Full Press Release Details
Medical Reports First Quarter 2024 Revenue Growth of 55% and Raises Full Year 2024 Revenue Guidance
Revenue for Full Year 2024 of $116 Million to $120 Million
MT, May 15, 2024 (GLOBE NEWSWIRE) -- Xtant Medical Holdings, Inc. (NYSE American: XTNT), a global medical technology company
focused on surgical solutions for the treatment of spinal disorders, today reported financial and operating results for the first quarter
ended March 31, 2024.
Quarter 2024 Financial Highlights
| Revenue of $27.9 million, up 55%, compared to the prior year quarter | ||
| Gross margin of 62.1%, up 340 basis points, compared to the prior year quarter | ||
| Net loss of $4.4 million compared to $2.1 million in the year ago quarter | ||
| Positive Adjusted EBITDA; Adjusted EBITDA of $0.1 million compared to an Adjusted EBITDA loss of $0.3 million in the prior year quarter |
| Launched two amniotic membrane allografts, SimpliGraft and SimpliMax | ||
| Amended its Term Credit and Revolving Credit Agreements to provide additional working capital |
Browne, President and CEO of Xtant Medical, stated, "In the first quarter of 2024, we delivered strong revenue growth of 55% and
positive Adjusted EBITDA, despite continued near-term supply chain challenges for our biologics and spinal hardware product families.
Importantly, progress during the quarter toward integrating our recent acquisitions outpaced our expectations, and given our plans for
new product launches and our progress toward vertically integrating our supply chain, we are raising our revenue guidance for the full
Quarter 2024 Financial Results
revenue for the three months ended March 31, 2024 was $27.9 million, an increase of 55% compared to $17.9 million in the prior year quarter.
The increase is primarily due to the contribution of additional sales resulting from the acquisition of the Surgalign Holdings'
hardware and biologics business, greater independent agent sales and additional Coflex and CoFix product sales.
margin for the first quarter of 2024 was 62.1%, compared to 58.7% for the prior year quarter, an increase of 340 basis points. The increase
is primarily due to greater scale and improved production efficiency, which was partially offset by higher product costs.
expenses for the first quarter of 2024 totaled $20.8 million, compared to $12.1 million for the first quarter of 2023. The increase was
primarily due to additional independent agent sales commissions, higher employee compensation expenses, increased legal and accounting
expenses, and amortization of intangible assets associated with the Coflex and CoFix product lines.
loss for the first quarter of 2024 was $4.3 million, or $0.03 per share, compared to a net loss of $2.1 million, or $0.02 per share in
the year ago quarter.
Adjusted EBITDA for the first quarter of 2024 was $0.1 million, compared to a non-GAAP Adjusted EBITDA loss of $0.3 million for the prior-year
period. The Company defines Adjusted EBITDA as net income/loss from operations before depreciation, amortization and interest expense
and provision for income taxes, and as further adjusted to add back in or exclude, as applicable, non-cash compensation, acquisition-related
expenses, acquisition-related fair value adjustments, gain on bargain purchase, and litigation settlement reserve. A calculation and
reconciliation of Adjusted EBITDA to net loss can be found in the attached financial tables.
of March 31, 2024, the Company had $4.5 million of cash and cash equivalents compared to $5.7 million as of December 31, 2023.
Medical raises its expectation for full year 2024 revenue to $116 million to $120 million, up from the Company's prior guidance
of $112 million to $116 million. The revised guidance range represents annual revenue growth of approximately 27% to 31% compared to
full year 2023 revenue.
Medical will host a webcast and conference call to discuss first quarter 2024 financial results at 4:30 pm ET on Wednesday, May 15, 2024.
access the webcast, visit https://www.webcaster4.com/Webcast/Page/3039/50597.
access the conference call, dial 877-545-0523 within the U.S. or 973-528-0016 outside the U.S. A replay of the call will be available
on the Investor section of the Company's website at www.xtantmedical.com.
Xtant Medical Holdings, Inc.
Medical's mission of honoring the gift of donation so that our patients can live as full and complete a life as possible, is the
driving force behind our company. Xtant Medical Holdings, Inc. (www.xtantmedical.com) is a global medical technology company focused
on the design, development, and commercialization of a comprehensive portfolio of orthobiologics and spinal implant systems to facilitate
spinal fusion in complex spine, deformity and degenerative procedures. Xtant people are dedicated and talented, operating with the highest
integrity to serve our customers.
symbols and denote trademarks and registered trademarks of Xtant Medical Holdings, Inc. or its affiliates, registered as
indicated in the United States, and in other countries. All other trademarks and trade names referred to in this release are the property
of their respective owners.
supplement the Company's consolidated financial statements prepared in accordance with U.S. generally accepted accounting principles
(GAAP), the Company uses certain non-GAAP financial measures in this release, including Adjusted EBITDA. Reconciliations of the non-GAAP
financial measures used in this release to the most comparable GAAP measures for the respective periods can be found in tables later
in this release. The Company's management believes that the presentation of these measures provides useful information to investors.
These measures may assist investors in evaluating the Company's operations, period over period. Management uses the non-GAAP measures
in this release internally for evaluation of the performance of the business, including the allocation of resources. Investors should
consider non-GAAP financial measures only as a supplement to, not as a substitute for or as superior to, measures of financial performance
prepared in accordance with GAAP.
Statement Regarding Forward-Looking Statements
press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking
statements include statements that are predictive in nature, that depend upon or refer to future events or conditions, or that include
words such as "intends," expects,'' anticipates,'' plans,''
believes,'' estimates,'' "continue," "future," will,''
"potential," "going forward," "guidance," similar expressions or the negative thereof, and the use
of future dates. Forward-looking statements in this release include the Company's financial guidance for 2024, plans related to
its product launches and supply chain improvements. The Company cautions that its forward-looking statements by their nature involve
risks and uncertainties, and actual results may differ materially depending on a variety of important factors, including, among others:
the Company's future operating results and financial performance; its ability to increase or maintain revenue; risks associated
with its acquisitions and the integration of those businesses; anticipated shortages of stem cells which will adversely affect future
revenues; possible future impairment charges to long-lived assets and goodwill and write-downs of excess inventory; the ability to remain
competitive; the ability to innovate, develop and introduce new products and the success of those products; the ability to engage and
retain new and existing independent distributors and agents and qualified personnel and the Company's dependence on key independent
agents for a significant portion of its revenue; the effect of COVID-19, labor and hospital staffing shortages on the Company's
business, operating results and financial condition, especially when they affect key markets; the Company's ability to implement
successfully its future growth initiatives and risks associated therewith; the effect of inflation, increased interest rates and other
recessionary factors and supply chain disruptions; the effect of product sales mix changes on the Company's financial results;
government and third-party coverage and reimbursement for Company products; the ability to obtain and maintain regulatory approvals and
comply with government regulations; the effect of product liability claims and other litigation to which the Company may be subject;
the effect of product recalls and defects; the ability to obtain and protect Company intellectual property and proprietary rights and
operate without infringing the rights of others; risks associated with the Company's clinical trials; international risks; the
ability to service Company debt, comply with its debt covenants and access additional indebtedness; the ability to obtain additional
financing on favorable terms or at all; and other factors. Additional risk factors are contained in the Company's Annual Report
on Form 10-K for the year ended December 31, 2023 filed with the Securities and Exchange Commission (SEC) on April 1, 2024 and subsequent
SEC filings by the Company, including without limitation its most recent Quarterly Report on Form 10-Q for the quarterly period ended
March 31, 2024 anticipated to be filed with the SEC. Investors are encouraged to read the Company's filings with the SEC, available
at www.sec.gov, for a discussion of these and other risks and uncertainties. The Company undertakes no obligation to release publicly
any revisions to any forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence
of unanticipated events, except as required by law. All forward-looking statements attributable to the Company or persons acting on its
behalf are expressly qualified in their entirety by this cautionary statement.
MEDICAL HOLDINGS, INC.
CONSOLIDATED BALANCE SHEETS
thousands, except number of shares and par value)
| March 31, 2024 | December 31, 2023 | |||||||
| (Unaudited) | ||||||||
| ASSETS | ||||||||
| Current Assets: | ||||||||
| Cash and cash equivalents | $ | 4,547 | $ | 5,715 | ||||
| Restricted cash | 77 | 208 | ||||||
| Trade accounts receivable, net of allowance for credit losses and doubtful accounts of $954 and $920, respectively | 21,484 | 20,731 | ||||||
| Inventories | 38,724 | 36,885 | ||||||
| Prepaid and other current assets | 1,709 | 1,330 | ||||||
| Total current assets | 66,541 | 64,869 | ||||||
| Property and equipment, net | 8,867 | 8,692 | ||||||
| Right-of -use asset, net | 1,437 | 1,523 | ||||||
| Goodwill | 7,302 | 7,302 | ||||||
| Intangible assets, net | 9,652 | 10,085 | ||||||
| Other assets | 132 | 141 | ||||||
| Total Assets | $ | 93,931 | $ | 92,612 | ||||
| LIABILITIES & STOCKHOLDERS' EQUITY | ||||||||
| Current Liabilities: | ||||||||
| Accounts payable | $ | 7,378 | $ | 7,054 | ||||
| Accrued liabilities | 9,875 | 10,419 | ||||||
| Current portion of lease liability | 853 | 830 | ||||||
| Current portion of finance lease obligations | 66 | 65 | ||||||
| Line of credit | 10,270 | 4,622 | ||||||
| Total current liabilities | 28,442 | 22,990 | ||||||
| Long-term Liabilities: | ||||||||
| Lease liability, less current portion | 644 | 759 | ||||||
| Finance lease obligation, less current portion | 99 | 116 | ||||||
| Long-term debt, plus premium and less issuance cost | 16,826 | 17,167 | ||||||
| Other liabilities | 240 | 231 | ||||||
| Total Liabilities | 46,251 | 41,263 | ||||||
| Stockholders' Equity | ||||||||
| Preferred stock, $0.000001 par value; 10,000,000 shares authorized; no shares issued and outstanding | - | - | ||||||
| Common stock, $0.000001 par value; 300,000,000 shares authorized; 130,216,541 shares issued and outstanding as of March 31, 2024 and 130,180,031 shares issued and outstanding as of December 31, 2023 | - | - | ||||||
| Additional paid-in capital | 295,223 | 294,330 | ||||||
| Accumulated other comprehensive (loss) income | (133 | ) | 29 | |||||
| Accumulated deficit | (247,410 | ) | (243,010 | ) | ||||
| Total Stockholders' Equity | 47,680 | 51,349 | ||||||
| Total Liabilities & Stockholders' Equity | $ | 93,931 | $ | 92,612 |
MEDICAL HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
in thousands, except number of shares and per share amounts)
| Three Months Ended March 31, | ||||||||
| 2024 | 2023 | |||||||
| Revenue | $ | 27,873 | $ | 17,943 | ||||
| Cost of sales | 10,571 | 7,407 | ||||||
| Gross Profit | 17,302 | 10,536 | ||||||
| Gross Profit % | 62.1 | % | 58.7 | % | ||||
| Operating Expenses | ||||||||
| General and administrative | 7,785 | 4,884 | ||||||
| Sales and marketing | 12,460 | 7,054 | ||||||
| Research and development | 527 | 174 | ||||||
| Total Operating Expenses | 20,772 | 12,112 | ||||||
| Loss from Operations | (3,470 | ) | (1,576 | ) | ||||
| Other Expense | ||||||||
| Interest expense | (835 | ) | (575 | ) | ||||
| Interest income | - | 86 | ||||||
| Unrealized foreign currency translation loss | (39 | ) | - | |||||
| Other income | 12 | - | ||||||
| Total Other Expense | (862 | ) | (489 | ) | ||||
| Net Loss from Operations Before Provision for Income Taxes | (4,332 | ) | (2,065 | ) | ||||
| Provision for Income Taxes | ||||||||
| Current and Deferred | (68 | ) | (13 | ) | ||||
| Net Loss | $ | (4,400 | ) | $ | (2,078 | ) | ||
| Net Loss Per Share: | ||||||||
| Basic | $ | (0.03 | ) | $ | (0.02 | ) | ||
| Dilutive | $ | (0.03 | ) | $ | (0.02 | ) | ||
| Shares used in the computation: | ||||||||
| Basic | 130,201,251 | 108,893,588 | ||||||
| Dilutive | 130,201,251 | 108,893,588 |
MEDICAL HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF CASH FLOWS
| Three Months Ended March 31, | ||||||||
| 2024 | 2023 | |||||||
| Operating activities: | ||||||||
| Net loss | $ | (4,400 | ) | $ | (2,078 | ) | ||
| Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
| Depreciation and amortization | 1,005 | 471 | ||||||
| Gain on sale of fixed assets | (82 | ) | (11 | ) | ||||
| Non-cash interest | 95 | 61 | ||||||
| Stock-based compensation | 910 | 617 | ||||||
| Provision for reserve on accounts receivable | 88 | 106 | ||||||
| Provision for excess and obsolete inventory | 259 | 90 | ||||||
| Other | 3 | 2 | ||||||
| Changes in operating assets and liabilities, net of the effects of the acquisition: | ||||||||
| Accounts receivable | (879 | ) | (1,155 | ) | ||||
| Inventories | (2,195 | ) | (309 | ) | ||||
| Prepaid and other assets | (376 | ) | (68 | ) | ||||
| Accounts payable | 492 | (69 | ) | |||||
| Accrued liabilities | (675 | ) | 98 | |||||
| Net cash used in operating activities | (5,755 | ) | (2,245 | ) | ||||
| Investing activities: | ||||||||
| Purchases of property and equipment | (773 | ) | (456 | ) | ||||
| Proceeds from sale of fixed assets | 99 | 35 | ||||||
| Acquisition of Surgalign SPV, Inc. | - | (17,000 | ) | |||||
| Net cash used in investing activities | (674 | ) | (17,421 | ) | ||||
| Financing activities: | ||||||||
| Payments on financing leases | (16 | ) | (15 | ) | ||||
| Borrowings on line of credit | 30,445 | 16,495 | ||||||
| Repayments on line of credit | (24,797 | ) | (16,871 | ) | ||||
| Proceeds from issuance of long term debt | - | 5,000 | ||||||
| Debt issuance costs | (436 | ) | (40 | ) | ||||
| Payment of taxes from withholding of common stock on vesting of restricted stock units | (17 | ) | - | |||||
| Net cash provided by financing activities | 5,179 | 4,569 | ||||||
| Effect of exchange rate changes on cash and cash equivalents and restricted cash | (49 | ) | - | |||||
| Net change in cash and cash equivalents and restricted cash | (1,299 | ) | (15,097 | ) | ||||
| Cash and cash equivalents at beginning of period | 5,923 | 20,507 | ||||||
| Cash and cash equivalents at end of period | $ | 4,624 | $ | 5,410 | ||||
| Reconciliation of cash and cash equivalents and restricted cash reported in the consolidated balance sheets | ||||||||
| Cash and cash equivalents | 4,547 | 5,176 | ||||||
| Restricted cash | 77 | 234 | ||||||
| Total cash and restricted cash reported in the consolidated balance sheets | $ | 4,624 | $ | 5,410 |
MEDICAL HOLDINGS, INC.
OF NON-GAAP CONSOLIDATED EBITDA AND ADJUSTED EBITDA
| Three Months Ended March 31, | ||||||||
| 2024 | 2023 | |||||||
| Net Loss | $ | (4,400 | ) | $ | (2,078 | ) | ||
| Depreciation and amortization | 1,005 | 471 | ||||||
| Interest expense | 835 | 489 | ||||||
| Tax expense | 68 | 13 | ||||||
| Non-GAAP EBITDA | (2,492 | ) | (1,105 | ) | ||||
| Non-GAAP EBITDA/Total revenue | -8.9 | % | -6.2 | % | ||||
| NON-GAAP ADJUSTED EBITDA CALCULATION | ||||||||
| Non-cash compensation | 910 | 617 | ||||||
| Acquisition related expenses | 338 | 211 | ||||||
| Acquisition-related fair value adjustments | 1,301 | - | ||||||
| Unrealized foreign currency translation loss | 39 | - | ||||||
| Non-GAAP Adjusted EBITDA | $ | 96 | $ | (277 | ) | |||
| Non-GAAP Adjusted EBITDA/Total revenue | 0.3 | % | -1.5 | % |