Q1 Revenues of $30 million up 4% over prior year period
Q1 GAAP Operating Income of $1.7 million up from a loss of $6.7 million prior year
Q1 Adjusted Operating Income of $4.4 million up from $2.4 million prior year

HOLLISTON, Mass., April 25, 2023 (GLOBE NEWSWIRE) -- Harvard Bioscience, Inc. (NASDAQ:HBIO) (the "Company") today announced financial results for the first quarter ended March 31, 2023.

First quarter revenues were $30.0 million, up 4% versus $28.8 million in Q1 ‘22. Reported revenue includes an unfavorable foreign exchange impact of $0.5 million and a net decrease of $1.1 million from discontinued products compared to the first quarter of last year.

Also in the quarter, gross margin was 61% compared with 56% in the Q1 ‘22. Net income was $0.6 million, compared to a net loss of $6.9 million in Q1 ‘22. Adjusted EBITDA was $4.8 million, with adjusted EBITDA margin of 16%, compared to adjusted EBITDA of $2.7 million and adjusted EBITDA margin of 9% in Q1 ‘22.

Jim Green, Chairman and CEO said, "We are pleased with our strong first quarter financial results, which highlight the positive impact of the significant changes we implemented over the past two years. Growth from new products and our improved product portfolio led to significant gross margin and adjusted EBITDA margin expansion. We are encouraged by the strong start to the fiscal year."

Green continued, "New products launched in 2022, including the BTX electroporation system configured for bio-production and our exclusive continuous glucose implant, are reflected in our Q1 results. In addition, we launched two new cellular products, and after the quarter ended, we received the first order from a leading CRO customer for our new, GLP-compliant high-capacity behavior monitoring system. This initial order will form the basis for a new product offering that is expected to drive growth in CROs, Pharma, and academic and government laboratories."

Green concluded, "With new product introductions combined with price and volume growth from the rest of our rationalized product portfolio, we now expect mid-single digit revenue growth for the full year 2023. This growth includes about a 4-percentage point headwind from discontinued products. For the year 2023, we expect gross margins of approximately 60% and adjusted EBITDA margins in the 16% to 17% range. In Q1, we paid down debt by $2.8 million and remain on the path to reduce the net leverage ratio to approximately 2X by the end of this year."


Quarterly Financial Results Summary	Q1'23			Q1'22
Revenues	$	30.0	M	$	28.8		M
Gross Margin		61	%		56		%
Operating Income (Loss) (GAAP)	$	1.7	M	$	(6.7	)	M
Adjusted Operating Income	$	4.4	M	$	2.4		M
Net Income (Loss) (GAAP)	$	0.6	M	$	(6.9	)	M
Diluted Earnings (Loss) Per Share (GAAP)	$	0.01		$	(0.17			)
Diluted Adjusted Earnings Per Share	$	0.06		$	0.04
Adjusted EBITDA	$	4.8	M	$	2.7		M
Adjusted EBITDA Margin		16	%		9		%
Net Debt*	$	41.0	M	$	44.6		M

* Debt outstanding less cash and cash equivalents

For more details on performance for the three months ended March 31, 2023, a presentation that will be referenced during the webcast referenced below will be posted to our Investor Relations website shortly before the webcast begins.

This press release includes certain financial information presented on an adjusted, or non-GAAP, basis. For additional information on the non-GAAP financial measures included in this press release, please see "Use of Non-GAAP Financial Information" and "Reconciliation of GAAP to Non-GAAP Financial Measures" below.

Webcast and Conference Call Details

Harvard Bioscience will be hosting a conference call and webcast today at 9:00 a.m. Eastern Time.

Analysts who want to join the call and ask a question must register here . Once registered, you will receive the dial-in numbers and a unique PIN number.

Participants who want to join the audio-only webcast should go to our events and presentations on the investor website here.

Use of Non-GAAP Financial Information

In this press release, we have included non-GAAP financial information, including adjusted operating income, adjusted diluted earnings (loss) per share and adjusted EBITDA and EBITDA margin. We believe that this non-GAAP financial information provides investors with an enhanced understanding of the underlying operations of the business. For the periods presented, these non-GAAP financial measures have excluded certain expenses and income resulting from items that we do not believe are representative of the underlying operations of the business. Items excluded include stock-based compensation, amortization of intangibles related to acquisitions, litigation settlement, and restructuring and other costs. They also exclude the tax impact of the reconciling items. Management believes that this non-GAAP financial information is important in comparing current results with prior period results and is useful to investors and financial analysts in assessing the Company's operating performance. Non-GAAP historical financial statement information included herein is accompanied by a reconciliation to the nearest corresponding GAAP measure which is included as exhibits below in this press release.

With respect to forward-looking measures, we provide an outlook for adjusted EBITDA. Many of the items that we exclude from our adjusted EBITDA calculation are less capable of being controlled or reliably predicted by management. These items could cause the adjusted EBITDA presented in our outlook statements to vary materially from our reported net income and other GAAP results.

The non-GAAP financial information provided in this press release should be considered in addition to, not as a substitute for, the financial information provided and presented in accordance with GAAP and may be different than other companies' non-GAAP financial information.

About Harvard Bioscience

Harvard Bioscience, Inc. is a leading developer, manufacturer and seller of technologies, products and services that enable fundamental advances in life science applications, including research, pharmaceutical and therapy discovery, bio-production and preclinical testing for pharmaceutical and therapy development. Our customers range from renowned academic institutions and government laboratories to the world's leading pharmaceutical, biotechnology and contract research organizations. With operations in North America, Europe, and China, we sell through a combination of direct and distribution channels to customers around the world.

For more information, please visit our website at www.harvardbioscience.com.

Forward-Looking Statements

This document contains forward-looking statements within the meaning of the federal securities laws, including the Private Securities Litigation Reform Act of 1995. Forward looking statements may be identified by the use of words such as "may," "will," "expect," "plan," "anticipate," "estimate," "intend" and similar expressions or statements that do not relate to historical matters. Forward-looking statements include, but are not limited to, information concerning expected future revenues, earnings, cash position, growth, operational performance, and the strength of the Company's market position and business model. Forward-looking statements are not guarantees of future performance and involve known and unknown uncertainties, risks, assumptions, and contingencies, many of which are outside the Company's control. Risks and other factors that could cause the Company's actual results to differ materially from those described its forward-looking statements include those described in the "Risk Factors" section of the Company's most recently filed Annual Report on Form 10-K as well as in the Company's other filings with the Securities and Exchange Commission. Forward-looking statements are based on the Company's expectations and assumptions as of the date of this document. Except as required by law, the Company assumes no obligation to update forward-looking statements to reflect any change in expectations, even as new information becomes available.

Investor Inquiries:

Harvard Bioscience, Inc.

Investor Relations

investors@harvardbioscience.com

(508) 893-3120


HARVARD BIOSCIENCE, INC.
Consolidated Statements of Operations
(unaudited, in thousands, except per share data)

			Three Months Ended
				March 31, 2023			March 31, 2022

	Revenues		$	29,975		$	28,778
	Cost of revenues			11,629			12,601
		Gross profit		18,346			16,177

	Operating expenses:
		Sales and marketing expenses		5,978			6,687
		General and administrative expenses		6,334			6,325
		Research and development expenses		2,897			3,220
		Amortization of intangible assets		1,388			1,466
		Settlement of litigation, net		-			5,191
	Total operating expenses			16,597			22,889

	Operating income (loss)			1,749			(6,712	)

	Interest and other expense, net			(542	)		(306	)
	Income (loss) before income taxes			1,207			(7,018	)
	Income tax expense (benefit)			585			(138	)
	Net income (loss)		$	622		$	(6,880	)

	Income (loss) per common share:
		Basic	$	0.01		$	(0.17	)
		Diluted	$	0.01		$	(0.17	)

	Weighted-average common shares:
		Basic		42,119			41,219
		Diluted		42,783			41,219



HARVARD BIOSCIENCE, INC.
Condensed Consolidated Balance Sheets
(unaudited, in thousands)


		March 31, 20223		December 31, 2022
	Assets
	Cash and cash equivalents	$	3,789	$	4,508
	Accounts receivables		17,737		16,705
	Inventories		26,861		26,439
	Other current assets		4,062		3,472
	Total current assets		52,449		51,124
	Property, plant and equipment		3,424		3,366
	Goodwill and other intangibles		76,259		77,274
	Other long-term assets		13,446		13,596
	Total assets	$	145,578	$	145,360

	Liabilities and Stockholders' Equity
	Current portion, long-term debt	$	2,970	$	3,811
	Other current liabilities		20,247		19,438
	Total current liabilities		23,217		23,249
	Long-term debt, net		41,083		43,013
	Other long-term liabilities		6,938		6,878
	Stockholders' equity		74,340		72,220
	Total liabilities and stockholders' equity	$	145,578	$	145,360



HARVARD BIOSCIENCE, INC.
Condensed Consolidated Statements of Cash Flows
(unaudited, in thousands)

		Three Months Ended
			March 31, 2023			March 31, 2022
	Cash flows from operating activities:
	Net income (loss)	$	622		$	(6,880	)
	Adjustments to operating cash flows		2,486			2,818
	Changes in operating assets and liabilities		(1,296	)		2,076
	Net cash provided by (used in) operating activities		1,812			(1,986	)

	Cash flows from investing activities:
	Additions to property, plant and equipment		(224	)		(471	)
	Proceeds from sale of product line		512			-
	Net cash provided by (used in) investing activities		288			(471	)

	Cash flows from financing activities:
	Borrowing from revolving line of credit		1,500			1,500
	Repayment of revolving line of credit		(2,500	)		-
	Repayment of term debt		(1,841	)		(936	)
	Proceeds from exercise of employee stock options and stock purchases		104			31
	Taxes related to net share settlement of equity awards		(156	)		(501	)
	Net cash (used in) provided by financing activities		(2,893	)		94

	Effect of exchange rate changes on cash		74			(25	)
	Decrease in cash and cash equivalents		(719	)		(2,388	)
	Cash and cash equivalents at the beginning of period		4,508			7,821
	Cash and cash equivalents at the end of period	$	3,789		$	5,433



HARVARD BIOSCIENCE, INC.
Reconciliation of GAAP to Non-GAAP Financial Measures (unaudited)
(in thousands, except per share data)
		Three Months Ended
		March 31, 2023			March 31, 2022

GAAP operating income (loss)		$	1,749		$	(6,712	)
	Stock-based compensation		1,153			1,023
	Acquired asset amortization		1,401			1,505
	Settlement, restructuring, & other		131			6,550
Adjusted operating income		$	4,434		$	2,366

Operating margin			5.8	%		-23.3	%
Adjusted operating margin			14.8	%		8.2	%


GAAP net income (loss)		$	622		$	(6,880	)
	Stock-based compensation		1,153			1,023
	Acquired asset amortization		1,401			1,505
	Settlement, restructuring, & other		(362	)		6,550
	Income taxes		(340	)		(682	)
Adjusted net income			2,474			1,516
	Depreciation		321			342
	Interest and other expense, net		1,036			305
	Adjusted income taxes (1)		924			544
Adjusted EBITDA		$	4,755		$	2,707

Adjusted EBITDA margin			15.9	%		9.4	%



Diluted income (loss) per share (GAAP)		$	0.01		$	(0.17	)

Diluted adjusted earnings per share		$	0.06		$	0.04
Weighted-average common shares:
	Diluted GAAP		42,783			41,219

	Diluted Adjusted		42,783			42,977

	(1) Adjusted income taxes includes the tax effect of adjusting for the reconciling items using the tax rates in the jurisdictions in which the reconciling items arise.

Harvard Bioscience Announces First Quarter 2023 Financial Results