UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
______________________
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the
Securities Exchange Act of 1934
______________________
Date of Report (Date of earliest event reported): November 3, 2021
| (Exact name of registrant as specified in its charter) | ||
| (State or other jurisdiction of incorporation) | ||
| (Commission File Number) | (I.R.S. Employer Identification Number) | ||||
| (Address of principal executive offices) | (Zip Code) | ||||
Registrant’s telephone number, including area code: (574 ) 268-6379
| Not Applicable | ||
| (Former name or former address, if changed since last report) | ||
Securities registered pursuant to Section 12(b) of the Act:
| Title of Each Class | Trading Symbol(s) | Name of each exchange on which registered | ||||||||||||
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) | |||||
| Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) | |||||
| Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) | |||||
| Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) | |||||
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 under the Securities Act (17 CFR 230.405) or Rule 12b-2 under the Exchange Act (17 CFR 240.12b-2).
Emerging growth company ☒
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act ☒
Item 2.02. Results of Operations and Financial Condition.
On November 3, 2021, OrthoPediatrics Corp. (the "Company") issued a press release announcing its earnings for the quarter ended September 30, 2021 and making other disclosures. The press release (including the accompanying unaudited condensed consolidated financial statements as of and for the quarter ended September 30, 2021, and other financial data) is furnished herewith as Exhibit 99.1 and is incorporated herein by reference.
The information in this Item 2.02, including the information incorporated by reference herein from Exhibit 99.1, is furnished pursuant to Item 2.02 of Form 8-K and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such a filing.
Item 9.01. Financial Statements and Exhibits.
| (d) | Exhibits | |||||||
| Exhibit No. | Description | |||||||
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document). | |||||||
* * * * * *
SIGNATURE
Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| OrthoPediatrics Corp. | ||||||||
| Date: November 3, 2021 | By: | /s/ Daniel J. Gerritzen | ||||||
| Daniel J. Gerritzen, General Counsel and Secretary | ||||||||
OrthoPediatrics Corp. Reports Third Quarter 2021 Financial Results
Third Quarter 2021 Revenue Increased 13% Year-over-Year
WARSAW, Ind., November 3, 2021 -- OrthoPediatrics Corp. (“OrthoPediatrics” or the “Company”) (Nasdaq: KIDS), a company focused exclusively on advancing the field of pediatric orthopedics, announced today its financial results for the third quarter ended September 30, 2021.
Third Quarter 2021 and Business Highlights
•Generated total revenue of $25.1 million for third quarter 2021, up 13% from $22.2 million in third quarter 2020; domestic revenue declined 1% and international revenue increased 118% in the quarter
•Grew worldwide Trauma & Deformity revenue 12%, worldwide Scoliosis revenue 11%, and Sports Medicine/Other revenue 46% in the third quarter 2021 compared to the third quarter 2020
•Helped a record 10,400 children in the third quarter 2021, bringing total to more than 226,000 since the inception of OrthoPediatrics
•Announced exclusive distribution agreement with SeaSpine to distribute the 7D Surgical FLASH™ Navigation platform for pediatric applications
•Reiterated full year 2021 revenue guidance of $97-$101 million
David Bailey, President & CEO of OrthoPediatrics, commented, “We are proud to report double-digit growth despite the temporary impact of COVID, RSV, and hospital staffing shortages. International growth was particularly strong indicating continued recovery of these markets. We continue to make substantive progress in advancing our key strategic initiatives, including securing enabling technologies and sponsoring multiple key clinical education events."
Third Quarter 2021 Financial Results
Total revenue for the third quarter of 2021 was $25.1 million, a 13% increase compared to $22.2 million for the same period last year. U.S. revenue for the third quarter of 2021 was $19.4 million, a 1% decrease compared to $19.6 million for the same period last year, representing 77.2% of total revenue. The decline in revenues in the third quarter of 2021 was driven primarily by the recent spike in COVID-19 and RSV cases in children, which negatively impacted elective procedure volumes. International revenue for the third quarter of 2021 was $5.7 million, a 118% increase compared to $2.6 million for the same period last year, representing 22.8% of total revenue. Growth in the quarter was primarily driven by a recovery in procedure volumes in EMEA and South America, improved agency sales, and increased set purchases from stocking distributors.
Trauma and Deformity revenue for the third quarter of 2021 was $16.8 million, a 12% increase compared to $15.0 million for the same period last year. Segment growth was driven by a strong international recovery, continued Trauma growth, as well as PNP, and Cannulated Screw growth. Scoliosis revenue was $7.3 million, a 11% increase compared to $6.6 million for the third quarter of 2020. Segment growth was driven primarily by a strong international recovery. Sports Medicine/other revenue for the third quarter of 2021 was $1.0 million, a 46% increase compared to $0.7 million for the same period last year driven by continued Telos revenue growth.
Gross profit for the third quarter of 2021 was $18.6 million, a 5.2% increase compared to $17.6 million for the same period last year. Gross profit margin for the third quarter of 2021 decreased to 74.0%, compared to 79.4% for the same period last year. This change was driven by a higher percentage of international revenue, including set sales, which generates a lower gross margin rate than domestic revenue.
| 2850 Frontier Drive Warsaw, Indiana 46582 www.orthopediatrics.com |  |  |  |  | TOLL-FREE PHONE FAX | 877.268.6339 574.268.6379 574.269.3692 | ||||||||||||||||||||||||||||||||
| TRAUMA & DEFORMITY | SCOLIOSIS | SPORTS MEDICINE | CLINICAL EDUCATION | |||||||||||||||||||||||||||||||||||
Total operating expenses for the third quarter of 2021 were $22.2 million, a 10.2% increase compared to $20.1 million for the same period last year. The increase in operating expenses was primarily driven by increased commission expense and increased R&D costs. Operating loss for the third quarter of 2021 was ($3.6) million compared to ($2.5) million for the same period last year.
Total other expenses (income) for the third quarter of 2021 were ($1.2) million, compared to $2.0 million for the same period last year. Fair value adjustment of contingent considerations was a benefit of $1.4 million in the third quarter of 2021 compared to an expense of $0.9 million in the third quarter of 2020.
Net loss for the third quarter of 2021 was ($2.2) million, compared to ($4.5) million for the same period last year. Net loss attributable to common stockholders for the period was ($0.11) per basic and diluted share, compared to ($0.24) per basic and diluted share for the same period last year. Adjusted diluted loss per share was ($0.15) compared to ($0.15) for the same period last year.
Adjusted EBITDA for the third quarter of 2021 was $0.5 million as compared to $1.1 million for the third quarter of 2020.
As of September 30, 2021, cash, cash equivalents, short-term investments and restricted cash were $59.1 million compared to $78.0 million as of June 30, 2021. The Company had no outstanding term loan obligations.
Full Year 2021 Financial Guidance
The Company continues to take a measured approach given the potential headwinds resulting from the COVID-19 Delta variant, RSV, and staffing shortages. For full year 2021, the Company is maintaining its full year revenue guidance range of $97 to $101 million, representing growth of 36% to 42% over 2020 revenue.
Conference Call
OrthoPediatrics will host a conference call on Thursday, November 4, 2021, at 8:00 a.m. ET to discuss the results. The dial-in numbers are (855) 289-4603 for domestic callers and (614) 999-9389 for international callers. The conference ID number is 8161847. A live webcast of the conference call will be available online from the investor relations page of the OrthoPediatrics’ corporate website at www.orthopediatrics.com.
A replay of the webcast will remain available on OrthoPediatrics’ website, www.orthopediatrics.com, until the Company releases its fourth quarter 2021 financial results. In addition, a telephonic replay of the call will be available until November 12, 2021. The replay dial-in numbers are (855) 859-2056 for domestic callers and (404) 537-3406 for international callers. Please use the replay conference ID number 8161847
Forward-Looking Statements
This press release includes "forward-looking statements" within the meaning of U.S. federal securities laws. You can identify forward-looking statements by the use of words such as "may," "might," "will," "should," "expect," "plan," "anticipate," "could," "believe," "estimate," "project," "target," "predict," "intend," "future," "goals," "potential,” "objective," "would" and other similar expressions. Forward-looking statements involve risks and uncertainties, many of which are beyond OrthoPediatrics’ control. Important factors could cause actual results to differ materially from those in the forward-looking statements, including, among others: the risks related to COVID-19, the impact such pandemic may have on the demand for our products, and our ability to respond to the related challenges; and the risks, uncertainties and factors set forth under "Risk Factors" in OrthoPediatrics’ Annual Report on Form 10-K filed with the SEC on March 11, 2021, as updated and supplemented by our other SEC reports filed from time to time. Forward-looking statements speak only as of the date they are made. OrthoPediatrics assumes no obligation to update forward-looking statements to reflect actual results, subsequent events, or circumstances or other changes affecting such statements except to the extent required by applicable securities laws.
Use of Non-GAAP Financial Measures
This press release includes certain non-GAAP financial measures such as adjusted diluted earnings (loss) per share and Adjusted EBITDA, which differ from financial measures calculated in accordance with U.S. generally accepted accounting principles (“GAAP”). Adjusted earnings (loss) per share in this press release represents diluted earnings (loss) per share on a GAAP basis, plus the accreted interest attributable to acquisition installment payables, the fair value adjustment of contingent consideration, non-recurring professional fees and accrued legal settlement costs. The fair value adjustment of contingent consideration is associated with our estimates of the value of earn-outs in connection with certain acquisitions and the non-recurring professional fees are related to our response to a
| 2850 Frontier Drive Warsaw, Indiana 46582 www.orthopediatrics.com | | | | | TOLL-FREE PHONE FAX | 877.268.6339 574.268.6379 574.269.3692 | ||||||||||||||||||||||||||||||||
| TRAUMA & DEFORMITY | SCOLIOSIS | SPORTS MEDICINE | CLINICAL EDUCATION | |||||||||||||||||||||||||||||||||||
previously disclosed SEC review. We believe that providing the non-GAAP diluted earnings (loss) per share excluding these expenses, as well as the GAAP measures, assists our investors because such expenses are not reflective of our ongoing operating results. Adjusted EBITDA in this release represents net loss, plus interest expense, net plus other expense, provision for income taxes (benefit), depreciation and amortization, stock-based compensation expense, fair value adjustment of contingent consideration, acquisition related costs, nonrecurring professional fees and accrued legal settlements costs. The Company believes the non-GAAP measures provided in this earnings release enable it to further and more consistently analyze the period-to-period financial performance of its core business operating performance. Management uses these metrics as a measure of the Company’s operating performance and for planning purposes, including financial projections. The Company believes these measures are useful to investors as supplemental information because they are frequently used by analysts, investors and other interested parties to evaluate companies in its industry. Adjusted EBITDA is a non-GAAP financial measure and should not be considered as an alternative to, or superior to, net income or loss as a measure of financial performance or cash flows from operations as a measure of liquidity, or any other performance measure derived in accordance with GAAP, and it should not be construed to imply that the Company’s future results will be unaffected by unusual or non-recurring items. In addition, the measure is not intended to be a measure of free cash flow for management’s discretionary use, as it does not reflect certain cash requirements such as debt service requirements, capital expenditures and other cash costs that may recur in the future. Adjusted EBITDA contains certain other limitations, including the failure to reflect our cash expenditures, cash requirements for working capital needs and other potential cash requirements. In evaluating these non-GAAP measures, you should be aware that in the future the Company may incur expenses that are the same or similar to some of the adjustments in this presentation. The Company’s presentation of non-GAAP diluted earnings (loss) per share or Adjusted EBITDA should not be construed to imply that its future results will be unaffected by any such adjustments. Management compensates for these limitations by primarily relying on the Company’s GAAP results in addition to using these adjusted measures on a supplemental basis. The Company’s definition of these measures is not necessarily comparable to other similarly titled captions of other companies due to different methods of calculation. The schedules below contain reconciliations of reported GAAP diluted earnings (loss) per share to non-GAAP diluted earnings (loss) and net loss to non-GAAP Adjusted EBITDA.
About OrthoPediatrics Corp.
Founded in 2006, OrthoPediatrics is an orthopedic company focused exclusively on advancing the field of pediatric orthopedics. As such it has developed the most comprehensive product offering to the pediatric orthopedic market to improve the lives of children with orthopedic conditions. OrthoPediatrics currently markets 36 surgical systems that serve three of the largest categories within the pediatric orthopedic market. This product offering spans trauma and deformity, scoliosis, and sports medicine/other procedures. OrthoPediatrics’ global sales organization is focused exclusively on pediatric orthopedics and distributes its products in the United States and 45 countries outside the United States. For more information, please visit www.orthopediatrics.com.
Investor Contact
Gilmartin Group
Matt Bacso, CFA
Matt.bacso@gilmartinir.com
| 2850 Frontier Drive Warsaw, Indiana 46582 www.orthopediatrics.com | | | | | TOLL-FREE PHONE FAX | 877.268.6339 574.268.6379 574.269.3692 | ||||||||||||||||||||||||||||||||
| TRAUMA & DEFORMITY | SCOLIOSIS | SPORTS MEDICINE | CLINICAL EDUCATION | |||||||||||||||||||||||||||||||||||
ORTHOPEDIATRICS CORP.
CONDENSED CONSOLIDATED BALANCE SHEETS
(Unaudited)
(In Thousands, Except Share Data)
| September 30, 2021 | December 31, 2020 | ||||||||||
| ASSETS | |||||||||||
| Current assets: | |||||||||||
Cash and cash equivalents | $ | 6,334 | $ | 28,758 | |||||||
| Restricted cash | 1,368 | 1,374 | |||||||||
| Short term investments | 51,349 | 55,141 | |||||||||
Accounts receivable - trade, less allowance for doubtful accounts of $373 and $433, respectively | 18,146 | 17,212 | |||||||||
Inventories, net | 55,458 | 52,989 | |||||||||
Notes receivable | 59 | 337 | |||||||||
Prepaid expenses and other current assets | 2,745 | 2,618 | |||||||||
Total current assets | 135,459 | 158,429 | |||||||||
| Property and equipment, net | 28,783 | 27,227 | |||||||||
| Other assets: | |||||||||||
| Amortizable intangible assets, net | 54,904 | 50,284 | |||||||||
Goodwill | 70,490 | 70,511 | |||||||||
Other intangible assets | 13,957 | 13,961 | |||||||||
Total other assets | 139,351 | 134,756 | |||||||||
| Total assets | $ | 303,593 | $ | 320,412 | |||||||
| LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||||||
| Current liabilities: | |||||||||||
Accounts payable - trade | 8,972 | 10,038 | |||||||||
Accrued compensation and benefits | 4,655 | 4,540 | |||||||||
| Accrued legal settlements | — | 6,342 | |||||||||
Current portion of long-term debt with affiliate | 136 | 131 | |||||||||
Current portion of acquisition installment payable | 12,791 | 12,233 | |||||||||
Other current liabilities | 1,464 | 1,744 | |||||||||
Total current liabilities | 28,018 | 35,028 | |||||||||
| Long-term liabilities: | |||||||||||
Long-term debt with affiliate, net of current portion | 942 | 1,044 | |||||||||
Acquisition installment payment, net of current portion | 13,927 | 12,784 | |||||||||
Contingent consideration | 34,420 | 30,710 | |||||||||
| Deferred income taxes | 4,848 | 5,755 | |||||||||
| Operating lease liabilities | 320 | 323 | |||||||||
Total long-term liabilities | 54,457 | 50,616 | |||||||||
| Total liabilities | 82,475 | 85,644 | |||||||||
Stockholders' equity: | |||||||||||
Common stock, $0.00025 par value; 50,000,000 shares authorized; 19,672,162 shares and 19,560,291 shares issued as of September 30, 2021 (unaudited) and December 31, 2020, respectively | 5 | 5 | |||||||||
Additional paid-in capital | 392,929 | 388,622 | |||||||||
Accumulated deficit | (178,098) | (161,766) | |||||||||
Accumulated other comprehensive income | 6,282 | 7,907 | |||||||||
Total stockholders' equity | 221,118 | 234,768 | |||||||||
| Total liabilities and stockholders' equity | $ | 303,593 | $ | 320,412 | |||||||
| 2850 Frontier Drive Warsaw, Indiana 46582 www.orthopediatrics.com | | | | | TOLL-FREE PHONE FAX | 877.268.6339 574.268.6379 574.269.3692 | ||||||||||||||||||||||||||||||||
| TRAUMA & DEFORMITY | SCOLIOSIS | SPORTS MEDICINE | CLINICAL EDUCATION | |||||||||||||||||||||||||||||||||||
ORTHOPEDIATRICS CORP.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In Thousands, Except Share and Per Share Data)
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| Net revenue | $ | 25,079 | $ | 22,205 | $ | 73,236 | $ | 52,154 | |||||||||||||||
| Cost of revenue | 6,525 | 4,566 | 17,914 | 12,241 | |||||||||||||||||||
| Gross profit | 18,554 | 17,639 | 55,322 | 39,913 | |||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||
Sales and marketing | 9,862 | 9,237 | 29,687 | 22,421 | |||||||||||||||||||
General and administrative | 11,034 | 9,823 | 34,163 | 28,281 | |||||||||||||||||||
Research and development | 1,302 | 1,077 | 3,935 | 3,223 | |||||||||||||||||||
Total operating expenses | 22,198 | 20,137 | 67,785 | 53,925 | |||||||||||||||||||
| Operating loss | (3,644) | (2,498) | (12,463) | (14,012) | |||||||||||||||||||
| Other expenses: | |||||||||||||||||||||||
Interest expense, net | 542 | 1,010 | 1,851 | 2,788 | |||||||||||||||||||
Fair value adjustment of contingent consideration | (1,430) | 909 | 3,710 | 1,819 | |||||||||||||||||||
Other (income) expense | (267) | 122 | (802) | 312 | |||||||||||||||||||
Total other expenses | (1,155) | 2,041 | 4,759 | 4,919 | |||||||||||||||||||
| Loss before income taxes | (2,489) | (4,539) | (17,222) | (18,931) | |||||||||||||||||||
| Provision for income taxes (benefit) | (292) | — | (890) | — | |||||||||||||||||||
| Net loss | $ | (2,197) | $ | (4,539) | $ | (16,332) | $ | (18,931) | |||||||||||||||
| Weighted average common shares - basic and diluted | 19,291,374 | 19,112,797 | 19,256,128 | 17,700,429 | |||||||||||||||||||
Net loss per share attributable to common stockholders – basic and diluted | $ | (0.11) | $ | (0.24) | $ | (0.85) | $ | (1.07) | |||||||||||||||
| 2850 Frontier Drive Warsaw, Indiana 46582 www.orthopediatrics.com | | | | | TOLL-FREE PHONE FAX | 877.268.6339 574.268.6379 574.269.3692 | ||||||||||||||||||||||||||||||||
| TRAUMA & DEFORMITY | SCOLIOSIS | SPORTS MEDICINE | CLINICAL EDUCATION | |||||||||||||||||||||||||||||||||||
ORTHOPEDIATRICS CORP.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)(In Thousands)
| Nine Months Ended September 30, | |||||||||||
| 2021 | 2020 | ||||||||||
| OPERATING ACTIVITIES | |||||||||||
| Net loss | $ | (16,332) | $ | (18,931) | |||||||
| Adjustments to reconcile net loss to net cash used in operating activities: | |||||||||||
Depreciation and amortization | 7,870 | 5,696 | |||||||||
Stock-based compensation | 4,170 | 4,712 | |||||||||
Fair value adjustment of contingent consideration | 3,710 | 1,819 | |||||||||
Acquisition installment payable | 1,701 | 1,702 | |||||||||
| Deferred income taxes | (890) | — | |||||||||
Changes in certain current assets and liabilities: | |||||||||||
Accounts receivable - trade | (716) | (389) | |||||||||
Inventories | (3,244) | (12,340) | |||||||||
Prepaid expenses and other current assets | (138) | (215) | |||||||||
Accounts payable - trade | (956) | 155 | |||||||||
| Accrued legal settlements | (6,342) | — | |||||||||
Accrued expenses and other liabilities | (168) | (558) | |||||||||
Other | (493) | (24) | |||||||||
| Net cash used in operating activities | (11,828) | (18,373) | |||||||||
| INVESTING ACTIVITIES | |||||||||||
| Acquisition of Telos, net of cash acquired | — | (1,670) | |||||||||
| Acquisition of ApiFix, net of cash acquired | — | (1,723) | |||||||||
| Acquisition of Band-Lok intangible assets | — | (796) | |||||||||
| Sale of short-term marketable securities | 4,000 | — | |||||||||
| Purchases of licenses | (7,908) | — | |||||||||
| Purchases of property and equipment | (6,468) | (6,448) | |||||||||
| Net cash used in investing activities | (10,376) | (10,637) | |||||||||
| FINANCING ACTIVITIES | |||||||||||
| Payments on debt with affiliate | — | (25,000) | |||||||||
| Proceeds from issuance of common stock, net of issuance costs | — | 70,207 | |||||||||
| Proceeds from exercise of stock options | 137 | 1,629 | |||||||||
| Payments on mortgage notes | (97) | (88) | |||||||||
| Net cash provided by financing activities | 40 | 46,748 | |||||||||
| Effect of exchange rate changes on cash | (266) | (24) | |||||||||
| NET (DECREASE) INCREASE IN CASH | (22,430) | 17,714 | |||||||||
| Cash and restricted cash, beginning of period | $ | 30,132 | $ | 72,027 | |||||||
| Cash and restricted cash, end of period | $ | 7,702 | $ | 89,741 | |||||||
| 2850 Frontier Drive Warsaw, Indiana 46582 www.orthopediatrics.com | | | | | TOLL-FREE PHONE FAX | 877.268.6339 574.268.6379 574.269.3692 | ||||||||||||||||||||||||||||||||
| TRAUMA & DEFORMITY | SCOLIOSIS | SPORTS MEDICINE | CLINICAL EDUCATION | |||||||||||||||||||||||||||||||||||
| SUPPLEMENTAL DISCLOSURES | |||||||||||
| Cash paid for interest | $ | 43 | $ | 1,218 | |||||||
| Transfer of instruments from property and equipment to inventory | $ | 80 | $ | 645 | |||||||
| Issuance of common shares to acquire Telos | $ | — | $ | 1,568 | |||||||
| Issuance of common shares to acquire ApiFix | $ | — | $ | 35,176 | |||||||
| Issuance of common shares to acquire Band-Lok intellectual property | $ | — | $ | 2,644 | |||||||
| 2850 Frontier Drive Warsaw, Indiana 46582 www.orthopediatrics.com | | | | | TOLL-FREE PHONE FAX | 877.268.6339 574.268.6379 574.269.3692 | ||||||||||||||||||||||||||||||||
| TRAUMA & DEFORMITY | SCOLIOSIS | SPORTS MEDICINE | CLINICAL EDUCATION | |||||||||||||||||||||||||||||||||||
ORTHOPEDIATRICS CORP.
NET REVENUE BY GEOGRAPHY AND PRODUCT CATEGORY
(Unaudited)
(In Thousands)
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| Product sales by geographic location: | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
U.S. | $ | 19,354 | $ | 19,583 | $ | 57,930 | 45,113 | ||||||||||||||||
International | 5,725 | 2,622 | 15,306 | 7,041 | |||||||||||||||||||
Total | $ | 25,079 | $ | 22,205 | $ | 73,236 | $ | 52,154 | |||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| Product sales by category: | 2021 | 2020 | 2021 | 2020 | |||||||||||||||||||
Trauma and deformity | $ | 16,817 | $ | 14,969 | 49,302 | 36,399 | |||||||||||||||||
Scoliosis | 7,266 | 6,555 | 20,874 | 14,102 | |||||||||||||||||||
Sports medicine/other | 996 | 681 | 3,060 | 1,653 | |||||||||||||||||||
Total | $ | 25,079 | $ | 22,205 | $ | 73,236 | $ | 52,154 | |||||||||||||||
ORTHOPEDIATRICS CORP.
RECONCILIATION OF NET LOSS TO NON-GAAP ADJUSTED EBITDA
(Unaudited)
(In Thousands)
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| Net loss | $ | (2,197) | $ | (4,539) | $ | (16,332) | $ | (18,931) | |||||||||||||||
Interest expense, net | 542 | 1,010 | 1,851 | 2,788 | |||||||||||||||||||
Other (income) expense | (267) | 122 | (802) | 312 | |||||||||||||||||||
| Provision for income taxes (benefit) | (292) | — | (890) | — | |||||||||||||||||||
Depreciation and amortization | 2,723 | 2,374 | 7,870 | 5,696 | |||||||||||||||||||
Stock-based compensation | 1,440 | 1,259 | 4,170 | 4,712 | |||||||||||||||||||
| Fair value adjustment of contingent consideration | (1,430) | 909 | 3,710 | 1,819 | |||||||||||||||||||
Acquisition related costs | — | 1 | — | 336 | |||||||||||||||||||
| Nonrecurring professional fees | — | — | 658 | — | |||||||||||||||||||
| Accrued legal settlements costs | — | — | 150 | — | |||||||||||||||||||
| Adjusted EBITDA | $ | 519 | $ | 1,136 | $ | 385 | $ | (3,268) | |||||||||||||||
| 2850 Frontier Drive Warsaw, Indiana 46582 www.orthopediatrics.com | | | | | TOLL-FREE PHONE FAX | 877.268.6339 574.268.6379 574.269.3692 | ||||||||||||||||||||||||||||||||
| TRAUMA & DEFORMITY | SCOLIOSIS | SPORTS MEDICINE | CLINICAL EDUCATION | |||||||||||||||||||||||||||||||||||
ORTHOPEDIATRICS CORP.
RECONCILIATION OF DILUTED EARNINGS (LOSS) PER SHARE TO NON-GAAP ADJUSTED DILUTED EARNINGS (LOSS) PER SHARE
(Unaudited)
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
| 2021 | 2020 | 2021 | 2020 | ||||||||||||||||||||
| Earnings (loss) per share, diluted (GAAP) | $ | (0.11) | $ | (0.24) | $ | (0.85) | $ | (1.07) | |||||||||||||||
| Accretion of interest attributable to acquisition installment payable | 0.03 | 0.04 | 0.09 | 0.09 | |||||||||||||||||||
| Fair value adjustment of contingent consideration | (0.07) | 0.05 | 0.19 | 0.10 | |||||||||||||||||||
| Nonrecurring professional fees | — | — | 0.03 | — | |||||||||||||||||||
| Accrued legal settlement costs | — | — | 0.01 | — | |||||||||||||||||||
| Earnings (loss) per share, diluted (non-GAAP) | $ | (0.15) | $ | (0.15) | $ | (0.53) | $ | (0.88) | |||||||||||||||
| 2850 Frontier Drive Warsaw, Indiana 46582 www.orthopediatrics.com | | | | | TOLL-FREE PHONE FAX | 877.268.6339 574.268.6379 574.269.3692 | ||||||||||||||||||||||||||||||||
| TRAUMA & DEFORMITY | SCOLIOSIS | SPORTS MEDICINE | CLINICAL EDUCATION | |||||||||||||||||||||||||||||||||||