Surmodics Reports Second Quarter Fiscal 2018 Results, Increases Fiscal 2018 Guidance
Surmodics, Inc. (Nasdaq: SRDX), a leading provider of medical device and in vitro diagnostic technologies to the healthcare
industry, today announced results for its fiscal 2018 second quarter, ended March 31, 2018, and raised financial outlook for fiscal
2018.
Recent Highlights
- Abbott and Surmodics Announce Agreement for Next-Generation Drug-Coated Balloon
- FDA Approval of .018" Low-Profile PTA Balloon Dilation Catheter
- Q2 2018 Revenue of $19.1 Million, up 8.9%
- Revenue and Earnings Guidance Raised
- EPS of $0.11, Non-GAAP EPS of $0.15
“We made important progress on each of our strategic objectives in the second quarter while delivering strong financial results.
Our agreement with Abbott for exclusive worldwide commercialization rights of our SurVeil® drug-coated balloon marks a meaningful
milestone for Surmodics, providing a long-term strategic partner and an opportunity for profitable growth,” said Gary Maharaj,
President and CEO of Surmodics. “Further, as a result of our financial performance and the signing of the Abbott transaction, we
have raised our revenue and earnings guidance for fiscal 2018.”
Second Quarter Fiscal 2018 Financial Results
Total revenue for the second quarter of fiscal 2018 was $19.1 million, as compared with $17.5 million in the prior-year period.
Medical Device revenue was $14.1 million in the second quarter of fiscal 2018, as compared with $12.7 million in the year-ago
period, an increase of 10.4%. In Vitro Diagnostics revenue was $5.0 million for the second quarter of fiscal 2018 as compared with
$4.8 million in the same prior-year quarter, an increase of 4.8%.
Diluted GAAP earnings per share in the second quarter of fiscal 2018 was $0.11 as compared with $0.04 in the year-ago period. On
a non-GAAP basis, in the second quarter of fiscal 2018, earnings per share was $0.07 as compared with $0.05 in the year-ago period.
The increase in earnings in the current-quarter period reflects increased revenue, contingent consideration gains, and a favorable
income tax benefit partially offset by previously announced increased investments in research and development to support the
Company’s whole-product solutions strategy, including the SurVeil DCB and other proprietary products, as well as increased
selling, general and administrative expenses.
As of March 31, 2018, cash and investments were $70.3 million, which includes $25.0 million from the recently announced Abbott
transaction. Surmodics generated cash from operating activities of $27.4 million in the first six months of fiscal 2018. Capital
expenditures totaled $4.0 million for the first six months of fiscal 2018.
Fiscal 2018 Guidance Increased
As a result of revenue performance in the first six months of fiscal 2018 and to reflect the impact of the Abbott transaction,
Surmodics increased its fiscal 2018 revenue and earning guidance. Surmodics expects fiscal year 2018 revenue to range from $75.0
million to $79.0 million, up from previous expectations in the range of $72.0 million to $75.0 million. The Company expects diluted
loss in the range of ($0.20) to ($0.35) per share as compared with the prior guidance of ($0.45) to ($0.70) per share. Non-GAAP
diluted (loss) earnings guidance range is now ($0.06) to $0.09 per share as compared with prior guidance of ($0.20) to $0.05 per
share.
Conference Call
Surmodics will host a webcast at 7:30 a.m. CT (8:30 a.m. ET) today to discuss second quarter results. To access the webcast, go to
the investor relations portion of the Company’s website at www.surmodics.com and click on the webcast icon. A replay of the second quarter conference call will be
available by dialing 888-203-1112 and entering conference call ID passcode 4717236. The audio replay will be available beginning at
10:30 a.m. CT on Wednesday, May 2, 2018, until 10:30 a.m. CT on Wednesday, May 9, 2018.
Upcoming Investor Event
Andy LaFrence, Surmodics’ vice president of finance and information systems and chief financial officer, will make a presentation
at the Deutsche Bank 43rd Annual Healthcare Conference in Boston on Wednesday, May 9. The presentation will begin at 8 a.m. ET
(7 a.m. CT) and will be followed by a Q&A session.
A live audio webcast of the presentation can be accessed by going to the investor relations portion of the Company’s website at
www.surmodics.com and clicking on the webcast icon. The webcast will be archived on the Company’s website for 90
days.
About Surmodics, Inc.
Surmodics is the global leader in surface modification technologies for intravascular medical devices and a leading provider of
chemical components for in vitro diagnostic (IVD) immunoassay tests and microarrays. Surmodics is pursuing highly differentiated
whole-product solutions that are designed to address unmet clinical needs for its medical device customers and engineered to the
most demanding requirements. This key growth strategy leverages the combination of the Company’s expertise in proprietary surface
technologies, along with enhanced device design, development and manufacturing capabilities. The Company mission remains to improve
the detection and treatment of disease. Surmodics is headquartered in Eden Prairie, Minnesota. For more information, visit www.surmodics.com. The content of Surmodics’ website is not part of this press release or part of any filings
that the company makes with the SEC.
Safe Harbor for Forward-Looking Statements
This press release contains forward-looking statements. Statements that are not historical or current facts, including statements
about beliefs and expectations regarding the Company’s performance in the near- and long-term, including our revenue and earnings
expectations for fiscal 2018, and our SurVeil DCB and other proprietary products, including the timing, impact and success
of the TRANSCEND clinical trial, are forward-looking statements. Forward-looking statements involve inherent risks and
uncertainties, and important factors could cause actual results to differ materially from those anticipated, including (1) our
ability to successfully develop, obtain regulatory approval for, and commercialize our SurVeil DCB (including realization of
the full potential benefits of our agreement with Abbott), and other proprietary products; (2) our reliance on third parties
(including our customers and licensees) and their failure to successfully develop, obtain regulatory approval for, market and sell
products incorporating our technologies; (3) possible adverse market conditions and possible adverse impacts on our cash
flows, and (4) the factors identified under “Risk Factors” in Part I, Item 1A of our Annual Report on Form 10-K for the fiscal
year ended September 30, 2017, and updated in our subsequent reports filed with the SEC. These reports are available in the
Investors section of our website at www.surmodics.com and at the SEC website at www.sec.gov. Forward-looking statements speak only as of the date they are made, and we undertake no obligation
to update them in light of new information or future events.
Use of Non-GAAP Financial Information
In addition to reporting financial results in accordance with U.S. generally accepted accounting principles, or GAAP, Surmodics is
reporting non-GAAP financial results including EBITDA and Adjusted EBITDA, non-GAAP operating income (loss), non-GAAP income (loss)
before income taxes, non-GAAP net income (loss), and non-GAAP diluted earnings (loss) per share, and the non-GAAP effective income
tax provision (benefit) rate. We believe that these non-GAAP measures, when read in conjunction with the Company’s GAAP financial
statements, provide meaningful insight into our operating performance excluding certain event-specific matters, and provide an
alternative perspective of our results of operations. We use non-GAAP measures, including those set forth in this release, to
assess our operating performance and to determine payout under our executive compensation programs. We believe that presentation of
certain non-GAAP measures allows investors to review our results of operations from the same perspective as management and our
board of directors and facilitates comparisons of our current results of operations. The method we use to produce non-GAAP results
is not in accordance with GAAP and may differ from the methods used by other companies. Non-GAAP results should not be regarded as
a substitute for corresponding GAAP measures but instead should be utilized as a supplemental measure of operating performance in
evaluating our business. Non-GAAP measures do have limitations in that they do not reflect certain items that may have a material
impact on our reported financial results. As such, these non-GAAP measures should be viewed in conjunction with both our financial
statements prepared in accordance with GAAP and the reconciliation of the supplemental non-GAAP financial measures to the
comparable GAAP results provided for the specific periods presented, which are attached to this release.
|
Surmodics, Inc. and Subsidiaries |
Condensed Consolidated Statements of Operations |
(in thousands, except per share data)
|
(Unaudited)
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
March 31, |
|
|
March 31, |
|
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
|
|
(Unaudited) |
|
|
(Unaudited) |
Revenue: |
|
|
|
|
|
|
|
|
|
|
|
|
Product sales |
|
|
$ |
8,686 |
|
|
|
$ |
7,936 |
|
|
|
$ |
16,774 |
|
|
|
$ |
15,637 |
|
Royalties and license fees |
|
|
|
8,428 |
|
|
|
|
7,319 |
|
|
|
|
15,504 |
|
|
|
|
15,320 |
|
Research, development and other |
|
|
|
1,944 |
|
|
|
|
2,248 |
|
|
|
|
3,793 |
|
|
|
|
4,307 |
|
Total revenue |
|
|
|
19,058 |
|
|
|
|
17,503 |
|
|
|
|
36,071 |
|
|
|
|
35,264 |
|
Operating costs and expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
Product costs |
|
|
|
2,913 |
|
|
|
|
2,562 |
|
|
|
|
5,804 |
|
|
|
|
5,190 |
|
Research and development |
|
|
|
10,774 |
|
|
|
|
8,208 |
|
|
|
|
18,605 |
|
|
|
|
14,178 |
|
Selling, general and administrative |
|
|
|
6,440 |
|
|
|
|
5,076 |
|
|
|
|
11,628 |
|
|
|
|
9,938 |
|
Acquired intangible asset amortization |
|
|
|
636 |
|
|
|
|
591 |
|
|
|
|
1,254 |
|
|
|
|
1,187 |
|
Contingent consideration gain |
|
|
|
(2,230 |
) |
|
|
|
(611 |
) |
|
|
|
(1,112 |
) |
|
|
|
(174 |
) |
Total operating costs and expenses |
|
|
|
18,533 |
|
|
|
|
15,826 |
|
|
|
|
36,179 |
|
|
|
|
30,319 |
|
Operating income (loss) |
|
|
|
525 |
|
|
|
|
1,677 |
|
|
|
|
(108 |
) |
|
|
|
4,945 |
|
Other (loss) income, net |
|
|
|
(211 |
) |
|
|
|
(116 |
) |
|
|
|
(99 |
) |
|
|
|
643 |
|
Income (loss) before income taxes |
|
|
|
314 |
|
|
|
|
1,561 |
|
|
|
|
(207 |
) |
|
|
|
5,588 |
|
Income tax benefit (provision) |
|
|
|
1,220 |
|
|
|
|
(1,055 |
) |
|
|
|
185 |
|
|
|
|
(2,782 |
) |
Net income (loss) |
|
|
$ |
1,534 |
|
|
|
$ |
506 |
|
|
|
$ |
(22 |
) |
|
|
$ |
2,806 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic income (loss) per share: |
|
|
$ |
0.12 |
|
|
|
$ |
0.04 |
|
|
|
$ |
(0.00 |
) |
|
|
$ |
0.21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income (loss) per share: |
|
|
$ |
0.11 |
|
|
|
$ |
0.04 |
|
|
|
$ |
(0.00 |
) |
|
|
$ |
0.21 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average number of shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
|
13,102 |
|
|
|
|
13,220 |
|
|
|
|
13,078 |
|
|
|
|
13,207 |
|
Diluted |
|
|
|
13,465 |
|
|
|
|
13,428 |
|
|
|
|
13,078 |
|
|
|
|
13,415 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Surmodics, Inc. and Subsidiaries |
Condensed Consolidated Balance Sheets |
(in thousands)
|
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
March 31,
|
|
|
September 30, |
|
|
|
2018 |
|
|
2017 |
Assets |
|
|
(Unaudited) |
Current Assets: |
|
|
|
|
|
|
Cash and cash equivalents |
|
|
$ |
27,712 |
|
|
$ |
16,534 |
Restricted cash |
|
|
|
350 |
|
|
|
— |
Available-for-sale securities |
|
|
|
38,330 |
|
|
|
31,802 |
Accounts receivable, net |
|
|
|
7,216 |
|
|
|
7,211 |
Inventories, net |
|
|
|
4,046 |
|
|
|
3,516 |
Prepaids and other |
|
|
|
3,687 |
|
|
|
1,820 |
Total Current Assets |
|
|
|
81,341 |
|
|
|
60,883 |
Available-for-sale securities |
|
|
|
3,953 |
|
|
|
— |
Property and equipment, net |
|
|
|
25,844 |
|
|
|
22,942 |
Deferred tax assets |
|
|
|
3,326 |
|
|
|
4,027 |
Intangible assets, net |
|
|
|
19,725 |
|
|
|
20,562 |
Goodwill |
|
|
|
27,933 |
|
|
|
27,282 |
Other assets |
|
|
|
1,197 |
|
|
|
897 |
Total Assets |
|
|
$ |
163,319 |
|
|
$ |
136,593 |
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
Current Liabilities: |
|
|
|
|
|
|
Contingent consideration, current portion |
|
|
|
12,235 |
|
|
|
1,750 |
Deferred revenue |
|
|
|
12,097 |
|
|
|
62 |
Other current liabilities |
|
|
|
9,893 |
|
|
|
7,991 |
Total Current Liabilities |
|
|
|
34,225 |
|
|
|
9,803 |
Contingent consideration, less current portion |
|
|
|
1,110 |
|
|
|
13,114 |
Deferred revenue |
|
|
|
12,710 |
|
|
|
181 |
Other long-term liabilities |
|
|
|
1,918 |
|
|
|
1,938 |
Total Liabilities |
|
|
|
49,963 |
|
|
|
25,036 |
Total Stockholders’ Equity |
|
|
|
113,356 |
|
|
|
111,557 |
Total Liabilities and Stockholders’ Equity |
|
|
$ |
163,319 |
|
|
$ |
136,593 |
|
|
|
|
|
|
|
|
|
|
Surmodics, Inc. and Subsidiaries |
Supplemental Segment Information |
(in thousands)
|
(Unaudited)
|
|
|
|
|
Three Months Ended March 31, |
|
|
|
|
|
|
2018 |
|
|
2017 |
|
|
|
Revenue: |
|
|
|
|
|
% of Total |
|
|
|
|
|
% of Total |
|
|
% Change |
Medical Device |
|
|
$ |
14,052 |
|
|
|
|
73.7 |
% |
|
|
$ |
12,726 |
|
|
|
|
72.7 |
% |
|
|
10.4 |
% |
In Vitro Diagnostics |
|
|
|
5,006 |
|
|
|
|
26.3 |
% |
|
|
|
4,777 |
|
|
|
|
27.3 |
% |
|
|
4.8 |
% |
Total revenue |
|
|
$ |
19,058 |
|
|
|
|
|
|
$ |
17,503 |
|
|
|
|
|
|
8.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Six Months Ended March 31, |
|
|
|
2018 |
|
|
2017 |
|
|
|
Revenue: |
|
|
|
|
|
% of Total |
|
|
|
|
|
% of Total |
|
|
% Change |
Medical Device |
|
|
$ |
26,826 |
|
|
|
|
74.4 |
% |
|
|
$ |
26,482 |
|
|
|
|
75.1 |
% |
|
|
1.3 |
% |
In Vitro Diagnostics |
|
|
|
9,245 |
|
|
|
|
25.6 |
% |
|
|
|
8,782 |
|
|
|
|
24.9 |
% |
|
|
5.3 |
% |
Total revenue |
|
|
$ |
36,071 |
|
|
|
|
|
|
$ |
35,264 |
|
|
|
|
|
|
2.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
|
|
|
March 31, |
|
|
March 31, |
|
|
|
|
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
|
|
|
Operating income (loss): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Medical Device |
|
|
$ |
232 |
|
|
|
$ |
1,504 |
|
|
|
$ |
(157 |
) |
|
|
$ |
5,223 |
|
|
|
|
In Vitro Diagnostics |
|
|
|
2,423 |
|
|
|
|
2,236 |
|
|
|
|
4,093 |
|
|
|
|
3,692 |
|
|
|
|
Total segment operating income |
|
|
|
2,655 |
|
|
|
|
3,740 |
|
|
|
|
3,936 |
|
|
|
|
8,915 |
|
|
|
|
Corporate |
|
|
|
(2,130 |
) |
|
|
|
(2,063 |
) |
|
|
|
(4,044 |
) |
|
|
|
(3,970 |
) |
|
|
|
Total operating income (loss) |
|
|
$ |
525 |
|
|
|
$ |
1,677 |
|
|
|
$ |
(108 |
) |
|
|
$ |
4,945 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Surmodics, Inc. and Subsidiaries |
Reconciliation of GAAP Measures to Non-GAAP Amounts |
Schedule of EBITDA, Adjusted EBITDA and Cash Flows from
Operations |
(in thousands)
|
(Unaudited)
|
|
|
|
|
Three Months Ended |
|
|
Six Months Ended |
|
|
|
March 31, |
|
|
March 31, |
|
|
|
2018 |
|
|
2017 |
|
|
2018 |
|
|
2017 |
Net income (loss) |
|
|
$ |
1,534 |
|
|
|
$ |
506 |
|
|
|
$ |
(22 |
) |
|
|
$ |
2,806 |
|
Income tax (benefit) provision |
|
|
|
(1,220 |
) |
|
|
|
1,055 |
|
|
|
|
(185 |
) |
|
|
|
2,782 |
|
Depreciation and amortization |
|
|
|
1,586 |
|
|
|
|
1,328 |
|
|
|
|
3,106 |
|
|
|
|
2,610 |
|
EBITDA |
|
|
|
1,900 |
|
|
|
|
2,889 |
|
|
|
|
2,899 |
|
|
|
|
8,198 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration gain (1) |
|
|
|
(2,230 |
) |
|
|
|
(611 |
) |
|
|
|
(1,112 |
) |
|
|
|
(174 |
) |
Foreign exchange loss (gain) (2) |
|
|
|
353 |
|
|
|
|
201 |
|
|
|
|
539 |
|
|
|
|
(473 |
) |
Gain on strategic investment (4) |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
(177 |
) |
|
|
|
— |
|
Claim settlement accrual (6) |
|
|
|
1,000 |
|
|
|
|
— |
|
|
|
|
1,000 |
|
|
|
|
— |
|
Adjusted EBITDA |
|
|
$ |
1,023 |
|
|
|
$ |
2,479 |
|
|
|
$ |
3,149 |
|
|
|
$ |
7,550 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net Cash Provided by Operating Activities |
|
|
$ |
26,817 |
|
|
|
$ |
2,312 |
|
|
|
$ |
27,431 |
|
|
|
$ |
4,263 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Estimated Non-GAAP Net (Loss) Earnings per Common Share Guidance
Reconciliation |
For the Fiscal Year Ended September 30, 2018 |
(Unaudited)
|
|
|
|
|
Full Fiscal Year Estimate |
|
|
|
Low |
|
|
High (8) |
GAAP results |
|
|
$ |
(0.35 |
) |
|
|
$ |
(0.20 |
) |
Contingent consideration gain (1) |
|
|
|
(0.07 |
) |
|
|
|
(0.07 |
) |
Foreign exchange loss (2) |
|
|
|
0.04 |
|
|
|
|
0.04 |
|
Amortization of acquired intangibles (3) |
|
|
|
0.18 |
|
|
|
|
0.18 |
|
Gain on strategic investment (4) |
|
|
|
(0.01 |
) |
|
|
|
(0.01 |
) |
Tax reform impact (5) |
|
|
|
0.10 |
|
|
|
|
0.10 |
|
Claim settlement accrual (6) |
|
|
|
0.06 |
|
|
|
|
0.06 |
|
Non-GAAP results |
|
|
$ |
(0.06 |
) |
|
|
$ |
0.09 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Surmodics, Inc., and Subsidiaries |
Net Income (Loss) and Diluted EPS (LPS) GAAP to Non-GAAP
Reconciliation |
(in thousands, except per share data)
|
(Unaudited)
|
|
|
|
|
For the Three Months Ended March 31, 2018 |
|
|
|
Total
Revenue
|
|
|
Operating
Income
(Loss)
|
|
|
Operating
Income
(Loss)
Percentage
|
|
|
Income
Before
Income
Taxes
|
|
|
Net
Income
(7)
|
|
|
Diluted
EPS
|
|
|
Effective
Income
Tax
Benefit
Rate
|
GAAP |
|
|
$ |
19,058 |
|
|
$ |
525 |
|
|
|
2.8 |
% |
|
|
$ |
314 |
|
|
|
$ |
1,534 |
|
|
|
$ |
0.11 |
|
|
|
(388.5 |
%) |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration gain (1) |
|
|
― |
|
|
|
(2,230 |
) |
|
|
(11.7 |
) |
|
|
|
(2,230 |
) |
|
|
|
(2,230 |
) |
|
|
|
(0.17 |
) |
|
|
452.2 |
|
Foreign exchange loss (2) |
|
|
― |
|
|
|
— |
|
|
|
— |
|
|
|
|
338 |
|
|
|
|
338 |
|
|
|
|
0.03 |
|
|
|
13.6 |
|
Amortization of acquired intangible assets (3) |
|
|
― |
|
|
|
636 |
|
|
|
3.3 |
|
|
|
|
636 |
|
|
|
|
584 |
|
|
|
|
0.04 |
|
|
|
46.7 |
|
Claim settlement accrual (6) |
|
|
― |
|
|
|
1,000 |
|
|
|
5.2 |
|
|
|
|
1,000 |
|
|
|
|
755 |
|
|
|
|
0.06 |
|
|
|
(1,715.4 |
) |
Non-GAAP |
|
|
$ |
19,058 |
|
|
$ |
(69 |
) |
|
|
(0.4 |
%) |
|
|
$ |
58 |
|
|
|
$ |
981 |
|
|
|
$ |
0.07 |
|
|
|
(1591.4 |
%) |
|
|
|
|
|
|
|
For the Three Months Ended March 31, 2017 |
|
|
|
Total
Revenue
|
|
|
Operating
Income
|
|
|
Operating
Income
Percentage
|
|
|
Income
Before
Income
Taxes
|
|
|
Net
Income
(7)
|
|
|
Diluted
EPS
|
|
|
Effective
Income
Tax
Provision
Rate
|
GAAP |
|
|
$ |
17,503 |
|
|
$ |
1,677 |
|
|
|
9.6 |
% |
|
|
$ |
1,561 |
|
|
|
$ |
506 |
|
|
|
$ |
0.04 |
|
|
|
67.6 |
% |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration accretion gain (1) |
|
|
― |
|
|
|
(611 |
) |
|
|
(3.5 |
) |
|
|
|
(611 |
) |
|
|
|
(611 |
) |
|
|
|
(0.05 |
) |
|
|
43.5 |
|
Foreign exchange loss (2) |
|
|
― |
|
|
|
— |
|
|
|
— |
|
|
|
|
201 |
|
|
|
|
201 |
|
|
|
|
0.02 |
|
|
|
(19.4 |
) |
Amortization of acquired intangible assets (3) |
|
|
― |
|
|
|
591 |
|
|
|
3.4 |
|
|
|
|
591 |
|
|
|
|
512 |
|
|
|
|
0.04 |
|
|
|
(26.6 |
) |
Non-GAAP |
|
|
$ |
17,503 |
|
|
$ |
1,657 |
|
|
|
9.5 |
% |
|
|
$ |
1,742 |
|
|
|
$ |
608 |
|
|
|
$ |
0.05 |
|
|
|
65.1 |
% |
|
|
|
|
|
|
|
For the Six Months Ended March 31, 2018 |
|
|
|
Total
Revenue
|
|
|
Operating
(Loss)
Income
|
|
|
Operating
(Loss)
Income
Percentage
|
|
|
(Loss)
Income
Before
Income
Taxes
|
|
|
Net
(Loss)
Income
(7)
|
|
|
Diluted
(LPS)
EPS
|
|
|
Effective
Income
Tax
Provision
(Benefit)
Rate
|
GAAP |
|
|
$ |
36,071 |
|
|
$ |
(108 |
) |
|
|
(0.3 |
%) |
|
|
$ |
(207 |
) |
|
|
$ |
(22 |
) |
|
|
$ |
(0.00 |
) |
|
|
89.4 |
% |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration gain (1) |
|
|
― |
|
|
|
(1,112 |
) |
|
|
(3.1 |
) |
|
|
|
(1,112 |
) |
|
|
|
(1,112 |
) |
|
|
|
(0.08 |
) |
|
|
(75.4 |
) |
Foreign exchange loss (2) |
|
|
― |
|
|
|
— |
|
|
|
— |
|
|
|
|
518 |
|
|
|
|
518 |
|
|
|
|
0.04 |
|
|
|
9.1 |
|
Amortization of acquired intangible assets (3) |
|
|
― |
|
|
|
1,254 |
|
|
|
3.5 |
|
|
|
|
1,254 |
|
|
|
|
1,150 |
|
|
|
|
0.09 |
|
|
|
(41.0 |
) |
Gain on strategic investment (4) |
|
|
― |
|
|
|
— |
|
|
|
— |
|
|
|
|
(177 |
) |
|
|
|
(177 |
) |
|
|
|
(0.01 |
) |
|
|
(11.5 |
) |
Tax reform impact (5) |
|
|
― |
|
|
|
— |
|
|
|
— |
|
|
|
|
— |
|
|
|
|
1,246 |
|
|
|
|
0.09 |
|
|
|
(451.4 |
) |
Claim settlement accrual (6) |
|
|
― |
|
|
|
1,000 |
|
|
|
2.8 |
|
|
|
|
1,000 |
|
|
|
|
755 |
|
|
|
|
0.06 |
|
|
|
396.0 |
|
Non-GAAP |
|
|
$ |
36,071 |
|
|
$ |
1,034 |
|
|
|
2.9 |
% |
|
|
$ |
1,276 |
|
|
|
$ |
2,358 |
|
|
|
$ |
0.18 |
|
|
|
(84.8 |
%) |
|
|
|
|
|
|
|
For the Six Months Ended March 31, 2017 |
|
|
|
Total
Revenue
|
|
|
Operating
Income
|
|
|
Operating
Income
Percentage
|
|
|
Income
Before
Income
Taxes
|
|
|
Net
Income
(7)
|
|
|
Diluted
EPS
|
|
|
Effective
Income
Tax
Provision
Rate
|
GAAP |
|
|
$ |
35,264 |
|
|
$ |
4,945 |
|
|
|
14.0 |
% |
|
|
$ |
5,588 |
|
|
|
$ |
2,806 |
|
|
|
$ |
0.21 |
|
|
|
49.8 |
% |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Contingent consideration accretion gain (1) |
|
|
― |
|
|
|
(174 |
) |
|
|
(0.5 |
) |
|
|
|
(174 |
) |
|
|
|
(174 |
) |
|
|
|
(0.01 |
) |
|
|
1.6 |
|
Foreign exchange gain (2) |
|
|
― |
|
|
― |
|
|
— |
|
|
|
|
(473 |
) |
|
|
|
(473 |
) |
|
|
|
(0.04 |
) |
|
|
4.9 |
|
Amortization of acquired intangible assets (3) |
|
|
― |
|
|
|
1,187 |
|
|
|
3.4 |
|
|
|
|
1,187 |
|
|
|
|
1,030 |
|
|
|
|
0.08 |
|
|
|
(8.3 |
) |
Non-GAAP |
|
|
$ |
35,264 |
|
|
$ |
5,958 |
|
|
|
16.9 |
% |
|
|
$ |
6,128 |
|
|
|
$ |
3,189 |
|
|
|
$ |
0.24 |
|
|
|
48.0 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
(1) Represents accounting adjustments to state acquisition-related contingent consideration liabilities at their estimated fair
value, including accretion for the passage of time as well as adjustments to the liabilities’ fair values related to changes in the
timing and/or probability of achieving milestones. The tables include contingent consideration liability adjustments in each
respective historical period and do not include in future-period fair value changes, other than estimated accretion expense as
determined at the end of the current quarter.
(2) Foreign exchange gain and loss are related to marking non-U.S. dollar contingent consideration to period-end exchange rates.
The tables include foreign currency exchange loss or gain recorded in each respective historical period and do not include
forecasted currency fluctuations in future periods.
(3) Amortization of acquisition-related intangible assets and associated tax impact.
(4) Represents the gain recognized on the sale of strategic investments.
(5) Income tax expense from the re-measurement of net deferred tax assets recognized after the enactment of the Tax Cuts and
Jobs Act in December 2017.
(6) Represents an estimated royalty-related customer claim settlement accrued as of March 31, 2018.
(7) Net income (loss) includes the effect of the above adjustments on the income tax provision, taking into account deferred
taxes and non-deductible items. Effective rates of 24.5% (fiscal 2018) and between 34-35% (fiscal 2017) were used to estimate the
income tax impact of the adjustments, except that expenses occurring in Ireland have not been tax-affected as all tax benefits are
offset by a full valuation allowance.
(8) Options to purchase common stock as well as unvested restricted stock and performance stock units are considered to be
potentially dilutive common shares but have been excluded from the calculation of GAAP net loss per share as their effect is
anti-dilutive for the six months ended March 31, 2018 and guidance for the year ended September 30, 2018 as a result of the net
loss for these periods on a GAAP basis. However, as the Non-GAAP adjustments result in Non-GAAP net income, the dilutive effect of
these options and other outstanding stock awards have been included in the calculation of Non-GAAP net income per share.
Accordingly, the (Loss) Income Per Share column may not total.
Surmodics, Inc.
Andy LaFrence, 952-500-7000
ir@surmodics.com
View source version on businesswire.com: https://www.businesswire.com/news/home/20180502005423/en/