BAUDETTE, Minn., Nov. 2, 2017 /PRNewswire/ --
For the third quarter 2017:
- Net revenues of $48.2 million, an increase of 25% as compared to the same period in
2016
- GAAP net income of $4.7 million and diluted GAAP earnings per share of $0.40
- Adjusted non-GAAP EBITDA of $20.7 million
- Adjusted non-GAAP diluted earnings per share of $1.11
ANI Pharmaceuticals, Inc. ("ANI") (NASDAQ: ANIP) today reported its financial results for the three and nine months
ended September 30, 2017, and reaffirmed its 2017 financial guidance. The Company will host its
earnings conference call this morning, November 2, 2017, at 10:30 AM
ET. Investors and other interested parties can join the call by dialing (866) 776-8875. The conference ID is 95990267.
Financial Summary
(in thousands, except per share data)
|
|
Q3 2017
|
|
Q3 2016
|
|
YTD 2017
|
|
YTD 2016
|
Net revenues
|
|
$ 48,164
|
|
$ 38,525
|
|
$ 129,556
|
|
$ 90,417
|
Net income
|
|
$ 4,720
|
|
$ 2,543
|
|
$ 8,553
|
|
$ 5,014
|
GAAP earnings per diluted share
|
|
$ 0.40
|
|
$ 0.22
|
|
$ 0.73
|
|
$ 0.43
|
Adjusted non-GAAP EBITDA (a)
|
|
$ 20,662
|
|
$ 16,354
|
|
$ 54,503
|
|
$ 43,178
|
Adjusted non-GAAP diluted earnings per share
(b)
|
|
$ 1.11
|
|
$ 0.77
|
|
$ 2.83
|
|
$ 2.05
|
|
(a) See Table 3 for US GAAP reconciliation.
|
(b) See Table 4 for US GAAP reconciliation.
|
Arthur S. Przybyl, President and CEO, stated,
"This was a record quarter for ANI, with revenues, adjusted non-GAAP EBITDA, and adjusted non-GAAP diluted earnings per share
increasing 25%, 26%, and 44%, respectively, as compared to the prior year. These increases are the direct result of the launches
of InnoPran XL® and Inderal® XL in February 2017 and the continued impact of generic products
launched in 2016 and 2017.
ANI continues to grow its branded product revenue base, an important strategic objective for the Company. To that end, we
continue to advance the development and subsequent commercialization of two branded products, Vancocin® oral solution and
Cortrophin® gel. Both of these drugs are FDA approved products, but will require ANI to file a prior approval supplement with the
FDA prior to commercialization."
ANI Narrows Guidance for the Full Year 2017
ANI estimates are based on projected results for the twelve months ending December 31, 2017 and
reflect management's current beliefs about product pricing, prescription trends, inventory levels, cost of sales, operating
costs, timing of research and development spend, taxes, and the anticipated timing of future product launches and events. ANI is
updating its full year 2017 guidance range to narrow its previously published guidance for net revenues and adjusted non-GAAP
EBITDA. In conjunction with this change, ANI is narrowing and making a modest upward revision in its projected full year adjusted
non-GAAP diluted earnings per share and improvement in its cost of sales as a percentage of revenues (excluding the impact of
inventory step-up). The changes to guidance reflect better than previously-forecast product mix and gross profit pull through on
net revenues.
(in millions, except per share data and percentages)
|
|
Previous
Guidance
|
|
Revised
Guidance
|
Net revenues
|
|
$181 to $190
|
|
$181 to $183
|
Cost of sales as a percent of revenues (excluding impact of inventory
step-up)
|
|
42% to 44%
|
|
39% to 41%
|
Adjusted non-GAAP EBITDA
|
|
$73.1 to $77.2
|
|
$74.0 to $76.3
|
Adjusted non-GAAP diluted earnings per share
|
|
$3.58 to $3.94
|
|
$3.83 to $4.00
|
Cortrophin® Gel Re-commercialization Update
In the third quarter of 2017, ANI executed a long-term commercial supply agreement with its Cortrophin® gel fill/finish
contract manufacturer ("CMO"), specializing in aseptic parenteral manufacturing using mobile isolator technology. ANI plans
to initiate manufacturing Cortrophin® gel development batches in the fourth quarter of 2017, using the active pharmaceutical
ingredient ("API") from its recently manufactured intermediate scale batches. Combined with its current relationships with
raw material suppliers for porcine pituitary glands and purified corticotropin powder (the API), ANI has now reached a very
important milestone by securing its Cortrophin® gel supply chain.
ANI has continued to advance the manufacture of corticotropin API, successfully manufacturing its first intermediate scale
batch of API. This intermediate scale batch of corticotropin API was five times larger than its initial successful
small-scale API batch and resulted in proportional increases in both yield and potency. ANI initiated manufacturing a second
intermediate scale batch in the third quarter and expects to complete manufacturing of intermediate scale API batches two and
three by the end of this year. ANI expects to be able to demonstrate lot-to-lot consistency as it continues to build its
comprehensive characterization package. ANI plans to initiate commercial scale API manufacturing in early 2018.
ANI has continued to modernize the corticotropin characterization package by developing and implementing new and current
analytical technologies that were not part of the original Cortrophin® gel NDA. These molecular biology techniques have been
successfully developed to analyze both corticotropin as well as other related peptides. ANI has also developed a variety of
methods to characterize in-process samples after completion of critical stages of corticotropin API manufacturing. These
methods are being used to better control the API manufacturing process and identify its critical process parameters. These
methods are being utilized throughout the API manufacturing process as a means of establishing lot-to-lot consistency and process
control and demonstrating comparability to historically manufactured commercial lots of API.
ANI intends to request a meeting with the FDA in the fourth quarter of 2017 to present its Regulatory Filing Plan.
For further details, please see ANI's Cortrophin® Gel Re-commercialization Milestone Update in Table 5.
Vancocin® Oral Solution Update
ANI is currently advancing a commercialization effort for Vancocin® oral solution. Following completion of ongoing formulation
and manufacturing optimization, ANI intends to file a prior approval supplement ("PAS") in the second half of 2018. This product
will be manufactured at ANI's site in Baudette, MN. The launch of this product will fulfill a
currently unmet patient need for an FDA approved liquid oral dosage form of the vancomycin molecule. This product will compete in
a market that currently exceeds $450 million annually. When launched, ANI estimates that Vancocin®
oral solution could achieve peak sales potential of $50 million.
Third Quarter Results
Net Revenues
|
|
Three Months Ended
|
|
|
|
|
|
(in thousands)
|
|
September 30,
|
|
|
|
|
|
|
|
2017
|
|
2016
|
|
Change
|
|
% Change
|
Generic pharmaceutical products
|
|
$
|
30,546
|
|
$
|
30,191
|
|
$
|
355
|
|
1%
|
Branded pharmaceutical products
|
|
|
15,688
|
|
|
6,834
|
|
|
8,854
|
|
130%
|
Contract manufacturing
|
|
|
1,829
|
|
|
1,427
|
|
|
402
|
|
28%
|
Contract services and other income
|
|
|
101
|
|
|
73
|
|
|
28
|
|
38%
|
Total net revenues
|
|
$
|
48,164
|
|
$
|
38,525
|
|
$
|
9,639
|
|
25%
|
For the three months ended September 30, 2017, ANI reported net revenues of $48.2 million, an increase of 25% from $38.5 million in the prior year period,
due to the following factors:
- Revenues from sales of generic pharmaceuticals increased slightly to $30.5 million from
$30.2 million in the prior period.
- Revenues from sales of branded pharmaceuticals increased 130%, to $15.7 million from
$6.8 million in the prior period, primarily due to sales of Inderal® XL and InnoPran XL®, both of
which were launched in Q1 2017, as well as increased sales of Inderal® LA and other branded products.
- Contract manufacturing revenue increased by 28% to $1.8 million from $1.4 million in the prior year period, primarily as a result of the timing and volume of customer
orders.
- Contract services and other income increased by 38%, to $0.1 million from $73 thousand.
Operating expenses increased to $38.8 million for the three months ended September 30, 2017, from $30.6 million in the prior year period. The increase was
primarily due to a $4.4 million increase in cost of sales as compared with the prior period, as a
result of $2.8 million of cost of sales related to the net inventory step-up on Inderal® XL and
InnoPran XL® inventory, higher sales of products sold with profit-sharing arrangements, and increased volume. In addition,
research and development increased by $1.6 million as compared with the prior period, primarily due
to work on the Cortrophin® gel re-commercialization project and depreciation and amortization increased by $1.1 million as compared with the prior period, driven by amortization of a higher intangible asset base.
Excluding the $2.8 million of net inventory step-up costs related to sales of Inderal® XL and
InnoPran XL® in the third quarter of 2017 and the $1.1 million of net inventory step-up costs
related to sales of Inderal® LA and Propranolol ER in the third quarter of 2016, cost of sales decreased as a percentage of net
revenues to 38% from 40%, primarily as a result of a change in product mix toward increased sales of branded products with higher
margins.
Net income was $4.7 million for the three months ended September 30,
2017, as compared to net income of $2.5 million in the prior year period. The effective tax
rate for the three months ended September 30, 2017 was 26%.
Diluted earnings per share for the three months ended September 30, 2017 was $0.40, based on 11,677 thousand diluted shares outstanding, as compared to diluted earnings per share of
$0.22 in the prior year period. Adjusted non-GAAP diluted earnings per share was $1.11, as compared to adjusted non-GAAP diluted earnings per share of $0.77 in
the prior year period. For a reconciliation of adjusted non-GAAP diluted earnings per share to the most directly comparable GAAP
financial measure, please see Table 4.
Results for Nine Months Ended September 30, 2017
Net Revenues
|
|
Nine Months Ended
|
|
|
|
|
|
(in thousands)
|
|
September 30,
|
|
|
|
|
|
|
|
2017
|
|
2016
|
|
Change
|
|
% Change
|
Generic pharmaceutical products
|
|
$
|
88,608
|
|
$
|
65,905
|
|
$
|
22,703
|
|
34%
|
Branded pharmaceutical products
|
|
|
35,398
|
|
|
19,919
|
|
|
15,479
|
|
78%
|
Contract manufacturing
|
|
|
5,151
|
|
|
3,977
|
|
|
1,174
|
|
30%
|
Contract services and other income
|
|
|
399
|
|
|
616
|
|
|
(217)
|
|
(35)%
|
Total net revenues
|
|
$
|
129,556
|
|
$
|
90,417
|
|
$
|
39,139
|
|
43%
|
For the nine months ended September 30, 2017, ANI reported net revenues of $129.6 million, an increase of 43% from $90.4 million in the prior
year period, due to the following factors:
- Revenues from sales of generic pharmaceuticals increased 34%, to $88.6 million from
$65.9 million in the prior period, primarily due to sales of the generic products launched during
2016.
- Revenues from sales of branded pharmaceuticals increased 78%, to $35.4 million from
$19.9 million in the prior period, primarily due to sales of Inderal® XL and InnoPran XL®, both
of which were launched in Q1 2017, as well as sales of Inderal® LA, which launched in Q2 2016.
- Contract manufacturing revenue increased by 30% to $5.2 million from $4.0 million in the prior year period, primarily as a result of the timing and volume of customer
orders.
- Contract services and other income decreased by 35%, to $0.4 million from $0.6 million, primarily because sales of Fenofibrate in the ANI label have replaced the royalties previously
received on the product.
Operating expenses increased to $108.6 million for the nine months ended September 30, 2017, from $71.6 million in the prior year period. The increase was
primarily due to a $26.7 million increase in cost of sales as compared with the prior period, as a
result of higher sales of products sold with profit-sharing arrangements, increased volume, and $7.5
million of cost of sales related to the inventory step-up on Inderal® XL, InnoPran XL®, and Inderal® LA inventory. In
addition, depreciation and amortization increased by $4.4 million as compared with the prior
period, driven by amortization of a higher intangible asset base.
Excluding the $7.5 million of net inventory step-up costs related to sales of Inderal® XL,
InnoPran XL®, and Inderal® LA in the nine months ended September 30, 2017 and $3.2 million of net inventory step-up costs related to sales of Inderal® LA and Propranolol ER in the nine
months ended September 30, 2016, cost of sales increased as a percentage of net revenues to 39%
from 32%, primarily as a result of increased sales of products with profit-sharing arrangements.
Net income was $8.6 million for the nine months ended September 30, 2017, as compared to net income of $5.0 million in the prior year
period. The effective tax rate for the nine months ended September 30, 2017 was 29%.
Diluted earnings per share for the nine months ended September 30, 2017 was $0.73, based on 11,666 thousand diluted shares outstanding, as compared to diluted earnings per share of
$0.43 in the prior year period. Adjusted non-GAAP diluted earnings per share was $2.83, as compared to adjusted non-GAAP diluted earnings per share of $2.05 in
the prior year period. For a reconciliation of adjusted non-GAAP diluted earnings per share to the most directly comparable GAAP
financial measure, please see Table 4.
Selected Balance Sheet Data
(in thousands)
|
September 30, 2017
|
December 31, 2016
|
|
Cash
|
$ 18,031
|
$ 27,365
|
|
Accounts receivable, net
|
$ 62,174
|
$ 45,895
|
|
Inventory, net
|
$ 38,478
|
$ 26,183
|
|
Current assets
|
$ 125,582
|
$ 103,007
|
|
Current liabilities
|
$ 36,384
|
$ 31,948
|
|
Non-current debt
|
$ 151,284
|
$ 120,643
|
|
ANI generated $23.6 million of positive cash flows from operations in the nine months ended
September 30, 2017. In February 2017, ANI purchased from Cranford
Pharmaceuticals, LLC a distribution license, trademark, and certain finished goods inventory for Inderal® XL for $20.2 million in cash, using cash on hand. In February 2017, ANI purchased from
Holmdel Pharmaceuticals, LP the NDA, trademark, and certain finished goods inventory for InnoPran XL®, including a license to an
Orange Book listed patent, for $30.6 million in cash. ANI made the $30.6
million cash payment using $30.0 million of funds from its Line of Credit and $0.6 million of cash on hand. ANI paid down $5.0 million on the Line of Credit in
the third quarter of 2017.
ANI Product Development Pipeline
ANI's pipeline consists of 75 products, addressing a total annual market size of $3.5 billion,
based on data from IMS Health. Of these 75 products, 52 were acquired and of these acquired products, ANI expects that 45 can be
commercialized based on either CBE-30s or prior approval supplements filed with the FDA.
Non-GAAP Financial Measures
The Company's fiscal 2017 guidance for adjusted non-GAAP EBITDA and adjusted non-GAAP diluted earnings per share is not
reconciled to the most comparable GAAP measure. This is due to the inherent difficulty of forecasting the timing or amount of
items that would be included in a reconciliation to the most directly comparable forward-looking GAAP financial measures. Because
a reconciliation is not available without unreasonable effort, it is not included in this release.
Adjusted non-GAAP EBITDA
ANI's management considers adjusted non-GAAP EBITDA to be an important financial indicator of ANI's operating performance,
providing investors and analysts with a useful measure of operating results unaffected by non-cash stock-based compensation and
differences in capital structures, tax structures, capital investment cycles, ages of related assets, and compensation structures
among otherwise comparable companies. Management uses adjusted non-GAAP EBITDA when analyzing Company performance.
Adjusted non-GAAP EBITDA is defined as net income/(loss), excluding tax expense, interest expense, depreciation, amortization,
the excess of fair value over cost of acquired inventory, stock-based compensation expense, costs related to major transactions
not consummated, and other income / expense. Adjusted non-GAAP EBITDA should be considered in addition to, but not in lieu of,
net income or loss reported under GAAP. A reconciliation of adjusted non-GAAP EBITDA to the most directly comparable GAAP
financial measure is provided in Table 3.
Adjusted non-GAAP Net Income
ANI's management considers adjusted non-GAAP net income to be an important financial indicator of ANI's operating performance,
providing investors and analysts with a useful measure of operating results unaffected by purchase accounting adjustments,
non-cash stock-based compensation, non-cash interest expense, depreciation and amortization, and non-cash impairment charges.
Management uses adjusted non-GAAP net income when analyzing Company performance.
Adjusted non-GAAP net income is defined as net income/(loss), plus the excess of fair value over cost of acquired inventory,
stock-based compensation expense, costs related to major transactions not consummated, non-cash interest expense, depreciation
and amortization expense, and non-cash impairment charges, less the tax impact of these adjustments calculated using an estimated
statutory tax rate. Management will continually analyze this metric and may include additional adjustments in the calculation in
order to provide further understanding of ANI's results. Adjusted non-GAAP net income should be considered in addition to, but
not in lieu of, net income reported under GAAP. A reconciliation of adjusted non-GAAP net income to the most directly comparable
GAAP financial measure is provided in Table 4.
Adjusted non-GAAP Diluted Earnings per Share
ANI's management considers adjusted non-GAAP diluted earnings per share to be an important financial indicator of ANI's
operating performance, providing investors and analysts with a useful measure of operating results unaffected by purchase
accounting adjustments, non-cash stock-based compensation, non-cash interest expense, depreciation and amortization, and non-cash
impairment charges. Management uses adjusted non-GAAP diluted earnings per share when analyzing Company performance.
Adjusted non-GAAP diluted earnings per share is defined as adjusted non-GAAP net income, as defined above, divided by the
diluted weighted average shares outstanding during the period. Management will continually analyze this metric and may include
additional adjustments in the calculation in order to provide further understanding of ANI's results. Adjusted non-GAAP
diluted earnings per share should be considered in addition to, but not in lieu of, diluted earnings or loss per share reported
under GAAP. A reconciliation of adjusted non-GAAP diluted earnings per share to the most directly comparable GAAP financial
measure is provided in Table 4.
About ANI
ANI Pharmaceuticals, Inc. (the "Company" or "ANI") is an integrated specialty pharmaceutical company developing,
manufacturing, and marketing high quality branded and generic prescription pharmaceuticals. The Company's targeted areas of
product development currently include controlled substances, oncolytics (anti-cancers), hormones and steroids, and complex
formulations involving extended release and combination products. For more information, please visit the Company's website
www.anipharmaceuticals.com.
Forward-Looking Statements
To the extent any statements made in this release deal with information that is not historical, these are forward-looking
statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include, but are not
limited to, statements about price increases, the Company's future operations, products financial position, operating results and
prospects, the Company's pipeline or potential markets therefor, and other statements that are not historical in nature,
particularly those that utilize terminology such as "anticipates," "will," "expects," "plans," "potential," "future," "believes,"
"intends," "continue," other words of similar meaning, derivations of such words and the use of future dates.
Uncertainties and risks may cause the Company's actual results to be materially different than those expressed in or implied
by such forward-looking statements. Uncertainties and risks include, but are not limited to, the risk that the Company may face
with respect to importing raw materials; increased competition; acquisitions; contract manufacturing arrangements; delays or
failure in obtaining product approvals from the U.S. Food and Drug Administration; general business and economic conditions;
market trends; regulatory environment; products development; regulatory and other approvals; and marketing.
More detailed information on these and additional factors that could affect the Company's actual results are described in the
Company's filings with the Securities and Exchange Commission, including its most recent Annual Report on Form 10-K and quarterly
reports on Form 10-Q, as well as its proxy statement. All forward-looking statements in this news release speak only as of the
date of this news release and are based on the Company's current beliefs, assumptions, and expectations. The Company undertakes
no obligation to update or revise any forward-looking statement, whether as a result of new information, future events or
otherwise.
For more information about ANI, please contact:
Investor Relations
IR@anipharmaceuticals.com
ANI Pharmaceuticals, Inc. and Subsidiaries
|
Table 1: US GAAP Income Statement
|
(unaudited, in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|
|
|
|
|
|
|
|
Net Revenues
|
|
$48,164
|
|
$38,525
|
|
$129,556
|
|
$90,417
|
|
|
|
|
|
|
|
|
|
Operating Expenses
|
|
|
|
|
|
|
|
|
Cost of sales (excl. depreciation and amortization)
|
|
|
|
|
|
|
|
|
|
21,078
|
|
16,669
|
|
58,586
|
|
31,874
|
Research and development
|
|
2,634
|
|
1,041
|
|
6,419
|
|
2,771
|
Selling, general, and administrative
|
|
8,022
|
|
6,928
|
|
22,695
|
|
20,460
|
Depreciation and amortization
|
|
7,099
|
|
5,966
|
|
20,906
|
|
16,531
|
|
|
|
|
|
|
|
|
|
Total Operating Expenses
|
|
38,833
|
|
30,604
|
|
108,606
|
|
71,636
|
|
|
|
|
|
|
|
|
|
Operating Income
|
|
9,331
|
|
7,921
|
|
20,950
|
|
18,781
|
|
|
|
|
|
|
|
|
|
Other Expense, Net
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
(3,052)
|
|
(2,856)
|
|
(9,009)
|
|
(8,468)
|
Other income/(expense), net
|
|
95
|
|
(21)
|
|
58
|
|
(31)
|
|
|
|
|
|
|
|
|
|
Income Before Provision for Income Taxes
|
|
6,374
|
|
5,044
|
|
11,999
|
|
10,282
|
|
|
|
|
|
|
|
|
|
Provision for Income Taxes
|
|
(1,654)
|
|
(2,501)
|
|
(3,446)
|
|
(5,268)
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$ 4,720
|
|
$ 2,543
|
|
$ 8,553
|
|
$ 5,014
|
|
|
|
|
|
|
|
|
|
Earnings Per Share
|
|
|
|
|
|
|
|
|
Basic Earnings Per Share
|
|
$ 0.41
|
|
$ 0.22
|
|
$ 0.74
|
|
$ 0.44
|
Diluted Earnings Per Share
|
|
$ 0.40
|
|
$ 0.22
|
|
$ 0.73
|
|
$ 0.43
|
|
|
|
|
|
|
|
|
|
Basic Weighted-Average Shares Outstanding
|
|
11,553
|
|
11,465
|
|
11,542
|
|
11,421
|
Diluted Weighted-Average Shares Outstanding
|
|
11,677
|
|
11,625
|
|
11,666
|
|
11,552
|
ANI Pharmaceuticals, Inc. and Subsidiaries
|
Table 2: US GAAP Balance Sheets
|
(unaudited, in thousands)
|
|
|
|
|
|
September 30,
2017
|
|
December 31,
2016
|
Current Assets
|
|
|
|
Cash and cash equivalents
|
$ 18,031
|
|
$ 27,365
|
Accounts receivable, net
|
62,174
|
|
45,895
|
Inventories, net
|
38,478
|
|
26,183
|
Prepaid income taxes
|
2,052
|
|
-
|
Prepaid expenses and other current assets
|
4,847
|
|
3,564
|
|
|
|
|
Total Current Assets
|
125,582
|
|
103,007
|
|
|
|
|
Property and equipment, net
|
17,387
|
|
10,998
|
Restricted cash
|
5,004
|
|
5,002
|
Deferred tax asset, net of valuation allowance
|
30,829
|
|
26,227
|
Intangible assets, net
|
189,829
|
|
175,792
|
Goodwill
|
1,838
|
|
1,838
|
|
|
|
|
Total Assets
|
$ 370,469
|
|
$ 322,864
|
|
|
|
|
Current Liabilities
|
|
|
|
Accounts payable
|
$ 5,821
|
|
$ 3,389
|
Accrued expenses and other
|
2,741
|
|
927
|
Accrued royalties
|
11,741
|
|
11,956
|
Accrued compensation and related expenses
|
2,009
|
|
1,631
|
Current income taxes payable
|
-
|
|
2,398
|
Accrued government rebates
|
5,755
|
|
5,891
|
Returned goods reserve
|
8,317
|
|
5,756
|
|
|
|
|
Total Current
Liabilities
|
36,384
|
|
31,948
|
|
|
|
|
Long-term royalties
|
-
|
|
625
|
Borrowings on line of credit
|
25,000
|
|
-
|
Convertible notes, net of discount and deferred
financing costs
|
126,284
|
|
120,643
|
|
|
|
|
Total Liabilities
|
187,668
|
|
153,216
|
|
|
|
|
Stockholders' Equity
|
|
|
|
Common stock
|
1
|
|
1
|
Treasury stock
|
(259)
|
|
-
|
Additional paid-in capital
|
177,436
|
|
172,563
|
Retained earnings/(Accumulated deficit)
|
5,623
|
|
(2,916)
|
|
|
|
|
Total Stockholders' Equity
|
182,801
|
|
169,648
|
|
|
|
|
Total Liabilities and Stockholders'
Equity
|
$ 370,469
|
|
$ 322,864
|
ANI Pharmaceuticals, Inc. and Subsidiaries
|
Table 3: Adjusted non-GAAP EBITDA Calculation and US GAAP to Non-GAAP
Reconciliation
|
(unaudited, in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$ 4,720
|
|
$ 2,543
|
|
$ 8,553
|
|
$ 5,014
|
|
|
|
|
|
|
|
|
|
Add back
|
|
|
|
|
|
|
|
|
Interest expense, net
|
|
3,052
|
|
2,856
|
|
9,009
|
|
8,468
|
Other income/(expense), net
|
|
(95)
|
|
21
|
|
(58)
|
|
31
|
Provision for income taxes
|
|
1,654
|
|
2,501
|
|
3,446
|
|
5,268
|
Depreciation and amortization
|
|
7,099
|
|
5,966
|
|
20,906
|
|
16,531
|
|
|
|
|
|
|
|
|
|
Add back
|
|
|
|
|
|
|
|
|
Stock-based compensation
|
|
1,475
|
|
1,365
|
|
4,668
|
|
4,687
|
Excess of fair value over cost of acquired
inventory
|
|
2,757
|
|
1,102
|
|
7,502
|
|
3,179
|
Expenses related to transaction not consummated
|
|
-
|
|
-
|
|
477
|
|
-
|
Adjusted non-GAAP
EBITDA
|
|
$20,662
|
|
$16,354
|
|
$54,503
|
|
$43,178
|
ANI Pharmaceuticals, Inc. and Subsidiaries
|
Table 4: Adjusted non-GAAP Net Income and Adjusted non-GAAP Diluted
Earnings per Share Reconciliation
|
(unaudited, in thousands, except per share amounts)
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended September 30,
|
|
Nine Months Ended September 30,
|
|
|
2017
|
|
2016
|
|
2017
|
|
2016
|
|
|
|
|
|
|
|
|
|
Net Income
|
|
$ 4,720
|
|
$2,543
|
|
$ 8,553
|
|
$ 5,014
|
|
|
|
|
|
|
|
|
|
Add back
|
|
|
|
|
|
|
|
|
Non-cash interest expense
|
|
1,789
|
|
1,782
|
|
5,355
|
|
5,264
|
Depreciation and amortization expense
|
|
7,099
|
|
5,966
|
|
20,906
|
|
16,531
|
Stock-based compensation
|
|
1,475
|
|
1,365
|
|
4,668
|
|
4,687
|
Excess of fair value over cost of acquired
inventory
|
|
2,757
|
|
1,102
|
|
7,502
|
|
3,179
|
Expenses related to transaction not
consummated
|
|
-
|
|
-
|
|
477
|
|
-
|
Less
|
|
|
|
|
|
|
|
|
Tax impact of adjustments
|
|
(4,854)
|
|
(3,780)
|
|
(14,396)
|
|
(10,975)
|
|
|
|
|
|
|
|
|
|
Adjusted non-GAAP Net Income
|
|
$12,986
|
|
$8,978
|
|
$33,065
|
|
$23,700
|
|
|
|
|
|
|
|
|
|
Diluted Weighted-Average
|
|
|
|
|
|
|
|
|
Shares Outstanding
|
|
11,677
|
|
11,625
|
|
11,666
|
|
11,552
|
|
|
|
|
|
|
|
|
|
Adjusted non-GAAP
|
|
|
|
|
|
|
|
|
Diluted Earnings per Share
|
|
$ 1.11
|
|
$ 0.77
|
|
$ 2.83
|
|
$ 2.05
|
ANI Pharmaceuticals, Inc. and Subsidiaries
|
Table 5: Cortrophin® Gel Re-Commercialization Milestone
Update
|
|
|
|
|
Step
|
Duration
|
Status
|
Additional Details
|
Manufacture small-scale batch of corticotropin API
|
4 mos.
|
Complete
|
• Initial batch yields similar to historical yields
|
• Analytical method development and testing ongoing
|
Select drug product CMO
|
6 mos.
|
Complete
|
• Drug product CMO has been selected
|
Manufacture intermediate-scale batches of corticotropin
API
|
2-3 mos. per batch
|
Ongoing
|
• One batch completed and second batch to be completed in early
November
|
• Further refine/modernize analytical methods and process
|
• Demonstrate lot-to-lot consistency
|
• Establish API specifications
|
Type C meeting with FDA
|
|
Target Q42017
|
• Present re-commercialization plan
|
• Preliminary batch characterization and comparability data
|
• Updated analytical methods
|
Manufacture demo batches of
Cortrophin® Gel
|
TBD
|
Target Q42017
|
• Initiate formulation / fill / finish of drug product
|
Manufacture commercial-scale
batches of corticotropin API
|
2-3 mos. per batch
|
Target 1H 2018
|
• Process validation
|
• Registration / Commercial batches
|
• Initiate registration-enabling ICH stability studies
|
Manufacture registration
batches of Cortrophin® Gel
|
TBD
|
TBD
|
• Process validation
|
• Registration / Commercial batches
|
• Initiate registration-enabling ICH stability studies
|
Initiate registration stability for sNDA
|
6 mos.
|
TBD
|
• Six months of accelerated stability from drug substance and drug product
batches
at time of submission
|
sNDA submission
|
TBD
|
TBD
|
• PAS filing - four month PDUFA date
|
View original content:http://www.prnewswire.com/news-releases/ani-pharmaceuticals-reports-record-third-quarter-and-year-to-date-2017-results-and-narrows-full-year-guidance-300547546.html
SOURCE ANI Pharmaceuticals, Inc.