Twitter

Link your Twitter Account to Market Wire News


When you linking your Twitter Account Market Wire News Trending Stocks news and your Portfolio Stocks News will automatically tweet from your Twitter account.


Be alerted of any news about your stocks and see what other stocks are trending.



home / news releases / OFIX - Orthofix Medical Reports Orthofix and SeaSpine Fourth Quarter and Full-Year 2022 Results


OFIX - Orthofix Medical Reports Orthofix and SeaSpine Fourth Quarter and Full-Year 2022 Results

(NASDAQ:OFIX) The merger of Orthofix Medical Inc. ("Orthofix") and SeaSpine Holdings Corporation ("SeaSpine") became effective as of January 5, 2023. This news release includes the financial results of stand-alone Orthofix and stand-alone SeaSpine for the fourth quarter and full year ended December 31, 2022. As such, these financial results do not include any potential accounting adjustments the merger may have on future net sales or operating results.

Orthofix Fourth Quarter Highlights

  • Net sales of $122.2 million, a decrease of 2% on a reported basis and flat on a constant currency basis over prior year
  • Bone Growth Therapies net sales growth of approximately 3%, driven by the commercial roll-out of AccelStim™ Bone Healing Therapy and channel investments
  • Global Orthopedics net sales growth of over 6% on a constant currency basis driven by new product launches and channel investments

SeaSpine Fourth Quarter Highlights

  • Net sales of $63.4 million, an increase of 14% on a reported basis over prior year and an increase of 18% when adjusted to exclude the impact of SeaSpine’s exit from the European Spinal Implants market in the third quarter of 2022
  • U.S. Spinal Implants and Orthobiologics net sales growth of 23% and 20%, respectively, driven by recently launched products and expanded distribution
  • A record twelve 7D FLASH Technology System units placed in the fourth quarter, and the achievement of 100th unit placement milestone

“We are proud of the strong revenue results for the fourth quarter of 2022 within the legacy SeaSpine U.S. Spinal Implants and Orthobiologics portfolios as well as within the Orthofix Bone Growth Therapies and Global Orthopedics portfolios,” said Keith Valentine, President and Chief Executive Officer of Orthofix. “Following the completion of the merger on January 5 th , we have begun our focused integration of these two highly complementary businesses to realize the meaningful synergy opportunities that we identified. We will continue to deliver innovative and differentiated solutions to both our surgeon and hospital partners, helping them provide the best treatment to their patients through a full continuum of care from pre-operative planning through post-surgical recovery. Our revenue guidance for the first quarter and the full year 2023 assumes minimal realization of potential revenue synergies, which we believe will accelerate as we move into 2024.”

Fourth Quarter Financial Results Overview

Orthofix Stand-Alone Fourth Quarter Net Sales and Financial Results

Orthofix

Three Months Ended December 31,

(Unaudited, U.S. Dollars, in thousands)

2022

2021

Change

Constant
Currency
Change

Bone Growth Therapies

$

51,003

$

49,627

2.8

%

2.8

%

Spinal Implants

28,852

31,150

(7.4

%)

(6.6

%)

Biologics

13,696

15,071

(9.1

%)

(9.1

%)

Global Spine

93,551

95,848

(2.4

%)

(2.1

%)

Global Orthopedics

28,678

29,216

(1.8

%)

6.4

%

Net sales

$

122,229

$

125,064

(2.3

%)

(0.1

%)

Gross margin decreased to 73.0% compared to 73.4% in the prior year period.

Net loss was $(7.1) million, or $(0.35) per share, compared to net loss of $(32.8) million, or $(1.65) per share in the prior year period. Adjusted net income was $3.8 million, or $0.19 per share, compared to adjusted net income of $5.4 million, or $0.27 per share in the prior year period.

EBITDA was $0.7 million, compared to $10.0 million in the prior year period. Adjusted EBITDA was $15.8 million, or 12.9% of net sales, compared to $17.0 million, or 13.6% of net sales, in the prior year period.

As of December 31, 2022, Orthofix's cash totaled $50.7 million, compared to $87.8 million as of December 31, 2021. As of December 31, 2022, Orthofix had no borrowings under its five year $300 million secured revolving credit facility; however, on January 3, 2023, and March 3, 2023, Orthofix borrowed $30.0 million and $15.0 million, respectively, under this credit facility to fund (i) the repayment of the outstanding balance on SeaSpine’s credit facility, (ii) certain merger-related expenses, and (iii) working capital purposes.

SeaSpine Stand-Alone Fourth Quarter Net Sales and Financial Results

SeaSpine

Three Months Ended December 31,

(Unaudited, U.S. Dollars, in thousands)

2022

2021

Percentage
Change

U.S. Spinal Implants and Enabling Technologies

$

30,637

$

27,315

12.2

%

U.S. Orthobiologics

27,454

22,860

20.1

%

U.S. Net Sales

58,091

50,175

15.8

%

International Net Sales

5,282

5,413

(2.4

%)

Net sales

$

63,373

55,588

14.0

%

Gross margin increased to 62.5% compared to 53.7% in the prior year period. Adjusted gross margin was 63.8% compared to 61.6% in the prior year period.

Net loss was $(19.0) million, or $(0.51) per share, compared to net loss of $(18.8) million, or $(0.52) per share in the prior year period. Adjusted EBITDA was $(5.7) million, or (9.1)% of net sales, compared to $(6.8) million, or (12.2)% of net sales in the prior year period.

As of December 31, 2022, SeaSpine's cash totaled $29.4 million, compared to $83.1 million as of December 31, 2021. As of December 31, 2022, SeaSpine had $26.2 million in borrowing outstanding under its credit facility, which was subsequently repaid in full on January 5, 2023, in connection with the merger.

Full Year Financial Results Overview

Orthofix Stand-Alone Full Year Net Sales and Financial Results

Orthofix

Year Ended December 31,

(U.S. Dollars, in thousands)

2022

2021

Change

Constant
Currency
Change

Bone Growth Therapies

$

187,247

$

187,448

(0.1

%)

(0.1

%)

Spinal Implants

109,546

115,094

(4.8

%)

(4.0

%)

Biologics

56,381

56,421

(0.1

%)

(0.1

%)

Global Spine

353,174

358,963

(1.6

%)

(1.4

%)

Global Orthopedics

107,539

105,516

1.9

%

11.0

%

Net sales

$

460,713

$

464,479

(0.8

%)

1.5

%

Gross profit decreased $12.4 million to $337.2 million. Gross margin decreased to 73.2% compared to 75.3% in the prior year period.

Net loss was $(19.7) million, or $(0.98) per share, compared to net loss of $(38.4) million, or $(1.95) per share in the prior year period. Adjusted net income was $6.0 million, or $0.30 per share, compared to adjusted net income of $17.2 million, or $0.86 per share in the prior year period.

EBITDA was $12.6 million, compared to $29.7 million in the prior year period. Adjusted EBITDA was $48.6 million, or 10.5% of net sales, compared to $61.3 million, or 13.2% of net sales, in the prior year period.

SeaSpine Stand-Alone Full Year Net Sales and Financial Results

SeaSpine

Year Ended December 31,

(U.S. Dollars, in thousands)

2022

2021

Percentage
Change

U.S. Spinal Implants and Enabling Technologies

$

107,170

$

88,192

21.5

%

U.S. Orthobiologics

97,049

83,249

16.6

%

U.S. Net Sales

204,219

171,441

19.1

%

International Net Sales

33,312

20,010

66.5

%

Net sales

$

237,531

191,451

24.1

%

Gross profit increased $33.0 million to $147.6 million. Gross margin increased to 62.1% compared to 59.9% in the prior year period. Adjusted gross margin was 63.8% compared to 63.5% in the prior year period.

Net loss was $(65.0) million, or $(1.76) per share, compared to net loss of $(54.3) million, or $(1.62) per share in the prior year period. Adjusted EBITDA was $(21.2) million, or (8.9)% of net sales, compared to $(22.9) million, or (12.0)% of net sales in the prior year period.

Business Outlook

As of the date hereof, the combined company expects the following net sales results for the quarter ended March 31, 2023, and the year ended December 31, 2023. These expectations are based on the current foreign currency exchange rates and do not assume any additional exchange rate changes that may occur this year and exclude the 2023 revenue results for SeaSpine for the four-day period prior to the closing of the merger .

Current 2023 Outlook

(Unaudited, U.S. Dollars, in millions)

Low

High

Expected net sales for the first quarter

$

166

$

170

Expected full year net sales

743

753

The Company expects to provide additional elements of financial guidance in the future.

Conference Call

Orthofix will host a conference call today at 4:30 PM Eastern time to discuss the financial results for the fourth quarter and year ended December 31, 2022. Reported results include those for stand-alone Orthofix as well as stand-alone SeaSpine, which was merged into Orthofix effective January 5, 2023. Interested parties may access the conference call by dialing (888) 330-2508 in the U.S. and Canada, and (240) 789-2735 in all other locations, and referencing the access code 9556380. A replay of the call will be available for three weeks by dialing (800) 770-2030 in the U.S. and Canada, and (647) 362-9199 in all other locations, and entering the access code 9556380. A webcast of the conference call may be accessed at ir.Orthofix.com.

About Orthofix

The newly merged Orthofix-SeaSpine organization is a leading global spine and orthopedics company with a comprehensive portfolio of biologics, innovative spinal hardware, bone growth therapies, specialized orthopedic solutions and a leading surgical navigation system. Its products are distributed in 68 countries worldwide. The Company intends to announce a new name for the Orthofix-SeaSpine organization in the future, but in the interim will continue to operate under the Orthofix name.

The Company is headquartered in Lewisville, Texas, and has primary offices in Carlsbad, CA, with a focus on spinal product innovation and surgeon education, and Verona, Italy, with an emphasis on product innovation, production, and medical education for Orthopedics. The Orthofix-SeaSpine organization’s global R&D, commercial and manufacturing footprint also includes facilities and offices in Irvine, CA, Toronto, Canada, Sunnyvale, CA, Wayne, PA, Olive Branch, MS, Maidenhead, UK, Munich, Germany, Paris, France, and Sao Paolo, Brazil. For more information, please visit www.orthofix.com .

Forward-Looking Statements

This communication contains forward-looking statements within the meaning of Section 21E of the Securities Exchange Act of 1934, as amended, and Section 27A of the Securities Act of 1933, as amended, relating to our business and financial outlook, which are based on our current beliefs, assumptions, expectations, estimates, forecasts and projections. In some cases, you can identify forward-looking statements by terminology such as “may,” “will,” “should,” “expects,” “plans,” “anticipates,” “believes,” “estimates,” “projects,” “intends,” “predicts,” “potential,” or “continue” or other comparable terminology. In this news release, such forward-looking statements include, but are not limited, to, statements relating to: our ability to continue to deliver innovative and differentiated solutions to both our surgeon and hospital partners and to help them provide the best treatment to their patients; and our revenue guidance for the first quarter and the full year 2023, including our belief that realization of potential revenue synergies will accelerate as we move into 2024. These forward-looking statements are not guarantees of our future performance and involve risks, uncertainties, estimates and assumptions that are difficult to predict, including the risks described under the heading “Risk Factors” in Orthofix’s Annual Report on Form 10-K for the fiscal year ended December 31, 2022, which was filed with the Securities and Exchange Commission (the “SEC”) on March 6, 2023, as well as subsequent Quarterly Reports on Form 10-Q and other information filed with the SEC. Factors that could cause or contribute to such differences may include, but are not limited to, (i) risks related to the integration of the legacy Orthofix and SeaSpine businesses and the ability of the combined company to realize the expected long-term financial and other benefits of the merger; (i) risks relating to the effects of the COVID-19 pandemic on our business, (iii) our ability to maintain operations to support our customers and patients in the near-term and to capitalize on future growth opportunities, (iv) risks associated with acceptance of surgical products and procedures by surgeons and hospitals, (v) development and acceptance of new products or product enhancements, (vi) clinical and statistical verification of the benefits achieved via the use of our products, (vii) our ability to adequately manage inventory, (viii) our ability to recruit and retain management and key personnel (including in connection with disruptions and uncertainties that may occur as the legacy Orthofix and SeaSpine businesses are integrated and the respective management and leadership teams are combined), (ix) global economic instability and potential supply chain disruption, including as a result of Russia’s invasion of Ukraine and resulting sanctions, and (x) the other risks and uncertainties more fully described in our periodic filings with the Securities and Exchange Commission (the “SEC”).

This list of risks, uncertainties, and other factors is not complete. We discuss some of these matters more fully, as well as certain risk factors that could affect our business, financial condition, results of operations, and prospects, in reports we file from time-to-time with the SEC, which are available to read at www.sec.gov . Any or all forward-looking statements that we make may turn out to be inaccurate (due to inaccurate assumptions that we make or otherwise), and our actual outcomes and results may differ materially from those expressed in these forward-looking statements. You should not place undue reliance on any of these forward-looking statements. Further, any forward-looking statement speaks only as of the date hereof, unless it is specifically otherwise stated to be made as of a different date. We undertake no obligation to update, and expressly disclaim any duty to update, our forward-looking statements, whether as a result of circumstances or events that arise after the date hereof, new information, or otherwise.

ORTHOFIX MEDICAL INC.

Condensed Consolidated Statements of Operations

Three Months Ended

Year Ended

December 31,

December 31,

(U.S. Dollars, in thousands, except share and per share data)

2022

2021

2022

2021

(Unaudited)

Net sales

$

122,229

$

125,064

$

460,713

$

464,479

Cost of sales

33,053

33,254

123,544

114,914

Gross profit

89,176

91,810

337,169

349,565

Sales and marketing

59,324

57,098

228,810

221,318

General and administrative

25,470

18,262

79,966

69,353

Research and development

13,152

13,243

49,065

49,621

Acquisition-related amortization and remeasurement

2,274

12,560

(7,404

)

17,588

Operating income (loss)

(11,044

)

(9,353

)

(13,268

)

(8,315

)

Interest expense, net

(229

)

(437

)

(1,288

)

(1,837

)

Other expense, net

4,286

185

(3,150

)

(3,343

)

Loss before income taxes

(6,987

)

(9,605

)

(17,706

)

(13,495

)

Income tax benefit (expense)

(75

)

(23,207

)

(2,043

)

(24,884

)

Net loss

$

(7,062

)

$

(32,812

)

$

(19,749

)

$

(38,379

)

Net loss per common share:

Basic

$

(0.35

)

$

(1.65

)

$

(0.98

)

$

(1.95

)

Diluted

(0.35

)

(1.65

)

(0.98

)

(1.95

)

Weighted average number of common shares (in millions):

Basic

20.2

19.9

20.1

19.7

Diluted

20.2

19.9

20.1

19.7

ORTHOFIX MEDICAL INC.

Condensed Consolidated Balance Sheets

(U.S. Dollars, in thousands, except par value data)

December 31, 2022

December 31, 2021

Assets

Current assets

Cash and cash equivalents

$

50,700

$

87,847

Accounts receivable, net of allowances of $6,419 and $4,944, respectively

82,857

78,560

Inventories

100,150

82,974

Prepaid expenses and other current assets

22,283

20,141

Total current assets

255,990

269,522

Property, plant, and equipment, net

58,229

59,252

Intangible assets, net

47,388

52,666

Goodwill

71,317

71,317

Other long-term assets

25,705

23,866

Total assets

$

458,629

$

476,623

Liabilities and shareholders’ equity

Current liabilities

Accounts payable

$

27,598

$

26,459

Current portion of finance lease liability

652

2,590

Other current liabilities

55,374

76,781

Total current liabilities

83,624

105,830

Long-term portion of finance lease liability

19,239

19,890

Other long-term liabilities

18,906

13,969

Total liabilities

121,769

139,689

Contingencies

Shareholders’ equity

Common shares $0.10 par value; 50,000 shares authorized;
20,162 and 19,837 issued and outstanding as of December 31,
2022 and 2021, respectively

2,016

1,983

Additional paid-in capital

334,969

313,951

Retained earnings

1,251

21,000

Accumulated other comprehensive loss

(1,376

)

Total shareholders’ equity

336,860

336,934

Total liabilities and shareholders’ equity

$

458,629

$

476,623

ORTHOFIX MEDICAL INC.
Non-GAAP Financial Measures

The following tables present reconciliations of operating income (loss), net income (loss), EPS, and net cash from operating activities, in each case calculated in accordance with U.S. generally accepted accounting principles (“GAAP”), to, as applicable, non-GAAP financial measures, referred to as "EBITDA," "Adjusted EBITDA," "Adjusted net income (loss)," "Adjusted EPS," and "Free cash flow" that include or exclude items specified in the tables. The GAAP measures shown in the tables below represent the most comparable GAAP measure to the applicable non-GAAP measure(s) shown in the table. For further information regarding why the Company believes that these non-GAAP financial measures provide useful information to investors, the specific manner in which management uses these measures, and some of the limitations associated with the use of these measures, please refer to the Company's Current Report on Form 8-K regarding this press release filed today with the Securities and Exchange Commission ("SEC") available on the SEC's website at www.sec.gov and on the “Investors” page of the Company’s website at www.orthofix.com .

EBITDA and Adjusted EBITDA

Three Months Ended December 31, 2022

(Unaudited, U.S. Dollars, in thousands)

Total Orthofix

Global Spine

Global Orthopedics

Corporate

Operating income (loss)

$

(11,044

)

$

8,184

$

(1,901

)

$

(17,327

)

Other income (expense), net

4,286

990

2,258

1,038

Depreciation and amortization

5,348

2,784

1,440

1,124

Amortization of acquired intangibles

2,073

1,916

157

EBITDA

$

663

$

13,874

$

1,954

$

(15,165

)

Share-based compensation

4,917

1,980

507

2,430

Foreign exchange impact

(4,195

)

(1,052

)

(2,192

)

(951

)

Strategic investments

9,844

41

498

9,305

Acquisition-related fair value adjustments

200

200

Loss on investment securities

Legal judgments/settlements

337

156

131

50

Succession and transition charges

Medical device regulation

3,487

1,740

1,743

4

Business interruption - COVID-19

513

509

2

2

Adjusted EBITDA

$

15,766

$

17,448

$

2,643

$

(4,325

)

As a % of net sales

12.9

%

14.3

%

2.2

%

-3.5

%

Year Ended December 31, 2022

(Unaudited, U.S. Dollars, in thousands)

Total Orthofix

Global Spine

Global Orthopedics

Corporate

Operating income (loss)

$

(13,268

)

$

43,062

$

(8,646

)

$

(47,684

)

Other income (expense), net

(3,150

)

(626

)

(2,087

)

(437

)

Depreciation and amortization

20,599

10,663

5,826

4,110

Amortization of acquired intangibles

8,420

7,550

870

EBITDA

$

12,601

$

60,649

$

(4,037

)

$

(44,011

)

Share-based compensation

18,334

7,318

1,836

9,180

Foreign exchange impact

3,291

860

2,136

295

Strategic investments

16,028

194

1,071

14,763

Acquisition-related fair value adjustments

(15,595

)

(15,595

)

Loss on investment securities

188

188

Legal judgments/settlements

803

397

354

52

Succession and transition charges

146

10

136

Medical device regulation

10,370

6,494

3,887

(11

)

Business interruption - COVID-19

2,387

2,365

20

2

Adjusted EBITDA

$

48,553

$

62,692

$

5,267

$

(19,406

)

As a % of net sales

10.5

%

13.6

%

1.1

%

-4.2

%

Three Months Ended December 31, 2021

(Unaudited, U.S. Dollars, in thousands)

Total Orthofix

Global Spine

Global Orthopedics

Corporate

Operating income (loss)

$

(9,353

)

$

9,016

$

(9,484

)

$

(8,885

)

Other income (expense), net

185

(279

)

(233

)

697

Depreciation and amortization

5,189

2,613

1,557

1,019

Amortization of acquired intangibles

14,013

1,829

12,184

EBITDA

$

10,034

$

13,179

$

4,024

$

(7,169

)

Share-based compensation expense

3,956

1,645

523

1,788

Foreign exchange impact

807

294

564

(51

)

Strategic investments

1,817

429

276

1,112

Acquisition-related fair value adjustments

(1,190

)

(1,195

)

5

(Gain) loss on investment securities

(643

)

(643

)

Legal judgments/settlements

352

69

279

4

Succession and transition charges

75

30

8

37

Medical device regulation

2,111

1,008

545

558

Business interruption - COVID-19

(312

)

2,297

(2,618

)

9

Adjusted EBITDA

$

17,007

$

17,756

$

3,601

$

(4,350

)

As a % of net sales

13.6

%

14.2

%

2.9

%

-3.5

%

Year Ended December 31, 2021

(Unaudited, U.S. Dollars, in thousands)

Total Orthofix

Global Spine

Global Orthopedics

Corporate

Operating income (loss)

$

(8,315

)

$

41,382

$

(14,359

)

$

(35,338

)

Other income (expense), net

(3,343

)

(917

)

(2,257

)

(169

)

Depreciation and amortization

20,647

10,367

6,464

3,816

Amortization of acquired intangibles

20,708

7,182

13,526

EBITDA

$

29,697

$

58,014

$

3,374

$

(31,691

)

Share-based compensation expense

15,416

6,361

2,145

6,910

Foreign exchange impact

3,981

966

2,203

812

Strategic investments

5,700

823

2,329

2,548

Acquisition-related fair value adjustments

(2,015

)

(1,645

)

(370

)

(Gain) loss on investment securities

(643

)

(643

)

Legal judgments/settlements

33

462

(381

)

(48

)

Succession and transition charges

739

482

70

187

Medical device regulation

8,034

2,753

2,112

3,169

Business interruption - COVID-19

320

2,870

(2,592

)

42

Adjusted EBITDA

$

61,262

$

71,086

$

9,260

$

(19,084

)

As a % of net sales

13.2

%

15.3

%

2.0

%

-4.1

%

Adjusted Net Income

Three Months Ended
December 31,

Year Ended
December 31,

(Unaudited, U.S. Dollars, in thousands)

2022

2021

2022

2021

Net loss

$

(7,062

)

$

(32,812

)

$

(19,749

)

$

(38,379

)

Foreign exchange impact

(4,195

)

807

3,291

3,981

Strategic investments

9,841

1,837

16,006

5,813

Acquisition-related fair value adjustments

200

(1,190

)

(15,595

)

(2,015

)

Amortization of acquired intangibles

2,073

14,019

8,425

20,732

(Gain) loss on investment securities

(643

)

188

(643

)

Legal judgments/settlements

337

352

803

33

Succession and transition charges

75

146

739

Medical device regulation

3,491

2,111

10,381

8,034

Business interruption - COVID-19

514

(310

)

2,395

328

Long-term income tax rate adjustment

(1,402

)

21,195

(291

)

18,537

Adjusted net income

$

3,797

$

5,441

$

6,000

$

17,160

Adjusted EPS

Three Months Ended
December 31,

Year Ended
December 31,

(Unaudited, per diluted share)

2022

2021

2022

2021

EPS

$

(0.35

)

$

(1.65

)

$

(0.98

)

$

(1.95

)

Foreign exchange impact

(0.21

)

0.04

0.16

0.20

Strategic investments

0.49

0.09

0.79

0.29

Acquisition-related fair value adjustments

0.01

(0.06

)

(0.77

)

(0.10

)

Amortization of acquired intangibles

0.10

0.70

0.42

1.04

Loss on investment securities

(0.03

)

0.01

(0.03

)

Legal judgments/settlements

0.02

0.02

0.04

Succession and transition charges

0.01

0.04

Medical device regulation

0.17

0.11

0.52

0.40

Business interruption - COVID-19

0.03

(0.02

)

0.12

0.02

Long-term income tax rate adjustment

(0.07

)

1.07

(0.02

)

0.95

Adjusted EPS

$

0.19

$

0.27

$

0.30

$

0.86

Weighted average number of diluted common shares (treasury stock method, in millions)

20.3

20.0

20.1

20.0

Cash Flow and Free Cash Flow

Year Ended December 31,

(U.S. Dollars, in thousands)

2022

2021

Net cash from operating activities

$

(11,538

)

$

18,475

Net cash from investing activities

(24,534

)

(23,013

)

Net cash from financing activities

(78

)

(3,621

)

Effect of exchange rate changes on cash

(997

)

(815

)

Net change in cash and cash equivalents

$

(37,147

)

$

(8,974

)

Year Ended December 31,

(Unaudited, U.S. Dollars, in thousands)

2022

2021

Net cash from operating activities

$

(11,538

)

$

18,475

Capital expenditures

(23,160

)

(19,592

)

Free cash flow

$

(34,698

)

$

(1,117

)

SEASPINE HOLDINGS CORPORATION

Condensed Consolidated Statements of Operations

Three Months Ended

Year Ended

December 31,

December 31,

(U.S. Dollars, in thousands, except share and per share data)

2022

2021

2022

2021

(Unaudited)

Net sales

$

63,373

$

55,589

$

237,531

$

191,451

Cost of sales

23,780

25,727

89,920

76,864

Gross profit

39,593

29,862

147,611

114,587

Sales and marketing

36,208

30,886

131,726

107,299

General and administrative

16,137

10,889

54,035

42,944

Research and development

6,625

6,388

24,720

22,006

Intangible amortization

855

739

3,423

3,316

Operating loss

(20,232

)

(19,040

)

(66,293

)

(60,978

)

Other (expense) income, net

(55

)

(157

)

(1,031

)

5,532

Loss before income taxes

(20,287

)

(19,197

)

(67,324

)

(55,446

)

Income tax benefit

1,329

411

2,315

1,100

Net loss

$

(18,958

)

$

(18,786

)

$

(65,009

)

$

(54,346

)

Net loss per common share:

Basic

$

(0.51

)

$

(0.52

)

$

(1.76

)

$

(1.62

)

Diluted

(0.51

)

(0.52

)

(1.76

)

(1.62

)

Weighted average number of common shares (in millions):

Basic

37.0

36.5

37.0

33.6

Diluted

37.0

36.5

37.0

33.6

SEASPINE HOLDINGS CORPORATION

Condensed Consolidated Balance Sheets

(U.S. Dollars, in thousands, except par value data)

December 31, 2022

December 31, 2021

Assets

Current assets

Cash and cash equivalents

$

29,418

$

83,106

Accounts receivable, net of allowances of $137 and $74, respectively

42,311

36,231

Inventories

84,580

72,299

Prepaid expenses and other current assets

4,404

4,328

Total current assets

160,713

195,964

Property, plant, and equipment, net

62,379

46,892

Right of use assets

16,019

6,948

Intangible assets, net

46,985

42,056

Goodwill

84,595

84,595

Long-term trade receivable

4,203

Other assets

1,465

812

Total assets

$

376,359

$

377,267

Liabilities and shareholders’ equity

Current liabilities

Accounts payable

$

20,724

$

20,301

Accrued compensation

12,695

8,769

Accrued commissions

13,537

9,877

Short-term lease liability

2,463

2,234

Deferred revenue

2,180

1,545

Other accrued expenses and current liabilities

10,114

10,255

Total current liabilities

61,713

52,981

Long-term borrowings under credit facility

26,240

Long-term lease liability

14,787

5,866

Deferred tax liability, net

1,746

4,308

Contingent consideration liabilities

11,579

83

Other long-term liabilities

1,665

Total liabilities

116,065

64,903

Contingencies

Shareholders’ equity

Common stock, $0.01 par value; 120,000 authorized; 38,205 and 36,584 shares issued and outstanding at December 31, 2022 and 2021, respectively

382

366

Additional paid-in capital

597,308

584,031

Accumulated other comprehensive income

1,216

1,570

Accumulated deficit

(338,612

)

(273,603

)

Total shareholders’ equity

260,294

312,364

Total liabilities and shareholders’ equity

$

376,359

$

377,267

SEASPINE HOLDINGS CORPORATION
Non-GAAP Financial Measures

SeaSpine presents two financial measures in this press release not reported in accordance with GAAP: adjusted gross margin and adjusted EBITDA loss. Adjusted gross margin represents GAAP gross margin excluding the impact of the following items recorded to cost of goods sold: technology-related intangible asset amortization expense, nonrecurring, fixed NanoMetalene supplier processing charge, and purchase accounting inventory fair market value adjustment charges. Adjusted EBITDA loss represents earnings (loss) before interest, taxes, depreciation and amortization and excludes the impact of: other income / expense, fixed NanoMetalene supplier processing charge, spinal set instrument replacement and impairment expenses, stock-based compensation, non-recurring employee severance and other charges related to the restructuring of SeaSpine’s European sales and marketing organization, litigation special charges, purchase accounting inventory fair market value adjustment charges, acquisition and integration-related charges, and charges associated with SeaSpine's business combination with Orthofix. A reconciliation of GAAP gross margin to adjusted gross margin and of GAAP net loss to adjusted EBITDA loss for all periods presented in this press release appears in the financial tables below.

The Company believes that the presentation of SeaSpine's adjusted gross margin and adjusted EBITDA loss provides important supplemental information to management and investors regarding financial and business trends relating to legacy SeaSpine's historical results of operations. For further information regarding why the Company believes that these non-GAAP financial measures provide useful information to investors, the specific manner in which management uses these measures, and some of the limitations associated with the use of these measures, please refer to the Company's Current Report on Form 8-K regarding this press release filed today with the SEC available on the SEC's website at www.sec.gov and on the “Investors” page of the Company’s website at www.orthofix.com .

Adjusted EBITDA

Three Months Ended
December 31,

Year Ended
December 31,

(Unaudited, U.S. Dollars, in thousands)

2022

2021

2022

2021

GAAP net loss

$

(18,958

)

$

(18,786

)

$

(65,009

)

$

(54,346

)

Non-GAAP adjustments:

Depreciation and intangible asset amortization expense

4,349

3,653

17,187

13,933

Other expense (income)

55

157

1,031

(5,532

)

Income tax (benefit) provision

(1,329

)

(411

)

(2,315

)

(1,100

)

Fixed NanoMetalene supplier processing charge

3,704

3,704

Spinal set instrument replacement expense

2,630

1,239

7,179

3,904

Stock-based compensation

3,412

3,065

13,584

11,856

European sales and marketing organization restructuring

426

161

984

1,826

Litigation special charges

1,066

1,610

Purchase accounting inventory fair market value adjustments

125

208

542

Acquisition and integration-related charges (7D Surgical)

(16

)

305

362

2,302

Business combination charges related to Orthofix

2,616

4,028

Adjusted EBITDA loss

(5,749

)

(6,788

)

(21,151

)

(22,911

)

Adjusted Gross Profit and Adjusted Gross Margin

Three Months Ended
December 31,

Year Ended
December 31,

(Unaudited, U.S. Dollars, in thousands)

2022

2021

2022

2021

Net sales

$

63,373

$

55,589

$

237,531

$

191,451

Less: Cost of sales

23,780

25,727

89,920

76,864

Gross profit

39,593

29,862

147,611

114,587

Add back:

Technology-related intangible asset amortization

864

551

3,821

2,718

Fixed NanoMetalene supplier processing charge

3,704

3,704

Purchase accounting inventory fair market value adjustments

125

208

542

Adjusted gross profit

40,457

34,242

151,640

121,551

Adjusted gross margin (Adjusted gross profit / Net sales)

63.8

%

61.6

%

63.8

%

63.5

%

Cash Flow and Free Cash Flow

Year Ended December 31,

(U.S. Dollars, in thousands)

2022

2021

Net cash from operating activities

$

(38,157

)

$

(33,512

)

Net cash from investing activities

(40,325

)

(55,358

)

Net cash from financing activities

24,654

95,545

Effect of exchange rate changes on cash

140

(382

)

Net change in cash and cash equivalents

$

(53,688

)

$

6,293

Year Ended December 31,

(Unaudited, U.S. Dollars, in thousands)

2022

2021

Net cash from operating activities

$

(38,157

)

$

(33,512

)

Capital expenditures

(37,752

)

(26,041

)

Free cash flow

$

(75,909

)

$

(59,553

)

View source version on businesswire.com: https://www.businesswire.com/news/home/20230306005295/en/

Orthofix Medical Inc.
Alexa Huerta
P: 214-937-3190
E: alexahuerta@orthofix.com

Stock Information

Company Name: Orthofix Medical Inc.
Stock Symbol: OFIX
Market: NASDAQ
Website: orthofix.com

Menu

OFIX OFIX Quote OFIX Short OFIX News OFIX Articles OFIX Message Board
Get OFIX Alerts

News, Short Squeeze, Breakout and More Instantly...