Full Press Release Details
STAAR Surgical Reports Fourth Quarter and Full Year 2019 Results
LAKE FOREST, CA, February 26, 2020--- STAAR Surgical Company (NASDAQ: STAA), a leading developer, manufacturer and marketer of implantable lenses and companion delivery systems for the eye, today reported financial results for the fourth quarter and fiscal year ended January 3, 2020.
Fourth Quarter 2019 Overview
Full Year 2019 Overview
"We closed 2019 with strong fourth quarter results leading to full year performance above our committed targets for ICL unit growth, total revenue growth, cash generation and earnings per share. STAAR entered 2020 with continued financial and operating momentum. We achieved progress on our clinical and regulatory strategic imperatives with a new CE Mark approval for use of our ICL as a supplemental lens and the first patient implant in our U.S. EVO clinical trial," said Caren Mason, President and CEO of STAAR Surgical. "27% ICL unit growth for the fourth quarter included Japan up 95%, China up 43%, Germany up 29%, Spain up 20%, India up 16% and the U.S. up 10% as compared to the prior year period. As with many other companies, we are assessing and managing through the potential impact of the coronavirus on our business in China and elsewhere. Our thoughts are with all those who have been or may become impacted globally by the coronavirus. We have been directly in touch with and have been working with our China customers. Our customers have experienced a mandated pause in procedures during the month of February and our ICL unit volume will be impacted in the first quarter. We currently expect a potential $5 million to $7 million delay in sales orders. The STAAR China team has been engaged in an extensive remote customer outreach program that includes digital training courses. For example, during the week of February 10th, STAAR China had more than 2,500 healthcare professionals participate in online training. Attendees included roughly 500 ophthalmic surgeons, as well as nurses, examiners and ICL specialists. We understand that our customers are hopeful to resume robust clinical activities, including implantation of the EVO ICL family of lenses, in March. Excluding any potential full year impact from the coronavirus, at this time we are maintaining our full year sales outlook."
Financial Overview - Q4 2019
Net sales were $38.9 million for the fourth quarter of 2019, up 25% compared to $31.2 million reported in the prior year quarter. The sales increase was driven by ICL revenue and unit growth of 27%. Other Product Sales increased 13% compared to the prior year quarter. ICL revenue was 86% of total Net sales for the fourth quarter of 2019.
Gross profit margin for the fourth quarter of 2019, was 74.1% compared to the prior year period of 73.7%. The increase in gross margin for the quarter is due to improved unit costs, partially offset by period costs associated with the project to recommission a manufacturing facility in Switzerland.
Operating expenses for the quarter were $26.5 million compared to the prior year quarter of $21.8 million. General and administrative expenses were $7.9 million compared to the prior year quarter of $6.2 million. The increase in general and administrative expenses was due to increased headcount and salary-related expenses including stock-based compensation, increased travel expense, increased insurance expense, and increased audit and tax consulting costs. Marketing and selling expenses were $11.2 million compared to the prior year quarter of $9.9 million. The increase in marketing and selling expenses was due to increased headcount and salary-related expenses including stock-based compensation and investments in digital marketing, advertising and promotions, and trade shows. Research and development expenses were $7.4 million compared to the prior year quarter of $5.7 million. The increase in research and development expenses was due to an increase in headcount and salary-related expenses including stock-based compensation, and increased clinical expenses associated with our EVO clinical trial in the U.S.
Net income for the fourth quarter of 2019 was $6.4 million or approximately $0.14 per diluted share as compared to net income of $1.1 million or $0.02 per diluted share for the prior year quarter. The fourth quarter of 2019 included an approximate $3.4 million or $0.07 per share income tax benefit. Adjusted Net Income for the fourth quarter of 2019 was $5.5 million or $0.12 per diluted share as compared to $3.2 million or $0.07 per diluted share for the prior year quarter. The reconciliation between GAAP and non-GAAP financial information is provided in the financial tables included with this release.
Financial Overview - Full Year 2019
Net sales were $150.2 million for full year ("FY") 2019, up 21% compared to $124.0 million reported in the prior year. The sales increase was driven by ICL revenue and unit growth of 28% and 33%, respectively. Other Products Sales decreased 9% compared to the prior year. ICL revenue was 86% of total net sales for FY 2019.
Gross profit margin for FY 2019 increased to 74.5% of revenue compared to 73.8% of revenue for FY 2018. The increase in gross margin for the year is due to favorable product mix resulting from increased sales of ICLs, partially offset by period costs associated with the project to resume manufacturing in Switzerland.
Operating expenses for FY 2019 were $100.1 million compared to prior year of $84.9 million. The increase in operating expense is due to increased headcount and salary-related expenses including stock-based compensation, increased investments in digital, consumer, and strategic marketing and increased clinical expenses associated with our EDOF clinical trial in Europe and EVO clinical trial in the U.S.
Net income for FY 2019 was $14.0 million or approximately $0.30 per share compared with net income of $5.0 million or $0.11 per diluted share for the prior year. Adjusted Net Income for FY 2019 was $21.7 million or $0.46 per diluted share, compared with an Adjusted Net Income of $12.6 million or $0.28 per diluted share for FY 2018. The reconciliation between GAAP and non-GAAP financial information is provided in the financial tables included with this release.
Cash, cash equivalents and restricted cash at January 3, 2020 totaled $120.0 million, compared to $104.0 million at the end of the fourth quarter of 2018. The Company generated $25.8 million in cash from operations in FY 2019, more than doubling the $12.8 million generated in the prior year. The Company invested $10.2 million in property and equipment and reduced a nominal line of credit by $2.0 million in FY 2019.
Excluding any potential full year impact from the coronavirus, COVID-19, the Company's previously disclosed outlook is as follows:
* The 2019 tax benefit was not previously disclosed because the valuation allowance was completed at a later date.
The Company will host a conference call and webcast today, Wednesday, February 26 at 4:30 p.m. Eastern / 1:30 p.m. Pacific to discuss its financial results and operational progress. To access the conference call (Conference ID 5411518), please dial 866-209-9722 for domestic participants and 825-312-2235 for international participants. The live webcast can be accessed from the investor relations section of the STAAR website at www.staar.com.
A taped replay of the conference call (Conference ID 5411518) will be available beginning approximately one hour after the call's conclusion for seven days. This replay can be accessed by dialing 800-585-8367 for domestic callers and 416-621-4642 for international callers. An archived webcast will also be available at www.staar.com.
Use of Non-GAAP Financial Measures
This press release includes supplemental non-GAAP financial information, which STAAR believes investors will find helpful in understanding its operating performance. "Adjusted Net Income" and "Adjusted Net Income Per Share" exclude the following items that are included in "Net Income" as calculated in accordance with U.S. generally accepted accounting principles ("GAAP"): gain or loss on foreign currency transactions and stock-based compensation expenses. Management believes that "Adjusted Net Income" and "Adjusted Net Income per share" are useful to investors in gauging the outcome of the key drivers of the business performance: the ability to increase sales revenue and our ability to increase profit margin by improving the mix of high value products while reducing the costs over which management has control.
Management has also excluded gains and losses on foreign currency transactions because of the significant fluctuations that can result from period to period as a result of market driven factors. Stock-based compensation expenses consist of expenses for stock options and restricted stock under the Financial Accounting Standards Board's Accounting Standards Codification (ASC) 718. In calculating Adjusted Net Income and Adjusted Net Income Per Share, STAAR excludes these expenses because they are non-cash expenses and because of the considerable judgment involved in calculating their values. In addition, these expenses tend to be driven by fluctuations in the price of our stock and not by the same factors that generally affect our other business expenses.
The Company also uses Constant Currency as a Non-GAAP financial measure to exclude the effects of currency fluctuations on net sales. The Company conducts a significant part of its activities outside the U.S. It receives sales revenue and pays expenses principally in U.S. dollars, Swiss francs, Japanese yen and euros. The exchange rates between dollars and non-U.S. currencies can fluctuate greatly and can have a significant effect on the Company's results when reported in U.S. dollars. In order to compare the Company's performance from period to period without the effect of currency, the Company will apply the same average exchange rate applicable in the prior period, or the "constant currency" rate to sales or expenses in the current period as well. Because changes in currency are outside of the control of the Company and its managers, management finds this non-GAAP measure useful in determining the long-term progress of its initiatives and determining whether its managers are achieving their performance goals. The Company believes that the non-GAAP constant-currency sales results measures provided in this press release are similarly useful to investors to give insight on long term trends in the Company's performance without the external effect of changes in relative currency values. The table below shows sales results calculated in accordance with GAAP, the effect of currency, and the resulting non-GAAP measure expressed in constant currency.
About STAAR Surgical
STAAR, which has been dedicated solely to ophthalmic surgery for over 30 years, designs, develops, manufactures and markets implantable lenses for the eye with companion delivery systems. These lenses are intended to provide visual freedom for patients, lessening or eliminating the reliance on glasses or contact lenses. All of these lenses are foldable, which permits the surgeon to insert them through a small incision. STAAR's lens used in refractive surgery is called an Implantable Collamer Lens or "ICL", which includes the EVO Visian ICL product line. More than 1,000,000 Visian ICLs have been implanted to date and STAAR markets these lenses in over 75 countries. To learn more about the ICL go to: www.discovericl.com. Headquartered in Lake Forest, CA, the company operates manufacturing and packaging facilities in Aliso Viejo, CA, Monrovia, CA and Nidau, Switzerland. For more information, please visit the Company's website at www.staar.com.
All statements in this press release that are not statements of historical fact are forward-looking statements, including statements about any of the following: any financial projections, including those relating to the plans, strategies, and objectives of management for 2020 or prospects for achieving such plans, expectations for sales, revenue, or earnings, the impact of the coronavirus, COVID-19, product safety or effectiveness, the status of our pipeline of ICL products with regulators, including our EDOF lens for Presbyopia and our EVO family of lenses in the U.S., and any statements of assumptions underlying any of the foregoing, including those relating to our product
pipeline and market expansion activities. Important factors that could cause actual results to differ materially from those indicated by such forward-looking statements are set forth in the Company's Annual Report on Form 10-K for the year ended January 3, 2020 under the caption "Risk Factors," which is on file with the Securities and Exchange Commission and available in the "Investor Information" section of the company's website under the heading "SEC Filings." We disclaim any intention or obligation to update or revise any financial projections or forward-looking statement due to new information or events.
These statements are based on expectations and assumptions as of the date of this press release and are subject to numerous risks and uncertainties, which could cause actual results to differ materially from those described in the forward-looking statements. The risks and uncertainties include the following: global economic conditions; the discretion of regulatory agencies to approve or reject existing, new or improved products, or to require additional actions before approval, or to take enforcement action; international trade disputes; and the willingness of surgeons and patients to adopt a new or improved product and procedure. The Visian ICL with CentraFLOW, now known as EVO Visian ICL, is not yet approved for sale in the United States.
CONTACT:Investors & Media
Sr. Director, Investor, Media Relations and Corporate Development
(626) 303-7902, Ext. 3023
| Consolidated Balance Sheets | ||||||||
| (in 000's) | ||||||||
| Unaudited | ||||||||
| January 3, 2020 | December 28, 2018 | |||||||
| ASSETS | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 119,968 | $ | 103,877 | ||||
| Accounts receivable trade, net | 30,996 | 25,946 | ||||||
| Inventories, net | 17,142 | 16,704 | ||||||
| Prepayments, deposits, and other current assets | 6,560 | 5,045 | ||||||
| Total current assets | 174,666 | 151,572 | ||||||
| Property, plant, and equipment, net | 17,065 | 11,451 | ||||||
| Finance lease right-of-use assets, net | 1,867 | - | ||||||
| Operating lease right-of-use assets, net | 6,684 | - | ||||||
| Intangible assets, net | 296 | 243 | ||||||
| Goodwill | 1,786 | 1,786 | ||||||
| Deferred income taxes | 3,750 | 1,278 | ||||||
| Other assets | 751 | 1,009 | ||||||
| Total assets | $ | 206,865 | $ | 167,339 | ||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | ||||||||
| Current liabilities: | ||||||||
| Line of credit | $ | 1,827 | $ | 3,780 | ||||
| Accounts payable | 8,050 | 6,524 | ||||||
| Obligations under finance leases | 560 | 1,098 | ||||||
| Obligations under operating leases | 2,700 | - | ||||||
| Allowance for sales returns | 3,644 | 2,895 | ||||||
| Other current liabilities | 17,697 | 13,431 | ||||||
| Total current liabilities | 34,478 | 27,728 | ||||||
| Obligations under finance leases | 366 | 459 | ||||||
| Obligations under operating leases | 4,086 | - | ||||||
| Deferred income taxes | - | 1,022 | ||||||
| Asset retirement obligations | 211 | 206 | ||||||
| Deferred rent | - | 188 | ||||||
| Pension liability | 7,840 | 5,310 | ||||||
| Total liabilities | 46,981 | 34,913 | ||||||
| Stockholders' equity: | ||||||||
| Common stock | 448 | 442 | ||||||
| Additional paid-in capital | 304,288 | 289,584 | ||||||
| Accumulated other comprehensive loss | (3,048 | ) | (1,320 | ) | ||||
| Accumulated deficit | (141,804 | ) | (156,280 | ) | ||||
| Total stockholders' equity | 159,884 | 132,426 | ||||||
| Total liabilities and stockholders' equity | $ | 206,865 | $ | 167,339 |
| Consolidated Statements of Income | ||||||||||||||||||||||||||||||||||||||||||||
| (In 000's except for per share data) | ||||||||||||||||||||||||||||||||||||||||||||
| Unaudited | ||||||||||||||||||||||||||||||||||||||||||||
| Three Months Ended | Twelve Months Ended | |||||||||||||||||||||||||||||||||||||||||||
| % of | January 3, 2020 | % of | December 28, 2018 | Fav (Unfav) | % of | January 3, 2020 | % of | December 28, 2018 | Fav (Unfav) | |||||||||||||||||||||||||||||||||||
| Sales | Sales | Amount | % | Sales | Sales | Amount | % | |||||||||||||||||||||||||||||||||||||
| Net sales | 100.0 | % | $ | 38,883 | 100.0 | % | $ | 31,186 | $ | 7,697 | 24.7 | % | 100.0 | % | $ | 150,185 | 100.0 | % | $ | 123,954 | $ | 26,231 | 21.2 | % | ||||||||||||||||||||
| Cost of sales | 25.9 | % | 10,059 | 26.3 | % | 8,194 | (1,865 | ) | -22.8 | % | 25.5 | % | 38,231 | 26.2 | % | 32,444 | (5,787 | ) | -17.8 | % | ||||||||||||||||||||||||
| Gross profit | 74.1 | % | 28,824 | 73.7 | % | 22,992 | 5,832 | 25.4 | % | 74.5 | % | 111,954 | 73.8 | % | 91,510 | 20,444 | 22.3 | % | ||||||||||||||||||||||||||
| Selling, general and administrative expenses: | ||||||||||||||||||||||||||||||||||||||||||||
| General and administrative | 20.2 | % | 7,870 | 20.0 | % | 6,233 | (1,637 | ) | -26.3 | % | 19.5 | % | 29,313 | 19.6 | % | 24,287 | (5,026 | ) | -20.7 | % | ||||||||||||||||||||||||
| Marketing and selling | 28.8 | % | 11,203 | 31.6 | % | 9,867 | (1,336 | ) | -13.5 | % | 30.3 | % | 45,491 | 31.1 | % | 38,600 | (6,891 | ) | -17.9 | % | ||||||||||||||||||||||||
| Research and development | 19.1 | % | 7,409 | 18.3 | % | 5,705 | (1,704 | ) | -29.9 | % | 16.8 | % | 25,298 | 17.8 | % | 22,028 | (3,270 | ) | -14.8 | % | ||||||||||||||||||||||||
| Total selling, general, and administrative expenses | 68.1 | % | 26,482 | 69.9 | % | 21,805 | (4,677 | ) | -21.4 | % | 66.6 | % | 100,102 | 68.5 | % | 84,915 | (15,187 | ) | -17.9 | % | ||||||||||||||||||||||||
| Operating income | 6.0 | % | 2,342 | 3.8 | % | 1,187 | 1,155 | 97.3 | % | 7.9 | % | 11,852 | 5.3 | % | 6,595 | 5,257 | 79.7 | % | ||||||||||||||||||||||||||
| Other income (expense): | ||||||||||||||||||||||||||||||||||||||||||||
| Interest Income (expense), net | 0.5 | % | 192 | 0.7 | % | 230 | (38 | ) | -16.5 | % | 0.6 | % | 988 | 0.1 | % | 165 | 823 | 498.8 | % | |||||||||||||||||||||||||
| Gain (loss) on foreign currency transactions | 0.8 | % | 304 | -0.9 | % | (291 | ) | 595 | 204.5 | % | -0.3 | % | (517 | ) | -0.7 | % | (836 | ) | 319 | 38.2 | % | |||||||||||||||||||||||
| Royalty income | 0.3 | % | 111 | 0.5 | % | 168 | (57 | ) | -33.9 | % | 0.4 | % | 551 | 0.5 | % | 633 | (82 | ) | -13.0 | % | ||||||||||||||||||||||||
| Other income, net | 0.1 | % | 28 | 0.1 | % | 21 | 7 | 33.3 | % | 0.1 | % | 152 | 0.1 | % | 82 | 70 | 85.4 | % | ||||||||||||||||||||||||||
| Total other income (expense), net | 1.7 | % | 635 | 0.4 | % | 128 | 507 | 396.1 | % | 0.8 | % | 1,174 | 0.0 | % | 44 | 1,130 | 2568.2 | % | ||||||||||||||||||||||||||
| Income before provision for income taxes | 7.7 | % | 2,977 | 4.2 | % | 1,315 | 1,662 | 126.4 | % | 8.7 | % | 13,026 | 5.3 | % | 6,639 | 6,387 | 96.2 | % | ||||||||||||||||||||||||||
| Provision (benefit) for income taxes | -8.7 | % | (3,402 | ) | 0.7 | % | 219 | 3,621 | 1653.4 | % | -0.7 | % | (1,022 | ) | 1.3 | % | 1,671 | 2,693 | 161.2 | % | ||||||||||||||||||||||||
| Net income | 16.4 | % | $ | 6,379 | 3.5 | % | $ | 1,096 | $ | 5,283 | 482.0 | % | 9.4 | % | $ | 14,048 | 4.0 | % | $ | 4,968 | $ | 9,080 | 182.8 | % | ||||||||||||||||||||
| Net income per share - basic | $ | 0.14 | $ | 0.02 | $ | 0.32 | $ | 0.12 | ||||||||||||||||||||||||||||||||||||
| Net income per share - diluted | $ | 0.14 | $ | 0.02 | $ | 0.30 | $ | 0.11 | ||||||||||||||||||||||||||||||||||||
| Weighted average shares outstanding - basic | 44,681 | 44,146 | 44,493 | 42,587 | ||||||||||||||||||||||||||||||||||||||||
| Weighted average shares outstanding - diluted | 47,009 | 46,976 | 46,895 | 45,257 |
| Consolidated Statements of Cash Flows | |||||||||||||||||
| (in 000's) | |||||||||||||||||
| Unaudited | |||||||||||||||||
| Three Months Ended | Twelve Months Ended | ||||||||||||||||
| January 3, 2020 | December 28, 2018 | January 3, 2020 | December 28, 2018 | ||||||||||||||
| Cash flows from operating activities: | |||||||||||||||||
| Net income | $ | 6,379 | $ | 1,096 | $ | 14,048 | $ | 4,968 | |||||||||
| Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||||||||
| Depreciation of property and equipment | 812 | 638 | 3,665 | 2,430 | |||||||||||||
| Amortization of long-lived intangibles | 8 | 8 | 34 | 34 | |||||||||||||
| Deferred income taxes | (4,007 | ) | 78 | (3,481 | ) | 441 | |||||||||||
| Change in net pension liability | 95 | (2 | ) | 359 | 231 | ||||||||||||
| Stock-based compensation expense | 2,769 | 1,836 | 10,547 | 6,762 | |||||||||||||
| Loss on disposal of property and equipment | - | 2 | 14 | 10 | |||||||||||||
| Provision for sales returns and bad debts | (34 | ) | 13 | 275 | 905 | ||||||||||||
| Inventory provision | 358 | 292 | 1,580 | 1,473 | |||||||||||||
| Changes in working capital: | |||||||||||||||||
| Accounts receivable | (242 | ) | (2,051 | ) | (4,502 | ) | (6,040 | ) | |||||||||
| Inventories | (771 | ) | (569 | ) | (950 | ) | (4,194 | ) | |||||||||
| Prepayments, deposits and other current assets | (1,083 | ) | 423 | (1,313 | ) | (598 | ) | ||||||||||
| Accounts payable | 538 | (1,878 | ) | 1,084 | 243 | ||||||||||||
| Other current liabilities | 4,971 | 2,459 | 4,435 | 6,102 | |||||||||||||
| Net cash provided by operating activities | 9,793 | 2,345 | 25,795 | 12,767 | |||||||||||||
| Cash flows from investing activities: | |||||||||||||||||
| Acquisition of property and equipment | (2,926 | ) | (524 | ) | (10,095 | ) | (2,245 | ) | |||||||||
| Increase in patents and licenses | (53 | ) | - | (83 | ) | - | |||||||||||
| Net cash used in investing activities | (2,979 | ) | (524 | ) | (10,178 | ) | (2,245 | ) | |||||||||
| Cash flows from financing activities: | |||||||||||||||||
| Repayment on line of credit | (506 | ) | (496 | ) | (2,018 | ) | (747 | ) | |||||||||
| Repayment of finance lease obligations | (296 | ) | (511 | ) | (1,294 | ) | (1,907 | ) | |||||||||
| Net proceeds from public offering of common stock | - | - | - | 72,150 | |||||||||||||
| Repurchase of employee common stock for taxes withheld | - | (54 | ) | - | (54 | ) | |||||||||||
| Proceeds from vested resricted stock and exercise of stock options | 1,630 | 615 | 3,461 | 5,197 | |||||||||||||
| Net cash provided by (used in) financing activities | 828 | (446 | ) | 149 | 74,639 | ||||||||||||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | (1 | ) | 308 | 203 | 197 | ||||||||||||
| Increase in cash, cash equivalents and restricted cash | 7,641 | 1,683 | 15,969 | 85,358 | |||||||||||||
| Cash, cash equivalents and restricted cash, at beginning of the period | 112,327 | 102,316 | 103,999 | 18,641 | |||||||||||||
| Cash, cash equivalents and restricted cash, at end of the period | $ | 119,968 | $ | 103,999 | $ | 119,968 | $ | 103,999 |
| Reconciliation of Non-GAAP Financial Measure | ||||||||||||||
| Adjusted Net Income and Net Income Per Share | ||||||||||||||
| (in 000's) | ||||||||||||||
| Unaudited | Three Months Ended | Twelve Months Ended | ||||||||||||
| January 3, 2020 | December 28, 2018 | January 3, 2020 | December 28, 2018 | |||||||||||
| Net income (as reported) | $ | 6,379 | $ | 1,096 | $ | 14,048 | $ | 4,968 | ||||||
| Less: | ||||||||||||||
| Foreign currency impact | (304 | ) | 291 | 517 | 836 | |||||||||
| Stock-based compensation expense | 2,769 | 1,836 | 10,547 | 6,762 | ||||||||||
| Valuation allowance release | (3,376 | ) | - | (3,376 | ) | - | ||||||||
| Net income (adjusted) | $ | 5,468 | $ | 3,223 | $ | 21,736 | $ | 12,566 | ||||||
| Net income per share, basic (as reported) | $ | 0.14 | $ | 0.02 | $ | 0.32 | $ | 0.12 | ||||||
| Foreign currency impact | (0.01 | ) | 0.01 | 0.01 | 0.02 | |||||||||
| Stock-based compensation expense | 0.06 | 0.04 | 0.24 | 0.16 | ||||||||||
| Valuation allowance release | (0.07 | ) | - | (0.08 | ) | - | ||||||||
| Net income per share, basic (adjusted) | $ | 0.12 | $ | 0.07 | $ | 0.49 | $ | 0.30 | ||||||
| Net income per share, diluted (as reported) | $ | 0.14 | $ | 0.02 | $ | 0.30 | $ | 0.11 | ||||||
| Foreign currency impact | (0.01 | ) | 0.01 | 0.01 | 0.02 | |||||||||
| Stock-based compensation expense | 0.06 | 0.04 | 0.22 | 0.15 | ||||||||||
| Valuation allowance release | (0.07 | ) | - | (0.07 | ) | - | ||||||||
| Net income per share, diluted (adjusted) | $ | 0.12 | $ | 0.07 | $ | 0.46 | $ | 0.28 | ||||||
| Weighted average shares outstanding - Basic | 44,681 | 44,146 | 44,493 | 42,587 | ||||||||||
| Weighted average shares outstanding - Diluted | 47,009 | 46,976 | 46,895 | 45,257 | ||||||||||
| Note: Net income per share (adjusted), basic and diluted, may not add due to rounding |
| STAAR Surgical Company | |||||||||||||||||||||||||||
| Reconciliation of Non-GAAP Financial Measure | |||||||||||||||||||||||||||
| Constant Currency Sales | |||||||||||||||||||||||||||
| (in 000's) | |||||||||||||||||||||||||||
| Unaudited | |||||||||||||||||||||||||||
| Three Months Ended | |||||||||||||||||||||||||||
| January 3, 2020 | Effect of | Constant | December 28, 2018 | As Reported | Constant Currency | ||||||||||||||||||||||
| Sales | Currency | Currency | $ Change | % Change | $ Change | % Change | |||||||||||||||||||||
| ICL | $ | 33,289 | $ | 127 | $ | 33,416 | $ | 26,214 | $ | 7,075 | 27.0 | % | $ | 7,202 | 27.5 | % | |||||||||||
| IOL | 3,705 | (45 | ) | 3,660 | 4,125 | (420 | ) | -10.2 | % | (465 | ) | -11.3 | % | ||||||||||||||
| Other | 1,889 | (62 | ) | 1,827 | 847 | 1,042 | 123.0 | % | 980 | 115.7 | % | ||||||||||||||||
| Other Products | 5,594 | (107 | ) | 5,487 | 4,972 | 622 | 12.5 | % | 515 | 10.4 | % | ||||||||||||||||
| Total Sales | $ | 38,883 | $ | 20 | $ | 38,903 | $ | 31,186 | $ | 7,697 | 24.7 | % | $ | 7,717 | 24.7 | % | |||||||||||
| Twelve Months Ended | |||||||||||||||||||||||||||
| January 3, 2020 | Effect of | Constant | December 28, 2018 | As Reported | Constant Currency | ||||||||||||||||||||||
| Sales | Currency | Currency | $ Change | % Change | $ Change | % Change | |||||||||||||||||||||
| ICL | $ | 129,322 | $ | 1,280 | $ | 130,602 | $ | 101,082 | $ | 28,240 | 27.9 | % | $ | 29,520 | 29.2 | % | |||||||||||
| IOL | 15,689 | 128 | 15,817 | 16,193 | (504 | ) | -3.1 | % | (376 | ) | -2.3 | % | |||||||||||||||
| Other | 5,174 | (78 | ) | 5,096 | 6,679 | (1,505 | ) | -22.5 | % | (1,583 | ) | -23.7 | % | ||||||||||||||
| Other Products | 20,863 | 50 | 20,913 | 22,872 | (2,009 | ) | -8.8 | % | (1,959 | ) | -8.6 | % | |||||||||||||||
| Total Sales | $ | 150,185 | $ | 1,330 | $ | 151,515 | $ | 123,954 | $ | 26,231 | 21.2 | % | $ | 27,561 | 22.2 | % |