Artivion Reports Fourth Quarter and Full Year 2023 Financial Results

Fourth Quarter and Recent Business Highlights:

    --  Achieved revenue of $93.7 million in the fourth quarter of 2023 versus
        $79.4 million in the fourth quarter of 2022, an increase of 18% on a
        GAAP basis and 15% on a non-GAAP constant currency basis
    --  Achieved revenue of $354.0 million for the full year of 2023 versus
        $313.8 million for the full year of 2022, an increase of 13% on a GAAP
        basis and 12% on a non-GAAP constant currency basis
    --  Net loss was ($4.0) million or ($0.10) per fully diluted share and
        non-GAAP net income was $4.6 million or $0.11 per fully diluted share in
        the fourth quarter of 2023
    --  Non-GAAP adjusted EBITDA increased 40% to $15.3 million in the fourth
        quarter of 2023 compared to $11.0 million in the fourth quarter of 2022.
        For the full year adjusted EBITDA increased 29.5% to $53.8 million
    --  Generated $11.4 million of free cash flow for the full year of 2023
    --  Closed non-dilutive credit agreement for $350.0 million of senior
        secured, interest-only, credit facilities with 6-year maturities
    --  Completed enrollment of the AMDS PERSEVERE clinical trial and presented
        positive results of the full IDE cohort at the STS Annual Meeting
        demonstrating a significant reduction of all-cause mortality and primary
        major adverse events (MAEs) at 30-days following AMDS implantation
    --  Appointed Lance A. Berry as Executive Vice President and Chief Financial
        Officer

ATLANTA, Feb. 15, 2024 /PRNewswire/ -- Artivion, Inc. (NYSE: AORT), a leading cardiac and vascular surgery company focused on aortic disease, today announced financial results for the fourth quarter and full year ended December 31, 2023.

https://mma.prnewswire.com/media/1728034/Artivion_new_Logo.jpg

"2023 was a standout year for Artivion as we exceeded our revenue and adjusted EBITDA growth targets and continued to deliver on our mission to enhance our world class, aortic focused company with a highly differentiated product portfolio and global footprint. Revenue growth in the fourth quarter was strong across all four of our product lines and all four geographies, driven by particularly strong performance in On-X with 19% constant currency growth and tissue processing with 18% constant currency growth," said Pat Mackin, Chairman, President, and Chief Executive Officer.

Mr. Mackin added, "In addition to our strong commercial results, we also completed enrollment for our PERSEVERE clinical trial which met every primary endpoint and has set the stage for success with AMDS. Trial data out to 30 days demonstrated a 72% reduction in all-cause mortality and a 52% reduction in the primary composite endpoint of major adverse events, with zero occurrence of distal anastomotic new entry, or DANE, when compared to the current standard of care hemiarch procedure. We continue to work with the FDA toward PMA approval, which we anticipate in the second half of 2025."

Mr. Mackin concluded, "Given our solid financial performance, improved capital structure, ongoing clinical progress and operational achievements in 2023, we enter 2024 with strong momentum and confidence in our ability to deliver profitable growth."

Fourth Quarter 2023 Financial Results
Total revenues for the fourth quarter of 2023 were $93.7 million, an increase of 18% on a GAAP basis and 15% on a non-GAAP constant currency basis, both compared to the fourth quarter of 2022.

Net loss for the fourth quarter of 2023 was ($4.0) million, or ($0.10) per fully diluted common share, compared to net income of $2.2 million, or $0.05 per fully diluted common share for the fourth quarter of 2022. Non-GAAP net income for the fourth quarter of 2023 was $4.6 million, or $0.11 per fully diluted common share, compared to non-GAAP net income of $4.2 million, or $0.10 per fully diluted common share for the fourth quarter of 2022. Non-GAAP net income for the fourth quarter of 2023 includes pretax gains related to foreign currency revaluation of $2.2 million.

Full Year 2023 Financial Results
Total revenues for 2023 were $354.0 million, reflecting an increase of 13% on a GAAP basis and 12% on a non-GAAP constant currency basis compared to the full year of 2022.

Net loss for 2023 was ($30.7) million, or ($0.75) per fully diluted common share, compared to net loss of ($19.2) million, or ($0.48) per fully diluted common share for the full year of 2022. Non-GAAP net income for the full year of 2023 was $8.4 million, or $0.20 per fully diluted common share, compared to non-GAAP net income of $2.1 million, or $0.05 per fully diluted common share for the full year of 2022. Non-GAAP net income for the full year of 2023 includes pretax gains related to foreign currency revaluation of $2.1 million.

2024 Financial Outlook
The Company expects revenues for the full year 2024 to be in the range of $382 to $396 million, representing growth of 8% to 12% compared to 2023 on both an as reported and constant currency basis. At current exchange rates, the company expects negligible year-over-year currency impact to revenue.

Artivion expects non-GAAP adjusted EBITDA, to increase between 26% and 34% for the full year 2024 compared to 2023, resulting in non-GAAP adjusted EBITDA to be in the range of $68 to $72 million in 2024.

The Company's financial performance for 2024 and future periods is subject to the risks identified below.

Non-GAAP Financial Measures
This press release contains non-GAAP financial measures, including non-GAAP revenue, non-GAAP net income, non-GAAP adjusted EBITDA, non-GAAP general, administrative, and marketing expenses, and free cash flows. Investors should consider this non-GAAP information in addition to, and not as a substitute for, financial measures prepared in accordance with US GAAP. In addition, this non-GAAP financial information may not be the same as similar measures presented by other companies. The Company's non-GAAP revenues are adjusted for the impact of changes in currency exchange. The Company's non-GAAP net income; non-GAAP adjusted EBITDA; non-GAAP general, administrative, and marketing, and free cash flows results exclude (as applicable) depreciation and amortization expense; interest income and expense; stock-based compensation expense; loss or gain on foreign currency revaluation; income tax expense or benefit; corporate rebranding expense; business development, integration, and severance income or expense; non-cash interest expense; gain from sale of non-financial assets, and abandonment of CardioGenesis cardiac laser therapy business. The Company generally uses non-GAAP financial measures to facilitate management's review of the operational performance of the company and as a basis for strategic planning. Company management believes that these non-GAAP presentations provide useful information to investors regarding unusual non-operating transactions; the operating expense structure of the Company's existing and recently acquired operations, without regard to its on-going efforts to acquire additional complementary products and businesses, and the transaction and integration expenses incurred in connection with recently acquired and divested product lines; and the operating expense structure excluding fluctuations resulting from foreign currency revaluation and stock-based compensation expense. The Company believes it is useful to exclude certain expenses because such amounts in any specific period may not directly correlate to the underlying performance of its business operations or can vary significantly between periods as a result of factors such as impact of recent acquisitions, non-cash expense related to amortization of previously acquired tangible and intangible assets, and any related adjustments to their carrying values. The Company has adjusted for the impact of changes in currency exchange from certain revenues to evaluate comparable product growth rates on a constant currency basis. The Company does, however, expect to incur similar types of expenses and currency exchange impacts in the future, and this non-GAAP financial information should not be viewed as a statement or indication that these types of expenses will not recur. Company management encourages investors to review the Company's consolidated financial statements and publicly filed reports in their entirety, including the reconciliation of GAAP to non-GAAP financial measures.

Webcast and Conference Call Information
The company will hold a teleconference call and live webcast on February 15, 2024, at 4:30 p.m. ET to discuss the results, followed by a question and answer session. To participate in the conference call dial 201-689-8261 a few minutes prior to 4:30 p.m. ET. The teleconference replay will be available approximately one hour following the completion of the event and can be accessed by calling (toll free) 877-660-6853 or 201-612-7415. The conference number for the replay is 13742847.

The live webcast and replay can be accessed by going to the Investors section of the Artivion website at www.Artivion.com and selecting the heading Webcasts & Presentations.

About Artivion, Inc.
Headquartered in suburban Atlanta, Georgia, Artivion, Inc. is a medical device company focused on developing simple, elegant solutions that address cardiac and vascular surgeons' most difficult challenges in treating patients with aortic diseases. Artivion's four major groups of products include: aortic stent grafts, surgical sealants, On-X mechanical heart valves, and implantable cardiac and vascular human tissues. Artivion markets and sells products in more than 100 countries worldwide. For additional information about Artivion, visit our website, www.Artivion.com.

Forward Looking-Statements
Statements made in this press release that look forward in time or that express management's beliefs, expectations, or hopes are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements reflect the views of management at the time such statements are made. These statements include, but are not limited to, that we are entering 2024 with strong momentum and confidence in our ability to drive profitable growth, given our financial performance in 2023, our improved capital structure, and our on-going clinical progress; we expect revenues for the full year 2024 to be in the range of $382 to $396 million, representing revenue growth of between 8% to 12% compared to 2023, both as reported and on a constant currency basis; expect, at current exchange rates, negligible impact year-over-year to revenue on a constant currency basis; and expect non-GAAP adjusted EBITDA, to increase between 26% and 34% for the full year 2024 compared to 2023, resulting in non-GAAP adjusted EBITDA in the range of $68 to $72 million in 2024.
These forward-looking statements are subject to a number of risks, uncertainties, estimates and assumptions that may cause actual results to differ materially from current expectations, including but not limited to the benefits anticipated from the Ascyrus Medical LLC transaction and Endospan agreements and our operational improvements in our tissue business may not be achieved at all or at the levels we anticipate or had originally anticipated; and the benefits anticipated from our clinical trials and regulatory approvals not be achieved or achieved on our anticipated timelines. These risks and uncertainties include the risk factors detailed in our Securities and Exchange Commission filings, including our Form 10-K for the year ended December 31, 2023 and subsequent Quarterly Reports on Form 10-Q and annual reports on Form 10-K. Artivion does not undertake to update its forward-looking statements, whether as a result of new information, future events, or otherwise.


                                                        
            
              Artivion, Inc. and Subsidiaries

                                     
            
              Consolidated Statements of Operations and Comprehensive Income (Loss)

                                                      
            
              In Thousands, Except Per Share Data




                                                                                                                         
            (Unaudited)


                                                                                                                                      Three Months Ended                     Twelve Months Ended
                                                                                                                     
              December 31,             
          December 31,


                                                                                                                           2023                 2022             2023               2022



     
              Revenues:



     Products                                                                                                          $69,144              $58,627         $261,185           $230,353



     Preservation services                                                                                              24,526               20,771           92,819             83,436



     
              Total revenues                                                                                          93,670               79,398          354,004            313,789





     
              Cost of products and preservation services:



     Products                                                                                                           22,511               18,785           84,595             72,166



     Preservation services                                                                                              10,064                9,725           40,233             39,100



     
              Total cost of products and preservation services                                                        32,575               28,510          124,828            111,266





     
              Gross margin                                                                                            61,095               50,888          229,176            202,523





     
              Operating expenses:



     General, administrative, and marketing                                                                             50,278               38,454          208,977            157,443



     Research and development                                                                                            7,645                8,304           28,707             38,879



     
              Total operating expenses                                                                                57,923               46,758          237,684            196,322



     Gain from sale of non-financial assets                                                                                  -                            (14,250)



     
              Operating income                                                                                         3,172                4,130            5,742              6,201





     Interest expense                                                                                                    6,244                5,370           25,299             18,224



     Interest income                                                                                                     (398)                (61)         (1,077)             (147)



     Other (income) expense, net                                                                                       (2,083)             (4,456)           3,106              3,108





     
              (Loss) income before income taxes                                                                        (591)               3,277         (21,586)          (14,984)



     Income tax expense                                                                                                  3,384                1,108            9,104              4,208





     
              Net (loss) income                                                                                     $(3,975)              $2,169        $(30,690)         $(19,192)





     
              (Loss) income per share:



     
              Basic                                                                                                  $(0.10)                0.05          $(0.75)           $(0.48)



     
              Diluted                                                                                                $(0.10)               $0.05          $(0.75)           $(0.48)





     
              Weighted-average common shares outstanding:



     Basic                                                                                                              40,898               40,127           40,743             40,032



     Diluted                                                                                                            40,898               40,509           40,743             40,032





     
              Net (loss) income                                                                                     $(3,975)              $2,169        $(30,690)         $(19,192)



     
              Other comprehensive income (loss):



     Foreign currency translation adjustments                                                                            9,167               23,744            9,599           (11,722)



     
              Comprehensive income (loss)                                                                             $5,192              $25,913        $(21,091)         $(30,914)


                  
              
                Artivion, Inc. and Subsidiaries

                    
              
                Consolidated Balance Sheets

                
              
                In Thousands, Except Per Share Data




                                                                                     December 31,


                                                                                2023       2022



     
                ASSETS





     
                Current assets:



     Cash and cash equivalents                                              $58,940    $39,351



     Trade receivables, net                                                  71,796     61,820



     Other receivables                                                        2,342      7,764



     Inventories, net                                                        81,976     74,478



     Deferred preservation costs, net                                        49,804     46,371



     Prepaid expenses and other                                              15,810     17,550





     
                Total current assets                                      280,668    247,334





     Goodwill                                                               247,337    243,631



     Acquired technology, net                                               142,593    151,263



     Operating lease right-of-use assets, net                                43,822     41,859



     Property and equipment, net                                             38,358     38,674



     Other intangibles, net                                                  29,638     31,384



     Deferred income taxes                                                    1,087      1,314



     Other long-term assets                                                   8,894      7,339





     
                Total assets                                             $792,397   $762,798


                                                                           
              
                Artivion, Inc. and Subsidiaries

                                                                             
              
                Consolidated Balance Sheets

                                                                         
              
                In Thousands, Except Per Share Data




                                                                                                                                              December 31,


                                                                                                                                         2023       2022



              
                LIABILITIES AND SHAREHOLDERS' EQUITY





              
                Current liabilities:



              Accounts payable                                                                                                       $13,318    $12,004



              Accrued compensation                                                                                                    18,715     13,810



              Accrued expenses                                                                                                        12,732     12,374



              Taxes payable                                                                                                            3,840      2,635



              Current maturities of operating leases                                                                                   3,395      3,308



              Current portion of long-term debt                                                                                        1,451      1,608



              Accrued procurement fees                                                                                                 1,439      2,111



              Current portion of finance lease obligation                                                                                582        513



              Other                                                                                                                    2,390      1,312





              
                Total current liabilities                                                                                  57,862     49,675





              Long-term debt                                                                                                         305,531    306,499



              Contingent consideration                                                                                                63,890     40,400



              Non-current maturities of operating leases                                                                              43,977     41,257



              Deferred income taxes                                                                                                   21,851     24,499



              Deferred compensation liability                                                                                          6,760      5,468



              Non-current finance lease obligations                                                                                    3,405      3,644



              Other                                                                                                                    7,341      7,027





              
                Total liabilities                                                                                         510,617    478,469





              
                Commitments and contingencies





              
                Shareholders' equity:





              Preferred stock $0.01 par value per share, 5,000 shares authorized, no shares issued                                         -



              Common stock $0.01 par value per share, 75,000 shares authorized, 42,569 and 41,830                                        426        418
    shares issued as of December 31, 2023 and 2022, respectively



              Additional paid-in capital                                                                                             355,919    337,385



              Retained deficit                                                                                                      (47,907)  (17,217)



              Accumulated other comprehensive loss                                                                                  (12,010)  (21,609)



              Treasury stock at cost, 1,487 shares as of December 31, 2023 and 2022                                                 (14,648)  (14,648)





              
                Total shareholders' equity                                                                                281,780    284,329





              
                Total liabilities and shareholders' equity                                                               $792,397   $762,798


                                                   
              
                Artivion, Inc. and Subsidiaries

                                                
              
                Consolidated Statement of Cash Flows

                                                            
              
                In Thousands




                                                                                                                       Year Ended December 31,


                                                                                                                  2023         2022





     
                Net cash flows from operating activities:



     Net loss                                                                                               $(30,690)   $(19,192)





     Adjustments to reconcile net loss to net cash from operating activities:



     Change in fair value of contingent consideration                                                          23,490      (9,000)



     Depreciation and amortization                                                                             23,076       22,442



     Non-cash compensation                                                                                     14,422       12,344



     Non-cash lease expense                                                                                     7,354        7,432



     Fair value adjustment of long-term loan                                                                    5,000



     Write-down of inventories and deferred preservation costs                                                  4,785        4,374



     Non-cash interest expense                                                                                  1,858        1,832



     Deferred income taxes                                                                                    (1,385)     (1,717)



     Gain on sale of non-financial assets                                                                    (14,250)



     Other                                                                                                      1,358        2,268





     Changes in operating assets and liabilities:



     Accounts payable, accrued expenses, and other liabilities                                                  1,682      (1,958)



     Prepaid expenses and other assets                                                                            535      (2,234)



     Receivables                                                                                              (4,050)    (13,340)



     Inventories and deferred preservation costs                                                             (14,360)     (8,404)



     
                Net cash flows provided by (used in) operating activities                                    18,825      (5,153)





     
                Net cash flows from investing activities:



     Proceeds from sale of non-financial assets, net                                                           14,250



     Payments for Endospan agreement                                                                          (5,000)



     Capital expenditures                                                                                     (7,430)     (9,016)



     Other                                                                                                    (2,322)     (1,699)



     
                Net cash flows used in investing activities                                                   (502)    (10,715)





     
                Net cash flows from financing activities:



     Proceeds from exercise of stock options and issuance of common stock                                       3,955        3,368



     Proceeds from financing insurance premiums                                                                 3,558



     Payment of debt issuance costs                                                                             (249)



     Redemption and repurchase of stock to cover tax withholdings                                               (559)     (1,795)



     Principal payments on short-term notes payable                                                           (2,531)



     Repayment of debt                                                                                        (2,772)     (2,753)



     Other                                                                                                      (537)       (459)



     
                Net cash flows provided by (used in) financing activities                                       865      (1,639)





     Effect of exchange rate changes on cash and cash equivalents                                                 401        1,848



     
                Increase (decrease) in cash and cash equivalents                                             19,589     (15,659)





     Cash and cash equivalents, beginning of year                                                              39,351       55,010



     
                Cash and cash equivalents, end of year                                                      $58,940      $39,351


                                 
             
         Artivion, Inc. and Subsidiaries

                                       
         
             Financial Highlights

                                          
        
               In Thousands

                                          
        
               (Unaudited)




                                                                                       Three Months Ended                   Twelve Months Ended
                                                                  
                December 31,             
         December 31,


                                                                         2023                  2022           2023             2022



     
                Products:



     Aortic stent grafts                                             $27,437               $23,739       $107,469          $92,752



     On-X                                                             20,182                16,822         74,528           63,904



     Surgical sealants                                                18,513                16,357         68,016           65,379



     Other                                                             3,012                 1,709         11,172            8,318



     
                Total products                                      69,144                58,627        261,185          230,353





     Preservation services                                            24,526                20,771         92,819           83,436



     
                Total revenues                                     $93,670               $79,398       $354,004         $313,789





     North America                                                    50,062                42,709        187,603          167,542



     Europe, the Middle East, and Africa                              30,206                25,611        114,814          104,119



     Asia Pacific                                                      8,922                 7,481         33,577           27,973



     Latin America                                                     4,480                 3,597         18,010           14,155



     
                Total revenues                                     $93,670               $79,398       $354,004         $313,789


                                            
       
         Artivion, Inc. and Subsidiaries

                                          
       
         Reconciliation of GAAP to Non-GAAP

                                                
       
                Revenues

                                              
       
                In Thousands

                                               
       
                (Unaudited)




                                                                           
              
               Revenues for the                                             Percent
                                                                                
               Three Months Ended
                                                                                   
               December 31,                                                    Change

                                                                                                                                                                 From Prior

                                                                                                                                                                    Year


                                                     2023                                                                                       2022


                                                  US GAAP                               US GAAP                             Exchange            Constant                  Constant
                                                                                                                Rate Effect            Currency             Currency



     
                Products:



     Aortic stent grafts                         $27,437                                $23,739                                $1,604              $25,343                         8 %



     Surgical sealants                            18,513                                 16,357                                   273               16,630                        11 %



     On-X                                         20,182                                 16,822                                   189               17,011                        19 %



     Other                                         3,012                                  1,709                                    14                1,723                        75 %



     
                Total products                  69,144                                 58,627                                 2,080               60,707                        14 %





     Preservation services                        24,526                                 20,771                                   (7)              20,764                        18 %



     
                Total                          $93,670                                $79,398                                $2,073              $81,471                        15 %





     North America                                50,062                                 42,709                                  (15)              42,694                        17 %



     Europe, the Middle East, and Africa          30,206                                 25,611                                 1,907               27,518                        10 %



     Asia Pacific                                  8,922                                  7,481                                     6                7,487                        19 %



     Latin America                                 4,480                                  3,597                                   175                3,772                        19 %



     
                Total                          $93,670                                $79,398                                $2,073              $81,471                        15 %


                                                   
         
               Revenues for the                                              Percent
                                                     
            Twelve Months Ended
                                                       
              December 31,                                                     Change

                                                                                                                                 From Prior

                                                                                                                                    Year


                                              2023                                                                   2022


                                           US GAAP         US GAAP                               Exchange            Constant               Constant
                                                                                     Rate Effect            Currency              Currency



     
                Products:



     Aortic stent grafts                 $107,469          $92,752                                  $1,587              $94,339                     14 %



     Surgical sealants                     68,016          $65,379                                     236               65,615                      4 %



     On-X                                  74,528          $63,904                                      61               63,965                     17 %



     Other                                 11,172           $8,318                                       4                8,322                     34 %



     
                Total products          261,185          230,353                                   1,888              232,241                     12 %





     Preservation services                $92,819          $83,436                                    (88)              83,348                     11 %



     
                Total                  $354,004         $313,789                                  $1,800             $315,589                     12 %





     North America                        187,603          167,542                                   (268)             167,274                     12 %



     Europe, the Middle East, and Africa  114,814          104,119                                   1,787              105,906                      8 %



     Asia Pacific                          33,577           27,973                                    (73)              27,900                     20 %



     Latin America                         18,010           14,155                                     354               14,509                     24 %



     
                Total                  $354,004         $313,789                                  $1,800             $315,589                     12 %


                                                                 
              
                Artivion, Inc. and Subsidiaries

                                                                
              
                Reconciliation of GAAP to Non-GAAP

                                       
              
                General, Administrative, and Marketing Expense, Adjusted EBITDA, and Free Cash Flows

                                                                           
              
                In Thousands

                                                                           
              
                (Unaudited)




                                                                                                                                                                       Three Months Ended                       Twelve Months Ended
                                                                                                                                                            December 31,                    December 31,


                                                                                                                                                       2023            2022              2023              2022



     
                
                  Reconciliation of G&A expenses, GAAP to adjusted G&A, non-GAAP:



     General, administrative, and marketing expense, GAAP                                                                                          $50,278         $38,454          $208,977          $157,443



     Business development, integration, and severance expense (income)                                                                               2,531         (3,934)           24,992           (7,750)



     Corporate rebranding expense                                                                                                                       72             499               355             1,908



     Abandonment of CardioGenesis cardiac laser therapy business                                                                                         -                             160



     
                Adjusted G&A, non-GAAP                                                                                                           $47,675         $41,889          $183,470          $163,285


                                                                                                                             Three Months Ended                      Twelve Months Ended
                                                                                                                   December 31,                     December 31,


                                                                                                              2023           2022              2023             2022



     
                
                  Reconciliation of net (loss) income, GAAP to adjusted EBITDA, non-GAAP:



     Net (loss) income, GAAP                                                                             $(3,975)        $2,169         $(30,690)       $(19,192)



     Adjustments:



     Business development, integration, and severance expense (income)                                      2,425        (2,036)           29,269          (5,852)



     Interest expense                                                                                       6,244          5,370            25,299           18,224



     Depreciation and amortization expense                                                                  5,816          5,426            23,076           22,442



     Stock-based compensation expense                                                                       3,956          3,155            14,422           12,344



     Income tax expense                                                                                     3,384          1,108             9,104            4,208



     Abandonment of CardioGenesis cardiac laser therapy business                                                                             390



     Corporate rebranding expense                                                                              72            499               355            1,908



     Clinical trial termination (income) expense                                                                          (197)                            4,544



     Interest income                                                                                        (398)          (61)          (1,077)           (147)



     (Gain) loss on foreign currency revaluation                                                          (2,192)       (4,470)          (2,080)           3,085



     Gain from sale of non-financial assets                                                                                             (14,250)



     
                Adjusted EBITDA, non-GAAP                                                               $15,332        $10,963           $53,818          $41,564


                                                                                                                               Three Months Ended                      Twelve Months Ended
                                                                                                                     December 31,                     December 31,


                                                                                                                2023           2022              2023             2022



           
                
                  Reconciliation of cash flows from operating activities, GAAP to free
      cash flows, non-GAAP:



           Net cash flows provided by (used in) operating activities                                         $9,299         $(217)          $18,825         $(5,153)



           Capital expenditures                                                                             (1,927)       (2,092)          (7,430)         (9,016)



           
                Free cash flows, non-GAAP                                                            $7,372       $(2,309)          $11,395        $(14,169)


                                                                           
              
                Artivion Inc. and Subsidiaries

                                                                         
              
                Reconciliation of GAAP to Non-GAAP

                                                                   
              
                Net Income and Diluted Income Per Common Share

                                                                         
              
                In Thousands, Except Per Share Data

                                                                                     
              
                (Unaudited)




                                                                                                                                                              Three Months Ended                       Twelve Months Ended
                                                                                                                                                   December 31,                    December 31,


                                                                                                                                              2023            2022              2023              2022



              
                
                  GAAP:



              
                (Loss) income before income taxes                                                                               $(591)         $3,277         $(21,586)        $(14,984)



              Income tax expense                                                                                                            3,384           1,108             9,104             4,208



              
                Net (loss) income                                                                                             $(3,975)         $2,169         $(30,690)        $(19,192)





              
                Diluted (loss) income per common share                                                                         $(0.10)          $0.05           $(0.75)          $(0.48)





              
                Diluted weighted-average common shares outstanding                                                              40,898          40,509            40,743            40,032





              
                
                  Reconciliation of (loss) income  before income taxes, GAAP to
         adjusted income, non-GAAP



              
                (Loss) income before income taxes, GAAP:                                                                        $(591)         $3,277         $(21,586)        $(14,984)



              Adjustments:



              Business development, integration, and severance expense (income)                                                             2,425         (2,036)           29,269           (5,852)



              Amortization expense                                                                                                          3,745           3,635            15,198            15,310



              Non-cash interest expense                                                                                                       467             460             1,858             1,832



              Abandonment of CardioGenesis cardiac laser therapy business                                                                       -                             390



              Corporate rebranding expense                                                                                                     72             499               355             1,908



              Clinical trial termination (income) expense                                                                                       -          (197)                             4,544



              Gain from sale of non-financial assets                                                                                            -                        (14,250)



              
                Adjusted income before income taxes, non-GAAP                                                                    6,118           5,638            11,234             2,758




    Income tax expense calculated at a tax rate of 25%                                                                                     1,529           1,409             2,808               689



              
                Adjusted net income, non-GAAP                                                                                   $4,589          $4,229            $8,426            $2,069





              
                
                  Reconciliation of diluted (loss) income per common share, GAAP to
         adjusted diluted income per common share, non-GAAP:



              
                Diluted (loss) income per common share, GAAP:                                                                  $(0.10)          $0.05           $(0.75)          $(0.48)



              Adjustments:



              Business development, integration, and severance expense (income)                                                              0.06          (0.05)             0.71            (0.14)



              Amortization expense                                                                                                           0.09            0.09              0.37              0.38



              Non-cash interest expense                                                                                                      0.01            0.01              0.04              0.04



              Abandonment of CardioGenesis cardiac laser therapy business                                                                       -                            0.01



              Corporate rebranding expense                                                                                                      -           0.02              0.01              0.05



              Clinical trial termination (income) expense                                                                                       -         (0.01)                              0.11



              Tax effect of non-GAAP adjustments                                                                                           (0.03)         (0.02)           (0.20)           (0.11)



              Gain from sale of non-financial assets                                                                                            -                          (0.34)



              Effect of 25% tax rate                                                                                                         0.08            0.01              0.35              0.20



              
                Adjusted diluted income per common share, non-GAAP                                                               $0.11           $0.10             $0.20             $0.05





              
                
                  Reconciliation of diluted weighted-average common shares
         outstanding GAAP to diluted weighted-average common
         shares outstanding, non-GAAP:



              
                Diluted weighted-average common shares outstanding, GAAP:                                                       40,898          40,509            40,743            40,032



              Adjustments:



              Effect of dilutive stock options and awards                                                                                     802                              598               464



              
                Diluted weighted-average common shares outstanding, non-GAAP                                                    41,700          40,509            41,341            40,496



     
                Contacts:



     
                Artivion                   Gilmartin Group LLC



     Lance A. Berry             Brian Johnston /Laine
                                  Morgan



     Executive Vice President & Phone: 332-895-3222



     Chief Financial Officer    investors@artivion.com



     Phone: 770-419-3355

View original content:https://www.prnewswire.com/news-releases/artivion-reports-fourth-quarter-and-full-year-2023-financial-results-302063410.html

SOURCE Artivion