Surmodics Reports Second Quarter of Fiscal Year 2025 Financial Results; Introduces Fiscal Year 2025 Financial Guidance
Second Quarter Fiscal 2025 Financial Summary
-
Total Revenue of
$28.1 million , a decrease of 12% year-over-year -
Total Revenue excluding SurVeil™ drug-coated balloon (“DCB”) license fee revenue(1) of
$27.8 million , a decrease of 10% year-over-year -
GAAP loss of
$(5.2) million , compared to net income of$0.2 million in the prior-year period -
Adjusted EBITDA(2) of
$1.9 million , compared to$4.8 million in the prior-year period
Second Quarter and Recent Business Highlights
-
On
February 3, 2025 ,Surmodics announced the successful early clinical use of the Pounce™ XL Thrombectomy System, which is intended for removal of thrombi and emboli from peripheral arteries ranging from 5.5–10 mm in diameter, sizes typical of iliac and femoral arteries. -
On
March 6, 2025 , theU.S. Federal Trade Commission (“FTC”) voted to issue an administrative complaint and authorized its staff to seek to block the pending acquisition ofSurmodics by an affiliate ofGTCR LLC (“GTCR”) in federal court. The transaction remains subject to the successful resolution of theFTC litigation and the closing conditions of merger agreement related to the transaction. -
On
April 3, 2025 ,Surmodics announced the commercial release of the Pounce XL Thrombectomy System, enabling rapid non-surgical clot removal in iliac and femoral arteries. With the addition of Pounce XL, Surmodics’ fully mechanical Pounce Thrombectomy Platform can now remove thrombi or emboli throughout the lower and upper extremities without aspiration, thrombolysis, or capital equipment. -
On
April 22, 2025 ,Surmodics announced the publication of the TRANSCEND clinical trial, a global randomized study demonstrating the SurVeil™ drug-coated balloon (DCB) is non-inferior to the IN.PACT™ Admiral™ DCB for safety and efficacy in patients with femoropopliteal arterial disease while using a substantially lower drug dose.
“In second quarter of fiscal 2025, our total revenue performance on a year-over-year basis was challenged by
Second Quarter Fiscal 2025 Financial Results
|
Three Months Ended |
|
|
Increase (Decrease) |
|||||||||||||
|
2025 |
|
|
2024 |
|
|
$ |
|
% |
||||||||
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
||||||
Medical Device |
$ |
20,709 |
|
|
$ |
24,826 |
|
|
$ |
(4,117 |
) |
|
|
(17 |
)% |
||
In |
|
7,376 |
|
|
|
|
7,132 |
|
|
|
|
244 |
|
|
|
3 |
% |
Total revenue |
$ |
28,085 |
|
|
|
$ |
31,958 |
|
|
|
$ |
(3,873 |
) |
|
|
(12 |
)% |
Total revenue decreased
Medical Device revenue decreased
Medical Device product sales decreased
Medical Device performance coating royalties and license fee revenue decreased
In
Product gross profit(3) decreased
Operating costs and expenses, excluding product costs, increased
GAAP net loss was
Adjusted EBITDA(2) was
Balance Sheet Summary
As of
Fiscal Year 2025 Financial Guidance
As previously disclosed, the company expects fiscal 2025 financial performance to remain impacted by lower SurVeil DCB license fee and product revenue. Given the completion of the TRANSCEND pivotal clinical trial in the second quarter of fiscal 2025, the company continues to expect SurVeil DCB license fee revenue to decrease by
The company expects fiscal 2025 GAAP net loss to range from
The company’s GAAP and non-GAAP net loss per diluted share guidance assumes approximately
Surmodics’ fiscal 2025 financial guidance does not reflect possible tariff impacts. The company’s tariff exposure related to its supply chain, including raw materials, components and products sourced outside represents a modest percentage of its total product sales. The company’s tariff exposure related to sales by its customers of medical devices and diagnostic test kits, which utilize Surmodics’ chemical components and medical device coatings, on which
Conference Call
Given the pending acquisition by GTCR,
About the Pending Acquisition of
On
The Merger was approved by Surmodics’ shareholders at a special meeting on
On
About
Safe Harbor for Forward-looking Statements
This press release, and disclosures related to it, contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Statements that are not historical or current facts, including statements regarding: the company’s strategy, including facilitating the long-term growth of products and controlling costs; the pending Merger and its consequences, including the expected financing of the Merger, the expectation that the company will be privately held after the Merger; and conditions for consummation of the Merger; key growth strategies; confidence in the longer-term prospects of our business segments; our fiscal 2025 financial guidance and related statements and assumptions, including statements regarding expected revenue for fiscal 2025 year, excluding SurVeil DCB license fees, our expectations regarding SurVeil DCB license fees revenue and product revenue, the expected range of our GAAP and non-GAAP loss per share for fiscal 2025, and expected merger related charges in fiscal 2025; and expectations about the company’s exposure to the impact of tariffs, are forward-looking statements. Forward-looking statements involve inherent risks and uncertainties, and important factors could cause actual results to differ materially from those anticipated, including, without limitation: (1) risks related to the consummation of the proposed Merger, including the risks that (a) the Merger may not be consummated, (b) the parties may fail to secure the termination or expiration of any waiting period applicable under the Hart-Scott-Rodino Antitrust Improvements Act of 1976, as amended (the “HSR Act”), (c) other conditions to the consummation of the Merger under the Merger Agreement may not be satisfied, including the absence of any injunction or other legal restraint or prohibition that would prevent or prohibit the consummation of the Merger, such as the voluntary agreement being in effect with the
Use of Non-GAAP Financial Information
In addition to reporting financial results in accordance with
(Unaudited) |
|||||||||||||||
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
Revenue: |
|
|
|
|
|
|
|
||||||||
Product sales |
$ |
14,993 |
|
|
$ |
18,099 |
|
|
$ |
31,541 |
|
|
$ |
36,926 |
|
Royalties and license fees |
|
9,907 |
|
|
|
11,411 |
|
|
|
20,541 |
|
|
|
20,590 |
|
Research, development and other |
|
3,185 |
|
|
|
2,448 |
|
|
|
5,925 |
|
|
|
4,994 |
|
Total revenue |
|
28,085 |
|
|
|
31,958 |
|
|
|
58,007 |
|
|
|
62,510 |
|
Operating costs and expenses: |
|
|
|
|
|
|
|
||||||||
Product costs |
|
7,830 |
|
|
|
7,101 |
|
|
|
15,255 |
|
|
|
15,904 |
|
Research and development |
|
8,367 |
|
|
|
10,229 |
|
|
|
17,308 |
|
|
|
18,893 |
|
Selling, general and administrative |
|
15,045 |
|
|
|
13,093 |
|
|
|
30,219 |
|
|
|
25,630 |
|
Acquired intangible asset amortization |
|
853 |
|
|
|
876 |
|
|
|
1,716 |
|
|
|
1,746 |
|
Total operating costs and expenses |
|
32,095 |
|
|
|
31,299 |
|
|
|
64,498 |
|
|
|
62,173 |
|
Operating (loss) income |
|
(4,010 |
) |
|
|
659 |
|
|
|
(6,491 |
) |
|
|
337 |
|
Other expense, net |
|
(672 |
) |
|
|
(493 |
) |
|
|
(1,135 |
) |
|
|
(895 |
) |
(Loss) income before income taxes |
|
(4,682 |
) |
|
|
166 |
|
|
|
(7,626 |
) |
|
|
(558 |
) |
Income tax benefit (expense) |
|
(527 |
) |
|
|
81 |
|
|
|
(1,234 |
) |
|
|
19 |
|
Net (loss) income |
$ |
(5,209 |
) |
|
$ |
247 |
|
|
$ |
(8,860 |
) |
|
$ |
(539 |
) |
|
|
|
|
|
|
|
|
||||||||
Basic net (loss) income per share |
$ |
(0.36 |
) |
|
$ |
0.02 |
|
|
$ |
(0.62 |
) |
|
$ |
(0.04 |
) |
Diluted net (loss) income per share |
$ |
(0.36 |
) |
|
$ |
0.02 |
|
|
$ |
(0.62 |
) |
|
$ |
(0.04 |
) |
|
|
|
|
|
|
|
|
||||||||
Weighted average number of shares outstanding: |
|
|
|
|
|
|
|
||||||||
Basic |
|
14,278 |
|
|
|
14,152 |
|
|
|
14,255 |
|
|
|
14,127 |
|
Diluted |
|
14,278 |
|
|
|
14,182 |
|
|
|
14,255 |
|
|
|
14,127 |
|
|
||||||||
|
|
|
|
|
||||
|
2025 |
|
2024 |
|
||||
Assets |
(Unaudited) |
|
(See Note) |
|
||||
Current Assets: |
|
|
|
|
||||
Cash and cash equivalents |
$ |
29,183 |
|
$ |
36,115 |
|
||
Available-for-sale securities |
|
1,965 |
|
|
|
3,997 |
|
|
Accounts receivable, net |
|
11,589 |
|
|
|
13,292 |
|
|
Contract assets |
|
9,697 |
|
|
|
9,872 |
|
|
Inventories |
|
16,060 |
|
|
|
15,168 |
|
|
Prepaids and other |
|
3,253 |
|
|
|
2,860 |
|
|
Total Current Assets |
|
71,747 |
|
|
|
81,304 |
|
|
Property and equipment, net |
|
23,281 |
|
|
|
24,956 |
|
|
Intangible assets, net |
|
21,088 |
|
|
|
23,569 |
|
|
|
|
43,660 |
|
|
|
44,640 |
|
|
Other assets |
|
3,438 |
|
|
|
4,093 |
|
|
Total Assets |
$ |
163,214 |
|
|
$ |
178,562 |
|
|
Liabilities and Stockholders’ Equity |
|
|
|
|
||||
Current Liabilities: |
|
|
|
|
||||
Deferred revenue |
|
338 |
|
|
|
1,619 |
|
|
Income tax payable |
|
— |
|
|
|
1,244 |
|
|
Other current liabilities |
|
13,612 |
|
|
|
17,680 |
|
|
Total Current Liabilities |
|
13,950 |
|
|
|
20,543 |
|
|
Long-term debt, net |
|
29,628 |
|
|
|
29,554 |
|
|
Deferred income taxes |
|
1,607 |
|
|
|
1,785 |
|
|
Other long-term liabilities |
|
7,783 |
|
|
|
7,783 |
|
|
Total Liabilities |
|
52,968 |
|
|
|
59,665 |
|
|
Total Stockholders’ Equity |
|
110,246 |
|
|
|
118,897 |
|
|
Total Liabilities and Stockholders’ Equity |
$ |
163,214 |
|
|
$ |
178,562 |
|
|
|
|
|
|
|
||||
Note: Derived from audited financial statements as of the date indicated. |
|
|||||||
(Unaudited) |
|||||||
|
Six Months Ended |
||||||
|
2025 |
|
2024 |
||||
Operating Activities: |
|
|
|
||||
Net loss |
$ |
(8,860 |
) |
|
$ |
(539 |
) |
Adjustments to reconcile net loss to net cash (used in) provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
4,222 |
|
|
|
4,429 |
|
Stock-based compensation |
|
3,107 |
|
|
|
4,094 |
|
Noncash lease expense |
|
420 |
|
|
|
397 |
|
Amortization of debt issuance costs |
|
151 |
|
|
|
144 |
|
Provision for credit losses |
|
49 |
|
|
|
27 |
|
Deferred taxes |
|
(121 |
) |
|
|
(189 |
) |
Other |
|
5 |
|
|
|
(268 |
) |
Change in operating assets and liabilities: |
|
|
|
||||
Accounts receivable and contract assets |
|
2,009 |
|
|
|
(4,337 |
) |
Inventories |
|
(892 |
) |
|
|
(565 |
) |
Prepaids and other |
|
793 |
|
|
|
2,740 |
|
Accounts payable |
|
329 |
|
|
|
4 |
|
Accrued liabilities |
|
(5,801 |
) |
|
|
(5,007 |
) |
Income taxes |
|
(1,075 |
) |
|
|
(279 |
) |
Deferred revenue |
|
(1,281 |
) |
|
|
(2,028 |
) |
Net cash (used in) provided by operating activities |
|
(6,945 |
) |
|
|
(1,377 |
) |
Investing Activities: |
|
|
|
||||
Purchases of property and equipment |
|
(621 |
) |
|
|
(1,991 |
) |
Purchases of available-for-sale securities |
|
(1,961 |
) |
|
|
(13,682 |
) |
Maturities of available-for-sale securities |
|
4,000 |
|
|
|
10,000 |
|
Net cash (used in) provided by investing activities |
|
1,418 |
|
|
|
(5,673 |
) |
Financing Activities: |
|
|
|
||||
Issuance of common stock |
|
169 |
|
|
|
570 |
|
Payments for taxes related to net share settlement of equity awards |
|
(1,324 |
) |
|
|
(1,093 |
) |
Payments for acquisition of in-process research and development |
|
— |
|
|
|
(931 |
) |
Net cash (used in) provided by financing activities |
|
(1,155 |
) |
|
|
(1,454 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
(250 |
) |
|
|
115 |
|
Net change in cash and cash equivalents |
|
(6,932 |
) |
|
|
(8,389 |
) |
Cash and Cash Equivalents: |
|
|
|
||||
Beginning of period |
|
36,115 |
|
|
|
41,419 |
|
End of period |
$ |
29,183 |
|
|
$ |
33,030 |
|
(Unaudited) |
|||||||||||||||||
|
Three Months Ended |
|
|
Increase (Decrease) |
|||||||||||||
|
2025 |
|
|
2024 |
|
|
$ |
|
% |
||||||||
Medical Device Revenue |
|
|
|
|
|
|
|
|
|
||||||||
Product sales |
$ |
7,714 |
|
|
$ |
11,100 |
|
|
$ |
(3,386 |
) |
|
|
(31 |
)% |
||
Royalties & license fees – performance coatings |
|
9,642 |
|
|
|
|
10,323 |
|
|
|
|
(681 |
) |
|
|
(7 |
)% |
License fees – SurVeil DCB(1) |
|
265 |
|
|
|
|
1,088 |
|
|
|
|
(823 |
) |
|
|
(76 |
)% |
R&D and other |
|
3,088 |
|
|
|
|
2,315 |
|
|
|
|
773 |
|
|
|
33 |
% |
Medical Device revenue |
|
20,709 |
|
|
|
|
24,826 |
|
|
|
|
(4,117 |
) |
|
|
(17 |
)% |
|
|
|
|
|
|
|
|
|
|
||||||||
In Vitro Diagnostics Revenue |
|
|
|
|
|
|
|
|
|
||||||||
Product sales |
|
7,279 |
|
|
|
|
6,999 |
|
|
|
|
280 |
|
|
|
4 |
% |
R&D and other |
|
97 |
|
|
|
|
133 |
|
|
|
|
(36 |
) |
|
|
(27 |
)% |
In |
|
7,376 |
|
|
|
|
7,132 |
|
|
|
|
244 |
|
|
|
3 |
% |
Total Revenue |
$ |
28,085 |
|
|
|
$ |
31,958 |
|
|
|
$ |
(3,873 |
) |
|
|
(12 |
)% |
|
|
|
|
|
|
|
|
|
|
||||||||
Medical Device Revenue, excluding
|
$ |
20,444 |
|
|
|
$ |
23,738 |
|
|
|
$ |
(3,294 |
) |
|
|
(14 |
)% |
Total Revenue, excluding
|
$ |
27,820 |
|
|
|
$ |
30,870 |
|
|
|
$ |
(3,050 |
) |
|
|
(10 |
)% |
|
Six Months Ended |
|
|
Increase (Decrease) |
|||||||||||||
|
2025 |
|
|
2024 |
|
|
$ |
|
% |
||||||||
Medical Device Revenue |
|
|
|
|
|
|
|
|
|
||||||||
Product sales |
$ |
17,830 |
|
|
$ |
23,050 |
|
|
$ |
(5,220 |
) |
|
|
(23 |
)% |
||
Royalties & license fees – performance coatings |
|
19,025 |
|
|
|
|
18,531 |
|
|
|
|
494 |
|
|
|
3 |
% |
License fees – SurVeil DCB(1) |
|
1,516 |
|
|
|
|
2,059 |
|
|
|
|
(543 |
) |
|
|
(26 |
)% |
R&D and other |
|
5,619 |
|
|
|
|
4,731 |
|
|
|
|
888 |
|
|
|
19 |
% |
Medical Device revenue |
|
43,990 |
|
|
|
|
48,371 |
|
|
|
|
(4,381 |
) |
|
|
(9 |
)% |
|
|
|
|
|
|
|
|
|
|
||||||||
In Vitro Diagnostics Revenue |
|
|
|
|
|
|
|
|
|
||||||||
Product sales |
|
13,711 |
|
|
|
|
13,876 |
|
|
|
|
(165 |
) |
|
|
(1 |
)% |
R&D and other |
|
306 |
|
|
|
|
263 |
|
|
|
|
43 |
|
|
|
16 |
% |
In |
|
14,017 |
|
|
|
|
14,139 |
|
|
|
|
(122 |
) |
|
|
(1 |
)% |
Total Revenue |
$ |
58,007 |
|
|
|
$ |
62,510 |
|
|
|
$ |
(4,503 |
) |
|
|
(7 |
)% |
|
|
|
|
|
|
|
|
|
|
||||||||
Medical Device Revenue, excluding
|
$ |
42,474 |
|
|
|
$ |
46,312 |
|
|
|
$ |
(3,838 |
) |
|
|
(8 |
)% |
Total Revenue, excluding
|
$ |
56,491 |
|
|
|
$ |
60,451 |
|
|
|
$ |
(3,960 |
) |
|
|
(7 |
)% |
(Unaudited) |
|||||||||||
|
|
|
|
|
|
|
|
|
|||
|
Three Months Ended |
|
Increase (Decrease) |
||||||||
|
2025 |
|
2024 |
|
$ |
||||||
Operating (Loss) Income: |
|
|
|
|
|
||||||
Medical Device |
$ |
(1,865 |
) |
|
$ |
302 |
|
|
$ |
(2,167 |
) |
In |
|
3,337 |
|
|
|
3,356 |
|
|
|
(19 |
) |
Total segment operating income |
|
1,472 |
|
|
|
3,658 |
|
|
|
(2,186 |
) |
Corporate |
|
(5,482 |
) |
|
|
(2,999 |
) |
|
|
(2,483 |
) |
Total Operating (Loss) Income |
$ |
(4,010 |
) |
|
$ |
659 |
|
|
$ |
(4,669 |
) |
|
Six Months Ended |
|
Increase (Decrease) |
||||||||
|
2025 |
|
2024 |
|
$ |
||||||
Operating (Loss) Income: |
|
|
|
|
|
||||||
Medical Device |
$ |
(1,704 |
) |
|
$ |
78 |
|
|
$ |
(1,782 |
) |
In |
|
6,259 |
|
|
|
6,480 |
|
|
|
(221 |
) |
Total segment operating income |
|
4,555 |
|
|
|
6,558 |
|
|
|
(2,003 |
) |
Corporate |
|
(11,046 |
) |
|
|
(6,221 |
) |
|
|
(4,825 |
) |
Total Operating (Loss) Income |
$ |
(6,491 |
) |
|
$ |
337 |
|
|
$ |
(6,828 |
) |
(Unaudited) |
|||||||||||
|
Three Months Ended |
|
Increase (Decrease) |
||||||||
|
2025 |
|
2024 |
|
$ |
||||||
Net (loss) income |
$ |
(5,209 |
) |
|
$ |
247 |
|
|
$ |
(5,456 |
) |
Income tax expense |
|
527 |
|
|
|
(81 |
) |
|
|
608 |
|
Depreciation and amortization |
|
2,139 |
|
|
|
2,096 |
|
|
|
43 |
|
Interest expense, net |
|
855 |
|
|
|
881 |
|
|
|
(26 |
) |
Investment income, net |
|
(253 |
) |
|
|
(460 |
) |
|
|
207 |
|
EBITDA |
|
(1,941 |
) |
|
|
2,683 |
|
|
|
(4,624 |
) |
|
|
|
|
|
|
||||||
Adjustments: |
|
|
|
|
|
||||||
Stock-based compensation expense |
|
1,364 |
|
|
|
2,126 |
|
|
|
(762 |
) |
Merger-related charges(5) |
|
2,512 |
|
|
|
— |
|
|
|
2,512 |
|
Adjusted EBITDA |
$ |
1,935 |
|
|
$ |
4,809 |
|
|
$ |
(2,874 |
) |
|
Six Months Ended |
|
Increase (Decrease) |
||||||||
|
2025 |
|
2024 |
|
$ |
||||||
Net loss |
$ |
(8,860 |
) |
|
$ |
(539 |
) |
|
$ |
(8,321 |
) |
Income tax expense |
|
1,234 |
|
|
|
(19 |
) |
|
|
1,253 |
|
Depreciation and amortization |
|
4,222 |
|
|
|
4,429 |
|
|
|
(207 |
) |
Interest expense, net |
|
1,737 |
|
|
|
1,777 |
|
|
|
(40 |
) |
Investment income, net |
|
(640 |
) |
|
|
(999 |
) |
|
|
359 |
|
EBITDA |
|
(2,307 |
) |
|
|
4,649 |
|
|
|
(6,956 |
) |
|
|
|
|
|
|
||||||
Adjustments: |
|
|
|
|
|
||||||
Stock-based compensation expense |
|
3,107 |
|
|
|
4,094 |
|
|
|
(987 |
) |
Merger-related charges(5) |
|
4,776 |
|
|
|
— |
|
|
|
4,776 |
|
Adjusted EBITDA |
$ |
5,576 |
|
|
$ |
8,743 |
|
|
$ |
(3,167 |
) |
GAAP to Non-GAAP Reconciliation: Net (Loss) Income and Diluted EPS (in thousands, except per share data) (Unaudited) |
|||||||||||||||||||||||
|
Three Months Ended |
||||||||||||||||||||||
|
Revenue |
|
Operating Loss |
|
Loss Before
|
|
Net Loss (7) |
|
Diluted EPS |
||||||||||||||
GAAP |
$ |
28,085 |
|
$ |
(4,010 |
) |
|
|
(14.3 |
)% |
|
$ |
(4,682 |
) |
|
$ |
(5,209 |
) |
|
$ |
(0.36 |
) |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Amortization of acquired intangible assets(6) |
|
— |
|
|
|
853 |
|
|
|
3.0 |
% |
|
|
853 |
|
|
|
789 |
|
|
|
0.05 |
|
Merger-related charges(5) |
|
— |
|
|
|
2,512 |
|
|
|
8.9 |
% |
|
|
2,512 |
|
|
|
2,512 |
|
|
|
0.18 |
|
Non-GAAP |
$ |
28,085 |
|
|
$ |
(645 |
) |
|
|
(2.4 |
)% |
|
$ |
(1,317 |
) |
|
$ |
(1,908 |
) |
|
$ |
(0.13 |
) |
Diluted weighted average shares
|
|
|
|
|
|
|
|
|
|
|
|
14,278 |
|
||||||||||
|
Three Months Ended |
||||||||||||||||||||||
|
Revenue |
|
Operating Income |
|
Income
|
|
Net Income (7) |
|
Diluted EPS |
||||||||||||||
GAAP |
$ |
31,958 |
|
$ |
659 |
|
|
2.1 |
% |
|
$ |
166 |
|
$ |
247 |
|
$ |
0.02 |
|||||
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Amortization of acquired intangible assets(6) |
|
— |
|
|
|
876 |
|
|
|
2.7 |
% |
|
|
876 |
|
|
|
810 |
|
|
|
0.05 |
|
Non-GAAP |
$ |
31,958 |
|
|
$ |
1,535 |
|
|
|
4.8 |
% |
|
$ |
1,042 |
|
|
$ |
1,057 |
|
|
$ |
0.07 |
|
Diluted weighted average shares
|
|
|
|
|
|
|
|
|
|
|
|
14,182 |
|
||||||||||
|
Six Months Ended |
||||||||||||||||||||||
|
Revenue |
|
Operating (Loss) Income |
|
Loss Before
|
|
Net Loss (7) |
|
Diluted EPS |
||||||||||||||
GAAP |
$ |
58,007 |
|
$ |
(6,491 |
) |
|
|
(11.2 |
)% |
|
$ |
(7,626 |
) |
|
$ |
(8,860 |
) |
|
$ |
(0.62 |
) |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Amortization of acquired intangible assets(6) |
|
— |
|
|
|
1,716 |
|
|
|
3.0 |
% |
|
|
1,716 |
|
|
|
1,588 |
|
|
|
0.11 |
|
Merger-related charges(5) |
|
— |
|
|
|
4,776 |
|
|
|
8.2 |
% |
|
|
4,776 |
|
|
|
4,776 |
|
|
|
0.34 |
|
Non-GAAP |
$ |
58,007 |
|
|
$ |
1 |
|
|
|
— |
|
|
$ |
(1,134 |
) |
|
$ |
(2,496 |
) |
|
$ |
(0.17 |
) |
Diluted weighted average shares
|
|
|
|
|
|
|
|
|
|
|
|
14,255 |
|
||||||||||
|
Six Months Ended |
||||||||||||||||||||||
|
Revenue |
|
Operating Income |
|
Income
|
|
Net Loss (7) |
|
Diluted EPS |
||||||||||||||
GAAP |
$ |
62,510 |
|
$ |
337 |
|
|
0.5 |
% |
|
$ |
(558 |
) |
|
$ |
(539 |
) |
|
$ |
(0.04 |
) |
||
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Amortization of acquired intangible assets(6) |
|
— |
|
|
|
1,746 |
|
|
|
2.8 |
% |
|
|
1,746 |
|
|
|
1,615 |
|
|
|
0.12 |
|
Non-GAAP |
$ |
62,510 |
|
|
$ |
2,083 |
|
|
|
3.3 |
% |
|
$ |
1,188 |
|
|
$ |
1,076 |
|
|
$ |
0.08 |
|
Diluted weighted average shares
|
|
|
|
|
|
|
|
|
|
|
|
14,172 |
|
||||||||||
Guidance Reconciliation: Revenue
(in millions) (Unaudited) |
|||||||||||||||||||
|
Fiscal 2025 Full-Year Estimate |
|
Increase (Decrease) |
|
|
|
|||||||||||||
|
Low |
|
High |
|
Low |
|
High |
|
Fiscal 2024 |
||||||||||
Total Revenue |
$ |
114.0 |
|
$ |
117.0 |
|
|
(10 |
)% |
|
(7 |
)% |
$ |
126.1 |
|
||||
License fees – SurVeil DCB(1) |
$ |
(1.5 |
) |
$ |
(1.5 |
) |
|
(71 |
)% |
|
(71 |
)% |
$ |
(5.1 |
) |
||||
Total Revenue, excluding SurVeil DCB license fees (1) |
$ |
112.5 |
|
$ |
115.5 |
|
|
(7 |
)% |
|
(5 |
)% |
$ |
121.0 |
|
||||
Guidance Reconciliation: Non-GAAP Diluted EPS
(shares in thousands) (Unaudited) |
|||||||
|
Fiscal 2025 Full-Year Estimate |
||||||
|
Low |
High |
|||||
GAAP Diluted EPS |
$ |
(1.60 |
) |
$ |
(1.40 |
) |
|
Adjustments: |
|
|
|||||
Amortization of acquired intangibles per diluted share(6) |
|
0.22 |
|
|
0.22 |
|
|
Merger related charges(5) |
|
0.76 |
|
|
0.76 |
|
|
Non-GAAP Diluted EPS |
$ |
(0.62 |
) |
$ |
(0.42 |
) |
|
Diluted weighted average shares outstanding |
|
14,270 |
|
|
|||
(1) |
The SurVeil DCB license fee revenue represents revenue recognition on milestone payments received under the company’s Development and Distribution Agreement with Abbott (“Abbott Agreement”). For further details, refer to Supplemental Revenue Information and Guidance Reconciliation Revenue. |
|
|
(2) |
For the calculation of Adjusted EBITDA, refer to GAAP to Non-GAAP Reconciliation: EBITDA and Adjusted EBITDA. |
|
|
(3) |
Product gross profit equals product sales less product costs, as reported on the condensed consolidated statements of operations. Product gross margin equals product gross profit as a percentage of product sales. |
|
|
(4) |
For the calculation of Non-GAAP net (loss) income and Non-GAAP (loss) income per diluted share (also referred to as Non-GAAP diluted EPS), refer to GAAP to Non-GAAP Reconciliation: Net (Loss) Income and Diluted EPS and Guidance Reconciliation: Non-GAAP Diluted EPS. |
|
|
(5) |
Merger-related charges consisted of expenses specifically associated with the proposed acquisition of |
|
|
(6) |
Represents amortization of business acquisition-related intangible assets and associated tax impact. A significant portion of the business acquisition-related amortization is not tax deductible. |
|
|
(7) |
Net (loss) income includes the effect of GAAP to Non-GAAP adjustments on income tax expense, taking into account deferred taxes net of valuation allowances, as well as non-deductible items. Income tax impacts were estimated using the applicable statutory rate (21% in the |
|
|
(8) |
Diluted weighted average shares outstanding used in the calculation of EPS was the same for GAAP EPS and Non-GAAP EPS for the three and six months ended |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250430948284/en/
Surmodics Investor Inquiries
ir@surmodics.com
Source: