|
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K |
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): February 16, 2017
________________________
CRYOLIFE, INC.
(Exact name of registrant as specified in its charter)
_________________________
Florida |
1-13165 |
59-2417093 |
(State or Other Jurisdiction |
(Commission File Number) |
(IRS Employer Identification No.) |
1655 Roberts Boulevard, N.W., Kennesaw, Georgia 30144
(Address of principal executive office) (zip code)
Registrant's telephone number, including area code: (770) 419-3355
_____________________________________________________________
(Former name or former address, if changed since last report)
_________________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
☐Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
☐Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
☐Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
☐Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Section 2 Financial Information
Item 2.02 Results of Operations and Financial Condition.
On February 15, 2017, CryoLife, Inc. (“CryoLife” or the “Company”) issued a press release announcing its financial results for the year and quarter ended December 31, 2016. CryoLife hereby incorporates by reference herein the information set forth in its press release dated February 15, 2017, a copy of which is attached hereto as Exhibit 99.1. Except as otherwise provided in the press release, the press release speaks only as of the date of such press release and it shall not create any implication that the affairs of CryoLife have continued unchanged since such date.
The information provided pursuant to this Item 2.02 is to be considered “furnished” pursuant to Item 2.02 of Form 8-K and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended, nor shall it be deemed incorporated by reference into any of CryoLife’s reports or filings with the Securities and Exchange Commission, whether made before or after the date hereof, except as expressly set forth by specific reference in such report or filing.
Except for the historical information contained in this report, the statements made by CryoLife are forward-looking statements that involve risks and uncertainties. All such statements are subject to the safe harbor created by the Private Securities Litigation Reform Act of 1995. CryoLife’s future financial performance could differ significantly from the expectations of management and from results expressed or implied in the press release. Please refer to the last paragraph of the text portion of the press release for further discussion about forward-looking statements. For further information on risk factors, please refer to “Risk Factors” contained in CryoLife’s Form 10-K filed for the year ended December 31, 2015 and its subsequent filings with the Securities and Exchange Commission, as well as in the press release attached as Exhibit 99.1 hereto. CryoLife disclaims any obligation or duty to update or modify these forward-looking statements.
Section 9Financial Statements and Exhibits.
Item 9.01(d) Exhibits.
(a) Financial Statements.
Not applicable.
(b) Pro Forma Financial Information.
Not applicable.
(c) Shell Company Transactions.
Not applicable.
(d) Exhibits.
Exhibit Number |
Description |
99.1* |
Press release dated February 15, 2017 |
* This exhibit is furnished, not filed.
-2-
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, CryoLife, Inc. has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
CRYOLIFE, INC.
Date: February 16, 2017
By: |
/s/ D. Ashley Lee |
Name: |
D. Ashley Lee |
Title: |
Executive Vice President, Chief Operating Officer and Chief Financial Officer |
-3-
Exhibit 99.1
CryoLife |
The Ruth Group |
D. Ashley Lee |
Nick Laudico / Zack Kubow |
Executive Vice President, Chief Financial Officer and Chief Operating Officer |
646-536-7030 / 7020 nlaudico@theruthgroup.com |
Phone: 770-419-3355 |
zkubow@theruthgroup.com |
CryoLife Reports Fourth Quarter and Full Year 2016 Financial Results
Provides 2017 Financial Guidance
Fourth Quarter Highlights:
· |
Revenues Increased 13 Percent Year-over-Year to $45.0 Million; Non-GAAP Revenues Decreased Two Percent Year-over-Year |
· |
Gross Margins Increased to 69 Percent; Non-GAAP Gross Margins Increased to 71 Percent |
· |
GAAP Net Income was $2.9 Million, or $0.09 Per Fully Diluted Common Share; Non-GAAP Net Income was $4.1 Million, or $0.12 Per Fully Diluted Common Share |
ATLANTA, GA – (February 15, 2017) – CryoLife, Inc. (NYSE: CRY), a leading medical device and tissue processing company focused on cardiac surgery, announced today its results for the fourth quarter and full year of 2016.
Pat Mackin, Chairman, President, and Chief Executive Officer, said, “We continued to make meaningful progress on all of our key strategic initiatives in the fourth quarter. Although our top line was slightly below our upwardly revised guidance, we are confident it was not due to competitive pressures or a decline in demand for our products as our business momentum remains strong. Furthermore, we exceeded our net income guidance and posted a 69 percent gross margin in the quarter.”
Mr. Mackin added, “2016 was a transformational and highly successful year for CryoLife. We effectively repositioned our product portfolio through the acquisition of On-X and divestiture of non-core technologies, which allowed us to combine three sales forces into a single U.S. cardiac surgery team and expand our direct presence in international markets. We were able to expand our margins substantially over the course of the year and added to a highly experienced management team. We expect our focused portfolio of industry leading technologies, combined with our active business development efforts, to positively impact our results in the future.”
Revenues for the fourth quarter of 2016 increased 13 percent to $45.0 million, compared to $39.8 million for the fourth quarter of 2015. The increase was primarily driven by the acquisition of On-X Life Technologies (On-X) in January 2016, partially offset by a decrease in HeRO Graft
and TMR revenues. Non-GAAP revenues for the fourth quarter of 2016 decreased two percent compared to the fourth quarter of 2015. A reconciliation of GAAP financial metrics to non-GAAP financial metrics is included as part of this press release.
Revenues for the full year of 2016 increased 24 percent to $180.4 million, compared to $145.9 million for the full year of 2015. The increase was primarily driven by the acquisition of On-X, along with revenue increases in BioGlue, and cardiac and vascular tissues, partially offset by decreases in HeRO Graft and TMR revenues. Non-GAAP revenues for the full year of 2016 increased five percent compared to the full year of 2015.
GAAP net income for the fourth quarter of 2016 was $2.9 million, or $0.09 per basic and fully diluted common share, compared to net income of $2.6 million, or $0.09 per basic and fully diluted common share, for the fourth quarter of 2015. Non-GAAP net income for the fourth quarter of 2016 was $4.1 million, or $0.12 per fully diluted common share, compared to non-GAAP net income of $3.9 million, or $0.13 per fully diluted common share for the fourth quarter of 2015.
GAAP net income for the full year of 2016 was $10.8 million, or $0.33 per basic and $0.32 per fully diluted common share, compared to net income of $4.0 million, or $0.14 per basic and fully diluted common share, for the full year of 2015. Non-GAAP net income for the full year of 2016 was $16.0 million, or $0.48 per fully diluted common share, compared to non-GAAP net income of $8.7 million, or $0.30 per fully diluted common share for the full year of 2015.
The Company’s 2017 financial guidance is summarized below.
2017 Financial Guidance Summary |
|
Total revenues |
$188 million - $192 million |
Product revenues |
Year-over-year mid-single digits % non-GAAP revenue increase |
Tissue processing revenues |
Year-over-year mid-single digits % revenue increase |
Gross margins |
Between 68% - 69% |
R&D expenses |
$17.0 million - $19.0 million |
Income tax rate |
Low to Mid 30% |
Non-GAAP income per common share |
$0.40 - $0.43 |
All numbers in the table above are GAAP except where expressly referenced as non-GAAP. The Company does not provide GAAP income per common share on a forward-looking basis because the Company is unable to predict with reasonable certainty business development and acquisition-related expenses, purchase accounting fair value adjustments, and any unusual gains and losses without unreasonable effort. These items are uncertain, depend on various factors, and could be material to results computed in accordance with GAAP.
The Company’s financial guidance for the full year of 2017 is subject to the risks identified below.
Non-GAAP Financial Measures
This press release contains non-GAAP financial measures. Investors should consider this non-GAAP information in addition to, and not as a substitute for, financial measures prepared in accordance with U.S. 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 include (as applicable) On-X revenues for the period in 2016 prior to the closing of the acquisition and On-X revenues for the comparable periods of 2015 and excludes revenues for the HeRO Graft and ProCol product lines for 2016 and 2015. The Company’s other non-GAAP results exclude (as applicable) business development expenses; gain on sale of business components; amortization expenses; acquisition inventory basis step-up expense; severance expenses associated with certain employee departures; the gain on sale of Medafor investment; the write-off of PerClot Topical inventory; and intangible impairment. The Company believes that these non-GAAP presentations provide useful information to investors regarding unusual non-operating transactions and 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. 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 and can vary significantly between periods as a result of factors such as new acquisitions, non-cash expense related to amortization of previously acquired tangible and intangible assets, or unusual compensation expenses. The Company does, however, expect to incur similar types of expenses 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.
Webcast and Conference Call Information
The Company will hold a teleconference call and live webcast tomorrow at 8:00 a.m. Eastern Time to discuss the results followed by a question and answer session hosted by Mr. Mackin.
To listen to the live teleconference, please dial 201-689-8261 a few minutes prior to 8:00 a.m. A replay of the teleconference will be available February 16 through February 22 and can be accessed by calling (toll free) 877-660-6853 or 201-612-7415. The conference number for the replay is 13655099.
The live webcast and replay can be accessed by going to the Investor Relations section of the CryoLife website at www.cryolife.com and selecting the heading Webcasts & Presentations.
About CryoLife, Inc.
Headquartered in suburban Atlanta, Georgia, CryoLife is a leader in the manufacturing, processing, and distribution of medical devices and implantable tissues used in cardiac surgical procedures. CryoLife markets and sells products in more than 80 countries worldwide. For additional information about CryoLife, visit our website, www.cryolife.com.
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 those regarding our financial guidance for 2017, and the impact of our focused portfolio of industry leading technologies and business development efforts on our 2017 results and beyond. 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. These risks and uncertainties include that the expected benefits of a larger sales force or our market opportunities due to our focus on the cardiac surgery market may be incorrect or may not be achieved; and our business development efforts may not be successful. 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, 2015, and our subsequent filings with the SEC. CryoLife does not undertake to update its forward-looking statements.
CRYOLIFE, INC. AND SUBSIDIARIES
Financial Highlights
(In thousands, except per share data)
|
Three Months Ended |
|
Twelve Months Ended |
|||||||||
|
December 31, |
|
December 31, |
|||||||||
|
2016 |
|
2015 |
|
2016 |
|
2015 |
|||||
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
Products |
$ |
28,925 |
|
$ |
23,913 |
|
$ |
113,992 |
|
$ |
83,081 | |
Preservation services |
|
16,104 |
|
|
15,925 |
|
|
66,388 |
|
|
62,817 |
|
Total revenues |
|
45,029 |
|
|
39,838 |
|
|
180,380 |
|
|
145,898 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of products and preservation services: |
|
|
|
|
|
|
|
|
|
|
|
|
Products |
|
6,734 |
|
|
5,108 |
|
|
28,033 |
|
|
18,663 | |
Preservation services |
|
7,100 |
|
|
8,214 |
|
|
33,448 |
|
|
36,516 | |
Total cost of products and |
|
|
|
|
|
|
|
|
|
|
|
|
preservation services |
|
13,834 |
|
|
13,322 |
|
|
61,481 |
|
|
55,179 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin |
|
31,195 |
|
|
26,516 |
|
|
118,899 |
|
|
90,719 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
General, administrative, and marketing |
|
22,246 |
|
|
19,139 |
|
|
91,548 |
|
|
74,929 | |
Research and development |
|
3,844 |
|
|
2,540 |
|
|
13,446 |
|
|
10,436 | |
Total operating expenses |
|
26,090 |
|
|
21,679 |
|
|
104,994 |
|
|
85,365 | |
Gain from sale of business components |
-- |
-- |
(7,915) |
-- |
||||||||
Operating income |
5,105 |
4,837 |
21,820 |
5,354 | ||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
787 |
|
|
(44) |
|
|
3,043 |
|
|
(62) |
|
Interest income |
|
(24) |
|
|
(16) |
|
|
(72) |
|
|
(45) |
|
Gain on sale of Medafor investment |
|
-- |
|
|
-- |
|
|
-- |
|
|
(891) | |
Other expense, net |
|
583 |
|
|
280 |
|
|
437 |
|
|
484 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
|
3,759 |
|
|
4,617 |
|
|
18,412 |
|
|
5,868 | |
Income tax expense |
|
862 |
|
|
1,981 |
|
|
7,634 |
|
|
1,863 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income |
$ |
2,897 |
|
$ |
2,636 |
|
$ |
10,778 |
|
$ |
4,005 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Income per common share: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
$ |
0.09 |
|
$ |
0.09 |
|
$ |
0.33 |
|
$ |
0.14 | |
Diluted |
$ |
0.09 |
|
$ |
0.09 |
|
$ |
0.32 |
|
$ |
0.14 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Dividends declared per common share |
$ |
-- |
|
$ |
0.0300 |
|
$ |
-- |
|
$ |
0.1200 | |
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted-average common shares outstanding: |
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
32,223 |
|
|
27,914 |
|
|
31,855 |
|
|
27,744 | |
Diluted |
|
33,443 |
|
|
28,687 |
|
|
32,822 |
|
|
28,542 |
CRYOLIFE, INC. AND SUBSIDIARIES
Financial Highlights
(In thousands)
|
Three Months Ended |
|
Twelve Months Ended |
||||||||
|
December 31, |
|
December 31, |
||||||||
|
2016 |
|
2015 |
|
2016 |
|
2015 |
||||
Products: |
|||||||||||
BioGlue and BioFoam On-X |
$ |
15,9829,073 |
|
$ |
16,488 -- |
|
$ |
63,46134,232 |
|
$ |
59,332 -- |
CardioGenesis cardiac laser therapy |
|
2,367 |
|
|
3,487 |
|
|
7,864 |
|
|
9,419 |
PerClot |
|
1,038 |
|
|
1,096 |
|
|
4,021 |
|
|
4,083 |
PhotoFix |
|
465 |
|
|
437 |
|
|
1,871 |
|
|
1,396 |
HeRO Graft |
|
-- |
|
|
2,008 |
|
|
2,325 |
|
|
7,546 |
ProCol |
|
-- |
|
|
397 |
|
|
218 |
|
|
1,305 |
Total products |
|
28,925 |
|
|
23,913 |
|
|
113,992 |
|
|
83,081 |
|
|
|
|
|
|
|
|
|
|
|
|
Preservation services: |
|
|
|
|
|
|
|
|
|
|
|
Cardiac tissue |
|
7,442 |
|
|
6.970 |
|
|
29,697 |
|
|
28,059 |
Vascular tissue |
|
8,662 |
|
|
8,955 |
|
|
36,691 |
|
|
34,758 |
Total preservation services |
|
16,104 |
|
|
15,925 |
|
|
66,388 |
|
|
62,817 |
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues |
$ |
45,029 |
|
$ |
39,838 |
|
$ |
180,380 |
|
$ |
145,898 |
|
|
|
|
|
|
|
|
|
|
|
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
U.S. |
$ |
32,885 |
|
$ |
30,797 |
|
$ |
131,727 |
|
$ |
114,978 |
International |
|
12,144 |
|
|
9,041 |
|
|
48,653 |
|
|
30,920 |
Total revenues |
$ |
45,029 |
|
$ |
39,838 |
|
$ |
180,380 |
|
$ |
145,898 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
December 31, |
|
December 31, |
||
|
2016 |
|
2015 |
||
|
|
|
|
|
|
Cash, cash equivalents, and restricted cash and securities |
$ |
57,341 |
|
$ |
43,418 |
Total current assets |
|
147,233 |
|
|
109,663 |
Total assets |
|
316,140 |
|
|
181,179 |
Total current liabilities |
|
30,102 |
|
|
19,605 |
Total liabilities |
|
107,157 |
|
|
25,928 |
Shareholders’ equity |
|
208,983 |
|
|
155,251 |
CRYOLIFE, INC. AND SUBSIDIARIES
Reconciliation of GAAP to Non-GAAP
Net Income and Diluted Income per Common Share
(In thousands, except per share data)
|
Three Months Ended |
|
Twelve Months Ended |
||||||||
|
December 31, |
|
December 31, |
||||||||
|
2016 |
|
2015 |
|
2016 |
|
2015 |
||||
GAAP: |
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes |
$ |
3,759 |
|
$ |
4,617 |
|
$ |
18,412 |
|
$ |
5,868 |
Income tax expense |
|
862 |
|
|
1,981 |
|
|
7,634 |
|
|
1,863 |
Net income |
$ |
2,897 |
|
$ |
2,636 |
|
$ |
10,778 |
|
$ |
4,005 |
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income per common share: |
$ |
0.09 |
|
$ |
0.09 |
|
$ |
0.32 |
|
$ |
0.14 |
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted-average common |
|
|
|
|
|
|
|
|
|
|
|
shares outstanding: |
|
33,443 |
|
|
28,687 |
|
|
32,822 |
|
|
28,542 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of income before income |
|
|
|
|
|
|
|
|
|
|
|
taxes, GAAP to net income, non-GAAP: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Income before income taxes, GAAP |
$ |
3,759 |
|
$ |
4,617 |
|
$ |
18,412 |
|
$ |
5,868 |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
Business development expenses |
|
832 |
|
|
1,126 |
|
|
7,880 |
|
|
3,006 |
Gain on sale of business components |
|
-- |
|
|
-- |
|
|
(7,915) |
|
|
-- |
Amortization expense |
|
1,153 |
|
|
615 |
|
|
4,426 |
|
|
2,135 |
Acquisition inventory basis step-up expense |
|
822 |
|
|
-- |
|
|
3,039 |
|
|
-- |
Severance expenses |
|
-- |
|
|
-- |
|
|
-- |
|
|
2,965 |
Gain on sale of Medafor investment |
|
-- |
|
|
-- |
|
|
-- |
|
|
(891) |
Write-off of PerClot Topical inventory |
|
-- |
|
|
-- |
|
|
-- |
|
|
498 |
Intangible impairment |
|
-- |
|
|
-- |
|
|
-- |
|
|
457 |
Income before income taxes, non-GAAP |
|
6,566 |
|
|
6,358 |
|
|
25,842 |
|
|
14,038 |
|
|
|
|
|
|
|
|
|
|
|
|
Income tax expense calculated at 38% normalized |
|
|
|
|
|
|
|
|
|
|
|
tax rate |
|
2,495 |
|
|
2,416 |
|
|
9,820 |
|
|
5,334 |
Net income, non-GAAP |
$ |
4,071 |
|
$ |
3,942 |
|
$ |
16,022 |
|
$ |
8,704 |
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of diluted income per |
|
|
|
|
|
|
|
|
|
|
|
common share, GAAP to diluted income per |
|||||||||||
common share, non-GAAP: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Diluted income per common share, GAAP: |
$ |
0.09 |
|
$ |
0.09 |
|
$ |
0.32 |
|
$ |
0.14 |
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
Business development expenses |
|
0.02 |
|
|
0.04 |
|
|
0.24 |
|
|
0.10 |
Gain on sale of business components |
|
-- |
|
|
-- |
|
|
(0.24) |
|
|
-- |
Amortization expense |
|
0.03 |
|
|
0.02 |
|
|
0.13 |
|
|
0.07 |
Acquisition inventory basis step-up expense |
|
0.02 |
|
|
-- |
|
|
0.09 |
|
|
-- |
Severance expenses |
|
-- |
|
|
-- |
|
|
-- |
|
|
0.10 |
Gain on sale of Medafor investment |
|
-- |
|
|
-- |
|
|
-- |
|
|
(0.03) |
Write-off of PerClot Topical inventory |
|
-- |
|
|
-- |
|
|
-- |
|
|
0.02 |
Intangible impairment |
|
-- |
|
|
-- |
|
|
-- |
|
|
0.02 |
Tax effect of non-GAAP adjustments |
|
(0.02) |
|
|
(0.02) |
|
|
(0.08) |
|
|
(0.11) |
Effect of 38% normalized tax rate |
|
(0.02) |
|
|
-- |
|
|
0.02 |
|
|
(0.01) |
Diluted income per common share, |
|
|
|
|
|
|
|
|
|
|
|
non-GAAP: |
$ |
0.12 |
|
$ |
0.13 |
|
$ |
0.48 |
|
$ |
0.30 |
|
|
|
|
|
|
|
|
|
|
|
|
Diluted weighted-average common |
|
|
|
|
|
|
|
|
|
|
|
shares outstanding: |
|
33,443 |
|
|
28,687 |
|
|
32,822 |
|
|
28,542 |
|
|
|
|
|
|
|
|
|
|
|
|
CRYOLIFE, INC. AND SUBSIDIARIES
Reconciliation of GAAP to Non-GAAP
Revenues; Gross Margin; General, Administrative, and Marketing
(In thousands, except per share data)
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||
|
December 31, |
|
December 31, |
||||||||||
|
2016 |
|
2015 |
Growth Rate |
|
2016 |
|
2015 |
Growth Rate |
||||
Reconciliation of total revenues, GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
to total revenues, non-GAAP: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues, GAAP |
$ |
45,029 |
|
$ |
39,838 |
13% |
|
$ |
180,380 |
|
$ |
145,898 |
24% |
Plus: On-X pre acquisition revenues |
|
-- |
|
|
8,285 |
|
|
|
1,627 |
|
|
33,368 |
|
Less: HeRO revenues |
|
-- |
|
|
(2,008) |
|
|
|
(2,325) |
|
|
(7,546) |
|
Less: ProCol revenues |
|
-- |
|
|
(397) |
|
|
|
(218) |
|
|
(1,305) |
|
Total revenues, non-GAAP |
$ |
45,029 |
|
$ |
45,718 |
(2%) |
|
$ |
179,464 |
|
$ |
170,415 |
5% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended |
|
|
Twelve Months Ended |
|
||||||||
|
December 31, |
|
|
December 31, |
|
||||||||
|
2016 |
|
2015 |
|
|
2016 |
|
2015 |
|
||||
Reconciliation of gross margin %, |
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP to gross margin %, |
|
|
|
|
|
|
|
|
|
|
|
|
|
non-GAAP: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Total revenues, GAAP |
$ |
45,029 |
|
$ |
39,838 |
|
|
$ |
180,380 |
|
$ |
145,898 |
|
Gross margin, GAAP |
$ |
31,195 |
|
$ |
26,516 |
|
|
$ |
118,899 |
|
$ |
90,719 |
|
Gross margin %, GAAP |
|
69% |
|
|
67% |
|
|
|
66% |
|
|
62% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin, GAAP |
$ |
31,195 |
|
$ |
26,516 |
|
|
$ |
118,899 |
|
$ |
90,719 |
|
Plus: Acquisition inventory basis step- |
|
|
|
|
|
|
|
|
|
|
|
|
|
up expense |
|
822 |
|
|
-- |
|
|
|
3,039 |
|
|
-- |
|
Gross margin, non-GAAP |
$ |
32,017 |
|
$ |
26,516 |
|
|
$ |
121,938 |
|
$ |
90,719 |
|
Gross margin %, non-GAAP |
|
71% |
|
|
67% |
|
|
|
68% |
|
|
62% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended |
|
|
Twelve Months Ended |
|
||||||||
|
December 31, |
|
|
December 31, |
|
||||||||
|
2016 |
|
2015 |
|
|
2016 |
|
2015 |
|
||||
Reconciliation of general, |
|
|
|
|
|
|
|
|
|
|
|
|
|
administrative, and marketing, |
|
|
|
|
|
|
|
|
|
|
|
|
|
expense, GAAP to general, |
|
|
|
|
|
|
|
|
|
|
|
|
|
administrative, and marketing, |
|
|
|
|
|
|
|
|
|
|
|
|
|
expense, non-GAAP |
|
|
|
|
|
|
|
|
|
|
|
|
|
General, administrative, and marketing |
|
|
|
|
|
|
|
|
|
|
|
|
|
expense, GAAP |
$ |
22,246 |
|
$ |
19,139 |
|
|
$ |
91,548 |
|
$ |
74,929 |
|
Less: Business development |
|
|
|
|
|
|
|
|
|
|
|
|
|
expenses |
|
(832) |
|
|
(1,126) |
|
|
|
(7,880) |
|
|
(3,006) |
|
General, administrative, and |
|
|
|
|
|
|
|
|
|
|
|
|
|
marketing expense, |
|
|
|
|
|
|
|
|
|
|
|
|
|
non-GAAP |
$ |
21,414 |
|
$ |
18,013 |
|
|
$ |
83,668 |
|
$ |
71,923 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|