Full Press Release Details
Artivion Reports Fourth Quarter and Full Year 2021 Financial Results
Fourth Quarter and Recent Business Highlights:
ATLANTA, GA (February 17, 2022) Artivion, Inc. (NYSE: AORT), a leading cardiac and vascular surgery company focused on aortic disease, today announced its financial results for the fourth quarter and full year ended December 31, 2021.
In the fourth quarter we achieved record quarterly revenues, driven by our aortic stent grafts and continued strength in our US On-X aortic valve business. We also saw meaningful growth across APAC and LATAM as we continue to expand our commercial footprint and secure additional regulatory approvals in those regions, said Pat Mackin, Chairman, President, and Chief Executive Officer.
In addition to our commercial and regulatory success, we also continued to advance our product pipeline, which is expected to drive growth in both the near and longer terms. We believe we are on track to receive FDA PMA approval for PROACT Mitral and for PerClot this year. Meanwhile, we have made significant progress with enrollment in our PROACT Xa trial and have advanced several other programs that are expected to deliver incremental growth beginning in 2025.
Despite the unprecedented challenges due to the COVID-19 pandemic, we were able to execute on our key initiatives. We expect that momentum to continue as reflected in our positive financial outlook. The rollout of our new corporate branding is timely as we are now firmly established in the marketplace as an innovator and leader in the treatment of aortic repair.
Fourth Quarter 2021 Financial Results
Total revenues for the fourth quarter of 2021 were $79.4 million, reflecting an increase of 16.9% on a GAAP basis and 18.8% on a non-GAAP proforma constant currency basis, both compared to the fourth quarter of 2020.
Net loss for the fourth quarter of 2021 was ($20.1) million, or ($0.51) per fully diluted common share, compared to net loss of ($3.5) million, or ($0.09) per fully diluted common share for the fourth quarter of 2020. Non-GAAP net loss for the fourth quarter of 2021 was ($141,000), or ($0.00) per fully diluted common share, compared to non-GAAP net income of $7.9 million, or $0.20 per fully diluted common share for the fourth quarter of 2020. GAAP net loss for the fourth quarter of 2021 includes pretax expense of $10.4 million for business development expenses primarily related to non-cash charges from the Ascyrus and Endospan transactions and $2.4 million of losses due to foreign currency.
Full Year 2021 Financial Results
Total revenues for 2021 were $298.8 million, reflecting an increase of 18.0% on a GAAP basis and 15.8% on a non-GAAP proforma constant currency basis compared to the full year of 2020.
Net loss for 2021 was ($14.8) million, or ($0.38) per fully diluted common share, compared to net loss of ($16.7) million, or ($0.44) per fully diluted common share for the full year of 2020. Non-GAAP net income for the full year of 2021 was $4.9 million, or $0.12 per fully diluted common share, compared to non-GAAP net income of $9.7 million, or $0.25 per fully diluted common share for the full year of 2020. GAAP net loss for the full year of 2021 includes pretax expense of $16.6 million for business development expenses primarily related to non-cash charges from the Ascyrus and Endospan transactions and $5.5 million of losses due to foreign currency, partially offset by a pretax gain of $15.9 million resulting from the sale of our PerClot product line.
The independent registered public accounting firm's audit report with respect to the Company's fiscal year-end financial statements will not be issued until the Company completes its annual report on Form 10-K. Accordingly, the financial results reported in this earnings release are preliminary pending completion of the audit and the Company's filing of its annual report on Form 10-K.
2022 Financial Outlook
Artivion expects constant currency revenue growth of between 9.0% and 11.0% for the full year 2022 compared to the full year 2021. Assuming a Euro/USD exchange rate of 1.13 and the related 2%, or approximately $6.0 million revenue headwind compared to 2021, revenues are expected to be in the range of $319.0 million to $325.0 million.
The Company's financial performance for 2022 and future periods is subject to the risks identified below.
Non-GAAP Financial Measures
This press release contains non-GAAP financial measures, including non-GAAP revenue, non-GAAP net income, non-GAAP EBITDA, non-GAAP general, administrative, and marketing, and non-GAAP adjusted operating income. Investors should consider this non-GAAP information in addition to, and not as a substitute for, financial measures prepared in accordance with US GAAP. In addition, this non-GAAP financial information may not be the same as similar measures presented by other companies. The Company's non-GAAP revenues are adjusted for revenues of acquired and divested product lines and the impact of changes in currency exchange. The Company's non-GAAP net income; non-GAAP EBITDA; non-GAAP general, administrative, and marketing; and non-GAAP adjusted operating income results exclude (as applicable) business development, integration, and severance expense; gain from sale of non-financial assets; depreciation and amortization expense; interest income and expense; non-cash interest expense; loss (gain) on foreign
currency revaluation; stock-based compensation expense; corporate rebranding expense; and income tax expense (benefit). The Company generally uses non-GAAP financial measures to facilitate management's review of the operational performance of the company and as a basis for strategic planning. Company management believes that these non-GAAP presentations provide useful information to investors regarding unusual non-operating transactions; the operating expense structure of the Company's existing and recently acquired operations, without regard to its on-going efforts to acquire additional complementary products and businesses and the transaction and integration expenses incurred in connection with recently acquired and divested product lines; and the operating expense structure excluding fluctuations resulting from foreign currency revaluation and stock-based compensation expense. The Company believes it is useful to exclude certain expenses because such amounts in any specific period may not directly correlate to the underlying performance of its business operations or can vary significantly between periods as a result of factors such as acquisitions, or non-cash expense related to amortization of previously acquired tangible and intangible assets and any related adjustments to their carrying values. The Company has adjusted for the impact of acquired and divested product lines and changes in currency exchange from certain revenues to evaluate comparable product growth rates on a constant currency basis. The Company does, however, expect to incur similar types of expenses and currency exchange impacts in the future, and this non-GAAP financial information should not be viewed as a statement or indication that these types of expenses will not recur. Company management encourages investors to review the Company's consolidated financial statements and publicly filed reports in their entirety, including the reconciliation of non-GAAP to GAAP financial measures.
Webcast and Conference Call Information
The Company will hold a teleconference call and live webcast later today, February 17, 2022 at 4:30 p.m. ET to discuss the results, followed by a question and answer session. To participate in the conference call dial 201-689-8261 a few minutes prior to 4:30 p.m. ET. The teleconference replay will be available approximately one hour following the completion of the event and can be accessed by calling (toll free) 877-660-6853 or 201-612-7415. The conference number for the replay is 13725524.
The live webcast and replay can be accessed by going to the Investors section of the Artivion website at www.Artivion.com and selecting the heading Webcasts & Presentations.
About Artivion, Inc.
Headquartered in suburban Atlanta, Georgia, Artivion, Inc. is a medical device company focused on developing simple, elegant solutions that address cardiac and vascular surgeons' most difficult challenges in treating patients with aortic diseases. Artivion's four major groups of products include: aortic stents and stent grafts, surgical sealants, On-X mechanical heart valves, and implantable cardiac and vascular human tissues. Artivion markets and sells products in more than 100 countries worldwide. For additional information about Artivion, visit our website, www.artivion.com.
Forward Looking Statements
Statements made in this press release that look forward in time or that express management's beliefs, expectations, or hopes are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements reflect the views of management at the time such statements are made. These statements include our beliefs that we expect our product pipeline to drive growth in both the near and longer terms; we are on track to receive FDA PMA approval for PROACT Mitral and for PerClot this year; we have made significant progress with enrollment in our PROACT Xa trial and have advanced several other programs that are expected to deliver incremental growth beginning in 2025; we expect our momentum gained as a result of executing on our key initiatives to continue as reflected in our positive financial outlook; and that we believe the rollout of our new corporate branding firmly establishes us in the marketplace as an innovator and leader in the treatment of aortic repair. These forward-looking statements are subject to a number of risks, uncertainties, estimates, and assumptions that may cause actual results to differ
materially from current expectations, including that the benefits anticipated from the Ascyrus Medical LLC transaction and Endospan agreements may not be achieved; the benefits anticipated from our clinical trials may not be achieved or achieved on our anticipated timeline; our existing products may not be able to consistently retain their existing regulatory approvals; products in our pipeline may not receive regulatory approval or receive regulatory approval on our anticipated timelines; our products that obtain regulatory approval may not be adopted by the market as much as we anticipate or at all; and the continued effects of COVID-19, including new COVID-19 variants, hospital staffing shortages, decelerating vaccination or vaccine adoption rates, or government mandates implemented to address the effects of the pandemic, could adversely impact our results. These risks and uncertainties include the risk factors detailed in our Securities and Exchange Commission filings, including our Form 10-K for year ended December 31, 2021. Artivion does not undertake to update its forward-looking statements, whether as a result of new information, future events, or otherwise.
Artivion, Inc. and Subsidiaries
Consolidated Statements of Operations and Comprehensive Loss
(In thousands, except per share data)
| (Unaudited) | |||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||
| December 31, | December 31, | ||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||
| Revenues: | |||||||||||
| Products | $ | 59,069 | $ | 50,502 | $ | 221,597 | $ | 179,299 | |||
| Preservation services | 20,325 | 17,394 | 77,239 | 73,928 | |||||||
| Total revenues | 79,394 | 67,896 | 298,836 | 253,227 | |||||||
| Cost of products and preservation services: | |||||||||||
| Products | 18,604 | 14,050 | 65,196 | 50,128 | |||||||
| Preservation services | 9,416 | 9,255 | 36,126 | 35,315 | |||||||
| Total cost of products and preservation services | 28,020 | 23,305 | 101,322 | 85,443 | |||||||
| Gross margin | 51,374 | 44,591 | 197,514 | 167,784 | |||||||
| Operating expenses: | |||||||||||
| General, administrative, and marketing | 51,253 | 36,103 | 169,774 | 141,136 | |||||||
| Research and development | 9,460 | 6,574 | 35,546 | 24,207 | |||||||
| Total operating expenses | 60,713 | 42,677 | 205,320 | 165,343 | |||||||
| Gain from sale of non-financial assets | -- | -- | (15,923) | -- | |||||||
| Operating (loss) income | (9,339) | 1,914 | 8,117 | 2,441 | |||||||
| Interest expense | 3,892 | 4,718 | 16,887 | 16,698 | |||||||
| Interest income | (19) | (36) | (79) | (217) | |||||||
| Other expense (income), net | 2,875 | (2,676) | 6,136 | 3,134 | |||||||
| Loss before income taxes | (16,087) | (92) | (14,827) | (17,174) | |||||||
| Income tax expense (benefit) | 4,013 | 3,366 | 7 | (492) | |||||||
| Net loss | $ | (20,100) | $ | (3,458) | $ | (14,834) | $ | (16,682) | |||
| Loss per common share: | |||||||||||
| Basic | $ | (0.51) | (0.09) | $ | (0.38) | $ | (0.44) | ||||
| Diluted | $ | (0.51) | (0.09) | $ | (0.38) | $ | (0.44) | ||||
| Weighted-average common shares outstanding: | |||||||||||
| Basic | 39,161 | 38,613 | 38,983 | 37,861 | |||||||
| Diluted | 39,161 | 38,613 | 38,983 | 37,861 |
Artivion, Inc. and Subsidiaries
Consolidated Balance Sheets
| December 31, | |||||
| 2021 | 2020 | ||||
| ASSETS | |||||
| Current assets: | |||||
| Cash and cash equivalents | $ | 55,010 | $ | 61,412 | |
| Restricted securities | -- | 546 | |||
| Trade receivables, net | 53,019 | 45,964 | |||
| Other receivables | 5,086 | 2,788 | |||
| Inventories, net | 76,971 | 73,038 | |||
| Deferred preservation costs, net | 42,863 | 36,546 | |||
| Prepaid expenses and other | 14,748 | 14,295 | |||
| Total current assets | 247,697 | 234,589 | |||
| Goodwill | 250,000 | 260,061 | |||
| Acquired technology, net | 166,994 | 186,091 | |||
| Operating lease right-of-use assets, net | 45,714 | 18,571 | |||
| Property and equipment, net | 37,521 | 33,077 | |||
| Other intangibles, net | 34,502 | 40,966 | |||
| Deferred income taxes | 2,357 | 1,446 | |||
| Other long-term assets | 8,267 | 14,603 | |||
| Total assets | $ | 793,052 | $ | 789,404 |
Artivion, Inc. and Subsidiaries
Consolidated Balance Sheets
| December 31, | |||||
| 2021 | 2020 | ||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | |||||
| Current liabilities: | |||||
| Accounts payable | $ | 10,395 | $ | 9,623 | |
| Accrued expenses | 7,687 | 7,472 | |||
| Accrued compensation | 13,163 | 10,192 | |||
| Taxes payable | 3,634 | 2,808 | |||
| Accrued procurement fees | 3,689 | 3,619 | |||
| Current portion of finance lease obligation | 528 | 614 | |||
| Current maturities of operating leases | 3,149 | 5,763 | |||
| Current portion of long-term debt | 1,630 | 1,195 | |||
| Current portion of contingent consideration | -- | 16,430 | |||
| Other | 1,078 | 2,752 | |||
| Total current liabilities | 44,953 | 60,468 | |||
| Long-term debt | 307,493 | 290,468 | |||
| Contingent consideration | 49,400 | 43,500 | |||
| Non-current maturities of operating leases | 44,869 | 14,034 | |||
| Non-current finance lease obligations | 4,374 | 5,300 | |||
| Deferred income taxes | 28,799 | 34,713 | |||
| Deferred compensation liability | 5,952 | 5,518 | |||
| Other | 6,484 | 6,690 | |||
| Total liabilities | 492,324 | 460,691 | |||
| Commitments and contingencies | |||||
| Shareholders' equity: | |||||
| Preferred stock $0.01 par value per share, 5,000 shares authorized, no shares issued | -- | -- | |||
| Common stock $0.01 par value per share, 75,000 shares authorized, | |||||
| 41,397 and 40,394 shares issued as of December 31, 2021 and 2020, respectively | 414 | 404 | |||
| Additional paid-in capital | 322,874 | 316,192 | |||
| Retained earnings | 1,975 | 20,022 | |||
| Accumulated other comprehensive (loss) income | (9,887) | 6,743 | |||
| Treasury stock at cost, 1,487 shares as of December 31, 2021 and 2020 | (14,648) | (14,648) | |||
| Total shareholders' equity | 300,728 | 328,713 | |||
| Total liabilities and shareholders' equity | $ | 793,052 | $ | 789,404 |
Artivion, Inc. and Subsidiaries
Consolidated Statement of Cash Flows
| Year Ended December 31, | ||||||||
| 2021 | 2020 | 2019 | ||||||
| Net cash flows from operating activities: | ||||||||
| Net (loss) income | $ | (14,834) | $ | (16,682) | $ | 1,720 | ||
| Adjustments to reconcile net (loss) income to net cash from operating activities: | ||||||||
| Depreciation and amortization | 23,977 | 20,712 | 18,317 | |||||
| Non-cash compensation | 10,711 | 6,912 | 8,799 | |||||
| Change in fair value of contingent consideration | 8,870 | 4,523 | -- | |||||
| Non-cash lease expense | 7,521 | 7,145 | 5,009 | |||||
| Write-down of inventories and deferred preservation costs | 5,377 | 3,443 | 1,488 | |||||
| Write-off of Endospan Option | 4,944 | -- | -- | |||||
| Non-cash interest expense | 2,005 | 3,656 | 1,631 | |||||
| Change in fair value of long-term loan receivable | 409 | 4,949 | -- | |||||
| Deferred income taxes | (4,470) | 4,283 | (2,305) | |||||
| Gain on sale of non-financial assets | (15,923) | -- | -- | |||||
| Other | 2,060 | 124 | 551 | |||||
| Changes in operating assets and liabilities: | ||||||||
| Prepaid expenses and other assets | (1,404) | (2,720) | (6,177) | |||||
| Accounts payable, accrued expenses, and other liabilities | (1,893) | (9,157) | 251 | |||||
| Receivables | (11,560) | 9,938 | (5,332) | |||||
| Inventories and deferred preservation costs | (18,375) | (24,757) | (8,125) | |||||
| Net cash flows (used in) provided by operating activities | (2,585) | 12,369 | 15,827 | |||||
| Net cash flows from investing activities: | ||||||||
| Proceeds from sale of non-financial assets, net | 19,000 | -- | -- | |||||
| Ascyrus Acquisition, net of cash acquired | -- | (59,119) | -- | |||||
| Payments for Endospan agreement | -- | (5,000) | (15,000) | |||||
| Capital expenditures | (13,091) | (7,328) | (8,072) | |||||
| Other | (249) | (1,681) | (871) | |||||
| Net cash flows provided by (used in) investing activities | 5,660 | (73,128) | (23,943) | |||||
| Net cash flows from financing activities: | ||||||||
| Proceeds from exercise of stock options and issuance of common stock | 3,756 | 2,432 | 4,758 | |||||
| Proceeds from issuance of convertible debt | -- | 100,000 | -- | |||||
| Proceeds from revolving line of credit | -- | 30,000 | -- | |||||
| Proceeds from financing insurance premiums | -- | 2,815 | -- | |||||
| Repayment of revolving line of credit | -- | (30,000) | -- | |||||
| Redemption and repurchase of stock to cover tax withholdings | (1,914) | (1,995) | (2,743) | |||||
| Payment of debt issuance costs | (2,219) | (3,647) | -- | |||||
| Repayment of debt | (3,085) | (5,346) | (2,780) | |||||
| Payment of contingent consideration | (8,200) | -- | -- | |||||
| Other | (561) | (651) | (728) | |||||
| Net cash flows (used in) provided by financing activities | (12,223) | 93,608 | (1,493) | |||||
| Effect of exchange rate changes on cash, cash equivalents, and restricted securities | 2,200 | (5,185) | 1,667 | |||||
| (Decrease) increase in cash, cash equivalents, and restricted securities | (6,948) | 27,664 | (7,942) | |||||
| Cash, cash equivalents, and restricted securities, beginning of year | 61,958 | 34,294 | 42,236 | |||||
| Cash, cash equivalents, and restricted securities, end of year | $ | 55,010 | $ | 61,958 | $ | 34,294 |
Artivion, Inc. and Subsidiaries
Financial Highlights
| (Unaudited) | (Unaudited) | ||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||
| December 31, | December 31, | ||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||
| Products: | |||||||||||
| Aortic stents and stent grafts | $ | 23,222 | $ | 17,731 | $ | 85,387 | $ | 61,663 | |||
| Surgical sealants | 18,478 | 17,083 | 70,714 | 62,068 | |||||||
| On-X | 15,520 | 13,668 | 57,363 | 48,053 | |||||||
| Other | 1,849 | 2,020 | 8,133 | 7,515 | |||||||
| Total products | 59,069 | 50,502 | 221,597 | 179,299 | |||||||
| Preservation services | 20,325 | 17,394 | 77,239 | 73,928 | |||||||
| Total revenues | $ | 79,394 | $ | 67,896 | $ | 298,836 | $ | 253,227 | |||
| Revenues: | |||||||||||
| U.S. | $ | 39,622 | $ | 35,103 | $ | 151,151 | $ | 138,274 | |||
| International | 39,772 | 32,793 | 147,685 | 114,953 | |||||||
| Total revenues | $ | 79,394 | $ | 67,896 | $ | 298,836 | $ | 253,227 |
Artivion, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP
Revenues and General Administrative, and Marketing Expense
(In thousands, except per share data)
| (Unaudited) | (Unaudited) | ||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||
| December 31, | December 31, | ||||||||||||
| 2021 | 2020 | Growth Rate | 2021 | 2020 | Growth Rate | ||||||||
| Reconciliation of total revenues, GAAP to | |||||||||||||
| total revenues, non-GAAP: | |||||||||||||
| Total revenues, GAAP | $ | 79,394 | $ | 67,896 | 16.9% | $ | 298,836 | $ | 253,227 | 18.0% | |||
| Including AMDS prior to acquisition | -- | -- | -- | 2,088 | |||||||||
| Excluding PerClot post sale | -- | (801) | -- | (1,299) | |||||||||
| Impact of changes in currency exchange | -- | (283) | -- | 4,088 | |||||||||
| Total proforma constant currency revenue, non-GAAP | $ | 79,394 | $ | 66,812 | 18.8% | $ | 298,836 | $ | 258,104 | 15.8% |
| (Unaudited) | (Unaudited) | |||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||
| December 31, | December 31, | |||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||
| Reconciliation of G&A expenses, GAAP to | ||||||||||||
| adjusted G&A, non-GAAP: | ||||||||||||
| General, administrative, and marketing expense, GAAP | $ | 51,253 | $ | 36,103 | $ | 169,774 | $ | 141,136 | ||||
| Operating business development, integration, and severance expense | (10,012) | (4,839) | (16,150) | (7,371) | ||||||||
| Adjusted G&A, non-GAAP: | $ | 41,241 | $ | 31,264 | $ | 153,624 | $ | 133,765 |
Artivion, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP
Operating Income and Adjusted EBITDA
(In thousands, except per share data)
| (Unaudited) | (Unaudited) | |||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||
| December 31, | December 31, | |||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||
| Reconciliation of operating (loss) income, GAAP to | ||||||||||||
| adjusted operating income, non-GAAP: | ||||||||||||
| Operating (loss) income | $ | (9,339) | $ | 1,914 | $ | 8,117 | $ | 2,441 | ||||
| Gain from sale of non-financial assets | -- | -- | (15,923) | -- | ||||||||
| Amortization expense | 4,119 | 4,334 | 16,820 | 13,764 | ||||||||
| Operating business development, integration, and severance expense | 10,012 | 4,839 | 16,150 | 7,371 | ||||||||
| Corporate rebranding expense | 905 | 15 | 1,428 | 336 | ||||||||
| Adjusted operating income, non-GAAP | $ | 5,697 | $ | 11,102 | $ | 26,592 | $ | 23,912 |
| (Unaudited) | (Unaudited) | |||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||
| December 31, | December 31, | |||||||||||
| 2021 | 2020 | 2021 | 2020 | |||||||||
| Reconciliation of net loss, GAAP to | ||||||||||||
| adjusted EBITDA, non-GAAP: | ||||||||||||
| Net loss, GAAP | $ | (20,100) | $ | (3,458) | $ | (14,834) | $ | (16,682) | ||||
| Adjustments: | ||||||||||||
| Depreciation and amortization expense | 5,969 | 5,894 | 23,977 | 20,712 | ||||||||
| Interest expense | 3,892 | 4,718 | 16,887 | 16,698 | ||||||||
| Business development, integration, and severance expense | 10,421 | 4,839 | 16,559 | 12,320 | ||||||||
| Stock-based compensation expense | 3,240 | (520) | 10,711 | 6,912 | ||||||||
| Corporate rebranding expense | 905 | 15 | 1,428 | 336 | ||||||||
| Interest income | (19) | (36) | (79) | (217) | ||||||||
| Income tax expense (benefit) | 4,013 | 3,366 | 7 | (492) | ||||||||
| Gain from sale of non-financial assets | -- | -- | (15,923) | -- | ||||||||
| Loss (income) on foreign currency revaluation | 2,447 | (2,688) | 5,545 | (1,829) | ||||||||
| Adjusted EBITDA, non-GAAP | $ | 10,768 | $ | 12,130 | $ | 44,278 | $ | 37,758 |
Artivion, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP
Net Loss and Diluted Loss Per Common Share
(In thousands, except per share data)
| (Unaudited) | (Unaudited) | ||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||
| December 31, | December 31, | ||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||
| GAAP: | |||||||||||
| Loss before income taxes | $ | (16,087) | $ | (92) | $ | (14,827) | $ | (17,174) | |||
| Income tax expense (benefit) | 4,013 | 3,366 | 7 | (492) | |||||||
| Net loss | $ | (20,100) | $ | (3,458) | $ | (14,834) | $ | (16,682) | |||
| Diluted loss per common share | $ | (0.51) | $ | (0.09) | $ | (0.38) | $ | (0.44) | |||
| Diluted weighted-average common | |||||||||||
| shares outstanding | 39,161 | 38,613 | 38,983 | 37,861 | |||||||
| Reconciliation of loss before income taxes, GAAP | |||||||||||
| to adjusted (loss) income before income taxes, non-GAAP: | |||||||||||
| Loss before income taxes, GAAP | $ | (16,087) | $ | (92) | $ | (14,827) | $ | (17,174) | |||
| Adjustments: | |||||||||||
| Business development, integration, and severance expense | 10,421 | 4,839 | 16,559 | 12,320 | |||||||
| Amortization expense | 4,119 | 4,334 | 16,820 | 13,764 | |||||||
| Gain from sale of non-financial assets | -- | -- | (15,923) | -- | |||||||
| Non-cash interest expense | 454 | 1,395 | 2,479 | 3,656 | |||||||
| Corporate rebranding expense | 905 | 15 | 1,428 | 336 | |||||||
| Adjusted (loss) income before income taxes, | |||||||||||
| non-GAAP | (188) | 10,491 | 6,536 | 12,902 | |||||||
| Income tax expense calculated at a pro forma tax rate of 25% | (47) | 2,623 | 1,634 | 3,226 | |||||||
| Adjusted (loss) income, non-GAAP | $ | (141) | $ | 7,868 | $ | 4,902 | $ | 9,676 | |||
| Reconciliation of diluted loss per common share, GAAP | |||||||||||
| to adjusted diluted (loss) income per common share, non-GAAP: | |||||||||||
| Diluted (loss) income per common share, GAAP: | $ | (0.51) | $ | (0.09) | $ | (0.38) | $ | (0.44) | |||
| Adjustments: | |||||||||||
| Business development, integration, and severance expense | 0.26 | 0.12 | 0.42 | 0.32 | |||||||
| Amortization expense | 0.10 | 0.11 | 0.43 | 0.36 | |||||||
| Gain from sale of non-financial assets | -- | -- | (0.41) | -- | |||||||
| Non-cash interest expense | 0.01 | 0.04 | 0.06 | 0.09 | |||||||
| Corporate rebranding expense | 0.03 | -- | 0.04 | 0.01 | |||||||
| Effect of 25% pro forma tax rate | 0.21 | 0.09 | 0.09 | 0.10 | |||||||
| Tax effect of non-GAAP adjustments | (0.10) | (0.07) | (0.13) | (0.19) | |||||||
| Adjusted diluted (loss) income per common share, | |||||||||||
| non-GAAP: | $ | (0.00) | $ | 0.20 | $ | 0.12 | $ | 0.25 | |||
| Reconciliation of diluted weighted-average common shares outstanding | |||||||||||
| GAAP to diluted weighted-average common shares outstanding, non-GAAP: | |||||||||||
| Diluted weighted-average common shares outstanding, GAAP: | 39,161 | 38,613 | 38,983 | 37,861 | |||||||
| Adjustments: | |||||||||||
| Effect of dilutive stock options and awards | -- | 487 | 560 | 508 | |||||||
| Effect of convertible senior notes | -- | -- | -- | -- | |||||||
| Diluted weighted-average common shares outstanding, non-GAAP | 39,161 | 39,100 | 39,543 | 38,369 |