Artivion Reports Second Quarter 2024 Financial Results

Second Quarter Highlights:

    --  Achieved revenue of $98.0 million in the second quarter of 2024 versus
        $89.3 million in the second quarter of 2023, an increase of 10% on both
        a GAAP and constant currency basis
    --  Net loss was ($2.1) million or ($0.05) per fully diluted share and
        non-GAAP net income was $2.9 million or $0.07 per fully diluted share in
        the second quarter of 2024
    --  Adjusted EBITDA increased 35% to $18.6 million in the second quarter of
        2024 compared to $13.8 million in the second quarter of 2023
    --  Raised FY24 revenue guidance to 10% to 12% year-over-year growth on a
        constant currency basis, an increase of 0.5% at the midpoint
    --  Raised FY24 adjusted EBITDA guidance to 28% to 34% year-over-year
        growth, an increase of 1% at the midpoint

ATLANTA, Aug. 8, 2024 /PRNewswire/ -- Artivion, Inc. (NYSE: AORT), a leading cardiac and vascular surgery company focused on aortic disease, today announced financial results for the second quarter ended June 30, 2024.

"In the second quarter, we continued to make substantial progress on our strategic growth initiatives to drive sustained and profitable growth, and we further solidified our position as the leader in the aortic disease space. Revenue growth in the second quarter was driven by year-over-year constant currency growth in On-X of 15% and stent grafts of 13%, both compared to the second quarter of 2023. We also saw continued revenue strength across Latin America and Asia Pacific, which grew 25% and 15%, respectively, in the second quarter on a constant currency basis compared to the same period last year. In addition to our strong revenue performance, adjusted EBITDA grew 35% this quarter, demonstrating our ability to scale the business and continue to expand adjusted EBITDA margins," said Pat Mackin, Chairman, President, and Chief Executive Officer.

Mr. Mackin concluded, "Given our second quarter performance, we are raising our full year revenue and adjusted EBITDA expectations for 2024."

Second Quarter 2024 Financial Results
Total revenues for the second quarter of 2024 were $98.0 million, an increase of 10% on both a GAAP basis and constant currency basis, both compared to the second quarter of 2023.

Net loss for the second quarter of 2024 was ($2.1) million, or ($0.05) per fully diluted common share, compared to net loss of ($3.4) million, or ($0.08) per fully diluted common share for the second quarter of 2023. Non-GAAP net income for the second quarter of 2024 was $2.9 million, or $0.07 per fully diluted common share, compared to non-GAAP net income of $2.3 million, or $0.06 per fully diluted common share for the second quarter of 2023. Non-GAAP net income for the second quarter of 2024 includes pretax losses related to foreign currency revaluation of $0.9 million.

2024 Financial Outlook
Artivion is raising its revenue guidance range and now expects constant currency revenue growth of between 10% to 12% for the full year 2024, compared to the 9% to 12% previously provided. Growth rates are compared to 2023. The Company expects revenues to be in the range of $388 to $396 million compared to the previously articulated range of $386 to $396 million. At current rates, the Company expects negligible year-over-year currency impact on the full year 2024 revenues.

Additionally, Artivion is raising its adjusted EBITDA guidance range and now expects growth of between 28% and 34% for the full year 2024, compared to the 26% to 34% previously provided. Growth rates are compared to 2023. The Company expects adjusted EBITDA to be in the range of $69 to $72 million compared to the previously articulated range of $68 to $72 million.

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, loss on extinguishment of debt, and non-cash interest expense. 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 August 8, 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 13746922.

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, those regarding our full year revenue expectations and our confidence in our ability to meet or exceed our adjusted EBITDA target for 2024; the timeline for regulatory approval for AMDS and other products; that our revenues for the full year 2024 will be in the range of $388 and $396 million, representing revenue growth of between 10% to 12% compared to 2023 on a constant currency basis; expect, at current exchange rates, negligible currency impact on the 2024 full year revenues; and expect non-GAAP adjusted EBITDA to increase between 28% and 34% for the full year 2024 compared to 2023, resulting in non-GAAP adjusted EBITDA in the range of $69 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 unpredictability of the timing and outcome of regulatory decisions, the benefits anticipated from the Ascyrus Medical LLC transaction and Endospan agreements and our operational improvements in our tissue and stent graft business may not be achieved at all or at the levels we anticipate or had originally anticipated; the benefits anticipated from our clinical trials and regulatory approvals may not be achieved or achieved on our anticipated timelines; and the benefits anticipated from our expansion into APAC and LATAM may 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 our Form 10-Q for the quarter ended June 30, 2024. 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
                                                       
              Condensed Consolidated Statements of Operations and Comprehensive (Loss) Income
                                                                             
              In Thousands, Except Per Share Data
                                                                                         
              (Unaudited)




                                                                                                                                                             Three Months Ended                Six Months Ended
                                                                                                                                                    
          June 30,             
            June 30,


                                                                                                                                                      2024             2023         2024                2023



     
              Revenues:



     Products                                                                                                                                     $73,210          $66,003     $144,324            $128,294



     Preservation services                                                                                                                         24,809           23,248       51,126              44,186



     
              Total revenues                                                                                                                     98,019           89,251      195,450             172,480





     
              Cost of products and preservation services:



     Products                                                                                                                                      24,545           20,977       48,295              40,510



     Preservation services                                                                                                                         10,150           10,190       20,885              20,159



     
              Total cost of products and preservation services                                                                                   34,695           31,167       69,180              60,669





     
              Gross margin                                                                                                                       63,324           58,084      126,270             111,811





     
              Operating expenses:



     General, administrative, and marketing                                                                                                        49,320           57,241       80,009             107,606



     Research and development                                                                                                                       7,497            7,418       14,443              14,641



     
              Total operating expenses                                                                                                           56,817           64,659       94,452             122,247



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



     
              Operating income                                                                                                                    6,507            7,675       31,818               3,814





     Interest expense                                                                                                                               8,304            6,356       16,130              12,452



     Interest income                                                                                                                                (353)           (265)       (727)              (340)



     Loss on extinguishment of debt                                                                                                                     -                       3,669



     Other expense, net                                                                                                                               983            4,241        2,392               3,278





     
              (Loss) income before income taxes                                                                                                 (2,427)         (2,657)      10,354            (11,576)



     Income tax (benefit) expense                                                                                                                   (306)             725        4,942               5,338





     
              Net (loss) income                                                                                                                $(2,121)        $(3,382)      $5,412           $(16,914)





     
              (Loss) income per share:



     
              Basic                                                                                                                             $(0.05)         $(0.08)       $0.13             $(0.41)



     
              Diluted                                                                                                                           $(0.05)         $(0.08)       $0.13             $(0.41)





     
              Weighted-average common shares outstanding:



     Basic                                                                                                                                         41,683           40,755       41,487              40,595



     Diluted                                                                                                                                       41,683           40,755       42,405              40,595





     
              Net (loss) income                                                                                                                $(2,121)        $(3,382)      $5,412           $(16,914)



     
              Other comprehensive (loss) income:



     Foreign currency translation adjustments                                                                                                     (2,727)           1,026      (5,864)             $5,647



     Unrealized gain (loss) from foreign currency intra-entity loans, net of tax                                                                      404              800        2,013               (205)



     
              Comprehensive (loss) income                                                                                                      $(4,444)        $(1,556)      $1,561           $(11,472)


                                                                                             
              
                Artivion, Inc. and Subsidiaries
                                                                                                
                Condensed Consolidated Balance Sheets
                                                                                                            
                In Thousands




                                                                                                                                                             June 30, December 31,
                                                                                                                                                                 2024          2023


                                                                                                                                                     (Unaudited)



     
                ASSETS



     
                Current assets:



     Cash and cash equivalents                                                                                                                               $55,019       $58,940



     Trade receivables, net                                                                                                                                   73,890        71,796



     Other receivables                                                                                                                                         5,063         2,342



     Inventories, net                                                                                                                                         80,802        81,976



     Deferred preservation costs, net                                                                                                                         50,674        49,804



     Prepaid expenses and other                                                                                                                               19,514        15,810



     
                Total current assets                                                                                                                       284,962       280,668





     Goodwill                                                                                                                                                244,008       247,337



     Acquired technology, net                                                                                                                                135,151       142,593



     Operating lease right-of-use assets, net                                                                                                                 41,655        43,822



     Property and equipment, net                                                                                                                              37,440        38,358



     Other intangibles, net                                                                                                                                   29,261        29,638



     Deferred income taxes                                                                                                                                     3,309         1,087



     Other long-term assets                                                                                                                                   13,753         8,894



     
                Total assets                                                                                                                              $789,539      $792,397





     
                LIABILITIES AND SHAREHOLDERS' EQUITY



     
                Current liabilities:



     Accounts payable                                                                                                                                        $11,728       $13,318



     Accrued expenses                                                                                                                                         16,490        12,732



     Accrued compensation                                                                                                                                     13,995        18,715



     Current maturities of operating leases                                                                                                                    3,283         3,395



     Taxes payable                                                                                                                                             1,734         3,840



     Accrued procurement fees                                                                                                                                  1,472         1,439



     Current portion of long-term debt                                                                                                                           268         1,451



     Other current liabilities                                                                                                                                 1,612         2,972



     
                Total current liabilities                                                                                                                   50,582        57,862





     Long-term debt                                                                                                                                          313,295       305,531



     Contingent consideration                                                                                                                                 48,210        63,890



     Non-current maturities of operating leases                                                                                                               41,967        43,977



     Deferred income taxes                                                                                                                                    21,719        21,851



     Deferred compensation liability                                                                                                                           7,455         6,760



     Non-current finance lease obligation                                                                                                                      3,202         3,405



     Other long-term liabilities                                                                                                                               8,053         7,341



     
                Total liabilities                                                                                                                         $494,483      $510,617





     
                Commitments and contingencies





     
                Shareholders' equity:



     Preferred stock                                                                                                                                               -



     Common stock (75,000 shares authorized, 43,279 and 42,569 shares issued in 2024 and 2023, respectively)                                                     433           426



     Additional paid-in capital                                                                                                                              367,627       355,919



     Retained deficit                                                                                                                                       (42,495)     (47,907)



     Accumulated other comprehensive loss                                                                                                                   (15,861)     (12,010)



     Treasury stock, at cost, 1,487 shares as of June 30, 2024  and December 31, 2023                                                                       (14,648)     (14,648)



     
                Total shareholders' equity                                                                                                                 295,056       281,780





     
                Total liabilities and shareholders' equity                                                                                                $789,539      $792,397


                                                         
              
                Artivion, Inc. and Subsidiaries
                                                       
                Condensed Consolidated Statement of Cash Flows
                                                                        
                In Thousands
                                                                         
                (Unaudited)




                                                                                                                                 Six Months Ended
                                                                                                                     
           June 30,


                                                                                                                        2024            2023



     
                Net cash flows from operating activities:



     Net income (loss)                                                                                               $5,412       $(16,914)





     Adjustments to reconcile net income (loss) to net cash from operating activities:



     Depreciation and amortization                                                                                   11,800          11,501



     Non-cash compensation                                                                                            7,730           7,279



     Non-cash lease expense                                                                                           3,897           3,631



     Loss on extinguishment of debt                                                                                   3,669



     Write-down of inventories and deferred preservation costs                                                        1,508           2,021



     Deferred income taxes                                                                                              994         (8,073)



     Fair value adjustment of long-term loan                                                                              -          5,000



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



     Change in fair value of contingent consideration                                                              (15,680)         15,700



     Other                                                                                                            1,178           1,836



     Changes in operating assets and liabilities:



     Inventories and deferred preservation costs                                                                    (2,165)        (6,921)



     Prepaid expenses and other assets                                                                              (5,224)        (2,317)



     Accounts payable, accrued expenses, and other liabilities                                                      (6,031)          1,607



     Receivables                                                                                                    (6,446)            655



     
                Net cash flows provided by operating activities                                                       642             755





     
                Net cash flows from investing activities:



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



     Payments for Endospan Agreement                                                                                      -        (5,000)



     Capital expenditures                                                                                           (6,124)        (5,015)



     
                Net cash flows (used in) provided by investing activities                                         (6,124)          4,235





     
                Net cash flows from financing activities:



     Proceeds from issuance of debt                                                                                 190,000



     Proceeds from revolving credit facility                                                                         30,000



     Proceeds from exercise of stock options and issuance of common stock                                             3,587           2,581



     Proceeds from financing insurance premiums                                                                           -          3,558



     Principal payments on short-term notes payable                                                                 (1,027)          (529)



     Payment of debt issuance costs                                                                                (10,044)



     Repayment of debt                                                                                            (211,688)        (1,381)



     Other                                                                                                            (272)          (825)



     
                Net cash flows provided by financing activities                                                       556           3,404





     Effect of exchange rate changes on cash and cash equivalents                                                     1,005           1,030



     
                (Decrease) increase in cash and cash equivalents                                                  (3,921)          9,424





     Cash and cash equivalents beginning of period                                                                   58,940          39,351



     
                Cash and cash equivalents end of period                                                           $55,019         $48,775


                                 
            
        Artivion, Inc. and Subsidiaries
                                          
        Financial Highlights
                                            
          In Thousands
                                             
          (Unaudited)






                                                                                     Three Months Ended                   Six Months Ended
                                                                  
                June 30,                 
           June 30,


                                                                       2024                  2023             2024           2023



     
                Products:



     Aortic stent grafts                                           $32,190               $28,359          $64,293        $54,509



     On-X                                                           20,645                17,946           40,326         35,602



     Surgical sealants                                              18,545                16,566           35,526         33,269



     Other                                                           1,830                 3,132            4,179          4,914



     
                Total products                                    73,210                66,003          144,324        128,294





     Preservation services                                          24,809                23,248           51,126         44,186



     
                Total revenues                                   $98,019               $89,251         $195,450       $172,480





     North America                                                  48,662                46,268           99,590         89,513



     Europe, the Middle East, and Africa                            34,145                30,143           67,733         58,072



     Asia Pacific                                                    9,653                 8,375           17,262         16,253



     Latin America                                                   5,559                 4,465           10,865          8,642



     
                Total revenues                                   $98,019               $89,251         $195,450       $172,480


                                          
       
              Artivion, Inc. and Subsidiaries
                                            
         Reconciliation of GAAP to Non-GAAP
                                                  
                Revenues
                                                
                In Thousands
                                                
                (Unaudited)




                                                                              
              
               Revenues for the                                             Percent

                                                                             
              
               Three Months Ended                                            Change

                                                                                  
             
                June 30,                                               From Prior

                                                                                                                                                                       Year


                                                        2024                                                                                       2023


                                                     US GAAP                               US GAAP                             Exchange            Constant                 Constant
                                                                                                                   Rate Effect            Currency             Currency



     
                Products:



     Aortic stent grafts                            $32,190                                $28,359                                  $148              $28,507                       13 %



     On-X                                            20,645                                 17,946                                   (3)              17,943                       15 %



     Surgical sealants                               18,545                                 16,566                                                    16,566                       12 %



     Other                                            1,830                                  3,132                                   (2)               3,130                      -42 %



     
                Total products                     73,210                                 66,003                                   143               66,146                       11 %





     Preservation services                           24,809                                 23,248                                   (6)              23,242                        7 %



     
                Total                             $98,019                                $89,251                                  $137              $89,388                       10 %





     North America                                   48,662                                 46,268                                  (11)              46,257                        5 %



     Europe, the Middle East, and Africa             34,145                                 30,143                                   177               30,320                       13 %



     Asia Pacific                                     9,653                                  8,375                                   (1)               8,374                       15 %



     Latin America                                    5,559                                  4,465                                  (28)               4,437                       25 %



     
                Total                             $98,019                                $89,251                                  $137              $89,388                       10 %


                                                   
       
              Revenues for the                                              Percent

                                                   
       
              Six Months Ended                                              Change

                                                     
        
               June 30,                                                From Prior

                                                                                                                                 Year


                                              2024                                                                2023


                                           US GAAP       US GAAP                              Exchange            Constant               Constant
                                                                                  Rate Effect            Currency              Currency



     
                Products:



     Aortic stent grafts                  $64,293        $54,509                                    896              $55,405                     16 %



     On-X                                  40,326         35,602                                    101               35,703                     13 %



     Surgical sealants                     35,526         33,269                                    118               33,387                      6 %



     Other                                  4,179          4,914                                      3                4,917                    -15 %



     
                Total products          144,324        128,294                                  1,118              129,412                     12 %





     Preservation services                 51,126         44,186                                    (4)              44,182                     16 %



     
                Total                  $195,450       $172,480                                 $1,114             $173,594                     13 %





     North America                         99,590         89,513                                    (7)              89,506                     11 %



     Europe, the Middle East, and Africa   67,733         58,072                                    982               59,054                     15 %



     Asia Pacific                          17,262         16,253                                    (1)              16,252                      6 %



     Latin America                         10,865          8,642                                    140                8,782                     24 %



     
                Total                  $195,450       $172,480                                 $1,114             $173,594                     13 %


                                                                     
              
                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                      Six Months Ended
                                                                                                                                                  
             June 30,               
            June 30,


                                                                                                                                                       2024              2023             2024           2023



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



     General, administrative, and marketing expense, GAAP                                                                                          $49,320           $57,241          $80,009       $107,606



       Business development, integration, and severance expense (income)                                                                             2,033            11,101         (15,354)        16,098



       Corporate rebranding expense                                                                                                                      -               69                            218



       Abandonment of CardioGenesis Cardiac laser therapy business                                                                                       -              160                            160



     
                Adjusted G&A, non-GAAP                                                                                                           $47,287           $45,911          $95,363        $91,130


                                                                                                                         Three Months Ended                           Six Months Ended
                                                                                                           
           June 30,                 
             June 30,


                                                                                                              2024           2023                2024             2023



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



     Net (loss) income, GAAP                                                                             $(2,121)      $(3,382)             $5,412        $(16,914)



     Adjustments:



     Interest expense                                                                                       8,304          6,356              16,130           12,452



     Depreciation and amortization expense                                                                  5,891          5,767              11,800           11,501



     Stock-based compensation expense                                                                       4,252          3,938               7,730            7,279



     Income tax (benefit) expense                                                                           (306)           725               4,942            5,338



     Loss on extinguishment of debt                                                                                                          3,669



     Loss (gain) on foreign currency revaluation                                                              943          (797)              2,353          (1,770)



       Abandonment of CardioGenesis Cardiac laser therapy business                                                          390                                 390



     Corporate rebranding expense                                                                                            69                                 218



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



     Interest income                                                                                        (353)         (265)              (727)           (340)



       Business development, integration, and severance expense (income)                                    2,033         15,270            (15,354)          20,722



     
                Adjusted EBITDA, non-GAAP                                                               $18,643        $13,821             $35,955          $24,626


                                                                                                                                             Three Months Ended                      Six Months Ended
                                                                                                                             
           June 30,              
             June 30,


                                                                                                                                2024         2023               2024            2023



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



     Net cash flows provided by operating activities                                                                         $6,135       $6,909               $642            $755



     Capital expenditures                                                                                                   (2,513)     (2,172)           (6,124)        (5,015)



     
                Free cash flows, non-GAAP                                                                                  $3,622       $4,737           $(5,482)       $(4,260)


                                                                                                                                                               
              
                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                 Six Months Ended
                                                                                                                                                                                                                                           June 30,                             June 30,


                                                                                                                                                                                                                             2024      2023              2024              2023



              
                
                  
                    GAAP:



              
                
                  (Loss) income before income taxes                                                                                                                                             $(2,427) $(2,657)          $10,354         $(11,576)



              Income tax (benefit) expense                                                                                                                                                                                 (306)      725             4,942             5,338



              
                
                  Net (loss) income                                                                                                                                                             $(2,121) $(3,382)           $5,412         $(16,914)





              
                
                  Diluted (loss) income per common share                                                                                                                                         $(0.05)  $(0.08)            $0.13           $(0.41)





              
                
                  Diluted weighted-average common shares outstanding                                                                                                                              41,683    40,755            42,405            40,595





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



              
                
                  (Loss) income before income taxes, GAAP:                                                                                                                                      $(2,427) $(2,657)          $10,354         $(11,576)



              Adjustments:



              Amortization expense                                                                                                                                                                                         3,793     3,806             7,660             7,687



              Loss on extinguishment of debt                                                                                                                                                                                   -                     3,669



              Non-cash interest expense                                                                                                                                                                                      484       464             1,064               926



              Abandonment of CardioGenesis Cardiac laser therapy business                                                                                                                                                      -      390                                390



              Corporate rebranding expense                                                                                                                                                                                     -       69                                218



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



              Business development, integration, and severance expense (income)                                                                                                                                            2,033    15,270          (15,354)           20,722



              
                
                  Adjusted income before income taxes, non-GAAP                                                                                                                                    3,883     3,092             7,393             4,117




    Income tax expense calculated at a tax rate of 25%                                                                                                                                                                      970       773             1,848             1,029



              
                
                  Adjusted net income, non-GAAP                                                                                                                                                   $2,913    $2,319            $5,545            $3,088





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



              
                
                  Diluted income (loss) per common share, GAAP:                                                                                                                                  $(0.05)  $(0.08)            $0.13           $(0.41)



              Adjustments:



              Amortization expense                                                                                                                                                                                          0.09      0.09              0.18              0.19



              Loss on extinguishment of debt                                                                                                                                                                                   -                      0.09



              Non-cash interest expense                                                                                                                                                                                     0.01      0.01              0.02              0.02



              Abandonment of CardioGenesis Cardiac laser therapy business                                                                                                                                                      -     0.01                               0.01



              Corporate rebranding expense                                                                                                                                                                                     -                                       0.01



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



              Business development, integration, and severance expense (income)                                                                                                                                             0.05      0.37            (0.36)             0.50



              Tax effect of non-GAAP adjustments                                                                                                                                                                          (0.04)   (0.03)             0.01            (0.10)



              Effect of 25% tax rate                                                                                                                                                                                        0.01      0.03              0.06              0.20



              
                
                  Adjusted diluted income per common share, non-GAAP                                                                                                                               $0.07     $0.06             $0.13             $0.08





              
                
                  
                    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:                                                                                                                       41,683    40,755            42,405            40,595



              Adjustments:



              Effect of dilutive stock options and awards                                                                                                                                                                    941       419                                444



              
                
                  Diluted weighted-average common shares outstanding, non-GAAP                                                                                                                    42,624    41,174            42,405            41,039



     
                
                 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 to download multimedia:https://www.prnewswire.com/news-releases/artivion-reports-second-quarter-2024-financial-results-302218271.html

SOURCE Artivion, Inc.