Full Press Release Details
NeoGenomics Reports 159% Revenue growth to $59.7 Million and 442% Adjusted EBITDA increase to $8.2 Million, Driven by Clarient acquisition and Strong Volume Gains
Company Increases Full Year 2016 Revenue, EPS & Adjusted EBITDA Guidance
Ft. Myers, Florida - April 27, 2016 - NeoGenomics, Inc. (NASDAQ: NEO), a leading provider of cancer-focused genetic testing services, today reported its results for the first quarter of 2016.
First Quarter 2016 Highlights:
Consolidated Revenue for the first quarter was $59.7 million, an increase of 159% over the same period last year. Clinical genetic test volume(2) grew 175% driven by the inclusion of Clarient's results as well as a 36% year over year increase in base(3) NeoGenomics genetic test volume. Average revenue-per-test for clinical genetic tests decreased by 6% to $390, primarily due to the inclusion of Clarient's lower average reimbursement rate per test in the combined test mix.
Consolidated gross margin for the quarter was 45.5% as compared to 41.5% in last year's first quarter. Gross margin improved due to a 13% reduction in average cost-of-goods-sold per clinical genetic test ("Cost per Test") compared with last year.
Consolidated selling, general and administrative expenses increased by $15.2 million, or 150%, from the first quarter of last year primarily as a result of the Clarient acquisition. Non-cash amortization of intangibles related to the Clarient acquisition and non-cash variable stock-based compensation expenses accounted for $2.2 million of this increase.
Interest expense for the quarter increased by $1.4 million as a result of the bank debt incurred to finance the Clarient acquisition. Cash provided by operating activities was a record high $6.8 million, and the full $10.0 million balance on the revolving credit facility was paid down during the quarter.
Consolidated Adjusted EBITDA(1) was $8.2 million, an increase of 442% over the prior year. Adjusted Net Income(1) in the first quarter was $2.9 million versus a loss of ($0.3 million) in the prior year. Adjusted Diluted EPS(1) was $0.03 per share as compared to $0.00 per share in Quarter 1 2015.
First quarter net loss available to common shareholders was ($5.4 million), or ($0.07) per share, versus a net loss of ($0.7 million), or ($0.01) per share, in the first quarter of last year. Non-cash "deemed preferred dividends" and amortization of the "beneficial conversion feature" related to the preferred stock accounted for $5.6 million of the net loss available to common shareholders.
Douglas M. VanOort, the Company's Chairman and CEO, commented, "We are very pleased with our first quarter performance. The acquisition of Clarient is providing scale advantages and we're beginning to realize synergies as planned. Customer retention has been excellent as a result of continued strong service levels. In addition, we achieved very strong core volume growth even as we engaged deeply in integration activities. Current and potential clients have responded exceptionally well to the acquisition, and our sales pipeline is very strong."
"Integration planning has now been completed, and our teams have begun to execute plans with speed and rigor. Although we've just begun to execute our integration plans, we're already achieving benefits. The significant gain in gross margin and over 400% increase in Adjusted EBITDA reflect some of the benefit of operating synergies. We expect to realize additional cost synergies as the year progresses driven by advances in our laboratory information systems, adoption of best practices, consolidation of facilities and other integration activities. We're also beginning to realize revenue synergies as we cross sell our Molecular testing services and Clarient's strong IHC menu."
Mr. VanOort continued, "Although we're deeply involved with integrating Clarient, we're also continuing to invest in growth opportunities. We've added resources in our BioPharma business, and we are further building our Sales and Marketing team to leverage our expanding and comprehensive oncology-focused test menu. We expect new testing services for immunotherapy, our expanding line of liquid biopsy tests, and greater market adoption of advanced molecular testing to add to our growth prospects. Importantly, these new tests have the potential to improve the quality of patient care while lowering costs for health care systems."
Mr. VanOort concluded, "We exited the first quarter with strong momentum, and we're increasing both our revenue and adjusted EBITDA guidance by $2 million. We believe NeoGenomics is exceptionally well positioned for the balance of 2016 and beyond."
Full-Year 2016 Financial Outlook:
NeoGenomics also revised upward its guidance for fiscal year 2016 today. The Company now expects full year 2016 revenue to be in the range of $242 - $252 million, Adjusted EBITDA(1) to be in the range of $35 - $40 million, Adjusted Net Income(2) to be in the range of $8 - $13 million, and Adjusted Diluted EPS to be in the range of $0.08 - $0.13 per share.
2016 net income available to common stockholders calculated in accordance with GAAP will be impacted by certain non-cash charges, including: (i) expenses related to variable stock-based compensation, (ii) approximately $7.3 million of expense related to the amortization of customers lists and other intangibles from the Path Logic and Clarient acquisitions, (iii) approximately $7.4 million of deemed preferred stock dividends, and (iv) approximately $14.9 million of related to the amortization of
the beneficial conversion feature related to the preferred stock issued in connection with the Clarient acquisition. These non-cash charges have been included in GAAP net income (loss) available to common shareholders and GAAP net income (loss) per share; however, they have been removed from Adjusted Net Income and Adjusted Diluted Net Income per Share. As a result, the Company expects 2016 diluted net loss per share calculated in accordance with GAAP to be $0.35 - $0.40 per share lower than 2016 Adjusted Diluted Net Income per Share. We recommend that analysts designate Adjusted Net Income per Share as the primary EPS when they report their estimates to Fact Set, First Call, or any other organizations that publish analyst consensus estimates.
The Company reserves the right to adjust this guidance at any time based on the ongoing execution of its business plan. Current and prospective investors are encouraged to perform their own due diligence before buying or selling any of the Company's securities, and are reminded that the foregoing estimates should not be construed as a guarantee of future performance.
_____________________
The Company has scheduled a web-cast and conference call to discuss their Q1 2016 results on Wednesday April 27, 2016 at 11:00 AM EDT. Interested investors should dial (877) 407-8035 (domestic) and (201) 689-8035 (international) at least five minutes prior to the call and ask for Conference ID Number 13635144. A replay of the conference call will be available until 11:59 PM on May 11, 2016 and can be accessed by dialing (877) 660-6853 (domestic) and (201) 612-7415 (international). The playback conference ID Number is 13635144. The web-cast may be accessed under the Investor Relations section of our website at www.neogenomics.com or http://www.investorcalendar.com/IC/CEPage.asp?ID=174928. An archive of the web-cast will be available until 11:59 PM on July 27, 2016.
About NeoGenomics, Inc.
NeoGenomics, Inc. specializes in cancer genetics testing and information services. The Company provides one of the most comprehensive oncology-focused testing menus in the world for Physicians to help them diagnose and treat cancer. The Company's BioPharma division serves pharmaceutical clients in clinical trials and drug development.
Headquartered in Fort Myers, FL, NeoGenomics operates CLIA certified laboratories in Aliso Viejo, Fresno, Irvine, and West Sacramento, California; Tampa and Fort Myers, Florida; Houston, Texas and Nashville, Tennessee. NeoGenomics serves the needs of pathologists, oncologists, academic centers, hospital systems, integrated service delivery networks, and managed care organizations throughout the United States. For additional information about NeoGenomics, visit www.neogenomics.com.
Forward Looking Statements
Certain information contained in this press release constitutes forward-looking statements for purposes of the safe harbor provisions of The Private Securities Litigation Reform Act of 1995, including the information set forth in the "Full-Year 2016 Financial Outlook." These forward looking statements involve a number of risks and uncertainties that could cause actual future results to differ materially from those anticipated in the forward looking statements as the result of the Company's ability to continue gaining new customers, offer new types of tests, integrate its acquisition of the Clarient business, and otherwise implement its business plan, as well as additional factors discussed under the heading "Risk Factors" and elsewhere in the Company's Annual Report on Form 10-K filed with the SEC on March 15, 2016 as amended on April 18, 2016. As a result, this press release should be read in conjunction with the Company's periodic filings with the SEC. In addition, it is the Company's practice to make information about the Company available by posting copies of its Company Overview Presentation from time to time on the Investor Relations section of its website at http://www.ir.neogenomics.com/.
Forward-looking statements represent the Company's estimates only as of the date such statements are made (unless another date is indicated) and should not be relied upon as representing the Company's estimates as of any subsequent date. While the Company may elect to update forward-looking statements at some point in the future, it specifically disclaims any obligation to do so, even if its estimates change.
For further information, please contact:
NeoGenomics, Inc.Hawk Associates, Inc.
Steven C. JonesMs. Julie Marshall
Director of Investor Relations(305) 451-1888
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited, in thousands)
| ASSETS | March 31, 2016 | December 31, 2015 | ||||||
| Cash and cash equivalents | $ | 19,256 | $ | 23,420 | ||||
| Accounts receivable (net of allowance for doubtful accounts of $7,343 and $4,759, respectively) | 50,088 | 48,943 | ||||||
| Inventory | 5,334 | 5,108 | ||||||
| Deferred income tax asset ( a ) | - | 16,668 | ||||||
| Other current assets | 6,525 | 4,889 | ||||||
| Total current assets | 81,203 | 99,028 | ||||||
| Property and equipment (net of accumulated depreciation of $30,135 and $26,534, respectively) | 33,559 | 34,577 | ||||||
| Intangible assets, net | 85,774 | 87,800 | ||||||
| Goodwill | 146,179 | 146,421 | ||||||
| Other assets | 129 | 129 | ||||||
| TOTAL ASSETS | $ | 346,844 | $ | 367,955 | ||||
| LIABILITIES, PREFERRED STOCK AND STOCKHOLDERS' EQUITY | ||||||||
| Accounts payable and other current liabilities | $ | 29,453 | $ | 26,055 | ||||
| Short term portion of capital leases and senior debt | 4,863 | 14,003 | ||||||
| Total Current liabilities | 34,316 | 40,058 | ||||||
| Long-term Liabilities: | ||||||||
| Long term portion of capital leases and senior debt | 56,440 | 57,376 | ||||||
| Deferred taxes ( a ) | 15,916 | 32,409 | ||||||
| Total long-term liabilities | 72,356 | 89,785 | ||||||
| TOTAL LIABILITIES | 106,672 | 129,843 | ||||||
| Series A Redeemable Convertible Preferred Stock | 34,169 | 28,602 | ||||||
| Stockholders' equity | 206,003 | 209,510 | ||||||
| TOTAL LIABILITIES, PREFERRED STOCK AND STOCKHOLDERS' EQUITY | $ | 346,844 | $ | 367,955 |
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
| For the Three-Months Ended March 31, | ||||||||
| 2016 | 2015 | |||||||
| Net Revenue: | ||||||||
| Clinical Testing Revenue | $ | 54,622 | $ | 22,839 | ||||
| BioPharma & Research Revenue | 5,082 | 187 | ||||||
| Total Revenue | 59,704 | 23,026 | ||||||
| Cost of revenue | 32,531 | 13,482 | ||||||
| Gross Profit | 27,173 | 9,544 | ||||||
| Operating Expenses: | ||||||||
| General and administrative | 18,005 | 6,522 | ||||||
| Research and development | 1,446 | 669 | ||||||
| Sales and marketing | 5,800 | 2,914 | ||||||
| Total operating expenses | 25,251 | 10,105 | ||||||
| Income (Loss) From Operations | 1,922 | (561 | ) | |||||
| Interest expense | 1,593 | 195 | ||||||
| Income (loss) before taxes | 329 | (756 | ) | |||||
| Income tax expense | 174 | 5 | ||||||
| Net Income (Loss) | 155 | (761 | ) | |||||
| Deemed dividends on preferred stock | 1,840 | - | ||||||
| Amortization of preferred stock beneficial conversion feature | 3,727 | - | ||||||
| Net Loss Available to Common Shareholders | $ | (5,412 | ) | $ | (761 | ) | ||
| Loss per Common Share: | ||||||||
| Basic | $ | (0.07 | ) | $ | (0.01 | ) | ||
| Diluted | $ | (0.07 | ) | $ | (0.01 | ) | ||
| Weighted Average Shares Used in Computation of Earnings per Common Share: | ||||||||
| Basic | 75,820 | 60,277 | ||||||
| Diluted | 75,820 | 60,277 |
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited, in thousands)
| For the three months ended March 31, | ||||||||
| CASH FLOWS FROM OPERATING ACTIVITIES | 2016 | 2015 | ||||||
| Net income (loss) | $ | 155 | $ | (761 | ) | |||
| Adjs. to reconcile net income (loss) to net cash provided by operating activities: | ||||||||
| Depreciation | 3,585 | 1,586 | ||||||
| Amortization of debt issue costs | 182 | - | ||||||
| Amortization of intangible assets | 2,026 | 93 | ||||||
| Non-cash warrant and stock based compensation | 703 | 401 | ||||||
| Provision for bad debts | 2,663 | 602 | ||||||
| Changes in assets and liabilities, net | (2,498 | ) | (2,708 | ) | ||||
| NET CASH PROVIDED BY (USED IN) OPERATING ACTIVITIES | 6,816 | (787 | ) | |||||
| CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||
| Purchases of property and equipment | (1,001 | ) | (842 | ) | ||||
| Acquisition related assets (net of cash acquired) | 243 | - | ||||||
| NET CASH USED IN INVESTING ACTIVITIES | (758) | (842 | ) | |||||
| CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||
| Repayments to revolving credit facility | (10,044 | ) | - | |||||
| Repayment of capital lease obligations | (1,371 | ) | (921 | ) | ||||
| Repayments on term loan | (8 | ) | - | |||||
| Issuance of common stock | 1,298 | 109 | ||||||
| Payments of equity issue costs | (97 | ) | - | |||||
| NET CASH USED IN FINANCING ACTIVITIES | (10,222 | ) | (812 | ) | ||||
| NET DECREASE IN CASH AND CASH EQUIVALENTS | (4,164 | ) | (2,441 | ) | ||||
| CASH AND CASH EQUIVALENTS, BEGINNING OF PERIOD | 23,420 | 33,689 | ||||||
| CASH AND CASH EQUIVALENTS, END OF PERIOD | $ | 19,256 | $ | 31,248 | ||||
| SUPPLEMENTAL DISCLOSURE OF CASH FLOW INFORMATION: | ||||||||
| Interest paid | $ | 1,416 | $ | 212 | ||||
| Income taxes paid | $ | 207 | $ | 5 | ||||
| SUPPLEMENTAL DISCLOSURE OF NON-CASH INVESTING AND FINANCING INFORMATION: | ||||||||
| Equipment acquired under capital lease obligations | $ | 173 | $ | 2,525 |
Reconciliation of GAAP Net Income to Non-GAAP EBITDA and Adjusted EBITDA
(Unaudited, in thousands)
| For the Three-Months Ended March 31, | |||||||||
| 2016 | 2015 | ||||||||
| Net Income (Loss) (per GAAP) | $ | 155 | $ | (761 | ) | ||||
| Adjustments to Net Income (Loss): | |||||||||
| Interest expense | 1,593 | 195 | |||||||
| Amortization of intangibles | 2,026 | 93 | |||||||
| Income tax expense | 174 | 5 | |||||||
| Depreciation | 3,585 | 1,586 | |||||||
| EBITDA | $ | 7,533 | $ | 1,118 | |||||
| Further adjustments to EBITDA: | |||||||||
| Non-cash stock based compensation | 703 | 401 | |||||||
| Adjusted EBITDA (non-GAAP) | $ | 8,236 | $ | 1,519 |
Non - GAAP Adjusted EBITDA Definition
"Adjusted EBITDA" is defined by NeoGenomics as net income from continuing operations before: (i) interest expense, (ii) tax expense, (iii) depreciation and amortization expense, (iv) non-recurring other (income) or losses, (v) non-cash, stock-based compensation and warrant amortization expense, (vi) acquisition related transaction expenses and non-recurring charges, and (vii) one-time costs associated with terminating financing arrangements. NeoGenomics believes that Adjusted EBITDA provides a more consistent measurement of operating performance and trends across reporting periods by excluding those cash and non-cash items of expense not directly related to ongoing operations from income. Adjusted EBITDA also assists investors in performing analysis that is consistent with financial models developed by research analysts.
Adjusted EBITDA as defined by NeoGenomics is not a measurement under GAAP and may differ from non-GAAP measures used by other companies. There are limitations inherent in non-GAAP financial measures such as Adjusted EBITDA because they exclude a variety of charges and credits that are required to be included in a GAAP presentation, and do not therefore present the full measure of NeoGenomics recorded costs against its net revenue. Accordingly, investors should consider non-GAAP results together with GAAP results in analyzing NeoGenomics financial performance.
Reconciliation of GAAP Net Income to Non-GAAP Adjusted Net Income and Earnings per Share
(Unaudited, in thousands)
| For the Three-Months Ended March 31, | ||||||||
| 2016 | 2015 | |||||||
| Net loss available to common shareholders (GAAP) | $ | (5,412 | ) | $ | (761 | ) | ||
| Adjustments to Net Loss: | ||||||||
| Amortization of intangibles | 2,026 | 93 | ||||||
| Non-cash stock-based compensation expenses | 703 | 401 | ||||||
| Acquisition related transaction expenses & other non-recurring items | - | - | ||||||
| Deemed dividends on preferred stock | 1,840 | - | ||||||
| Amortization of preferred stock beneficial conversion feature | 3,727 | - | ||||||
| Adjusted net income (loss) (non-GAAP) | $ | 2,884 | $ | (267 | ) | |||
| Adjusted net income per common share (non-GAAP): | ||||||||
| Adjusted Basic EPS | $ | 0.03 | $ | 0.00 | ||||
| Adjusted Diluted EPS | $ | 0.03 | $ | 0.00 | ||||
| Weighted average shares used in computation of adjusted earnings per share: | ||||||||
| GAAP Basic Common Shares outstanding | 75,820 | 60,277 | ||||||
| Weighted. Avg. Preferred Shares (as converted) | 14,667 | - | ||||||
| Adjusted Basic Shares outstanding | 90,487 | 60,277 | ||||||
| GAAP Diluted Common Shares | 75,820 | 60,277 | ||||||
| Options & warrants not included in GAAP Diluted Shares (using treasury stock method) | 2,271 | - | ||||||
| Weighted. Avg. Preferred Shares (as converted) | 14,667 | - | ||||||
| Adjusted Diluted Shares outstanding | 92,758 | 60,277 |
Non - GAAP Adjusted Net Income and Adjusted EPS Definitions
"Adjusted Net Income" is defined by NeoGenomics as net income available to common shareholders from continuing operations plus: (i) amortization of customer lists and other intangible assets, (ii) non-cash, stock-based compensation and warrant amortization expense, (iii) non-recurring other (income) or losses, (iv) acquisition related transaction expenses and non-recurring charges, (v) deemed dividends on preferred stock, and (vi) amortization of preferred stock beneficial conversion feature. NeoGenomics believes that Adjusted Net Income provides a more consistent measurement of operating performance and trends across reporting periods by excluding those cash and non-cash items of expense not directly related to ongoing operations from net income. Adjusted Net Income also assists investors in performing analysis that is consistent with financial models developed by research analysts.
"Adjusted EPS" is calculated using Adjusted Basic Shares and Adjusted Diluted Shares outstanding. Adjusted Basic Shares and Adjusted Diluted Shares include the weighted average number of common shares that would be outstanding if the preferred stock were converted into common stock on the original issue date based on the number of days such common shares would have been outstanding in the reporting period. In addition, If GAAP Net Income
is negative and Adjusted Net Income is positive, Adjusted Diluted Shares will also include any options or warrants that would be outstanding as dilutive instruments using the treasury stock method.
Adjusted Net Income and Adjusted EPS as defined by NeoGenomics are not measurements under GAAP and may differ from non-GAAP measures used by other companies. There are limitations inherent in non-GAAP financial measures such as Adjusted Net Income and Adjusted EPS because they exclude a variety of charges and credits that are required to be included in a GAAP presentation, and do not therefore present the full measure of NeoGenomics recorded costs against its net revenue. Accordingly, investors should consider non-GAAP results together with GAAP results in analyzing NeoGenomics financial performance.
Supplemental Information on
Clinical Genetic(2) Requisitions Received, Tests Performed, Revenue and Cost of Revenue
(unaudited, in thousands, except test & requisition data and per test & per requisition data)
| For the Three-Months Ended March 31, | |||||||||||||
| 2016 | 2015 | % Change | |||||||||||
| Requisitions received (cases) | 88,824 | 31,097 | 185.6 | % | |||||||||
| Number of tests performed | 134,904 | 49,116 | 174.7 | % | |||||||||
| Average number of tests/requisition | 1.52 | 1.58 | ( 3.8 ) | % | |||||||||
| Total clinical genetic testing revenue | $ | 52,633 | $ | 20,399 | 158.0 | % | |||||||
| Average revenue/requisition | $ | 593 | $ | 656 | (9.7) | % | |||||||
| Average revenue/test | $ | 390 | $ | 415 | (6.1) | % | |||||||
| Cost of revenue | $ | 27,769 | $ | 11,583 | 139.7 | % | |||||||
| Average cost/requisition | $ | 313 | $ | 372 | (16.1) | % | |||||||
| Average cost/test | $ | 206 | $ | 236 | (12.7) | % |
Supplemental Information on
PathLogic Requisitions Received, Tests Performed, Revenue and Cost of Revenue
(unaudited, in thousands, except requisition data and revenue & cost per requisition)
| For the Three-Months Ended March 31, | |||||||||||||
| Path Logic | 2016 | 2015 | % Change | ||||||||||
| Requisitions received (cases) | 13,656 | 16,661 | (18.0 | %) | |||||||||
| Total testing revenue | $ | 1,871 | $ | 2,343 | (20.1 | %) | |||||||
| Average revenue/requisition | $ | 137 | $ | 141 | (2.6 | %) | |||||||
| Cost of revenue | $ | 1,677 | $ | 1,827 | (8.2 | %) | |||||||
| Average cost /requisition | $ | 123 | $ | 110 | 12.0 | % |