EX-99.1 2 orgo-ex99_1.htm EX-99.1 EX-99.1

Exhibit 99.1

img36819578_0.jpg

 

FOR IMMEDIATE RELEASE

 

Organogenesis Holdings Inc. Reports Fourth Quarter 2024 Financial Results

 

CANTON, Mass., (February 27, 2025) -- Organogenesis Holdings Inc. (Nasdaq: ORGO), a leading regenerative medicine and tissue innovations company focused on empowering healing through the development, manufacturing, and sale of products for the advanced wound care, and surgical and sports medicine markets, today reported financial results for the fourth quarter and the year ended December 31, 2024.

 

Fourth Quarter 2024 Financial Results Summary:

 

Net revenue of $126.7 million for the fourth quarter of 2024, an increase of $27.0 million compared to net revenue of $99.7 million for the fourth quarter of 2023. Net revenue for the fourth quarter of 2024 consists of:
o
Net revenue from Advanced Wound Care products of $118.6 million, an increase of 27% from the fourth quarter of 2023.
o
Net revenue from Surgical & Sports Medicine products of $8.1 million, an increase of 24% from the fourth quarter of 2023.
Net income of $7.7 million for the fourth quarter of 2024, compared to net loss of $0.6 million for the fourth quarter of 2023, an increase in net income of $8.3 million.
Adjusted EBITDA of $18.2 million for the fourth quarter of 2024, compared to Adjusted EBITDA of $7.5 million for the fourth quarter of 2023, an increase of $10.7 million.
Adjusted net income of $8.8 million for the fourth quarter of 2024, compared to adjusted net income of $1.9 million for the fourth quarter of 2023, an increase of $6.8 million.

 

Fiscal Year 2024 Financial Results Summary:

 

Net revenue of $482.0 million for the year ended December 31, 2024, an increase of $48.9 million compared to net revenue of $433.1 million for the year ended December 31, 2023. Net revenue for the year ended December 31, 2024 consists of:
o
Net revenue from Advanced Wound Care products of $453.6 million, an increase of 12% year over year.
o
Net revenue from Surgical & Sports Medicine products of $28.4 million, an increase of 3% year over year.
Net income of $0.9 million for the year ended December 31, 2024, compared to net income of $4.9 million for the year ended December 31, 2023, a decrease of $4.0 million.
Adjusted EBITDA of $49.8 million for the year ended December 31, 2024, compared to Adjusted EBITDA of $42.6 million for the year ended December 31, 2023, an increase of $7.2 million.
Adjusted net income of $20.5 million for the year ended December 31, 2024, compared to adjusted net income of $12.7 million for the year ended December 31, 2023, an increase of $7.8 million.

 

 


 

“Our 2024 results exceeded expectations in a difficult environment, underscoring our strong execution, brand equity and the trust of our customers to help them navigate this complex market,” said Gary S. Gillheeney, Sr., President, Chief Executive Officer and Chair of the Board for Organogenesis. “In 2025, we will continue to focus on our customers while we collaborate with policy and law makers to craft a solution that addresses spending while ensuring access to safe and effective therapies for all patients.”

 

Mr. Gillheeney, Sr. continued: “We expect to meet a key strategic milestone in 2025 by delivering the ReNu BLA submission by the end of the year. We believe this is a transformational opportunity for Organogenesis in that, if approved, ReNu will potentially address an unmet clinical need for all patients suffering from knee OA. ”

 


 

 


 

Fourth Quarter 2024 Financial Results:

 

 

 

Three Months Ended December 31,

 

 

Change

 

 

 

2024

 

 

2023

 

 

$

 

 

%

 

 

 

(in thousands, except for percentages)

 

 

 

 

 

 

 

Advanced Wound Care

 

$

118,585

 

 

$

93,165

 

 

$

25,420

 

 

 

27

%

Surgical & Sports Medicine

 

 

8,071

 

 

 

6,486

 

 

 

1,585

 

 

 

24

%

Net revenue

 

$

126,656

 

 

$

99,651

 

 

$

27,005

 

 

 

27

%

Net revenue for the fourth quarter of 2024 was $126.7 million, compared to $99.7 million for the fourth quarter of 2023, an increase of $27.0 million, or 27%. The increase in net revenue was driven by an increase of $25.4 million, or 27%, in net revenue for Advanced Wound Care products, and an increase of $1.6 million, or 24%, in net revenue for Surgical & Sports Medicine products.

 

Gross profit for the fourth quarter of 2024 was $95.6 million, or 75% of net revenue, compared to $71.9 million, or 72% of net revenue for the fourth quarter of 2023, an increase of $23.7 million, or 33%.

 

Operating expenses for the fourth quarter of 2024 were $85.4 million compared to $73.2 million for the fourth quarter of 2023, an increase of $12.2 million, or 17%. R&D expense was $11.5 million for the fourth quarter of 2024, compared to $11.8 million for the fourth quarter of 2023, a decrease of $0.3 million, or 3%. Selling, general and administrative expenses were $73.9 million for the fourth quarter of 2024, compared to $61.4 million for the fourth quarter of 2023, an increase of $12.5 million, or 20%.

 

Operating income for the fourth quarter of 2024 was $10.2 million, compared to an operating loss of $1.3 million for the fourth quarter of 2023, an increase in operating income of $11.5 million, or 905%.

 

Total other expense, net, for the fourth quarter of 2024 was less than $0.1 million, compared to $0.5 million for the fourth quarter of 2023, a decrease of $0.5 million, or 95%.

 

Net income for the fourth quarter of 2024 was $7.7 million, or $0.05 per share, compared to a net loss of $0.6 million, or $0.00 per share, for the fourth quarter of 2023, an increase in net income of $8.3 million, or $0.05 per share.

 

Adjusted EBITDA was $18.2 million for the fourth quarter of 2024, compared to $7.5 million for the fourth quarter of 2023, an increase of $10.7 million, or 143%.

 

Adjusted net income was $8.8 million for the fourth quarter of 2024, compared to $1.9 million for the fourth quarter of 2023, an increase of $6.8 million, or 354%.

 

As of December 31, 2024, the Company had $136.2 million in cash, cash equivalents and restricted cash and no outstanding debt obligations, compared to $104.3 million in cash, cash equivalents and restricted cash and $66.2 million in net debt obligations as of December 31, 2023.

 

 

 

 

 


 

 

Fiscal Year 2024 Financial Results:

 

 

 

Year Ended December 31,

 

 

Change

 

 

 

2024

 

 

2023

 

 

$

 

 

%

 

 

 

(in thousands, except for percentages)

 

 

 

 

 

 

 

Advanced Wound Care

 

$

453,639

 

 

$

405,514

 

 

$

48,125

 

 

 

12

%

Surgical & Sports Medicine

 

 

28,404

 

 

 

27,626

 

 

 

778

 

 

 

3

%

Net revenue

 

$

482,043

 

 

$

433,140

 

 

$

48,903

 

 

 

11

%

Net revenue for the year ended December 31, 2024 was $482.0 million, compared to $433.1 million for the year ended December 31, 2023, an increase of $48.9 million, or 11%. The increase in net revenue was driven by an increase of $48.1 million, or 12%, in net revenue for Advanced Wound Care products and an increase of $0.8 million, or 3%, in net revenue for Surgical & Sports Medicine products.

 

Gross profit for the year ended December 31, 2024 was $366.3 million, or 76% of net revenue, compared to $326.7 million, or 75% of net revenue for the year ended December 31, 2023, an increase of $39.6 million, or 12%.

 

Operating expenses for the year ended December 31, 2024 were $367.6 million compared to $314.1 million for the year ended December 31, 2023, an increase of $53.5 million or 17%. R&D expense was $50.3 million for the year ended December 31, 2024, compared to $44.4 million for the year ended December 31, 2023, an increase of $5.9 million, or 13%. Selling, general and administrative expenses were $294.5 million for the year ended December 31, 2024, compared to $269.8 million for the year ended December 31, 2023, an increase of $24.8 million, or 9%. For the year ended December 31, 2024, the Company recorded impairment and write down expenses of $18.8 million and $4.0 million, respectively.

 

Operating loss for the year ended December 31, 2024 was $1.3 million, compared to operating income of $12.5 million for the year ended December 31, 2023, a decrease in operating income of $13.8 million, or 110%.

 

Total other expense, net, for the year ended December 31, 2024, was $1.5 million, compared to $2.1 million for the year ended December 31, 2023, a decrease of $0.6 million, or 29%.

 

Net income for the year ended December 31, 2024 was $0.9 million, or $(0.01) per share, compared to net income of $4.9 million or $0.04 per share, for the year ended December 31, 2023, a decrease in net income of $4.0 million, or $(0.05) per share.

 

Adjusted EBITDA was $49.8 million for the year ended December 31, 2024, compared to $42.6 million for the year ended December 31, 2023, an increase of $7.2 million, or 17%.

 

Adjusted net income was $20.5 million for the year ended December 31, 2024, compared to $12.7 million for the year ended December 31, 2023, an increase in adjusted net income of $7.8 million, or 61%.

 

As of December 31, 2024, the Company had $136.2 million in cash, cash equivalents and restricted cash and no outstanding debt obligations, compared to $104.3 million in cash, cash equivalents and restricted cash and $66.2 million in net debt obligations as of December 31, 2023.

 


 

Fiscal Year 2025 Guidance:

 

For the year ending December 31, 2025, the Company expects:

Net revenue between $480.0 million and $535.0 million, representing a range of roughly flat to an increase of approximately 11% year-over-year, as compared to net revenue of $482.0 million for the year ended December 31, 2024.
o
The 2025 net revenue guidance range assumes:
Net revenue from Advanced Wound Care products between $450.0 million and $500.0 million, a decrease of 1% to an increase of 10% year-over-year as compared to net revenue of $453.6 million for the year ended December 31, 2024.
Net revenue from Surgical & Sports Medicine products between $30.0 million and $35.0 million, an increase of 6% to 23% year-over-year as compared to net revenue of $28.4 million for the year ended December 31, 2024.
Net income between $9.5 million and $38.8 million and adjusted net income between $15.3 million and $44.6 million.
EBITDA between $27.0 million and $66.6 million and Adjusted EBITDA between $43.6 million and $83.2 million.

 

Fourth Quarter Earnings Conference Call:

 

Management will host a conference call at 5:00 p.m. Eastern Time today to discuss the results of the quarter and fiscal year, and to provide a corporate update with a question and answer session. Those who would like to participate may access the live webcast here, or access the teleconference here. The live webcast can also be accessed via the company’s website at investors.organogenesis.com. The webcast will be archived on the company website for approximately one year.

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


 

ORGANOGENESIS HOLDINGS INC.

UNAUDITED CONSOLIDATED BALANCE SHEETS

(amounts in thousands, except share and per share data)

 

 

 

December 31,

 

 

 

2024

 

 

2023

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

135,571

 

 

$

103,840

 

Restricted cash

 

 

580

 

 

 

498

 

Accounts receivable, net of allowance for credit losses of $9,576 and $6,860

 

 

109,861

 

 

 

81,999

 

Inventories, net

 

 

26,219

 

 

 

28,253

 

Prepaid expenses and other current assets

 

 

13,710

 

 

 

10,454

 

Total current assets

 

 

285,941

 

 

 

225,044

 

Property and equipment, net

 

 

89,128

 

 

 

116,228

 

Intangible assets, net

 

 

12,468

 

 

 

15,871

 

Goodwill

 

 

28,772

 

 

 

28,772

 

Operating lease right-of-use assets, net

 

 

37,110

 

 

 

40,118

 

Deferred tax asset, net

 

 

39,462

 

 

 

28,002

 

Other assets

 

 

5,005

 

 

 

5,990

 

Total assets

 

$

497,886

 

 

$

460,025

 

 

 

 

 

 

 

Liabilities, Redeemable Convertible Preferred Stock, and Stockholders’ Equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Current portion of term loan

 

$

 

 

$

5,486

 

Current portion of finance lease obligations

 

 

1,170

 

 

 

1,081

 

Current portion of operating lease obligations - related party

 

 

3,671

 

 

 

8,413

 

Current portion of operating lease obligations

 

 

4,272

 

 

 

4,731

 

Accounts payable

 

 

28,911

 

 

 

30,724

 

Accrued expenses and other current liabilities

 

 

39,453

 

 

 

30,074

 

Total current liabilities

 

 

77,477

 

 

 

80,509

 

Term loan, net of current portion

 

 

 

 

 

60,745

 

Finance lease obligations, net of current portion

 

 

718

 

 

 

1,888

 

Operating lease obligations, net of current portion - related party

 

 

8,283

 

 

 

11,954

 

Operating lease obligations, net of current portion

 

 

25,198

 

 

 

25,053

 

Other liabilities

 

 

894

 

 

 

1,213

 

Total liabilities

 

 

112,570

 

 

 

181,362

 

 

 

 

 

 

 

 

Commitments and contingencies (Note 20)

 

 

 

 

 

 

 

 

 

 

 

 

 

Series A redeemable convertible preferred stock, $0.0001 par value; 130,000 and 0 shares authorized, issued and outstanding at December 31, 2024 and 2023, respectively; liquidation preference of $131,387 and $0 at December 31, 2024 and 2023, respectively.

 

 

122,419

 

 

 

 

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

Preferred stock, $0.0001 par value; 870,000 and 1,000,000 shares authorized at December 31, 2024 and 2023, respectively; none issued or outstanding

 

 

 

 

 

 

Common stock, $0.0001 par value; 400,000,000 shares authorized; 126,458,784 and 132,044,944 shares issued; 125,730,236 and 131,316,396 shares outstanding at December 31, 2024 and 2023, respectively

 

 

13

 

 

 

13

 

Additional paid-in capital

 

 

302,994

 

 

 

319,621

 

Accumulated deficit

 

 

(40,110

)

 

 

(40,971

)

Total stockholders' equity

 

 

262,897

 

 

 

278,663

 

Total liabilities, redeemable convertible preferred stock, and stockholders' equity

 

$

497,886

 

 

$

460,025

 

 

 


 

ORGANOGENESIS HOLDINGS INC. UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)

(amounts in thousands, except share and per share data)

 

 

 

Three Months Ended December 31,

 

 

Year Ended December 31,

 

 

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Net revenue

 

$

126,656

 

 

$

99,651

 

 

$

482,043

 

 

$

433,140

 

Cost of goods sold

 

 

31,051

 

 

 

27,769

 

 

 

115,741

 

 

 

106,481

 

Gross profit

 

 

95,605

 

 

 

71,882

 

 

 

366,302

 

 

 

326,659

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Selling, general and administrative

 

 

73,856

 

 

 

61,381

 

 

 

294,513

 

 

 

269,754

 

Research and development

 

 

11,530

 

 

 

11,770

 

 

 

50,271

 

 

 

44,380

 

Impairment of property and construction

 

 

 

 

 

 

 

 

18,842

 

 

 

 

Write down of capitalized internal-use software costs

 

 

 

 

 

 

 

 

3,959

 

 

 

 

Total operating expenses

 

 

85,386

 

 

 

73,151

 

 

 

367,585

 

 

 

314,134

 

Income (loss) from operations

 

 

10,219

 

 

 

(1,269

)

 

 

(1,283

)

 

 

12,525

 

Other expense, net:

 

 

 

 

 

 

 

 

 

 

 

 

Interest expense, net

 

 

61

 

 

 

(502

)

 

 

(1,544

)

 

 

(2,190

)

Other income (expense), net

 

 

(27

)

 

 

(25

)

 

 

20

 

 

 

57

 

Total other income (expense), net

 

 

34

 

 

 

(527

)

 

 

(1,524

)

 

 

(2,133

)

Net income (loss) before income taxes

 

 

10,253

 

 

 

(1,796

)

 

 

(2,807

)

 

 

10,392

 

Income tax (expense) benefit

 

 

(2,580

)

 

 

1,228

 

 

 

3,668

 

 

 

(5,447

)

Net income (loss) and comprehensive income (loss)

 

$

7,673

 

 

$

(568

)

 

$

861

 

 

$

4,945

 

Accretion of redeemable convertible preferred stock to redemption value

 

 

(412

)

 

 

 

 

 

(412

)

 

 

 

Cumulative dividend on redeemable convertible preferred stock

 

 

(1,386

)

 

 

 

 

 

(1,386

)

 

 

 

Net income (loss) attributable to common stockholders

 

 

5,875

 

 

 

(568

)

 

 

(937

)

 

 

4,945

 

Net income (loss), per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.05

 

 

$

0.00

 

 

$

(0.01

)

 

$

0.04

 

Diluted

 

$

0.04

 

 

$

0.00

 

 

$

(0.01

)

 

$

0.04

 

Weighted-average common shares outstanding

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

129,679,843

 

 

 

130,916,950

 

 

 

131,673,278

 

 

 

131,231,317

 

Diluted

 

 

132,162,370

 

 

 

131,857,509

 

 

 

131,673,278

 

 

 

132,746,727

 

 

 


 

ORGANOGENESIS HOLDINGS INC. UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS

(amounts in thousands, except share and per share data)

 

 

 

 

Year Ended December 31,

 

 

 

2024

 

 

2023

 

 

2022

 

Cash flows from operating activities:

 

 

 

 

 

 

 

 

 

Net income

 

$

861

 

 

$

4,945

 

 

$

15,532

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

 

 

 

Depreciation and amortization

 

 

13,623

 

 

 

10,448

 

 

 

5,845

 

Amortization of intangible assets

 

 

3,403

 

 

 

4,918

 

 

 

4,883

 

Reduction in the carrying value of right-of-use assets

 

 

8,348

 

 

 

8,083

 

 

 

7,303

 

Non-cash interest expense

 

 

394

 

 

 

427

 

 

 

434

 

Deferred interest expense

 

 

305

 

 

 

490

 

 

 

501

 

Deferred tax expense (benefit)

 

 

(10,719

)

 

 

2,012

 

 

 

1,980

 

Loss on disposal of property and equipment

 

 

1,140

 

 

 

235

 

 

 

4,482

 

Loss on lease termination

 

 

 

 

 

559

 

 

 

 

Loss on extinguishment of term loan

 

 

215

 

 

 

 

 

 

 

Provision recorded for credit losses

 

 

3,938

 

 

 

1,297

 

 

 

1,781

 

Adjustment for excess and obsolete inventories

 

 

8,210

 

 

 

6,580

 

 

 

9,648

 

Stock-based compensation

 

 

10,578

 

 

 

8,996

 

 

 

6,552

 

Impairment of property and construction (Note 8)

 

 

18,842

 

 

 

 

 

 

 

Write down of capitalized internal-use software costs (Note 8)

 

 

3,959

 

 

 

 

 

 

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

 

 

 

Accounts receivable

 

 

(31,800

)

 

 

5,539

 

 

 

(8,770

)

Inventories

 

 

(6,204

)

 

 

(8,179

)

 

 

(9,410

)

Prepaid expenses and other current and other assets

 

 

(2,549

)

 

 

(10,115

)

 

 

(378

)

Operating leases

 

 

(14,066

)

 

 

(8,439

)

 

 

(7,006

)

Accounts payable

 

 

(2,372

)

 

 

(108

)

 

 

3,260

 

Accrued expenses and other current liabilities

 

 

9,164

 

 

 

3,138

 

 

 

(11,850

)

Other liabilities

 

 

(1,062

)

 

 

91

 

 

 

72

 

Net cash provided by operating activities

 

 

14,208

 

 

 

30,917

 

 

 

24,859

 

Cash flows from investing activities:

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

 

(10,032

)

 

 

(24,364

)

 

 

(33,898

)

Net cash used in investing activities

 

 

(10,032

)

 

 

(24,364

)

 

 

(33,898

)

Cash flows from financing activities:

 

 

 

 

 

 

 

 

 

Term loan repayments under the 2021 Credit Agreement

 

 

(66,563

)

 

 

(4,688

)

 

 

(2,813

)

Proceeds from issuance of redeemable convertible preferred stock, net of issuance costs

 

 

120,688

 

 

 

 

 

 

 

Payments for the repurchase of common stock

 

 

(25,479

)

 

 

 

 

 

 

Principal repayments of finance lease obligations

 

 

(1,081

)

 

 

(485

)

 

 

(200

)

Proceeds from the exercise of stock options

 

 

1,247

 

 

 

 

 

 

2,070

 

Payments of withholding taxes in connection with RSUs vesting

 

 

(1,175

)

 

 

(332

 )

 

 

(648

)

Payments of deferred acquisition consideration

 

 

 

 

 

 

 

 

(608

)

Net cash provided by (used in) financing activities

 

 

27,637

 

 

 

(5,505

)

 

 

(2,199

)

Change in cash, cash equivalents and restricted cash

 

 

31,813

 

 

 

1,048

 

 

 

(11,238

)

Cash, cash equivalents, and restricted cash, beginning of year

 

 

104,338

 

 

 

103,290

 

 

 

114,528

 

Cash, cash equivalents, and restricted cash, end of year

 

$

136,151

 

 

$

104,338

 

 

$

103,290

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

 

 

 

Cash paid for interest

 

$

4,970

 

 

$

5,436

 

 

$

2,649

 

Cash paid for income taxes

 

$

6,965

 

 

$

3,052

 

 

$

1,201

 

Supplemental disclosure of non-cash investing and financing activities:

 

 

 

 

 

 

 

 

 

Cumulative effect adjustment for adoption of ASU No. 2016-13

 

$

 

 

$

615

 

 

$

 

Deferred acquisition consideration and earnout liability recorded for business acquisition

 

$

 

 

$

 

 

$

828

 

Change in purchases of property and equipment included in accounts payable and accrued expenses and other current liabilities

 

$

(432

)

 

$

841

 

 

$

1,928

 

Right-of-use assets obtained through operating lease obligations

 

$

5,109

 

 

$

5,869

 

 

$

1,350

 

Right-of-use assets obtained through finance lease obligations

 

$

 

 

$

3,454

 

 

$

 

Redeemable convertible preferred stock issuance costs included in accrued expenses

 

$

67

 

 

$

 

 

$

 

Prepaid rent reclassified to right-of-use assets

 

$

230

 

 

$

 

 

$

 

Accretion to redemption value and cumulative dividends on redeemable convertible preferred stock

 

$

1,798

 

 

$

 

 

$

 

 

 

 


 

Non-GAAP Financial Measures

Our management uses financial measures that are not in accordance with generally accepted accounting principles in the United States, or GAAP, in addition to financial measures in accordance with GAAP to evaluate our operating results. These non-GAAP financial measures should be considered supplemental to, and not a substitute for, our reported financial results prepared in accordance with GAAP. Our management uses Adjusted EBITDA and Adjusted net income to evaluate our operating performance and trends and make planning decisions. Our management believes Adjusted EBITDA and Adjusted net income help identify underlying trends in our business that could otherwise be masked by the effect of the items that we exclude. Accordingly, we believe that Adjusted EBITDA and Adjusted net income provide useful information to investors and others in understanding and evaluating our operating results, enhancing the overall understanding of our past performance and prospects, and allowing for greater transparency with respect to key financial metrics used by our management in its financial and operational decision-making.

Adjusted EBITDA

Adjusted EBITDA consists of GAAP net income excluding: (i) interest expense, net, (ii) income tax expense, (iii) depreciation and amortization, (iv) amortization of intangible assets, (v) stock-based compensation expense, and (vi) additional infrequently occurring adjustments described in more detail below.

The following table presents a reconciliation of GAAP net income to non-GAAP EBITDA and non-GAAP Adjusted EBITDA, for the periods presented:

 

 

Three Months Ended December 31,

 

 

Year Ended December 31,

 

($, in thousands)

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Net income (loss)

 

$

7,673

 

 

$

(568

)

 

$

861

 

 

$

4,945

 

Interest expense, net

 

 

(61

 )

 

 

502

 

 

 

1,544

 

 

 

2,190

 

Income tax expense

 

 

2,580

 

 

 

(1,228

 )

 

 

(3,668

 )

 

 

5,447

 

Depreciation and amortization

 

 

3,615

 

 

 

2,982

 

 

 

13,623

 

 

 

10,448

 

Amortization of intangible assets

 

 

834

 

 

 

1,229

 

 

 

3,403

 

 

 

4,918

 

EBITDA

 

 

14,641

 

 

 

2,917

 

 

 

15,763

 

 

 

27,948

 

Stock-based compensation expense

 

 

2,891

 

 

 

2,366

 

 

 

10,578

 

 

 

8,996

 

Restructuring charge (1)

 

 

 

 

 

1,918

 

 

 

 

 

 

3,796

 

Legal fees (2)

 

 

 

 

 

 

 

 

 

 

 

1,182

 

Sales retention (3)

 

 

 

 

 

272

 

 

 

 

 

 

694

 

Impairment of property and construction (4)

 

 

 

 

 

 

 

 

18,842

 

 

 

 

Write down of capitalized internal-use software costs (5)

 

 

 

 

 

 

 

 

3,959

 

 

 

 

Disposal of construction in progress (6)

 

 

645

 

 

 

 

 

 

645

 

 

 

 

Adjusted EBITDA

 

$

18,177

 

 

$

7,473

 

 

$

49,787

 

 

$

42,616

 

(1)
Amounts reflect employee retention and benefits as well as other exit costs associated with our restructuring activities.
(2)
Amount reflects the legal and consulting fees incurred related to the published and subsequently withdrawn 2023 local coverage determinations, or LCDs.
(3)
Amount reflects the compensation expenses related to retention for those sales employees impacted by the published and subsequently withdrawn 2023 LCDs.
(4)
Amount reflects the impairment of a purchased building and associated unfinished construction work.
(5)
Amount reflects the write-down of costs previously capitalized as construction in progress in the development of internal-use software, that we determined have no future value.
(6)
Amount reflects construction in progress terminated and disposed of at one of our Canton, Massachusetts facilities, resulting from our decision to move certain operations to the Smithfield Facility.

 

 


 

Adjusted net income

Adjusted net income is defined as GAAP net income (loss) plus (i) amortization of intangible assets and (ii) additional infrequently occurring adjustments described in more detail below, less the estimated tax on these adjustments.

The following table presents a reconciliation of GAAP net income (loss) to non-GAAP Adjusted net income, for the periods presented:

 

 

Three Months Ended December 31,

 

 

Year Ended December 31,

 

($, in thousands)

 

2024

 

 

2023

 

 

2024

 

 

2023

 

Net income (loss)

 

$

7,673

 

 

$

(568

)

 

$

861

 

 

$

4,945

 

Amortization of intangible assets

 

 

834

 

 

 

1,229

 

 

 

3,403

 

 

 

4,918

 

Restructuring charge (1)

 

 

 

 

 

1,918

 

 

 

 

 

 

3,796

 

Legal fees (2)

 

 

 

 

 

 

 

 

 

 

 

1,182

 

Sales retention (3)

 

 

 

 

 

272

 

 

 

 

 

 

694

 

Impairment of property and construction (4)

 

 

 

 

 

 

 

 

18,842

 

 

 

 

Write down of capitalized internal-use software costs (5)

 

 

 

 

 

 

 

 

3,959

 

 

 

 

Disposal of construction in progress (6)

 

 

645

 

 

 

 

 

 

645

 

 

 

 

Tax on above

 

 

(399

)

 

 

(923

)

 

 

(7,249

)

 

 

(2,859

)

Adjusted net income

 

$

8,753

 

 

$

1,928

 

 

$

20,461

 

 

$

12,676

 

(1)
Amounts reflect employee retention and benefits as well as other exit costs associated with our restructuring activities.
(2)
Amount reflects the legal and consulting fees incurred related to the published and subsequently withdrawn 2023 LCDs.
(3)
Amount reflects the compensation expenses related to retention for those sales employees impacted by the published and subsequently withdrawn 2023 LCDs.
(4)
Amount reflects the impairment of a purchased building and associated unfinished construction work.
(5)
Amount reflects the write-down of costs previously capitalized as construction in progress in the development of internal-use software, that we determined have no future value.
(6)
Amount reflects construction in progress terminated and disposed of at one of our Canton, Massachusetts facilities, resulting from our decision to move certain operations to the Smithfield Facility.

 

Projected EBITDA and Adjusted EBITDA

The following table presents a reconciliation of projected GAAP net income (loss) to projected non-GAAP EBITDA and projected non-GAAP Adjusted EBITDA included in our guidance for the year ending December 31, 2025:

 

 

 

Year Ended December 31,

 

($, in thousands)

 

2025L

 

 

2025H

 

Net income

 

$

9,500

 

 

$

38,800

 

Interest income

 

 

(4,000

)

 

 

(4,000

)

Income tax expense

 

 

3,400

 

 

 

13,600

 

Depreciation and amortization

 

 

14,800

 

 

 

14,800

 

Amortization of intangible assets

 

 

3,300

 

 

 

3,300

 

EBITDA

 

 

27,000

 

 

 

66,600

 

Stock-based compensation expense

 

 

12,000

 

 

 

12,000

 

BLA submission fee to the FDA

 

 

4,600

 

 

 

4,600

 

Adjusted EBITDA

 

 

43,600

 

 

 

83,200

 

Note: Numbers may not foot or recalculate due to rounding.

 


 

Projected Adjusted Net Income (Loss)

The following table presents a reconciliation of projected GAAP net loss to projected non-GAAP adjusted net income included in our guidance for the year ending December 31, 2025:

 

 

Year Ended December 31,

 

($, in thousands)

 

2025L

 

 

2025H

 

Net income

 

$

9,500

 

 

$

38,800

 

Amortization of intangible assets

 

 

3,300

 

 

 

3,300

 

BLA submission fee to the FDA

 

 

4,600

 

 

 

4,600

 

Tax on above

 

 

(2,100

)

 

 

(2,100

)

Adjusted net (loss) income

 

$

15,300

 

 

$

44,600

 

Note: Numbers may not foot or recalculate due to rounding.

 

 


 

Forward-Looking Statements

 

This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements relate to expectations or forecasts of future events. Forward-looking statements may be identified by the use of words such as “forecast,” “intend,” “seek,” “target,” “anticipate,” “believe,” “expect,” “estimate,” “plan,” “outlook,” and “project” and other similar expressions that predict or indicate future events or trends or that are not statements of historical matters. Such forward-looking statements include statements relating to the Company’s expected revenue, net income (loss), Adjusted net income, EBITDA, and Adjusted EBITDA for fiscal 2024 and the breakdown of expected revenue in both its Advanced Wound Care and Surgical & Sports Medicine categories. Forward-looking statements with respect to the operations of the Company, strategies, prospects, and other aspects of the business of the Company are based on current expectations that are subject to known and unknown risks and uncertainties, which could cause actual results or outcomes to differ materially from expectations expressed or implied by such forward-looking statements. These factors include, but are not limited to: (1) the impact of any changes to the coverage and reimbursement levels for the Company’s products (including as a result of the recently proposed LCDs scheduled to take effect in April 2025); (2) the Company faces significant and continuing competition, which could adversely affect its business, results of operations and financial condition; (3) rapid technological change could cause the Company’s products to become obsolete and if the Company does not enhance its product offerings through its research and development efforts, it may be unable to effectively compete; (4) to be commercially successful, the Company must convince physicians that its products are safe and effective alternatives to existing treatments and that its products should be used in their procedures; (5) the Company’s ability to raise funds to expand its business; (6) the Company has incurred losses in the current period and prior periods and may incur losses in the future; (7) changes in applicable laws or regulations; (8) the possibility that the Company may be adversely affected by other economic, business, and/or competitive factors; (9) the Company’s ability to maintain production or obtain supply of its products in sufficient quantities to meet demand; (10) the impact of the suspension of commercialization of: (a) ReNu and NuCel in connection with the expiration of the FDA’s enforcement grace period for HCT/Ps on May 31, 2021 and (b) Dermagraft in the second quarter of 2022 pending transition of manufacturing to a new manufacturing facility or a third-party manufacturer; (11) whether the Company is able to obtain regulatory approval for and successfully commercialize ReNu; and (12) other risks and uncertainties described in the Company’s filings with the Securities and Exchange Commission, including Item 1A (Risk Factors) of the Company’s Form 10-K for the year ended December 31, 2024 and its subsequently filed periodic reports. You are cautioned not to place undue reliance upon any forward-looking statements, which speak only as of the date made. Although it may voluntarily do so from time to time, the Company undertakes no commitment to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise, except as required by applicable securities laws.

 

 

 

 

 

 

 

 


 

About Organogenesis Holdings Inc.

Organogenesis Holdings Inc. is a leading regenerative medicine company focused on the development, manufacture, and commercialization of solutions for the advanced wound care and surgical and sports medicine markets. Organogenesis offers a comprehensive portfolio of innovative regenerative products to address patient needs across the continuum of care. For more information, visit www.organogenesis.com.

 

Investor Inquiries:
Westwicke Partners
Mike Piccinino, CFA
[email protected]
443-213-0500

 

Press and Media Inquiries:
Organogenesis

[email protected]