentation has been recast to conform to current period presentation. See the table below for a reconciliation of loss per Class A share to Non-GAAP Earnings per Class A share.

    2 The three months ended December 31, 2021 and 2020 covered the periods beginning October 3, 2021 and September 27, 2020, respectively.

    Reconciliation of Net (Loss) Income to Adjusted EBITDA (unaudited)

     Three Months Ended2 Years Ended
    ($, thousands)December 31,
    2021    		 December 31,
    2020    		 December 31,
    2021    		 December 31,
    2020
    Net (loss) income$        (1,893) $        2,251  $        9,586  $        14,722 
    Interest expense         960           2,656           1,112           9,751 
    Income tax (benefit) expense         (2,725)          890           (1,966)          1,192 
    Depreciation and amortization(a)         11,690           6,854           34,875           28,643 
    Acquisition and related costs(b)         8,809           —           21,978           — 
    Restructuring and succession charges(c)         1,575           827           3,717           6,172 
    Impairments related to variable interest entity(d)         —           —           7,043           — 
    Equity compensation(e)         6,109           9,484           (4,512)          10,103 
    COVID-19 expense (benefit), net(f)         —           35           —           (4,123)
    Equity loss in unconsolidated investments(g)         548           467           1,868           467 
    Foreign currency impact(h)         179           (59)          132           (117)
    Other items(i)         3,235           4,749           6,926           5,633 
    Adjusted EBITDA$        28,487  $        28,154  $        80,759  $        72,443 

    (a)   Includes for the three months ended December 31, 2021 and December 31, 2020 and the year ended December 31, 2021 and December 31, 2020, respectively, depreciation and amortization of $8,980, $5,093, $26,471 and $21,169 in cost of sales and $2,708, $2,134, and $8,363 and $7,439 in operating expenses, with the balance in research and development, presented in the consolidated statements of operations and comprehensive income.

    (b)   Includes acquisition and integration costs related to completed acquisitions, amortization of inventory step-up associated with acquired entities, and changes in fair value of contingent consideration.

    (c)   Costs incurred during 2021 were the result of adopting acquisition related restructuring plans to reduce headcount, reorganize management structure, consolidate certain facilities, and costs related to executive transitions. Costs incurred during 2020 related to a shift from direct to an indirect distribution model in our International business to improve performance. Various international subsidiaries were dissolved and/or merged into other BV LLC entities.

    (d)   Represents loss on impairment of Harbor’s long-lived assets and the Company’s investment in Harbor.

    (e)   The year ended December 31, 2021 includes compensation expense resulting from awards granted under the Company’s equity based compensation plans in effect after its IPO. These expenses were entirely offset and resulted in income due to the change in fair market value of the BV LLC Phantom Profits Interest Plan (Phantom Plan) accrued liability due to expected pricing with our IPO. The year ended December 31, 2020 includes compensation expense resulting from the BV LLC’s management incentive plan and Phantom Plan as well as the change in fair market value of the associated liability due to the impact of the COVID-19 pandemic on our business.

    (f)   Includes income resulting from the CARES Act offset by additional cleaning and disinfecting expenses and contract termination fees for canceled events.

    (g)   Includes CartiHeal equity investment losses.

    (h)   Includes realized and unrealized gains and losses from fluctuations in foreign currency.

    (i)   Other items primarily includes charges associated with strategic transactions, such as potential acquisitions, debt retirement and modification costs and public company preparation costs, which primarily includes accounting and legal fees.

    2 The three months ended December 31, 2021 and 2020 covered the periods beginning October 3, 2021 and September 27, 2020, respectively.

    Reconciliation of Other Reported GAAP Measures to Non-GAAP Measures

    Three Months Ended December 31, 20212Gross Profit Operating Expenses Operating Loss Net Loss EPS(f)
    Reported GAAP measure$        87,768  $        90,918  $        (3,150)  $        (1,893)  $        (0.01) 
    Reported GAAP margin         67.3%           (2.4)%    
    Depreciation and amortization(a)         8,980           2,710           11,690           11,690           0.16 
    Acquisition and related costs(b)         2,804           6,005           8,809           8,809           0.12 
    Restructuring and succession charges(c)         —           1,575           1,575           1,575           0.02 
    Other items(d)         —           3,363           3,363           3,235           0.05 
    Tax effect of adjusting items(e)         —           —           —           (5,778)          (0.08)
    Non-GAAP measure$        99,552  $        77,265  $        22,287  $        17,638  $        0.26 
    Non-GAAP margin         76.3%            17.1%    
     Non-GAAP Gross Margin Non-GAAP Operating Expenses Non-GAAP Operating Income Non-GAAP Net Income Adjusted EPS


    2     The three months ended December 31, 2021 and 2020 covered the periods beginning October 3, 2021 and September 27, 2020, respectively.

    Three Months Ended December 31, 20202Gross Profit Operating Expenses Operating Income Net Income 
    Reported GAAP measure$        73,470  $        67,562 $        5,908  $        2,251  
    Reported GAAP margin         74.5%            6.0%   
    Depreciation and amortization(a)         5,093           1,761          6,854           6,854  
    Acquisition and related costs(b)         —           —          —           —  
    Restructuring and succession charges(c)         —           827          827           827  
    COVID-19 expense(g)         —           299          299           35  
    Other items(d)         —           3,590          3,590           3,590  
    Tax effect of adjusting items(e)         —           —          —           (848) 
    Non-GAAP measure$        78,563  $        61,085 $        17,478  $        12,709  
    Non-GAAP margin         79.7%            17.7%   
     Non-GAAP Gross Margin Non-GAAP Operating Expenses Non-GAAP Operating Income Non-GAAP Net Income 

    (a)   Includes for the three months ended December 31, 2021 and December 31, 2020 respectively, depreciation and amortization of $8,980 and $5,093, in cost of sales and $2,708 and $2,134, in operating expenses, with the balance in research and development, presented in the consolidated statements of operations and comprehensive income

    (b)   Consists of acquisition related items such as integration costs, amortization of inventory step-up, and changes in fair value of contingent consideration.

    (c)   Consists of restructuring plans to reduce headcount, reorganize management structure and consolidate certain facilities, as well as executive leadership transition costs.

    (d)   Other items primarily consists of charges associated with strategic transactions, such as potential acquisitions, and debt retirement and modification costs.

    (e)   Calculated by applying a normalized statutory rate of 22.8% to the adjustments to Non-GAAP Net Income. The tax effect on adjustments to EPS is normalized to exclude the effect of the non-controlling ownership interest. The tax effect on adjustments to Non-GAAP net income for the three months ended December 31, 2020 was calculated using the prior year effective tax rate of 7.5%.

    (f)   Adjustments are pro-rated to exclude the weighted average non-controlling interest ownership of 23.6% for the three months ended December 31, 2021.

    (g)   Additional cleaning and disinfection expenses and contract termination fees for cancelled events.

    2 The three months ended December 31, 2021 and 2020 covered the periods beginning October 3, 2021 and September 27, 2020, respectively.


    Year Ended December 31, 2021Gross Profit Operating Expenses Operating Income Net Income EPS(g)
    Reported GAAP measure$        302,706  $        290,645 $        12,061  $        9,586  $        (0.15)
    Reported GAAP margin         70.3%            2.8%    
    Depreciation and amortization(a)         26,471           8,404          34,875           34,875           0.59 
    Acquisition and related costs(b)         4,910           17,068          21,978           21,978           0.37 
    Restructuring and succession charges(c)         —           3,717          3,717           3,717           0.06 
    Impairments related to variable interest entity(d)         —           5,674          5,674           7,043           0.02 
    Other items(e)         —           7,054          7,054           6,926           0.12 
    Tax effect of adjusting items(f)         —           —          —           (17,017)          (0.26)
    Non-GAAP measure$        334,087  $        248,728 $        85,359  $        67,108  $        0.75 
    Non-GAAP margin         77.5%            19.8%    
     Non-GAAP Gross Margin Non-GAAP Operating Expenses Non-GAAP Operating Income Non-GAAP Net Income Adjusted EPS


    Year Ended December 31, 2020Gross Profit Operating Expenses Operating Income Net Income
    Reported GAAP measure$        233,519  $        212,282 $        21,237  $        14,722 
    Reported GAAP margin         72.7%            6.6%  
    Depreciation and amortization(a)         21,169           7,474          28,643           28,643 
    Acquisition and related costs(b)         —           —          —           — 
    Restructuring and succession charges(c)         —           6,172          6,172           6,172 
    COVID-19 expense (benefit)(h)         —           576          576           (4,123)
    Other items(e)         —           3,590          3,590           3,590 
    Tax effect of adjusting items(f)         —               (2,571)
    Non-GAAP measure$        254,688  $        194,470 $        60,218  $        46,433 
    Non-GAAP margin         79.3%            18.8%  
     Non-GAAP Gross Margin Non-GAAP Operating Expenses Non-GAAP Operating Income Non-GAAP Net Income

    (a)   Includes for the year ended December 31, 2021 and December 31, 2020, respectively, depreciation and amortization of $26,471 and $21,169 in cost of sales and $8,363 and $7,439 in operating expenses, with the balance in research and development, presented in the consolidated statements of operations and comprehensive income

    (b)  Consists of acquisition related items such as integration costs, amortization of inventory step-up, and changes in fair value of contingent consideration.

    (c)  Consists of restructuring plans to reduce headcount, reorganize management structure and consolidate certain facilities, as well as executive leadership transition costs.

    (d)   Represents loss on impairment of Harbor’s long-lived assets and the Company’s investment in Harbor.

    (e) Other items primarily consists of charges associated with strategic transactions, such as potential acquisitions, and debt retirement and modification costs.

    (f)   Calculated by applying a normalized statutory rate of 22.8% to the adjustments to Non-GAAP Net Income. The tax effect on adjustments to EPS is normalized to exclude the effect of the non-controlling ownership interest. The tax effect on adjustments to Non-GAAP net income for the year ended December 31, 2020 was calculated using the prior year effective tax rate of 7.5%.

    (g)   Adjustments are pro-rated to exclude the weighted average non-controlling interest ownership of 23.5% for the year ended December 31, 2021.

    (h)  Includes income resulting from the CARES Act offset by additional cleaning and disinfecting expenses and contract termination fees for canceled events.

    2 The three months ended December 31, 2021 and 2020 covered the periods beginning October 3, 2021 and September 27, 2020, respectively.

    Investor Inquiries:
    Dave Crawford
    Bioventus
    investor.relations@bioventus.com

    Press and Media Inquiries:
    Jamica Whitaker
    Bioventus
    jamica.whitaker@bioventus.com

     


    Primary Logo

シェアする