Orthofix Reports Fourth Quarter and Full-Year 2025 Financial Results and Provides 2026 Financial Guidance
Highlights
-
Fourth quarter reported 2025 net sales of
$219.9 million , including sales from M6 artificial cervical and lumbar discs, and non-GAAP pro forma net sales of$218.6 million , excluding sales from M6 discs, representing an increase of 2% on a reported basis and 3% on a non-GAAP pro forma constant currency basis compared to fourth quarter 2024 -
Fourth quarter 2025 Global Spine Fixation1 reported net sales growth of 10% and constant currency net sales growth of 10% compared to prior year period, including
U.S. Spine Fixation net sales growth of 5%; Full-year 2025 Global Spine Fixation reported net sales growth of 10% and constant currency net sales growth of 10%, both compared to full-year 2024, includingU.S. Spine Fixation net sales growth of 6% - Bone Growth Therapies (“BGT”) reported fourth quarter 2025 net sales growth of 7% compared to prior-year period and full-year 2025 net sales growth of 6% compared to full-year 2024
-
U.S. Limb Reconstruction (formerlyU.S. Orthopedics) reported fourth quarter 2025 net sales growth of 8% compared to prior-year period and full-year 2025 net sales growth of 16% compared to full-year 2024 -
Fourth quarter 2025 reported net loss of
$(2.2) million and non-GAAP pro forma adjusted EBITDA of$29.2 million , with non-GAAP pro forma adjusted EBITDA margin expanding approximately 230 basis points compared to reported non-GAAP adjusted EBITDA margin for fourth quarter 2024 -
Standout quarter of robust free cash flow generation—$16.8 million in fourth quarter 2025; Delivered positive full-year 2025 free cash flow of
$3.1 million , excluding M6-related restructuring charges, and near breakeven free cash flow for full-year 2025
“The fourth quarter capped a year of meaningful operational progress for Orthofix,” said
|
1 Spine Fixation is comprised of the Company’s Spinal Implants product category, excluding motion preservation product offerings |
Financial Results Overview
Fourth Quarter 2025 Net Sales and Financial Results
The following table provides net sales by major product category and by reporting segment on a pro forma basis, removing the effects of the Company’s discontinued M6 product lines:
|
|
|
Three Months Ended |
|
|||||||||||||
|
(Unaudited, |
|
2025 |
|
|
2024 |
|
|
Change |
|
|
Constant
|
|
||||
|
Bone Growth Therapies |
|
$ |
68.3 |
|
|
$ |
63.9 |
|
|
|
7.0 |
% |
|
|
7.0 |
% |
|
Spinal Implants, Biologics and |
|
|
112.3 |
|
|
|
110.2 |
|
|
|
1.9 |
% |
|
|
1.8 |
% |
|
Global Spine* |
|
|
180.6 |
|
|
|
174.1 |
|
|
|
3.7 |
% |
|
|
3.7 |
% |
|
Global Limb Reconstruction |
|
|
38.0 |
|
|
|
35.8 |
|
|
|
6.2 |
% |
|
|
(0.1 |
%) |
|
Pro forma net sales* |
|
|
218.6 |
|
|
|
209.9 |
|
|
|
4.2 |
% |
|
|
3.1 |
% |
|
Impact from discontinuation of M6 product lines |
|
|
1.3 |
|
|
|
5.8 |
|
|
|
(77.2 |
%) |
|
|
(77.5 |
%) |
|
Reported net sales |
|
$ |
219.9 |
|
|
$ |
215.7 |
|
|
|
2.0 |
% |
|
|
0.9 |
% |
|
* Results above for each of Spinal Implants, Biologics, and |
For the fourth quarter 2025, net sales were
For the fourth quarter 2025, gross margins were 71.1% and were 71.4% on a non-GAAP pro forma adjusted basis.
Fourth quarter 2025 reported net loss was
Full-Year 2025 Net Sales and Financial Results
The following table provides net sales by major product category and by reporting segment on a pro forma basis, removing the effects of the Company’s discontinued M6 product lines:
|
|
|
Year Ended |
|
|||||||||||||
|
(Unaudited, |
|
2025 |
|
|
2024 |
|
|
Change |
|
|
Constant
|
|
||||
|
Bone Growth Therapies |
|
$ |
247.2 |
|
|
$ |
233.4 |
|
|
|
5.9 |
% |
|
|
5.9 |
% |
|
Spinal Implants, Biologics and |
|
|
430.0 |
|
|
|
418.5 |
|
|
|
2.8 |
% |
|
|
2.8 |
% |
|
Global Spine* |
|
|
677.2 |
|
|
|
651.9 |
|
|
|
3.9 |
% |
|
|
3.9 |
% |
|
Global Limb Reconstruction |
|
|
134.7 |
|
|
|
124.2 |
|
|
|
8.4 |
% |
|
|
5.3 |
% |
|
Pro forma net sales* |
|
|
811.9 |
|
|
|
776.1 |
|
|
|
4.6 |
% |
|
|
4.1 |
% |
|
Impact from discontinuation of M6 product lines |
|
|
10.4 |
|
|
|
23.4 |
|
|
|
(55.4 |
%) |
|
|
(55.5 |
%) |
|
Reported net sales |
|
$ |
822.3 |
|
|
$ |
799.5 |
|
|
|
2.9 |
% |
|
|
2.4 |
% |
|
* Results above for each of Spinal Implants, Biologics, and |
For the full-year 2025, net sales were
For the full-year 2025, gross margins were 68.8% and were 71.6% on a non-GAAP pro forma adjusted basis.
Full-year 2025 net loss was
Liquidity
Cash, cash equivalents, and restricted cash on
Business Outlook
The Company is providing full-year 2026 guidance as follows:
-
Net sales expected to range between
$850 million to$860 million . The Company’s expected net sales represent implied year-over-year pro forma constant currency growth of approximately 5.5% at the midpoint of the range. This guidance range is based on current foreign currency exchange rates and does not take into account any additional potential exchange rate changes that may occur this year.
-
Non-GAAP adjusted EBITDA expected to be
$95 million to$98 million . This represents 70 basis points of non-GAAP adjusted EBITDA margin expansion at the midpoint of the range compared to 2025.
- Free cash flow expected to be positive for full-year 2026, excluding the impact of any potential legal settlements.
Three-Year Financial Targets
The Company is updating its three-year financial targets and recalibrating the timeline by one year to fully capture the anticipated benefits of its Spine commercial channel optimization. This refreshed 2026-2028 outlook affirms the Company’s expectation of delivering above-market net sales growth, expanding its profitability profile, and generating sustained positive free cash flow:
- 6.5% to 7.5% net sales CAGR from 2026 through 2028
- Mid-teens non-GAAP adjusted EBITDA as a percent of net sales for the full-year 2028
- Positive free cash flow generation from 2026 through 2028, excluding the impact of any potential legal settlements
An investor presentation for the Company’s fourth quarter and full-year 2025 financial results is available in the “Events & Presentations” section of the Orthofix Investor Relations Website at ir.orthofix.com.
Conference Call
Internet Posting of Information
About
Forward-Looking Statements
This communication contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and Section 27A of the Securities Act of 1933, as amended, relating to our business and financial outlook, which are based on our current beliefs, assumptions, intentions, plans, expectations, estimates, forecasts and projections. In some cases, you can identify forward-looking statements by terminology such as “may,” “will,” “should,” “expects,” “plans,” “anticipates,” “believes,” “estimates,” “projects,” “intends,” “predicts,” “potential,” “positioned,” “deliver,” or “continue” or other comparable terminology. Forward-looking statements in this communication include the Company’s expectations regarding net sales, adjusted EBITDA, and free cash flow for the year ended
Further, any forward-looking statement speaks only as of the date hereof, unless it is specifically otherwise stated to be made as of a different date. The Company undertakes no obligation to update, and expressly disclaims any duty to update, its forward-looking statements, whether as a result of circumstances or events that arise after the date hereof, new information, or otherwise, except as required by law.
The Company is unable to provide expectations of GAAP net income (loss), the closest comparable GAAP measures to adjusted EBITDA (which is a non-GAAP measure), on a forward-looking basis because the Company is unable to predict, without unreasonable efforts, the ultimate outcome of matters (including acquisition-related expenses, accounting fair value adjustments, and other such items) that will determine the quantitative amount of the items excluded in calculating adjusted EBITDA, which items are further described in the reconciliation tables and related descriptions below. These items are uncertain, depend on various factors, and could be material to the Company’s results computed in accordance with GAAP.
|
|
||||||||||||||||
|
Condensed Consolidated Statements of Operations |
||||||||||||||||
|
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
|
|
|
|
|
|
||||||||||
|
( |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
|
|
(Unaudited) |
|
|
|
|
||||||||||
|
Net sales |
|
$ |
219,911 |
|
|
$ |
215,657 |
|
|
$ |
822,312 |
|
|
$ |
799,491 |
|
|
Cost of sales |
|
|
63,569 |
|
|
|
66,816 |
|
|
|
256,295 |
|
|
|
253,606 |
|
|
Gross profit |
|
|
156,342 |
|
|
|
148,841 |
|
|
|
566,017 |
|
|
|
545,885 |
|
|
Sales, general, and administrative |
|
|
136,752 |
|
|
|
136,479 |
|
|
|
554,329 |
|
|
|
532,525 |
|
|
Research and development |
|
|
15,373 |
|
|
|
18,807 |
|
|
|
65,847 |
|
|
|
73,643 |
|
|
Acquisition-related amortization, impairment, and remeasurement |
|
|
3,723 |
|
|
|
5,031 |
|
|
|
27,269 |
|
|
|
24,336 |
|
|
Operating income (loss) |
|
|
494 |
|
|
|
(11,476 |
) |
|
|
(81,428 |
) |
|
|
(84,619 |
) |
|
Interest expense, net |
|
|
(4,351 |
) |
|
|
(14,920 |
) |
|
|
(17,488 |
) |
|
|
(29,631 |
) |
|
Other income (expense), net |
|
|
1,665 |
|
|
|
(3,315 |
) |
|
|
8,106 |
|
|
|
(9,625 |
) |
|
Loss before income taxes |
|
|
(2,192 |
) |
|
|
(29,711 |
) |
|
|
(90,810 |
) |
|
|
(123,875 |
) |
|
Income tax benefit (expense) |
|
|
(30 |
) |
|
|
564 |
|
|
|
(1,382 |
) |
|
|
(2,122 |
) |
|
Net loss |
|
$ |
(2,222 |
) |
|
$ |
(29,147 |
) |
|
$ |
(92,192 |
) |
|
$ |
(125,997 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Net loss per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic |
|
$ |
(0.06 |
) |
|
$ |
(0.75 |
) |
|
$ |
(2.33 |
) |
|
$ |
(3.30 |
) |
|
Diluted |
|
|
(0.06 |
) |
|
|
(0.75 |
) |
|
|
(2.33 |
) |
|
|
(3.30 |
) |
|
Weighted average number of common shares (in millions): |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Basic |
|
|
40.0 |
|
|
|
38.7 |
|
|
|
39.6 |
|
|
|
38.1 |
|
|
Diluted |
|
|
40.0 |
|
|
|
38.7 |
|
|
|
39.6 |
|
|
|
38.1 |
|
|
|
||||||||
|
Condensed Consolidated Balance Sheets |
||||||||
|
( |
|
|
|
|
|
|
||
|
Assets |
|
|
|
|
|
|
||
|
Current assets |
|
|
|
|
|
|
||
|
Cash and cash equivalents |
|
$ |
82,025 |
|
|
$ |
83,238 |
|
|
Restricted cash |
|
|
3,090 |
|
|
|
2,500 |
|
|
Accounts receivable, net of allowances of |
|
|
135,746 |
|
|
|
134,713 |
|
|
Inventories |
|
|
172,319 |
|
|
|
189,452 |
|
|
Prepaid expenses and other current assets |
|
|
23,667 |
|
|
|
23,382 |
|
|
Total current assets |
|
|
416,847 |
|
|
|
433,285 |
|
|
Property, plant, and equipment, net |
|
|
129,399 |
|
|
|
139,804 |
|
|
Intangible assets, net |
|
|
72,765 |
|
|
|
98,803 |
|
|
|
|
|
194,934 |
|
|
|
194,934 |
|
|
Other long-term assets |
|
|
36,702 |
|
|
|
26,468 |
|
|
Total assets |
|
$ |
850,647 |
|
|
$ |
893,294 |
|
|
Liabilities and shareholders’ equity |
|
|
|
|
|
|
||
|
Current liabilities |
|
|
|
|
|
|
||
|
Accounts payable |
|
$ |
58,392 |
|
|
$ |
48,803 |
|
|
Current portion of finance lease liability |
|
|
837 |
|
|
|
755 |
|
|
Other current liabilities |
|
|
111,253 |
|
|
|
119,070 |
|
|
Total current liabilities |
|
|
170,482 |
|
|
|
168,628 |
|
|
Long-term debt |
|
|
157,391 |
|
|
|
157,015 |
|
|
Long-term portion of finance lease liability |
|
|
17,060 |
|
|
|
17,835 |
|
|
Other long-term liabilities |
|
|
55,677 |
|
|
|
46,692 |
|
|
Total liabilities |
|
|
400,610 |
|
|
|
390,170 |
|
|
Contingencies |
|
|
|
|
|
|
||
|
Shareholders’ equity |
|
|
|
|
|
|
||
|
Common shares |
|
|
3,983 |
|
|
|
3,849 |
|
|
Additional paid-in capital |
|
|
813,769 |
|
|
|
779,718 |
|
|
Accumulated deficit |
|
|
(368,333 |
) |
|
|
(276,141 |
) |
|
Accumulated other comprehensive income (loss) |
|
|
618 |
|
|
|
(4,302 |
) |
|
Total shareholders’ equity |
|
|
450,037 |
|
|
|
503,124 |
|
|
Total liabilities and shareholders’ equity |
|
$ |
850,647 |
|
|
$ |
893,294 |
|
Non-GAAP Financial Measures
The following tables present reconciliations of various financial measures calculated in accordance with
The Company’s non-GAAP financial measures for the three months and year ended
|
Adjusted Gross Profit and Adjusted Gross Margin |
||||||||||||||||
|
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
(Unaudited, |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Gross profit |
|
$ |
156,342 |
|
|
$ |
148,841 |
|
|
$ |
566,017 |
|
|
$ |
545,885 |
|
|
Share-based compensation expense |
|
|
398 |
|
|
|
462 |
|
|
|
1,695 |
|
|
|
2,053 |
|
|
|
|
|
(392 |
) |
|
|
675 |
|
|
|
4,111 |
|
|
|
6,254 |
|
|
Restructuring costs and impairments related to M6 product lines |
|
|
(401 |
) |
|
|
— |
|
|
|
13,309 |
|
|
|
— |
|
|
Strategic investments |
|
|
2 |
|
|
|
32 |
|
|
|
59 |
|
|
|
192 |
|
|
Acquisition-related fair value adjustments |
|
|
— |
|
|
|
3,047 |
|
|
|
— |
|
|
|
12,188 |
|
|
Amortization/depreciation of acquired long-lived assets |
|
|
313 |
|
|
|
313 |
|
|
|
1,253 |
|
|
|
1,153 |
|
|
Adjusted gross profit |
|
$ |
156,262 |
|
|
$ |
153,370 |
|
|
$ |
586,444 |
|
|
$ |
567,725 |
|
|
Adjusted gross margin as a percentage of reported net sales |
|
|
71.1 |
% |
|
|
71.1 |
% |
|
|
71.3 |
% |
|
|
71.0 |
% |
|
Adjusted gross profit attributable to M6 product lines |
|
|
(256 |
) |
|
|
(3,316 |
) |
|
|
(4,791 |
) |
|
|
(11,556 |
) |
|
Pro forma adjusted gross profit |
|
$ |
156,006 |
|
|
$ |
150,054 |
|
|
$ |
581,653 |
|
|
$ |
556,169 |
|
|
Pro forma adjusted gross margin as a percentage of pro forma net sales |
|
|
71.4 |
% |
|
|
71.5 |
% |
|
|
71.6 |
% |
|
|
71.7 |
% |
|
Adjusted EBITDA |
||||||||||||||||
|
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
(Unaudited, |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Net loss |
|
$ |
(2,222 |
) |
|
$ |
(29,147 |
) |
|
$ |
(92,192 |
) |
|
$ |
(125,997 |
) |
|
Income tax expense (benefit) |
|
|
30 |
|
|
|
(564 |
) |
|
|
1,382 |
|
|
|
2,122 |
|
|
Interest expense, net |
|
|
4,351 |
|
|
|
14,920 |
|
|
|
17,488 |
|
|
|
29,631 |
|
|
Depreciation and amortization |
|
|
13,078 |
|
|
|
15,994 |
|
|
|
77,321 |
|
|
|
60,061 |
|
|
Share-based compensation expense |
|
|
7,214 |
|
|
|
7,165 |
|
|
|
28,688 |
|
|
|
32,455 |
|
|
Foreign exchange impact |
|
|
314 |
|
|
|
3,132 |
|
|
|
(2,910 |
) |
|
|
4,395 |
|
|
|
|
|
(49 |
) |
|
|
1,493 |
|
|
|
6,093 |
|
|
|
14,485 |
|
|
Restructuring costs and impairments related to M6 product lines |
|
|
495 |
|
|
|
— |
|
|
|
14,564 |
|
|
|
— |
|
|
Strategic investments |
|
|
821 |
|
|
|
440 |
|
|
|
4,915 |
|
|
|
910 |
|
|
Acquisition-related fair value adjustments |
|
|
660 |
|
|
|
3,737 |
|
|
|
(1,140 |
) |
|
|
19,088 |
|
|
Interest and (gain) loss on investments |
|
|
(7 |
) |
|
|
— |
|
|
|
(48 |
) |
|
|
5,120 |
|
|
Litigation and investigation costs |
|
|
5,169 |
|
|
|
5,452 |
|
|
|
33,788 |
|
|
|
15,770 |
|
|
Succession charges |
|
|
— |
|
|
|
1,315 |
|
|
|
— |
|
|
|
9,376 |
|
|
Employee retention credit |
|
|
(1,972 |
) |
|
|
— |
|
|
|
(4,826 |
) |
|
|
— |
|
|
Adjusted EBITDA |
|
$ |
27,882 |
|
|
$ |
23,937 |
|
|
$ |
83,123 |
|
|
$ |
67,416 |
|
|
Adjusted EBITDA as a percentage of reported net sales |
|
|
12.7 |
% |
|
|
11.1 |
% |
|
|
10.1 |
% |
|
|
8.4 |
% |
|
Operating losses attributable to M6 product lines |
|
|
1,323 |
|
|
|
1,058 |
|
|
|
2,741 |
|
|
|
6,371 |
|
|
Pro forma adjusted EBITDA |
|
$ |
29,205 |
|
|
$ |
24,995 |
|
|
$ |
85,864 |
|
|
$ |
73,787 |
|
|
Pro forma adjusted EBITDA as a percentage of pro forma net sales |
|
|
13.4 |
% |
|
|
11.9 |
% |
|
|
10.6 |
% |
|
|
9.5 |
% |
|
Adjusted Net Income |
||||||||||||||||
|
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
(Unaudited, |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Net loss |
|
$ |
(2,222 |
) |
|
$ |
(29,147 |
) |
|
$ |
(92,192 |
) |
|
$ |
(125,997 |
) |
|
Share-based compensation expense |
|
|
7,214 |
|
|
|
7,165 |
|
|
|
28,688 |
|
|
|
32,455 |
|
|
Foreign exchange impact |
|
|
314 |
|
|
|
3,132 |
|
|
|
(2,910 |
) |
|
|
4,395 |
|
|
|
|
|
(449 |
) |
|
|
4,430 |
|
|
|
8,962 |
|
|
|
17,864 |
|
|
Restructuring costs and impairments related to M6 product lines |
|
|
496 |
|
|
|
— |
|
|
|
35,495 |
|
|
|
— |
|
|
Strategic investments |
|
|
824 |
|
|
|
470 |
|
|
|
4,966 |
|
|
|
1,036 |
|
|
Acquisition-related fair value adjustments |
|
|
660 |
|
|
|
3,737 |
|
|
|
(1,140 |
) |
|
|
19,088 |
|
|
Amortization/depreciation of acquired long-lived assets |
|
|
3,376 |
|
|
|
4,837 |
|
|
|
15,627 |
|
|
|
19,323 |
|
|
Litigation and investigation costs |
|
|
5,169 |
|
|
|
5,452 |
|
|
|
33,788 |
|
|
|
15,770 |
|
|
Succession charges |
|
|
— |
|
|
|
1,315 |
|
|
|
— |
|
|
|
9,376 |
|
|
Interest and (gain) loss on investments |
|
|
(7 |
) |
|
|
— |
|
|
|
(48 |
) |
|
|
5,070 |
|
|
Employee retention credit |
|
|
(2,197 |
) |
|
|
— |
|
|
|
(5,813 |
) |
|
|
— |
|
|
Long-term income tax rate adjustment |
|
|
(3,668 |
) |
|
|
(796 |
) |
|
|
(6,123 |
) |
|
|
1,981 |
|
|
Adjusted net income |
|
$ |
9,510 |
|
|
$ |
595 |
|
|
$ |
19,300 |
|
|
$ |
361 |
|
|
Operating losses attributable to M6 product lines |
|
|
1,336 |
|
|
|
1,533 |
|
|
|
2,282 |
|
|
|
8,261 |
|
|
Long-term income tax rate adjustment for M6 product lines |
|
|
(374 |
) |
|
|
(429 |
) |
|
|
(639 |
) |
|
|
(2,313 |
) |
|
Pro forma adjusted net income |
|
$ |
10,472 |
|
|
$ |
1,699 |
|
|
$ |
20,943 |
|
|
$ |
6,309 |
|
|
Cash Flow and Free Cash Flow |
||||||||
|
|
|
Year Ended |
|
|||||
|
( |
|
2025 |
|
|
2024 |
|
||
|
Net cash provided by operating activities |
|
$ |
33,347 |
|
|
$ |
25,790 |
|
|
Net cash used in investing activities |
|
|
(34,598 |
) |
|
|
(27,580 |
) |
|
Net cash provided by (used in) financing activities |
|
|
(786 |
) |
|
|
50,709 |
|
|
Effect of exchange rate changes on cash |
|
|
1,414 |
|
|
|
(938 |
) |
|
Net change in cash, cash equivalents, and restricted cash |
|
$ |
(623 |
) |
|
$ |
47,981 |
|
|
|
|
Year Ended |
|
|||||
|
(Unaudited, |
|
2025 |
|
|
2024 |
|
||
|
Net cash provided by operating activities |
|
$ |
33,347 |
|
|
$ |
25,790 |
|
|
Capital expenditures |
|
|
(34,626 |
) |
|
|
(34,876 |
) |
|
Free cash flow |
|
$ |
(1,279 |
) |
|
$ |
(9,086 |
) |
|
Reconciliation of Non-GAAP Financial Measures to Reported Operating Expenses |
||||||||||||||||
|
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
(Unaudited, |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Sales, general, and administrative |
|
$ |
136,752 |
|
|
$ |
136,479 |
|
|
$ |
554,329 |
|
|
$ |
532,525 |
|
|
Reconciling items impacting sales, general, and administrative: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
66 |
|
|
|
(3,617 |
) |
|
|
(4,614 |
) |
|
|
(11,072 |
) |
|
Restructuring costs and impairments related to M6 product lines |
|
|
(898 |
) |
|
|
— |
|
|
|
(6,164 |
) |
|
|
— |
|
|
Strategic investments |
|
|
(879 |
) |
|
|
(456 |
) |
|
|
(2,819 |
) |
|
|
(602 |
) |
|
Amortization/depreciation of acquired long-lived assets |
|
|
(1 |
) |
|
|
(182 |
) |
|
|
(61 |
) |
|
|
(733 |
) |
|
Litigation and investigation costs |
|
|
(5,169 |
) |
|
|
(5,452 |
) |
|
|
(33,338 |
) |
|
|
(15,770 |
) |
|
Succession charges |
|
|
— |
|
|
|
(160 |
) |
|
|
— |
|
|
|
(8,221 |
) |
|
Sales, general, and administrative expense, as adjusted |
|
$ |
129,871 |
|
|
$ |
126,612 |
|
|
$ |
507,333 |
|
|
$ |
496,127 |
|
|
As a percentage of reported net sales |
|
|
59.1 |
% |
|
|
58.7 |
% |
|
|
61.7 |
% |
|
|
62.1 |
% |
|
Sales, general, and administrative expense attributable to M6 product lines |
|
|
(866 |
) |
|
|
(3,667 |
) |
|
|
(3,914 |
) |
|
|
(14,108 |
) |
|
Pro forma sales, general, and administrative expense, as adjusted |
|
$ |
129,005 |
|
|
$ |
122,945 |
|
|
$ |
503,419 |
|
|
$ |
482,019 |
|
|
As a percentage of pro forma net sales |
|
|
59.0 |
% |
|
|
58.6 |
% |
|
|
62.0 |
% |
|
|
62.1 |
% |
|
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
(Unaudited, |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Research and development expense, as reported |
|
$ |
15,373 |
|
|
$ |
18,807 |
|
|
$ |
65,847 |
|
|
$ |
73,643 |
|
|
Reconciling items impacting research and development: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
|
|
(9 |
) |
|
|
(154 |
) |
|
|
(237 |
) |
|
|
(538 |
) |
|
Restructuring costs and impairments related to M6 product lines |
|
|
2 |
|
|
|
— |
|
|
|
(1,927 |
) |
|
|
— |
|
|
Strategic investments |
|
|
54 |
|
|
|
19 |
|
|
|
(2,090 |
) |
|
|
(242 |
) |
|
Litigation and investigation costs |
|
|
— |
|
|
|
— |
|
|
|
(450 |
) |
|
|
— |
|
|
Succession charges |
|
|
— |
|
|
|
(1,155 |
) |
|
|
— |
|
|
|
(1,155 |
) |
|
Research and development expense, as adjusted |
|
$ |
15,420 |
|
|
$ |
17,517 |
|
|
$ |
61,143 |
|
|
$ |
71,708 |
|
|
As a percentage of reported net sales |
|
|
7.0 |
% |
|
|
8.1 |
% |
|
|
7.4 |
% |
|
|
9.0 |
% |
|
Research and development expense attributable to M6 product lines |
|
|
(710 |
) |
|
|
(2,501 |
) |
|
|
(3,086 |
) |
|
|
(9,364 |
) |
|
Pro forma research and development expense, as adjusted |
|
$ |
14,710 |
|
|
$ |
15,016 |
|
|
$ |
58,057 |
|
|
$ |
62,344 |
|
|
As a percentage of pro forma net sales |
|
|
6.7 |
% |
|
|
7.2 |
% |
|
|
7.2 |
% |
|
|
8.0 |
% |
|
Reconciliations of Non-GAAP Financial Measures to Reported Non-Operating (Income) Expense |
||||||||||||||||
|
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
(Unaudited, |
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
Non-operating expense |
|
$ |
2,686 |
|
|
$ |
18,235 |
|
|
$ |
9,382 |
|
|
$ |
39,256 |
|
|
Reconciling items impacting non-operating expense: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
Restructuring costs and impairments related to M6 product lines |
|
|
— |
|
|
|
— |
|
|
|
3 |
|
|
|
— |
|
|
Foreign exchange impact |
|
|
(314 |
) |
|
|
(3,132 |
) |
|
|
2,910 |
|
|
|
(4,395 |
) |
|
Interest and gain (loss) on investments |
|
|
7 |
|
|
|
— |
|
|
|
48 |
|
|
|
(5,070 |
) |
|
Employee retention credit |
|
|
2,198 |
|
|
|
— |
|
|
|
5,814 |
|
|
|
— |
|
|
Non-operating expense, as adjusted |
|
$ |
4,577 |
|
|
$ |
15,103 |
|
|
$ |
18,157 |
|
|
$ |
29,791 |
|
|
As a percentage of reported net sales |
|
|
2.1 |
% |
|
|
7.0 |
% |
|
|
2.2 |
% |
|
|
3.7 |
% |
|
Losses attributable to M6 product lines |
|
|
(15 |
) |
|
|
(56 |
) |
|
|
(72 |
) |
|
|
(144 |
) |
|
Pro forma non-operating expense, as adjusted |
|
$ |
4,562 |
|
|
$ |
15,047 |
|
|
$ |
18,085 |
|
|
$ |
29,647 |
|
|
As a percentage of pro forma net sales |
|
|
2.1 |
% |
|
|
7.2 |
% |
|
|
2.2 |
% |
|
|
3.8 |
% |
View source version on businesswire.com: https://www.businesswire.com/news/home/20260224696551/en/
Company Contact
Investors and Media
Chief Investor Relations & Communications Officer
JulieDewey@Orthofix.com
+1 209.613.6945
Source: