AngioDynamics Reports Fiscal Year 2025 Third Quarter Financial Results
AngioDynamics, Inc. (NASDAQ:ANGO), a leading and transformative medical technology company focused on restoring healthy blood flow in the body's vascular system, expanding cancer treatment options, and improving quality of life for patients, today announced financial results for the third quarter of fiscal year 2025, which ended February 28, 2025.
Fiscal Year 2025 Third Quarter Highlights
|
Quarter Ended
|
Pro Forma* YoY Growth |
Pro Forma* Net Sales |
$72.0 million |
9.2% |
Med Tech Net Sales |
$31.3 million |
22.2% |
Med Device Net Sales |
$40.7 million |
0.9% |
- GAAP gross margin of 54.0%
- GAAP loss per share of $(0.11)
- Adjusted loss per share of $(0.08)
- Adjusted EBITDA of $1.3 million
- Initiated the AMBITION BTK RCT and Registry to generate definitive clinical evidence supporting the use of the Auryon Atherectomy System in treating below the knee lesions in patients with critical limb ischemia
- Published APEX-AV trial results in JSCAI demonstrating the safety and efficacy of the AlphaVac F1885 System
- Received FDA 510(k) clearance for NanoKnife System for prostate tissue ablation
- Increasing fiscal year 2025 guidance for net sales, Med Tech net sales growth, gross margin, Adjusted EBITDA, and Adjusted EPS
*Pro forma results exclude the Dialysis and BioSentry businesses divested in June 2023 and the PICC and Midline product portfolios divested in February 2024, as well as the discontinued Radiofrequency and Syntrax products in February 2024. |
"We are very pleased with our third quarter performance as we continued to drive strong topline growth and adjusted EBITDA profitability. Our ability to deliver consistently strong results comes as a result of the significant transformation we have undergone over the last few years to simplify our business and focus on large, fast-growing MedTech markets," said Jim Clemmer, President and Chief Executive Officer of AngioDynamics. "To that end, we're seeing impressive momentum across our MedTech franchise, which grew over 20% for the second quarter in a row, driven by growth within each of our MedTech platform technologies, Auryon, AngioVac, AlphaVac, and NanoKnife. In lock-step with this growth, we continue to improve gross margins and operational efficiency, which allowed us to deliver yet another quarter of positive adjusted EBITDA. Based on the quality of performance we have seen through fiscal 2025, we are increasing our fiscal full year guidance for all of our key metrics, including; total worldwide revenue, MedTech revenue growth, gross margin, adjusted EBITDA, and adjusted EPS."
"As we look ahead, we are well positioned to deliver profitable growth going forward. With the many catalysts we have recently achieved, including FDA clearance for our NanoKnife System for prostate tissue ablation, our portfolio is the strongest it has been. With our improved operating leverage and strong balance sheet, we can continue to prudently invest to support high impact initiatives while remaining on track to hit our fiscal year 2026 profitability targets," continued Mr. Clemmer.
Third Quarter 2025 Financial Results
Unless otherwise noted, all financial metrics and growth rates presented below are on a pro forma basis.
Net sales for the third quarter of fiscal year 2025 were $72.0 million, an increase of 9.2% compared to the prior-year quarter.
Med Tech net sales were $31.3 million, a 22.2% increase from $25.7 million in the prior-year period. Med Tech includes the Auryon peripheral atherectomy platform, the thrombus management platform, which includes the AlphaVac and AngioVac mechanical thrombectomy systems, and the NanoKnife irreversible electroporation platform.
Growth in the Med Tech segment for the quarter was driven by strength across all product lines, including Auryon sales of $13.9 million, which increased 17.3%, AngioVac sales of $6.8 million, which increased 23.1%, AlphaVac sales of $3.0 million, which increased 161.4%, and NanoKnife disposable sales of $4.9 million, which increased 16.2%. Total NanoKnife sales, including capital, of $6.3 million, increased 5.3%.
Med Device net sales were $40.7 million, an increase of 0.9% compared to $40.3 million in the prior-year period.
U.S. net sales in the third quarter of fiscal 2025 were $61.3 million, an increase of 9.9% from $55.8 million a year ago. International net sales were $10.7 million, an increase of 5.1%, compared to $10.1 million a year ago.
Gross margin for the third quarter of fiscal 2025 was 54.0%, which was 290 basis points up compared to the third quarter of fiscal 2024.
Gross margin for the Med Tech business was 62.5%, an increase of 100 basis points from the third quarter of fiscal 2024 driven by the growth of AngioVac sales, as well as a higher mix of Auryon hospital-based sales. Gross margin for the Med Device business was 47.4%, an increase of 300 basis points compared to the third quarter of fiscal 2024.
The Company recorded a non-pro forma GAAP net loss of $4.4 million, or a loss per share of $0.11, in the third quarter of fiscal 2025. Excluding the items shown in the non-GAAP reconciliation table below, adjusted net loss for the third quarter of fiscal 2025 was $3.1 million, or a loss per share of $0.08. This compares to an adjusted net loss during the fiscal third quarter of 2024 of $6.5 million, or a loss per share of $0.16.
Adjusted EBITDA in the third quarter of fiscal 2025, excluding the items shown in the non-GAAP reconciliation table below, was $1.3 million, compared to a loss of $3.6 million in the third quarter of fiscal 2024.
In the third quarter of fiscal 2025, the Company utilized $13.2 million in operating cash, and at February 28, 2025, the Company had $44.8 million in cash and cash equivalents compared to $54.1 million in cash and cash equivalents at November 30, 2024. This is in-line with the Company's stated expectations following its second fiscal quarter. As the Company previously stated, in the fourth quarter of fiscal 2025, the Company expects to generate positive operating cash flow, ending with cash and cash equivalents around $55 million with zero debt. In addition, the Company remains on track to achieve positive operating cash flow for the full year of fiscal 2026.
Subsequent to the end of the third quarter of fiscal 2025, the Company announced that it secured a commitment from J.P. Morgan regarding a revolving line of credit agreement ("the revolver"), which allows the Company to draw down up to $25.0 million at its discretion. While the Company is well capitalized with existing cash on hand, the Company stated that entering into the revolver reflects good financial management and offers incremental flexibility to manage potential working capital fluctuations as part of its manufacturing transfer process without impacting its ability to execute on its strategic growth trajectory moving forward.
Auryon
Initiated AMBITION BTK RCT and Registry to Advance Treatment for Critical Limb Ischemia
The Company initiated the AMBITION BTK (below the knee) randomized controlled trial and registry to evaluate the effectiveness of the Auryon Atherectomy System in treating critical limb ischemia below the knee. The multicenter study will enroll up to 200 subjects across 30 sites for the RCT, plus up to 1,500 subjects in a companion registry, comparing the system in combination with standard balloon angioplasty versus angioplasty alone for below the knee lesions. This study builds on previous clinical success demonstrating the system's ability to safely treat complex below the knee cases while effectively reducing clot burden.
AlphaVac
Announced Publication of APEX-AV Trial Results in JSCAI
The Company announced the publication of APEX-AV trial results in the Journal of the Society for Cardiovascular Angiography & Interventions, validating the safety, efficacy, and efficiency of the AlphaVac F1885 System for pulmonary embolism treatment. The peer-reviewed study demonstrated a 35.5% reduction in clot burden, comparing favorably to other mechanical aspiration devices, with notable improvements in both RV/LV ratio and pulmonary artery pressures. The FDA-cleared device features a unique funnel tip design, optional wireless navigation, and blood loss mitigation, addressing a condition that affects approximately 900,000 individuals annually in the United States.
NanoKnife
Received FDA Clearance for The NanoKnife® System for Prostate Tissue Ablation
The Company received FDA 510(k) clearance for the NanoKnife System for prostate tissue ablation following the successful completion of the pivotal PRESERVE clinical study. The trial, which enrolled 121 patients across 17 clinical sites, met its primary effectiveness endpoint with 84% of men free from in-field, clinically significant disease at 12 months post-procedure, while preserving urinary continence in 95.4% of patients and maintaining erectile function sufficient for intercourse in 71.7% of patients. The NanoKnife System is the first and only non-thermal, radiation-free ablation technology for prostate treatment utilizing Irreversible Electroporation technology.
On January 8, 2025, the Company hosted a Virtual NanoKnife Investor Event, which provided insights into the NanoKnife System's proprietary irreversible electroporation (IRE) technology and how it is poised to become the standard, function-preserving treatment for men with prostate tumors.
To access a replay of the event, visit HERE.
Fiscal Year 2025 Financial Guidance
For fiscal year 2025:
-
The Company now expects net sales to be in the range of $285 to $288 million, up from previously issued guidance of $282 to $288 million, representing growth between 5.3% to 6.4% over fiscal 2024 pro forma revenue of $270.7 million
-
The Company now expects Med Tech net sales to grow in the range of 14% to 16%, an increase from prior guidance of 12% to 15%
-
The Company continues to expect Med Device net sales to be flat
-
The Company now expects Gross Margin to be approximately 53% to 54%, an increase from prior guidance of 52% to 53%
-
The Company now expects Adjusted EBITDA to be in the range of $4.0 to $5.0 million, an increase from prior guidance of $1.0 to $3.0 million, and compared to a pro forma Adjusted EBITDA loss of $3.2 million in fiscal 2024
-
The Company now expects Adjusted loss per share in the range of $0.31 to $0.34, an improvement from prior guidance of a loss of $0.34 to $0.38. This updated guidance compares to a pro forma Adjusted loss per share of $0.45 in fiscal 2024
Guidance Metric |
Guidance Action |
Current Guidance (As of Apr. 2, 2025) |
Previous Guidance (Issued on Jan. 8, 2025) |
Net Sales |
Increased |
$285 - $288 million |
$282 - $288 million |
Med Tech Net Sales Growth |
Increased |
14 - 16% |
12 - 15% |
Med Device Net Sales Growth |
Unchanged |
Flat (unchanged) |
Flat |
Gross Margin |
Increased |
53 - 54% |
52 - 53% |
Adjusted EBITDA |
Increased |
$4.0 - $5.0 million |
$1.0 - $3.0 million |
Adjusted EPS |
Increased |
($0.31) - ($0.34) |
($0.34) - ($0.38) |
Conference Call
The Company's management will host a conference call at 8:00 a.m. ET the same day to discuss the results. To participate in the conference call, dial 1-877-407-0784 (domestic) or +1-201-689-8560 (international).
This conference call will also be webcast and can be accessed from the "Investors" section of the AngioDynamics website at www.angiodynamics.com. The webcast replay of the call will be available at the same site approximately one hour after the end of the call.
A recording of the call will also be available, until Wednesday, April 09, 2025 at 11:59 PM ET. To hear this recording, dial 1-844-512-2921 (domestic) or +1-412-317-6671 (international) and enter the passcode 13752371.
Virtual Cardiovascular Investor Event
AngioDynamics will host a virtual cardiovascular investor event immediately following the Company's Fiscal 2025 Third Quarter Financial Results Conference Call which will start at 9:00am ET. The Company will provide investors a deeper dive into the cardiovascular technology portfolio and strategic vision.
Webcast Registration Link: https://viavid.webcasts.com/starthere.jsp?ei=1712212&tp_key=cedf6b19b1
Use of Non-GAAP Measures
Management uses non-GAAP measures to establish operational goals and believes that non-GAAP measures may assist investors in analyzing the underlying trends in AngioDynamics' business over time. Investors should consider these non-GAAP measures in addition to, not as a substitute for or as superior to, financial reporting measures prepared in accordance with GAAP. In this news release, AngioDynamics has reported pro forma results, adjusted EBITDA, adjusted net income and adjusted earnings per share. Management uses these measures in its internal analysis and review of operational performance. Management believes that these measures provide investors with useful information in comparing AngioDynamics' performance over different periods. By using these non-GAAP measures, management believes that investors get a better picture of the performance of AngioDynamics' underlying business. Management encourages investors to review AngioDynamics' financial results prepared in accordance with GAAP to understand AngioDynamics' performance taking into account all relevant factors, including those that may only occur from time to time but have a material impact on AngioDynamics' financial results. Please see the tables that follow for a reconciliation of non-GAAP measures to measures prepared in accordance with GAAP.
About AngioDynamics, Inc.
AngioDynamics is a leading and transformative medical technology company focused on restoring healthy blood flow in the body's vascular system, expanding cancer treatment options and improving quality of life for patients.
The Company's innovative technologies and devices are chosen by talented physicians in fast-growing healthcare markets to treat unmet patient needs. For more information, visit www.angiodynamics.com.
Safe Harbor
This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements regarding AngioDynamics' expected future financial position, results of operations, cash flows, business strategy, budgets, projected costs, capital expenditures, products, competitive positions, growth opportunities, plans and objectives of management for future operations, as well as statements that include the words such as "expects," "reaffirms," "intends," "anticipates," "plans," "believes," "seeks," "estimates," "projects," "optimistic," or variations of such words and similar expressions, are forward-looking statements. These forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties. Investors are cautioned that actual events or results may differ materially from AngioDynamics' expectations, expressed or implied. Factors that may affect the actual results achieved by AngioDynamics include, without limitation, the scale and scope of the COVID-19 global pandemic, the ability of AngioDynamics to develop its existing and new products, technological advances and patents attained by competitors, infringement of AngioDynamics' technology or assertions that AngioDynamics' technology infringes the technology of third parties, the ability of AngioDynamics to effectively compete against competitors that have substantially greater resources, future actions by the FDA or other regulatory agencies, domestic and foreign health care reforms and government regulations, results of pending or future clinical trials, overall economic conditions (including inflation, labor shortages and supply chain challenges including the cost and availability of raw materials), the results of on-going litigation, challenges with respect to third-party distributors or joint venture partners or collaborators, the results of sales efforts, the effects of product recalls and product liability claims, changes in key personnel, the ability of AngioDynamics to execute on strategic initiatives, the effects of economic, credit and capital market conditions, general market conditions, market acceptance, foreign currency exchange rate fluctuations, the effects on pricing from group purchasing organizations and competition, the ability of AngioDynamics to obtain regulatory clearances or approval of its products, or to integrate acquired businesses, as well as the risk factors listed from time to time in AngioDynamics' SEC filings, including but not limited to its Annual Report on Form 10-K for the year ended May 31, 2024. AngioDynamics does not assume any obligation to publicly update or revise any forward-looking statements for any reason.
1 https://www.wcrf.org/cancer-trends/prostate-cancer-statistics/ |
|
2 Cheng JY. The Prostate Cancer Intervention Versus Observation Trial (PIVOT) in Perspective. J Clin Med Res. 2013;5(4):266-268. doi:10.4021/jocmr1395w |
|
3 Data on file. |
| ANGIODYNAMICS, INC. AND SUBSIDIARIES | |||||||||||||||||||||||
CONSOLIDATED INCOME STATEMENTS |
|||||||||||||||||||||||
(in thousands, except per share data) |
|||||||||||||||||||||||
|
Three Months Ended |
|
Three Months Ended |
||||||||||||||||||||
|
Actual (1) |
|
Pro Forma
|
|
Pro Forma |
|
As Reported (1) |
|
Pro Forma
|
|
Pro Forma |
||||||||||||
|
Feb 28, 2025 |
|
Feb 28, 2025 |
|
Feb 28, 2025 |
|
Feb 29, 2024 |
|
Feb 29, 2024 |
|
Feb 29, 2024 |
||||||||||||
|
|
|
(unaudited) |
|
|
|
|
|
(unaudited) |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net sales |
$ |
72,004 |
|
|
|
9 |
|
|
$ |
72,013 |
|
|
$ |
75,182 |
|
|
|
(9,211 |
) |
|
$ |
65,971 |
|
Cost of sales (exclusive of intangible amortization) |
|
33,147 |
|
|
|
6 |
|
|
|
33,153 |
|
|
|
39,321 |
|
|
|
(7,038 |
) |
|
|
32,283 |
|
Gross profit |
|
38,857 |
|
|
|
3 |
|
|
|
38,860 |
|
|
|
35,861 |
|
|
|
(2,173 |
) |
|
|
33,688 |
|
% of net sales |
|
54.0 |
% |
|
|
|
|
54.0 |
% |
|
|
47.7 |
% |
|
|
|
|
51.1 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Research and development |
|
6,913 |
|
|
|
— |
|
|
|
6,913 |
|
|
|
8,189 |
|
|
|
(117 |
) |
|
|
8,072 |
|
Sales and marketing |
|
25,504 |
|
|
|
— |
|
|
|
25,504 |
|
|
|
25,405 |
|
|
|
(1,758 |
) |
|
|
23,647 |
|
General and administrative |
|
10,490 |
|
|
|
— |
|
|
|
10,490 |
|
|
|
10,578 |
|
|
|
22 |
|
|
|
10,600 |
|
Amortization of intangibles |
|
2,598 |
|
|
|
— |
|
|
|
2,598 |
|
|
|
3,287 |
|
|
|
(643 |
) |
|
|
2,644 |
|
Goodwill impairment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
159,476 |
|
|
|
— |
|
|
|
159,476 |
|
Change in fair value of contingent consideration |
|
40 |
|
|
|
— |
|
|
|
40 |
|
|
|
112 |
|
|
|
— |
|
|
|
112 |
|
Acquisition, restructuring and other items, net |
|
3,286 |
|
|
|
(3 |
) |
|
|
3,283 |
|
|
|
35,367 |
|
|
|
(6,266 |
) |
|
|
29,101 |
|
Total operating expenses |
|
48,831 |
|
|
|
(3 |
) |
|
|
48,828 |
|
|
|
242,414 |
|
|
|
(8,762 |
) |
|
|
233,652 |
|
Gain on sale of assets |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
6,657 |
|
|
|
(6,657 |
) |
|
|
— |
|
Operating loss |
|
(9,974 |
) |
|
|
6 |
|
|
|
(9,968 |
) |
|
|
(199,896 |
) |
|
|
(68 |
) |
|
|
(199,964 |
) |
Interest income, net |
|
135 |
|
|
|
— |
|
|
|
135 |
|
|
|
394 |
|
|
|
— |
|
|
|
394 |
|
Other income (expense), net |
|
5,430 |
|
|
|
(5,500 |
) |
|
|
(70 |
) |
|
|
(238 |
) |
|
|
— |
|
|
|
(238 |
) |
Total other income, net |
|
5,565 |
|
|
|
(5,500 |
) |
|
|
65 |
|
|
|
156 |
|
|
|
— |
|
|
|
156 |
|
Loss before income tax benefit |
|
(4,409 |
) |
|
|
(5,494 |
) |
|
|
(9,903 |
) |
|
|
(199,740 |
) |
|
|
(68 |
) |
|
|
(199,808 |
) |
Income tax expense (benefit) |
|
(2 |
) |
|
|
— |
|
|
|
(2 |
) |
|
|
(12,004 |
) |
|
|
— |
|
|
|
(12,004 |
) |
Net loss |
$ |
(4,407 |
) |
|
$ |
(5,494 |
) |
|
$ |
(9,901 |
) |
|
$ |
(187,736 |
) |
|
$ |
(68 |
) |
|
$ |
(187,804 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loss per share |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Basic |
$ |
(0.11 |
) |
|
|
|
$ |
(0.24 |
) |
|
$ |
(4.67 |
) |
|
|
|
$ |
(4.67 |
) |
||||
Diluted |
$ |
(0.11 |
) |
|
|
|
$ |
(0.24 |
) |
|
$ |
(4.67 |
) |
|
|
|
$ |
(4.67 |
) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Basic |
|
40,853 |
|
|
|
|
|
40,853 |
|
|
|
40,234 |
|
|
|
|
|
40,234 |
|
||||
Diluted |
|
40,853 |
|
|
|
|
|
40,853 |
|
|
|
40,234 |
|
|
|
|
|
40,234 |
|
||||
(1) Reflects the Company's US GAAP consolidated financial statements before pro forma adjustments related to the sale of the Dialysis and BioSentry Businesses on June 8, 2023, the sale of the PICCs and Midlines Businesses on February 15, 2024 and the discontinuation of the RadioFrequency Ablation and Syntrax products ("the Businesses") as of February 29, 2024, for the three months ended February 28, 2025 and February 29, 2024. |
|
(2) Reflects the elimination of revenues and expenses representing the operating results from the sales and discontinuation of the Businesses. |
|
ANGIODYNAMICS, INC. AND SUBSIDIARIES |
|||||||||||||||||||||||
CONSOLIDATED INCOME STATEMENTS |
|||||||||||||||||||||||
(in thousands, except per share data) |
|||||||||||||||||||||||
|
Nine Months Ended |
|
Nine Months Ended |
||||||||||||||||||||
|
Actual (1) |
|
Pro Forma
|
|
Pro Forma |
|
As Reported (1) |
|
Pro Forma
|
|
Pro Forma |
||||||||||||
|
Feb 28, 2025 |
|
Feb 28, 2025 |
|
Feb 28, 2025 |
|
Feb 29, 2024 |
|
Feb 29, 2024 |
|
Feb 29, 2024 |
||||||||||||
|
|
|
(unaudited) |
|
|
|
|
|
(unaudited) |
|
|
||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Net sales |
$ |
212,340 |
|
|
|
188 |
|
|
$ |
212,528 |
|
|
$ |
232,934 |
|
|
|
(33,336 |
) |
|
$ |
199,598 |
|
Cost of sales (exclusive of intangible amortization) |
|
96,853 |
|
|
|
155 |
|
|
|
97,008 |
|
|
|
116,751 |
|
|
|
(24,121 |
) |
|
|
92,630 |
|
Gross profit |
|
115,487 |
|
|
|
33 |
|
|
|
115,520 |
|
|
|
116,183 |
|
|
|
(9,215 |
) |
|
|
106,968 |
|
% of net sales |
|
54.4 |
% |
|
|
|
|
54.4 |
% |
|
|
49.9 |
% |
|
|
|
|
53.6 |
% |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Research and development |
|
19,632 |
|
|
|
— |
|
|
|
19,632 |
|
|
|
24,788 |
|
|
|
(647 |
) |
|
|
24,141 |
|
Sales and marketing |
|
76,698 |
|
|
|
— |
|
|
|
76,698 |
|
|
|
78,237 |
|
|
|
(4,714 |
) |
|
|
73,523 |
|
General and administrative |
|
31,856 |
|
|
|
— |
|
|
|
31,856 |
|
|
|
30,723 |
|
|
|
(52 |
) |
|
|
30,671 |
|
Amortization of intangibles |
|
7,730 |
|
|
|
— |
|
|
|
7,730 |
|
|
|
10,474 |
|
|
|
(2,571 |
) |
|
|
7,903 |
|
Goodwill impairment |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
159,476 |
|
|
|
— |
|
|
|
159,476 |
|
Change in fair value of contingent consideration |
|
272 |
|
|
|
— |
|
|
|
272 |
|
|
|
203 |
|
|
|
— |
|
|
|
203 |
|
Acquisition, restructuring and other items, net |
|
13,465 |
|
|
|
161 |
|
|
|
13,626 |
|
|
|
44,767 |
|
|
|
(6,394 |
) |
|
|
38,373 |
|
Total operating expenses |
|
149,653 |
|
|
|
161 |
|
|
|
149,814 |
|
|
|
348,668 |
|
|
|
(14,378 |
) |
|
|
334,290 |
|
Gain on sale of assets |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
54,499 |
|
|
|
(54,499 |
) |
|
|
— |
|
Operating loss |
|
(34,166 |
) |
|
|
(128 |
) |
|
|
(34,294 |
) |
|
|
(177,986 |
) |
|
|
(49,336 |
) |
|
|
(227,322 |
) |
Interest income, net |
|
975 |
|
|
|
— |
|
|
|
975 |
|
|
|
1,047 |
|
|
|
— |
|
|
|
1,047 |
|
Other income (expense), net |
|
5,269 |
|
|
|
(5,500 |
) |
|
|
(231 |
) |
|
|
(558 |
) |
|
|
— |
|
|
|
(558 |
) |
Total other income, net |
|
6,244 |
|
|
|
(5,500 |
) |
|
|
744 |
|
|
|
489 |
|
|
|
— |
|
|
|
489 |
|
Loss before income tax benefit |
|
(27,922 |
) |
|
|
(5,628 |
) |
|
|
(33,550 |
) |
|
|
(177,497 |
) |
|
|
(49,336 |
) |
|
|
(226,833 |
) |
Income tax expense (benefit) |
|
21 |
|
|
|
— |
|
|
|
21 |
|
|
|
(6,597 |
) |
|
|
— |
|
|
|
(6,597 |
) |
Net loss |
$ |
(27,943 |
) |
|
$ |
(5,628 |
) |
|
$ |
(33,571 |
) |
|
$ |
(170,900 |
) |
|
$ |
(49,336 |
) |
|
$ |
(220,236 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Loss per share |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Basic |
$ |
(0.68 |
) |
|
|
|
$ |
(0.82 |
) |
|
$ |
(4.26 |
) |
|
|
|
$ |
(5.49 |
) |
||||
Diluted |
$ |
(0.68 |
) |
|
|
|
$ |
(0.82 |
) |
|
$ |
(4.26 |
) |
|
|
|
$ |
(5.49 |
) |
||||
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Weighted average shares outstanding |
|
|
|
|
|
|
|
|
|
|
|
||||||||||||
Basic |
|
40,809 |
|
|
|
|
|
40,809 |
|
|
|
40,098 |
|
|
|
|
|
40,098 |
|
||||
Diluted |
|
40,809 |
|
|
|
|
|
40,809 |
|
|
|
40,098 |
|
|
|
|
|
40,098 |
|
||||
(1) Reflects the Company's US GAAP consolidated financial statements before pro forma adjustments related to the sale of the Dialysis and BioSentry Businesses on June 8, 2023, the sale of the PICCs and Midlines Businesses on February 15, 2024 and the discontinuation of the RadioFrequency Ablation and Syntrax products ("the Businesses") as of February 29, 2024, for the nine months ended February 28, 2025 and February 29, 2024. |
(2) Reflects the elimination of revenues and expenses representing the operating results from the sales and discontinuation of the Businesses. |
ANGIODYNAMICS, INC. AND SUBSIDIARIES |
|||||||||||||||
GAAP TO NON-GAAP RECONCILIATION |
|||||||||||||||
(in thousands, except per share data) |
|||||||||||||||
Reconciliation of Net Loss to non-GAAP Adjusted Net Income (Loss): |
|
|
|
|
|||||||||||
|
|
|
|
|
|
||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
Feb 28, 2025 |
|
Feb 29, 2024 |
|
Feb 28, 2025 |
|
Feb 29, 2024 |
||||||||
|
(unaudited) |
|
(unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Net loss |
$ |
(4,407 |
) |
|
$ |
(187,736 |
) |
|
$ |
(27,943 |
) |
|
$ |
(170,900 |
) |
|
|
|
|
|
|
|
|
||||||||
Amortization of intangibles |
|
2,598 |
|
|
|
3,287 |
|
|
|
7,730 |
|
|
|
10,474 |
|
Change in fair value of contingent consideration |
|
40 |
|
|
|
112 |
|
|
|
272 |
|
|
|
203 |
|
Acquisition, restructuring and other items, net (1) |
|
3,286 |
|
|
|
35,367 |
|
|
|
13,465 |
|
|
|
44,767 |
|
Goodwill impairment |
|
— |
|
|
|
159,476 |
|
|
|
— |
|
|
|
159,476 |
|
Gain on sale of assets |
|
— |
|
|
|
(6,657 |
) |
|
|
— |
|
|
|
(54,499 |
) |
Tax effect of non-GAAP items (2) |
|
(350 |
) |
|
|
(10,128 |
) |
|
|
1,506 |
|
|
|
(2,670 |
) |
Adjusted net income (loss) |
$ |
1,167 |
|
|
$ |
(6,279 |
) |
|
$ |
(4,970 |
) |
|
$ |
(13,149 |
) |
|
|
|
|
|
|
|
|
||||||||
Reconciliation of Diluted Loss Per Share to non-GAAP Adjusted Diluted Income (Loss) Per Share: |
|||||||||||||||
|
|
|
|
|
|
||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
Feb 28, 2025 |
|
Feb 29, 2024 |
|
Feb 28, 2025 |
|
Feb 29, 2024 |
||||||||
|
(unaudited) |
|
(unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Diluted loss per share |
$ |
(0.11 |
) |
|
$ |
(4.67 |
) |
|
$ |
(0.68 |
) |
|
$ |
(4.26 |
) |
|
|
|
|
|
|
|
|
||||||||
Amortization of intangibles |
|
0.06 |
|
|
|
0.08 |
|
|
|
0.19 |
|
|
|
0.26 |
|
Change in fair value of contingent consideration |
|
0.01 |
|
|
|
0.00 |
|
|
|
0.01 |
|
|
|
0.01 |
|
Acquisition, restructuring and other items, net (1) |
|
0.08 |
|
|
|
0.89 |
|
|
|
0.32 |
|
|
|
1.11 |
|
Goodwill impairment |
|
— |
|
|
|
3.96 |
|
|
|
— |
|
|
|
3.98 |
|
Gain on sale of assets |
|
— |
|
|
|
(0.17 |
) |
|
|
— |
|
|
|
(1.36 |
) |
Tax effect of non-GAAP items (2) |
|
(0.01 |
) |
|
|
(0.25 |
) |
|
|
0.04 |
|
|
|
(0.07 |
) |
Adjusted diluted income (loss) per share |
$ |
0.03 |
|
|
$ |
(0.16 |
) |
|
$ |
(0.12 |
) |
|
$ |
(0.33 |
) |
|
|
|
|
|
|
|
|
||||||||
Adjusted diluted sharecount (3) |
|
42,091 |
|
|
|
40,234 |
|
|
|
40,809 |
|
|
|
40,098 |
|
(1) Includes costs related to merger and acquisition activities, restructuring, and unusual items, including asset impairments and write-offs, certain litigation, and other items. |
(2) Adjustment to reflect the income tax provision on a non-GAAP basis has been calculated assuming no valuation allowance on the Company's U.S. deferred tax assets and an effective tax rate of 23% for the periods ended February 28, 2025 and February 29, 2024. |
(3) Diluted shares may differ for non-GAAP measures as compared to GAAP due to a GAAP loss. |
ANGIODYNAMICS, INC. AND SUBSIDIARIES |
|||||||||||||||
GAAP TO NON-GAAP RECONCILIATION (Continued) |
|||||||||||||||
(in thousands, except per share data) |
|||||||||||||||
Reconciliation of Net Loss to Adjusted EBITDA: |
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
Feb 28, 2025 |
|
Feb 29, 2024 |
|
Feb 28, 2025 |
|
Feb 29, 2024 |
||||||||
|
(unaudited) |
|
(unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Net loss |
$ |
(4,407 |
) |
|
$ |
(187,736 |
) |
|
$ |
(27,943 |
) |
|
$ |
(170,900 |
) |
|
|
|
|
|
|
|
|
||||||||
Income tax expense (benefit) |
|
(2 |
) |
|
|
(12,004 |
) |
|
|
21 |
|
|
|
(6,597 |
) |
Interest income, net |
|
(135 |
) |
|
|
(394 |
) |
|
|
(975 |
) |
|
|
(1,047 |
) |
Depreciation and amortization |
|
6,319 |
|
|
|
7,522 |
|
|
|
19,967 |
|
|
|
20,895 |
|
Goodwill impairment |
|
— |
|
|
|
159,476 |
|
|
|
— |
|
|
|
159,476 |
|
Change in fair value of contingent consideration |
|
40 |
|
|
|
112 |
|
|
|
272 |
|
|
|
203 |
|
Stock based compensation |
|
2,398 |
|
|
|
2,612 |
|
|
|
8,131 |
|
|
|
8,633 |
|
Acquisition, restructuring and other items, net (1) |
|
2,623 |
|
|
|
34,232 |
|
|
|
10,239 |
|
|
|
43,632 |
|
Gain on sale of assets |
|
— |
|
|
|
(6,657 |
) |
|
|
— |
|
|
|
(54,499 |
) |
Adjusted EBITDA |
$ |
6,836 |
|
|
$ |
(2,837 |
) |
|
$ |
9,712 |
|
|
$ |
(204 |
) |
(1) Includes costs related to merger and acquisition activities, restructuring, and unusual items, including asset impairments and write-offs, certain litigation, and other items. |
ANGIODYNAMICS, INC. AND SUBSIDIARIES |
|||||||||||||||
GAAP TO NON-GAAP RECONCILIATION |
|||||||||||||||
(in thousands, except per share data) |
|||||||||||||||
Reconciliation of Pro Forma Net Loss to Pro Forma Adjusted Net Loss: |
|
|
|
|
|||||||||||
|
Pro Forma |
|
Pro Forma |
||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
Feb 28, 2025 |
|
Feb 29, 2024 |
|
Feb 28, 2025 |
|
Feb 29, 2024 |
||||||||
|
(unaudited) |
|
(unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Pro forma net loss |
$ |
(9,901 |
) |
|
$ |
(187,804 |
) |
|
$ |
(33,571 |
) |
|
$ |
(220,236 |
) |
|
|
|
|
|
|
|
|
||||||||
Amortization of intangibles |
|
2,598 |
|
|
|
2,644 |
|
|
|
7,730 |
|
|
|
7,903 |
|
Change in fair value of contingent consideration |
|
40 |
|
|
|
112 |
|
|
|
272 |
|
|
|
203 |
|
Acquisition, restructuring and other items, net (1) |
|
3,283 |
|
|
|
29,101 |
|
|
|
13,626 |
|
|
|
38,373 |
|
Goodwill impairment |
|
— |
|
|
|
159,476 |
|
|
|
— |
|
|
|
159,476 |
|
Tax effect of non-GAAP items (2) |
|
914 |
|
|
|
(10,055 |
) |
|
|
2,763 |
|
|
|
(1,795 |
) |
Adjusted pro forma net loss |
$ |
(3,066 |
) |
|
$ |
(6,526 |
) |
|
$ |
(9,180 |
) |
|
$ |
(16,076 |
) |
|
|
|
|
|
|
|
|
||||||||
Reconciliation of Pro Forma Diluted Loss Per Share to Pro Forma Adjusted Diluted Loss Per Share: |
|||||||||||||||
|
Pro Forma |
|
Pro Forma |
||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
Feb 28, 2025 |
|
Feb 29, 2024 |
|
Feb 28, 2025 |
|
Feb 29, 2024 |
||||||||
|
(unaudited) |
|
(unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Pro forma diluted loss per share |
$ |
(0.24 |
) |
|
$ |
(4.67 |
) |
|
$ |
(0.82 |
) |
|
$ |
(5.49 |
) |
|
|
|
|
|
|
|
|
||||||||
Amortization of intangibles |
|
0.06 |
|
|
|
0.07 |
|
|
|
0.19 |
|
|
|
0.20 |
|
Change in fair value of contingent consideration |
|
0.01 |
|
|
|
0.01 |
|
|
|
0.01 |
|
|
|
0.01 |
|
Acquisition, restructuring and other items, net (1) |
|
0.07 |
|
|
|
0.72 |
|
|
|
0.33 |
|
|
|
0.94 |
|
Goodwill impairment |
|
— |
|
|
|
3.96 |
|
|
|
— |
|
|
|
3.98 |
|
Tax effect of non-GAAP items (2) |
|
0.02 |
|
|
|
(0.25 |
) |
|
|
0.07 |
|
|
|
(0.04 |
) |
Adjusted pro forma diluted loss per share |
$ |
(0.08 |
) |
|
$ |
(0.16 |
) |
|
$ |
(0.22 |
) |
|
$ |
(0.40 |
) |
|
|
|
|
|
|
|
|
||||||||
Adjusted diluted sharecount (3) |
|
40,853 |
|
|
|
40,234 |
|
|
|
40,809 |
|
|
|
40,098 |
|
(1) Includes costs related to merger and acquisition activities, restructuring, and unusual items, including asset impairments and write-offs, certain litigation, and other items. |
(2) Adjustment to reflect the income tax provision on a non-GAAP basis has been calculated assuming no valuation allowance on the Company's U.S. deferred tax assets and an effective tax rate of 23% for the periods ended February 28, 2025 and February 29, 2024. |
(3) Diluted shares may differ for non-GAAP measures as compared to GAAP due to a GAAP loss. |
ANGIODYNAMICS, INC. AND SUBSIDIARIES |
|||||||||||||||
GAAP TO NON-GAAP RECONCILIATION (Continued) |
|||||||||||||||
(in thousands, except per share data) |
|||||||||||||||
Reconciliation of Pro Forma Net Loss to Pro Forma Adjusted EBITDA: |
|
|
|
|
|
|
|||||||||
|
Pro Forma |
|
Pro Forma |
||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
Feb 28, 2025 |
|
Feb 29, 2024 |
|
Feb 28, 2025 |
|
Feb 29, 2024 |
||||||||
|
(unaudited) |
|
(unaudited) |
||||||||||||
|
|
|
|
|
|
|
|
||||||||
Pro forma net loss |
$ |
(9,901 |
) |
|
$ |
(187,804 |
) |
|
$ |
(33,571 |
) |
|
$ |
(220,236 |
) |
|
|
|
|
|
|
|
|
||||||||
Income tax expense (benefit) |
|
(2 |
) |
|
|
(12,004 |
) |
|
|
21 |
|
|
|
(6,597 |
) |
Interest income, net |
|
(135 |
) |
|
|
(394 |
) |
|
|
(975 |
) |
|
|
(1,047 |
) |
Depreciation and amortization |
|
6,319 |
|
|
|
6,861 |
|
|
|
19,967 |
|
|
|
18,234 |
|
Goodwill impairment |
|
— |
|
|
|
159,476 |
|
|
|
— |
|
|
|
159,476 |
|
Change in fair value of contingent consideration |
|
40 |
|
|
|
112 |
|
|
|
272 |
|
|
|
203 |
|
Stock based compensation |
|
2,398 |
|
|
|
2,142 |
|
|
|
8,131 |
|
|
|
8,000 |
|
Acquisition, restructuring and other items, net (1) |
|
2,620 |
|
|
|
27,966 |
|
|
|
10,400 |
|
|
|
37,238 |
|
Adjusted EBITDA |
$ |
1,339 |
|
|
$ |
(3,645 |
) |
|
$ |
4,245 |
|
|
$ |
(4,729 |
) |
(1) Includes costs related to merger and acquisition activities, restructuring, and unusual items, including asset impairments and write-offs, certain litigation, and other items. |
ANGIODYNAMICS, INC. AND SUBSIDIARIES |
|||||||||||||||
ACQUISITION, RESTRUCTURING, AND OTHER ITEMS, NET DETAIL |
|||||||||||||||
(in thousands) |
|||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
(in thousands) |
Feb 28, 2025 |
|
Feb 29, 2024 |
|
Feb 28, 2025 |
|
Feb 29, 2024 |
||||||||
Legal (1) |
$ |
— |
|
|
$ |
23,314 |
|
|
$ |
406 |
|
|
$ |
30,453 |
|
Mergers and acquisitions |
|
— |
|
|
|
147 |
|
|
|
737 |
|
|
|
399 |
|
Plant closure (2) |
|
3,130 |
|
|
|
5,426 |
|
|
|
11,820 |
|
|
|
6,115 |
|
Intangible and other asset impairment |
|
— |
|
|
|
6,260 |
|
|
|
— |
|
|
|
6,260 |
|
Transition service agreement (3) |
|
(463 |
) |
|
|
(333 |
) |
|
|
(1,424 |
) |
|
|
(655 |
) |
Manufacturing relocation (4) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
587 |
|
Other (5) |
|
619 |
|
|
|
553 |
|
|
|
1,926 |
|
|
|
1,608 |
|
Total |
$ |
3,286 |
|
|
$ |
35,367 |
|
|
$ |
13,465 |
|
|
$ |
44,767 |
|
(1) Legal expenses related to litigation that is outside the normal course of business. For the three and nine months ended February 29, 2024, a $19.3 million settlement expense was recorded as a result of the Settlement Agreement that was entered into between the Company and BD. |
(2) Plant closure expenses, related to the restructuring of our manufacturing footprint which was announced on January 5, 2024. |
(3) Transition services agreements that were entered into with Merit and Spectrum. |
(4) Expenses to relocate certain manufacturing lines out of Queensbury, NY. |
(5) Included in the $1.6 million in other for the nine months ended February 29, 2024 is $0.9 million of deferred financing fees that were written-off in conjunction with the sale of the Dialysis and BioSentry businesses and concurrent extinguishment of the debt. |
| ANGIODYNAMICS, INC. AND SUBSIDIARIES | ||||||||||||||||||||||||||||
NET SALES BY PRODUCT CATEGORY AND BY GEOGRAPHY |
||||||||||||||||||||||||||||
(in thousands) |
||||||||||||||||||||||||||||
|
Three Months Ended |
|
Three Months Ended |
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Actual (1) |
Pro Forma
|
Pro
|
|
As
|
Pro Forma
|
Pro
|
|
Actual |
|
Pro
|
|||||||||||||||||
|
Feb 28,
|
Feb 28,
|
Feb 28,
|
|
Feb 29,
|
Feb 29,
|
Feb 29,
|
|
%
|
Currency
|
Constant
|
|
%
|
Currency
|
Constant
|
|||||||||||||
|
|
(unaudited) |
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|||||||||||||
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Med Tech |
$ |
31,341 |
$ |
— |
$ |
31,341 |
|
$ |
25,844 |
$ |
(190 |
) |
$ |
25,654 |
|
21.3 |
% |
|
|
|
22.2 |
% |
|
|
||||
Med Device |
|
40,663 |
|
9 |
|
40,672 |
|
|
49,338 |
|
(9,021 |
) |
|
40,317 |
|
(17.6 |
)% |
|
|
|
0.9 |
% |
|
|
||||
|
$ |
72,004 |
$ |
9 |
$ |
72,013 |
|
$ |
75,182 |
$ |
(9,211 |
) |
$ |
65,971 |
|
(4.2 |
)% |
0.2 |
% |
(4.0 |
)% |
|
9.2 |
% |
0.2 |
% |
9.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
United States |
$ |
61,340 |
$ |
4 |
$ |
61,344 |
|
$ |
62,342 |
$ |
(6,521 |
) |
$ |
55,821 |
|
(1.6 |
)% |
|
|
|
9.9 |
% |
|
|
||||
International |
|
10,664 |
|
5 |
|
10,669 |
|
|
12,840 |
|
(2,690 |
) |
|
10,150 |
|
(16.9 |
)% |
1.1 |
% |
(15.8 |
)% |
|
5.1 |
% |
|
|
||
|
$ |
72,004 |
$ |
9 |
$ |
72,013 |
|
$ |
75,182 |
$ |
(9,211 |
) |
$ |
65,971 |
|
(4.2 |
)% |
0.2 |
% |
(4.0 |
)% |
|
9.2 |
% |
0.2 |
% |
9.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(1) Reflects the Company's US GAAP consolidated financial statements before pro forma adjustments related to the sale of the Dialysis and BioSentry Businesses on June 8, 2023, the sale of the PICCs and Midlines Businesses on February 15, 2024 and the discontinuation of the RadioFrequency Ablation and Syntrax products ("the Businesses") as of February 29, 2024, for the three months ended February 28, 2025 and February 29, 2024. |
(2) Reflects the elimination of revenues and expenses representing the operating results from the sales and discontinuation of the Businesses. |
GROSS PROFIT BY PRODUCT CATEGORY |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
(in thousands) |
||||||||||||||||||||||||
|
Three Months Ended |
|
Three Months Ended |
|
|
|
|
|||||||||||||||||
|
Actual (1) |
Pro Forma
|
Pro
|
|
As Reported (1) |
Pro Forma
|
Pro
|
|
Actual |
|
Pro
|
|||||||||||||
|
Feb 28,
|
Feb 28,
|
Feb 28,
|
|
Feb 29,
|
Feb 29,
|
Feb 29,
|
|
% Change |
|
% Change |
|||||||||||||
|
(unaudited) |
|
(unaudited) |
|
|
|
|
|||||||||||||||||
Med Tech |
$ |
19,588 |
|
$ |
— |
$ |
19,588 |
|
|
$ |
15,857 |
|
$ |
(83 |
) |
$ |
15,774 |
|
|
23.5 |
% |
|
24.2 |
% |
Gross profit % of sales |
|
62.5 |
% |
|
|
62.5 |
% |
|
|
61.4 |
% |
|
|
61.5 |
% |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Med Device |
$ |
19,269 |
|
$ |
3 |
$ |
19,272 |
|
|
$ |
20,004 |
|
$ |
(2,090 |
) |
$ |
17,914 |
|
|
(3.7 |
)% |
|
7.6 |
% |
Gross profit % of sales |
|
47.4 |
% |
|
|
47.4 |
% |
|
|
40.5 |
% |
|
|
44.4 |
% |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ |
38,857 |
|
$ |
3 |
$ |
38,860 |
|
|
$ |
35,861 |
|
$ |
(2,173 |
) |
$ |
33,688 |
|
|
8.4 |
% |
|
15.4 |
% |
Gross profit % of sales |
|
54.0 |
% |
|
|
54.0 |
% |
|
|
47.7 |
% |
|
|
51.1 |
% |
|
|
|
|
|||||
(1) Reflects the Company's US GAAP consolidated financial statements before pro forma adjustments related to the sale of the Dialysis and BioSentry Businesses on June 8, 2023, the sale of the PICCs and Midlines Businesses on February 15, 2024 and the discontinuation of the RadioFrequency Ablation and Syntrax products ("the Businesses") as of February 29, 2024, for the three months ended February 28, 2025 and February 29, 2024. |
|
(2) Reflects the elimination of revenues and expenses representing the operating results from the sales and discontinuation of the Businesses. |
ANGIODYNAMICS, INC. AND SUBSIDIARIES |
||||||||||||||||||||||||||||
NET SALES BY PRODUCT CATEGORY AND BY GEOGRAPHY |
||||||||||||||||||||||||||||
(in thousands) |
||||||||||||||||||||||||||||
|
Nine Months Ended |
|
Nine Months Ended |
|
|
|
|
|
|
|
|
|||||||||||||||||
|
Actual (1) |
Pro Forma
|
Pro
|
|
As
|
Pro Forma
|
Pro
|
|
Actual |
|
Pro
|
|||||||||||||||||
|
Feb 28,
|
Feb 28,
|
Feb 28,
|
|
Feb 29,
|
Feb 29,
|
Feb 29,
|
|
%
|
Currency
|
Constant
|
|
%
|
Currency
|
Constant
|
|||||||||||||
|
|
(unaudited) |
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
|
|||||||||||||
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Med Tech |
$ |
90,863 |
$ |
— |
$ |
90,863 |
|
$ |
77,068 |
$ |
(443 |
) |
$ |
76,625 |
|
17.9 |
% |
|
|
|
18.6 |
% |
|
|
||||
Med Device |
|
121,477 |
|
188 |
|
121,665 |
|
|
155,866 |
|
(32,893 |
) |
|
122,973 |
|
(22.1 |
)% |
|
|
|
(1.1 |
)% |
|
|
||||
|
$ |
212,340 |
$ |
188 |
$ |
212,528 |
|
$ |
232,934 |
$ |
(33,336 |
) |
$ |
199,598 |
|
(8.8 |
)% |
0.0 |
% |
(8.8 |
)% |
|
6.5 |
% |
0.1 |
% |
6.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Net Sales |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
United States |
$ |
183,499 |
$ |
14 |
$ |
183,513 |
|
$ |
190,743 |
$ |
(23,098 |
) |
$ |
167,645 |
|
(3.8 |
)% |
|
|
|
9.5 |
% |
|
|
||||
International |
|
28,841 |
|
174 |
|
29,015 |
|
|
42,191 |
|
(10,238 |
) |
|
31,953 |
|
(31.6 |
)% |
0.4 |
% |
(31.2 |
)% |
|
(9.2 |
)% |
|
|
||
|
$ |
212,340 |
$ |
188 |
$ |
212,528 |
|
$ |
232,934 |
$ |
(33,336 |
) |
$ |
199,598 |
|
(8.8 |
)% |
0.0 |
% |
(8.8 |
)% |
|
6.5 |
% |
0.1 |
% |
6.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
(1) Reflects the Company's US GAAP consolidated financial statements before pro forma adjustments related to the sale of the Dialysis and BioSentry Businesses on June 8, 2023, the sale of the PICCs and Midlines Businesses on February 15, 2024 and the discontinuation of the RadioFrequency Ablation and Syntrax products ("the Businesses") as of February 29, 2024, for the nine months ended February 28, 2025 and February 29, 2024. |
(2) Reflects the elimination of revenues and expenses representing the operating results from the sales and discontinuation of the Businesses. |
GROSS PROFIT BY PRODUCT CATEGORY |
||||||||||||||||||||||||
|
|
|
|
|
|
|
|
|||||||||||||||||
(in thousands) |
||||||||||||||||||||||||
|
Nine Months Ended |
|
Nine Months Ended |
|
|
|
|
|||||||||||||||||
|
Actual (1) |
Pro Forma
|
Pro
|
|
As Reported (1) |
Pro Forma
|
Pro
|
|
Actual |
|
Pro
|
|||||||||||||
|
Feb 28,
|
Feb 28,
|
Feb 28,
|
|
Feb 29,
|
Feb 29,
|
Feb 29,
|
|
% Change |
|
% Change |
|||||||||||||
|
(unaudited) |
|
(unaudited) |
|
|
|
|
|||||||||||||||||
Med Tech |
$ |
57,398 |
|
$ |
— |
$ |
57,398 |
|
|
$ |
48,400 |
|
$ |
(155 |
) |
$ |
48,245 |
|
|
18.6 |
% |
|
19.0 |
% |
Gross profit % of sales |
|
63.2 |
% |
|
|
63.2 |
% |
|
|
62.8 |
% |
|
|
63.0 |
% |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Med Device |
$ |
58,089 |
|
|
33 |
$ |
58,122 |
|
|
$ |
67,783 |
|
$ |
(9,060 |
) |
$ |
58,723 |
|
|
(14.3 |
)% |
|
(1.0 |
)% |
Gross profit % of sales |
|
47.8 |
% |
|
|
47.8 |
% |
|
|
43.5 |
% |
|
|
47.7 |
% |
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||||||||
Total |
$ |
115,487 |
|
$ |
33 |
$ |
115,520 |
|
|
$ |
116,183 |
|
$ |
(9,215 |
) |
$ |
106,968 |
|
|
(0.6 |
)% |
|
8.0 |
% |
Gross profit % of sales |
|
54.4 |
% |
|
|
54.4 |
% |
|
|
49.9 |
% |
|
|
53.6 |
% |
|
|
|
|
|||||
(1) Reflects the Company's US GAAP consolidated financial statements before pro forma adjustments related to the sale of the Dialysis and BioSentry Businesses on June 8, 2023, the sale of the PICCs and Midlines Businesses on February 15, 2024 and the discontinuation of the RadioFrequency Ablation and Syntrax products ("the Businesses") as of February 29, 2024, for the nine months ended February 28, 2025 and 2024. |
(2) Reflects the elimination of revenues and expenses representing the operating results from the sales and discontinuation of the Businesses. |
| ANGIODYNAMICS, INC. AND SUBSIDIARIES | |||||
CONSOLIDATED BALANCE SHEETS |
|||||
(in thousands) |
|||||
|
Feb 28, 2025 |
|
May 31, 2024 |
||
|
(unaudited) |
|
(audited) |
||
Assets |
|
|
|
||
Current assets: |
|
|
|
||
Cash and cash equivalents |
$ |
44,760 |
|
$ |
76,056 |
Accounts receivable, net |
|
43,468 |
|
|
43,610 |
Inventories |
|
63,105 |
|
|
60,616 |
Earn-out receivable |
|
5,500 |
|
|
— |
Prepaid expenses and other |
|
15,440 |
|
|
12,971 |
Total current assets |
|
172,273 |
|
|
193,253 |
Property, plant and equipment, net |
|
32,530 |
|
|
35,666 |
Other assets |
|
9,681 |
|
|
11,369 |
Intangible assets, net |
|
70,931 |
|
|
77,383 |
Total assets |
$ |
285,415 |
|
$ |
317,671 |
Liabilities and stockholders' equity |
|
|
|
||
Current liabilities: |
|
|
|
||
Accounts payable |
$ |
30,265 |
|
$ |
37,751 |
Accrued liabilities |
|
36,949 |
|
|
41,098 |
Current portion of contingent consideration |
|
5,000 |
|
|
4,728 |
Other current liabilities |
|
5,757 |
|
|
7,578 |
Total current liabilities |
|
77,971 |
|
|
91,155 |
Deferred income taxes |
|
4,203 |
|
|
4,852 |
Other long-term liabilities |
|
17,371 |
|
|
16,078 |
Total liabilities |
|
99,545 |
|
|
112,085 |
Stockholders' equity |
|
185,870 |
|
|
205,586 |
Total Liabilities and Stockholders' Equity |
$ |
285,415 |
|
$ |
317,671 |
| ANGIODYNAMICS, INC. AND SUBSIDIARIES | |||||||||||||||
CONSOLIDATED STATEMENTS OF CASH FLOWS |
|||||||||||||||
(in thousands) |
|||||||||||||||
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
Feb 28, 2025 |
|
Feb 29, 2024 |
|
Feb 28, 2025 |
|
Feb 29, 2024 |
||||||||
|
(unaudited) |
|
(unaudited) |
||||||||||||
Cash flows from operating activities: |
|
|
|
|
|
|
|
||||||||
Net loss |
$ |
(4,407 |
) |
|
$ |
(187,736 |
) |
|
$ |
(27,943 |
) |
|
$ |
(170,900 |
) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
|
|
|
||||||||
Depreciation and amortization |
|
6,319 |
|
|
|
7,522 |
|
|
|
19,967 |
|
|
|
20,895 |
|
Non-cash lease expense |
|
503 |
|
|
|
484 |
|
|
|
1,496 |
|
|
|
1,441 |
|
Stock based compensation |
|
2,398 |
|
|
|
2,612 |
|
|
|
8,131 |
|
|
|
8,633 |
|
Gain on disposal of assets |
|
— |
|
|
|
(6,657 |
) |
|
|
— |
|
|
|
(54,499 |
) |
Transaction costs for disposition |
|
— |
|
|
|
(2,657 |
) |
|
|
— |
|
|
|
(5,084 |
) |
Change in fair value of contingent consideration |
|
40 |
|
|
|
112 |
|
|
|
272 |
|
|
|
203 |
|
Impairment loss on indefinite-lived intangible assets (1) |
|
— |
|
|
|
159,476 |
|
|
|
— |
|
|
|
159,476 |
|
Deferred income taxes |
|
(207 |
) |
|
|
(12,094 |
) |
|
|
(795 |
) |
|
|
(7,143 |
) |
Change in accounts receivable allowances |
|
142 |
|
|
|
458 |
|
|
|
530 |
|
|
|
1,007 |
|
Fixed and intangible asset impairments and disposals |
|
38 |
|
|
|
6,845 |
|
|
|
97 |
|
|
|
7,084 |
|
Write-off of other assets |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
869 |
|
Other |
|
30 |
|
|
|
299 |
|
|
|
149 |
|
|
|
161 |
|
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
||||||||
Accounts receivable |
|
(474 |
) |
|
|
1,668 |
|
|
|
(424 |
) |
|
|
2,345 |
|
Inventories |
|
2,810 |
|
|
|
2,019 |
|
|
|
(2,493 |
) |
|
|
(6,825 |
) |
Prepaid expenses and other |
|
(9,387 |
) |
|
|
(2,587 |
) |
|
|
(9,459 |
) |
|
|
(7,566 |
) |
Accounts payable, accrued and other liabilities |
|
(10,964 |
) |
|
|
17,710 |
|
|
|
(18,467 |
) |
|
|
16,744 |
|
Net cash used in operating activities |
|
(13,159 |
) |
|
|
(12,526 |
) |
|
|
(28,939 |
) |
|
|
(33,159 |
) |
Cash flows from investing activities: |
|
|
|
|
|
|
|
||||||||
Additions to property, plant and equipment |
|
(1,798 |
) |
|
|
(607 |
) |
|
|
(3,687 |
) |
|
|
(1,952 |
) |
Additions to placement and evaluation units |
|
(1,391 |
) |
|
|
(1,239 |
) |
|
|
(3,868 |
) |
|
|
(3,245 |
) |
Acquisition of intangibles |
|
— |
|
|
|
(3,250 |
) |
|
|
— |
|
|
|
(3,250 |
) |
Proceeds from sale of assets |
|
— |
|
|
|
34,500 |
|
|
|
— |
|
|
|
134,500 |
|
Net cash (used in) provided by investing activities |
|
(3,189 |
) |
|
|
29,404 |
|
|
|
(7,555 |
) |
|
|
126,053 |
|
Cash flows from financing activities: |
|
|
|
|
|
|
|
||||||||
Repayment of long-term debt |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(50,000 |
) |
Payment of acquisition related contingent consideration |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(10,000 |
) |
Principal payments on finance arrangement |
|
(58 |
) |
|
|
— |
|
|
|
(58 |
) |
|
|
— |
|
Proceeds from finance arrangement |
|
6,310 |
|
|
|
— |
|
|
|
6,310 |
|
|
|
— |
|
Repurchase of common stock |
|
— |
|
|
|
— |
|
|
|
(1,670 |
) |
|
|
— |
|
Proceeds from exercise of stock options and employee stock purchase plan |
|
895 |
|
|
|
694 |
|
|
|
933 |
|
|
|
752 |
|
Net cash provided by (used) in financing activities |
|
7,147 |
|
|
|
694 |
|
|
|
5,515 |
|
|
|
(59,248 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
(128 |
) |
|
|
(17 |
) |
|
|
(317 |
) |
|
|
185 |
|
Increase (decrease) in cash and cash equivalents |
|
(9,329 |
) |
|
|
17,555 |
|
|
|
(31,296 |
) |
|
|
33,831 |
|
Cash and cash equivalents at beginning of period |
|
54,089 |
|
|
|
60,896 |
|
|
|
76,056 |
|
|
|
44,620 |
|
Cash and cash equivalents at end of period |
$ |
44,760 |
|
|
$ |
78,451 |
|
|
$ |
44,760 |
|
|
$ |
78,451 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250402329970/en/
Investors:
AngioDynamics, Inc.
Stephen Trowbridge, Executive Vice President & CFO
(518) 795-1408
[email protected]
Media:
Saleem Cheeks
Vice President, Communications
518-795-1174
[email protected]