0001027838false00010278382023-11-062023-11-06

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) November 6, 2023

TACTILE SYSTEMS TECHNOLOGY, INC.

(Exact name of registrant as specified in its charter)

 

Delaware

 

001-37799

 

41-1801204

(State or other jurisdiction of

 

(Commission

 

(I.R.S. Employer

incorporation)

 

File Number)

 

Identification No.)

3701 Wayzata Blvd, Suite 300, Minneapolis, MN 55416

(Address of principal executive offices) (Zip Code)

(612) 355-5100

(Registrant’s telephone number, including area code)

 

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:

 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))

Securities registered pursuant to Section 12(b) of the Act:

Title of each class

Trading Symbol(s)

Name of each exchange on which registered

Common Stock, Par Value $0.001 Per Share

TCMD

The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter). Emerging growth company

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act.

Item 2.02. Results of Operations and Financial Condition.

On November 6, 2023, Tactile Systems Technology, Inc. (“we,” “us,” and “our”) issued a press release disclosing our results of operations and financial condition for our most recently completed fiscal quarter. A copy of the press release is attached hereto as Exhibit 99.1.

In accordance with General Instruction B.2 of Form 8-K, the information in this Item 2.02, including Exhibit 99.1, shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934 or otherwise subject to the liability of that section, and shall not be incorporated by reference into any registration statement or other document filed under the Securities Act of 1933 or the Securities Exchange Act of 1934, except as shall be expressly set forth by specific reference in that filing.

Item 9.01. Financial Statements and Exhibits.

 

(d) Exhibits

EXHIBIT INDEX

Exhibit
No.

 

Description

 

 

 

99.1

 

Press Release dated November 6, 2023 (Earnings Release)

104

Cover Page Interactive Data File (embedded within the Inline XBRL document)

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

TACTILE SYSTEMS TECHNOLOGY, INC.

Date: November 6, 2023

By:

/s/ Elaine M. Birkemeyer

Elaine M. Birkemeyer

Chief Financial Officer

Exhibit 99.1

TACTILE SYSTEMS TECHNOLOGY, INC. REPORTS THIRD QUARTER 2023 FINANCIAL RESULTS; UPDATES FULL YEAR 2023 OUTLOOK

MINNEAPOLIS, MN, November 6, 2023 Tactile Systems Technology, Inc. (“Tactile Medical”; the “Company”) (Nasdaq: TCMD), a medical technology company providing therapies for people with chronic disorders, today reported financial results for the third quarter ended September 30, 2023.

Third Quarter 2023 Summary:

Revenue increased 7% year-over-year to $69.6 million, compared to $65.3 million in third quarter 2022
Lymphedema revenue increased 15%
Airway clearance revenue decreased 36%
Operating income of $8.0 million, compared to operating loss of $1.6 million in third quarter 2022
Net income of $22.3 million, compared to a net loss of $2.3 million in third quarter 2022
Adjusted EBITDA of $7.7 million, up from $7.2 million in third quarter 2022
Cash balance of $66.0 million on September 30, 2023, compared to $63.2 million on June 30, 2023
Updating full year 2023 financial guidance

Third Quarter 2023 Highlights:

Sherri Ferstler appointed to the position of Senior Vice President of Sales, effective July 31, 2023
The Company’s existing credit agreement was amended on August 1, 2023 to extend the maturity date and improve terms

Highlights Subsequent to Quarter End:

Vindell Washington, M.D. appointed to the Company’s Board of Directors, effective October 2, 2023

“Our team delivered another quarter of solid financial and operational performance,” said Dan Reuvers, President and Chief Executive Officer of Tactile Medical. “Revenue from our lymphedema products exceeded our expectations, increasing 15% year-over-year, our fourth consecutive quarter of double-digit lymphedema products growth, which more than offset the decrease in revenue from our airway clearance product line. Our total revenue performance and operating leverage – driven by continued improvements in our salesforce productivity and operational efficiency – enabled us to generate record quarterly operating income and increased cash flow from operations.”

Mr. Reuvers continued: “We look forward to bringing 2023 to a strong conclusion as we execute our strategic initiatives and drive continued progress with respect to our multi-year financial goals.”


Third Quarter 2023 Financial Results

Total revenue in the third quarter of 2023 increased $4.3 million, or 6.6%, to $69.6 million, compared to $65.3 million in the third quarter of 2022. The increase in total revenue was attributable to an increase of $8.3 million, or 15.3%, in sales and rentals of the lymphedema product line, which more than offset a $4.0 million, or 35.9%, decrease in sales of the airway clearance product line in the quarter ended September 30, 2023.

Gross profit in the third quarter of 2023 increased $2.6 million, or 5.5%, to $49.4 million, compared to $46.8 million in the third quarter of 2022. Gross margin was 70.9% of revenue, compared to 71.7% of revenue in the third quarter of 2022. Non-GAAP gross margin was 71.4% of revenue, compared to 72.2% of revenue in the third quarter of 2022.

Operating expenses in the third quarter of 2023 decreased $7.0 million, or 14.5%, to $41.4 million, compared to $48.4 million in the third quarter of 2022.

Operating income was $8.0 million in the third quarter of 2023, compared to an operating loss of $1.6 million in the third quarter of 2022. Non-GAAP operating income in the third quarter of 2023 was $5.2 million, compared to non-GAAP operating income of $3.9 million in the third quarter of 2022.

Other expense was $0.4 million in the third quarter of 2023, compared to $0.7 million in the third quarter of 2022.

Income tax benefit was $14.7 million in the third quarter of 2023, compared to $0.1 million in the third quarter of 2022.

Net income in the third quarter of 2023 was $22.3 million, or $0.94 per diluted share, compared to a net loss of $2.3 million, or $0.11 per diluted share, in the third quarter of 2022. Non-GAAP net income in the third quarter of 2023 was $20.2 million, compared to non-GAAP net income of $1.9 million in the third quarter of 2022.

Weighted average shares used to compute diluted net income and loss per share were 23.8 million and 20.1 million for the third quarters of 2023 and 2022, respectively.

Adjusted EBITDA was $7.7 million in the third quarter of 2023, compared to $7.2 million in the third quarter of 2022.

First Nine Months 2023 Financial Results

Total revenue for the nine months ended September 30, 2023, increased $23.9 million, or 13.8%, to $196.8 million, compared to $172.9 million for the nine months ended September 30, 2022. The increase in revenue was attributable to an increase of $25.8 million, or 17.6%, in sales and rentals of the lymphedema product line, which more than offset a $1.9 million, or 7.1%, decrease in sales of the airway clearance product line for the nine months ended September 30, 2023.

Net income for the nine months ended September 30, 2023, was $20.3 million, or $0.88 per diluted share, compared to a net loss of $22.5 million, or $1.12 per diluted share, for the nine months ended September 30, 2022. Non-GAAP net income for the nine months ended September 30, 2023, was


$20.6 million, compared to a non-GAAP net loss of $9.5 million for the nine months ended September 30, 2022.

Weighted average shares used to compute diluted net income or loss per share were 23.0 million and 20.0 million for the nine months ended September 30, 2023 and 2022, respectively.

Adjusted EBITDA was $14.3 million in the nine months ended September 30, 2023, compared to $6.2 million in the nine months ended September 30, 2022.

Balance Sheet Summary

As of September 30, 2023, the Company had $66.0 million in cash and cash equivalents and $46.8 million of outstanding borrowings under its credit agreement, compared to $21.9 million in cash and cash equivalents and $49.0 million of outstanding borrowings under its credit agreement as of December 31, 2022.

2023 Financial Outlook

The Company now expects full year 2023 total revenue in the range of $273.0 million to $277.0 million, representing growth of approximately 11% to 12% year-over-year. The Company’s prior 2023 revenue guidance expectation was total revenue in the range of $274.0 million to $278.0 million, representing growth of approximately 11% to 13% year-over-year.

Conference Call

Management will host a conference call at 5:00 p.m. Eastern Time on November 6th, 2023, to discuss the results of the quarter with a question-and-answer session. Those who would like to participate may dial 877-407-3088 (201-389-0927 for international callers) and provide access code 13741621. A live webcast of the call will also be provided on the investor relations section of the Company's website at investors.tactilemedical.com.

For those unable to participate, a replay of the call will be available for two weeks at 877-660-6853 (201-612-7415 for international callers); access code 13741621. The webcast will be archived at investors.tactilemedical.com.

About Tactile Systems Technology, Inc. (DBA Tactile Medical)

Tactile Medical is a leader in developing and marketing at-home therapies for people suffering from underserved, chronic conditions including lymphedema, lipedema, chronic venous insufficiency and chronic pulmonary disease by helping them live better and care for themselves at home. Tactile Medical collaborates with clinicians to expand clinical evidence, raise awareness, increase access to care, reduce overall healthcare costs and improve the quality of life for tens of thousands of patients each year.

Legal Notice Regarding Forward-Looking Statements

This release contains forward-looking statements. Forward-looking statements are generally identifiable by the use of words like “may,” “will,” “should,” “could,” “expect,” “anticipate,” “estimate,” “believe,” “intend,” “continue,” “confident,” “outlook,” “guidance,” “project,” “goals,” “look forward,”


“poised,” “designed,” “plan,” “return,” “focused,” “prospects” or “remain” or the negative of these words or other variations on these words or comparable terminology. The reader is cautioned not to put undue reliance on these forward-looking statements, as these statements are subject to numerous factors and uncertainties outside of the Company’s control that can make such statements untrue, including, but not limited to, the impact of inflation, rising interest rates or a recession; the adequacy of the Company’s liquidity to pursue its business objectives; the Company’s ability to obtain reimbursement from third-party payers for its products; adverse economic conditions or intense competition; price increases for supplies and components; wage and component price inflation; loss of a key supplier; entry of new competitors and products; compliance with and changes in federal, state and local government regulation; loss or retirement of key executives, including prior to identifying a successor; technological obsolescence of the Company’s products; technical problems with the Company’s research and products; the Company’s ability to expand its business through strategic acquisitions; the Company’s ability to integrate acquisitions and related businesses; the impacts of the COVID-19 pandemic on the Company’s business, financial condition and results of operations, and the Company’s inability to mitigate such impacts; the effects of current and future U.S. and foreign trade policy and tariff actions; or the inability to carry out research, development and commercialization plans. In addition, other factors that could cause actual results to differ materially are discussed in the Company’s filings with the SEC. Investors and security holders are urged to read these documents free of charge on the SEC’s website at http://www.sec.gov. The Company undertakes no obligation to publicly update or revise its forward-looking statements as a result of new information, future events or otherwise.

Use of Non-GAAP Financial Measures

This press release includes the non-GAAP financial measures of Adjusted EBITDA, non-GAAP gross profit, non-GAAP gross margin, non-GAAP operating income (loss), and non-GAAP net income (loss), which differ from financial measures calculated in accordance with U.S. generally accepted accounting principles (“GAAP”).

Adjusted EBITDA in this release represents net income or loss, plus interest expense, net, or less interest income, net, less income tax benefit or plus income tax expense, plus depreciation and amortization, plus stock-based compensation expense, plus or minus the change in fair value of earn-out, plus litigation defense costs and plus executive transition costs. Non-GAAP gross profit in this release represents gross profit plus non-cash intangible amortization expense. Non-GAAP gross margin in this release represents non-GAAP gross profit divided by revenue. Non-GAAP operating income (loss) in this release represents operating income (loss) adjusted for non-cash intangible amortization expense, change in fair value of earn-out, litigation defense costs and executive transition expenses. Non-GAAP net income (loss) represents net income (loss) adjusted for non-cash intangible amortization expense, change in fair value of earn-out, litigation defense costs and executive transition expenses, and adjusted for the income tax effect on reconciling items. Reconciliations of these non-GAAP financial measures to their most directly comparable GAAP measures are included in this press release.

These non-GAAP financial measures are presented because the Company believes they are useful indicators of its operating performance. Management uses these measures principally as measures of the Company’s operating performance and for planning purposes, including the preparation of the


Company’s annual operating plan and financial projections. The Company believes these measures are useful to investors as supplemental information and because they are frequently used by analysts, investors and other interested parties to evaluate companies in its industry. The Company also believes these non-GAAP financial measures are useful to its management and investors as a measure of comparative operating performance from period to period. In addition, Adjusted EBITDA is used as a performance metric in the Company’s compensation program.

The non-GAAP financial measures presented in this release should not be considered as an alternative to, or superior to, their respective GAAP financial measures, as measures of financial performance or cash flows from operations as a measure of liquidity, or any other performance measure derived in accordance with GAAP, and they should not be construed to imply that the Company’s future results will be unaffected by unusual or non-recurring items. In addition, Adjusted EBITDA is not intended to be a measure of free cash flow for management’s discretionary use, as it does not reflect certain cash requirements such as tax payments, debt service requirements, capital expenditures and certain other cash costs that may recur in the future. Adjusted EBITDA contains certain other limitations, including the failure to reflect our cash expenditures, cash requirements for working capital needs and cash costs to replace assets being depreciated and amortized. In evaluating non-GAAP financial measures, you should be aware that in the future the Company may incur expenses that are the same as or similar to some of the adjustments in this presentation. The Company’s presentation of non-GAAP financial measures should not be construed to imply that its future results will be unaffected by any such adjustments. Management compensates for these limitations by primarily relying on the Company’s GAAP results in addition to using non-GAAP financial measures on a supplemental basis. The Company’s definition of these non-GAAP financial measures is not necessarily comparable to other similarly titled captions of other companies due to different methods of calculation.


Tactile Systems Technology, Inc.

Condensed Consolidated Balance Sheets

(Unaudited)

    

September 30,

    

December 31,

(In thousands, except share and per share data)

    

2023

    

2022

Assets

Current assets

Cash and cash equivalents

$

66,036

$

21,929

Accounts receivable

 

43,879

 

54,826

Net investment in leases

 

13,603

 

16,130

Inventories

 

23,498

 

23,124

Prepaid expenses and other current assets

 

4,674

 

3,754

Total current assets

 

151,690

 

119,763

Non-current assets

Property and equipment, net

 

5,486

 

6,077

Right of use operating lease assets

 

19,303

 

21,322

Intangible assets, net

 

47,628

 

50,375

Goodwill

31,063

31,063

Accounts receivable, non-current

 

14,636

 

23,061

Deferred income taxes

 

20,717

 

Other non-current assets

 

2,784

 

3,335

Total non-current assets

 

141,617

 

135,233

Total assets

$

293,307

$

254,996

Liabilities and Stockholders' Equity

Current liabilities

Accounts payable

$

6,402

$

9,984

Note payable

2,956

2,968

Earn-out, current

5,575

13,050

Accrued payroll and related taxes

 

14,784

 

17,100

Accrued expenses

 

5,327

 

9,240

Income taxes payable

 

2,092

 

2,336

Operating lease liabilities

 

2,596

 

2,500

Other current liabilities

 

5,886

 

7,152

Total current liabilities

 

45,618

 

64,330

Non-current liabilities

Revolving line of credit, non-current

16,677

24,916

Note payable, non-current

26,915

20,979

Accrued warranty reserve, non-current

 

1,781

 

2,207

Income taxes payable, non-current

 

443

 

298

Operating lease liabilities, non-current

19,043

 

20,866

Total non-current liabilities

 

64,859

 

69,266

Total liabilities

 

110,477

 

133,596

Stockholders’ equity:

Preferred stock, $0.001 par value, 50,000,000 shares authorized; none issued and outstanding as of September 30, 2023 and December 31, 2022

 

 

Common stock, $0.001 par value, 300,000,000 shares authorized; 23,497,557 shares issued and outstanding as of September 30, 2023; 20,252,677 shares issued and outstanding as of December 31, 2022

 

23

 

20

Additional paid-in capital

 

172,115

 

131,001

Retained earnings (accumulated deficit)

 

10,692

 

(9,621)

Total stockholders’ equity

 

182,830

 

121,400

Total liabilities and stockholders’ equity

$

293,307

$

254,996


Tactile Systems Technology, Inc.

Condensed Consolidated Statements of Operations

(Unaudited)

Three Months Ended

Nine Months Ended

September 30,

September 30,

(In thousands, except share and per share data)

    

2023

    

2022

    

2023

    

2022

Revenue

Sales revenue

$

58,866

$

55,545

$

171,459

$

147,980

Rental revenue

 

10,720

 

9,717

 

25,312

 

24,905

Total revenue

 

69,586

 

65,262

 

196,771

 

172,885

Cost of revenue

Cost of sales revenue

 

17,016

 

15,476

 

48,523

 

41,366

Cost of rental revenue

 

3,211

 

2,992

 

9,122

 

7,640

Total cost of revenue

 

20,227

 

18,468

 

57,645

 

49,006

Gross profit

Gross profit - sales revenue

 

41,850

 

40,069

 

122,936

 

106,614

Gross profit - rental revenue

 

7,509

 

6,725

 

16,190

 

17,265

Gross profit

 

49,359

 

46,794

 

139,126

 

123,879

Operating expenses

Sales and marketing

 

26,030

 

26,583

 

80,538

 

79,335

Research and development

 

1,964

 

1,581

 

6,030

 

4,949

Reimbursement, general and administrative

 

16,449

 

16,257

 

46,874

 

47,369

Intangible asset amortization and earn-out

(3,073)

3,993

(557)

12,834

Total operating expenses

 

41,370

 

48,414

 

132,885

 

144,487

Income (loss) from operations

 

7,989

 

(1,620)

 

6,241

 

(20,608)

Other expense

 

(404)

 

(736)

 

(2,235)

 

(1,765)

Income (loss) before income taxes

 

7,585

 

(2,356)

 

4,006

 

(22,373)

Income tax (benefit) expense

 

(14,714)

 

(77)

 

(16,307)

 

114

Net income (loss)

$

22,299

$

(2,279)

$

20,313

$

(22,487)

Net income (loss) per common share

Basic

$

0.95

$

(0.11)

$

0.89

$

(1.12)

Diluted

$

0.94

$

(0.11)

$

0.88

$

(1.12)

Weighted-average common shares used to compute net income (loss) per common share

Basic

23,483,269

20,139,944

22,714,574

20,021,966

Diluted

23,848,729

20,139,944

22,987,667

20,021,966


Tactile Systems Technology, Inc.

Condensed Consolidated Statements of Cash Flows

(Unaudited)

Nine Months Ended September 30, 

(In thousands)

    

2023

    

2022

Cash flows from operating activities

Net income (loss)

$

20,313

$

(22,487)

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

Depreciation and amortization

4,916

4,670

Deferred income taxes

(20,717)

17

Stock-based compensation expense

5,597

7,681

Loss on disposal of property and equipment and intangibles

3

20

Change in fair value of earn-out liability

(2,475)

10,898

Changes in assets and liabilities, net of acquisition:

Accounts receivable

10,947

(2,336)

Net investment in leases

2,527

(2,570)

Inventories

(374)

(3,803)

Income taxes

(99)

(55)

Prepaid expenses and other assets

(369)

(349)

Right of use operating lease assets

292

141

Accounts receivable, non-current

8,425

(4,856)

Accounts payable

(3,622)

6,148

Accrued payroll and related taxes

(2,316)

1,436

Accrued expenses and other liabilities

(5,545)

6,799

Net cash provided by operating activities

17,503

1,354

Cash flows from investing activities

Purchases of property and equipment

(1,424)

(1,731)

Intangible assets expenditures

(117)

(113)

Net cash used in investing activities

(1,541)

(1,844)

Cash flows from financing activities

Proceeds from issuance of note payable

8,250

Payment on earn-out

(5,000)

Payments on note payable

(2,250)

(5,250)

Payment on revolving line of credit

(8,250)

Payments of deferred debt issuance costs

(125)

(39)

Proceeds from exercise of common stock options

13

152

Proceeds from the issuance of common stock from the employee stock purchase plan

882

824

Proceeds from issuance of common stock at market

34,625

Net cash provided by (used in) financing activities

28,145

(4,313)

Net increase (decrease) in cash and cash equivalents

44,107

(4,803)

Cash and cash equivalents – beginning of period

21,929

28,229

Cash and cash equivalents – end of period

$

66,036

$

23,426

Supplemental cash flow disclosure

Cash paid for interest

$

2,810

$

1,433

Cash paid for taxes

$

3,006

$

29

Capital expenditures incurred but not yet paid

$

40

$

16


The following table summarizes revenue by product line for the three and nine months ended September 30, 2023 and 2022:

Three Months Ended

Nine Months Ended

September 30,

September 30,

(In thousands)

    

2023

2022

2023

2022

Revenue

Lymphedema products

$

62,506

$

54,214

$

172,257

$

146,502

Airway clearance products

7,080

11,048

24,514

26,383

Total

$

69,586

$

65,262

$

196,771

$

172,885

Percentage of total revenue

Lymphedema products

 

90%

 

83%

 

88%

 

85%

Airway clearance products

10%

17%

12%

15%

Total

 

100%

 

100%

 

100%

 

100%

The following table contains a reconciliation of GAAP gross profit and margin to non-GAAP gross profit and margin:

Tactile Systems Technology, Inc.

Reconciliation of Gross Profit and Margin to Non-GAAP Gross Profit and Margin

(Unaudited)

Three Months Ended

Nine Months Ended

September 30,

September 30,

(Dollars in thousands)

    

2023

    

2022

    

2023

    

2022

Gross profit, as reported

 

$

49,359

$

46,794

$

139,126

$

123,879

Gross margin, as reported

70.9

%

71.7

%

70.7

%

71.7

%

Reconciling items:

Non-cash intangible amortization expense

$

316

$

312

$

945

$

933

Non-GAAP gross profit

$

49,675

$

47,106

$

140,071

$

124,812

Non-GAAP gross margin

71.4

%

72.2

%

71.2

%

72.2

%


The following table contains a reconciliation of GAAP operating income (loss) to non-GAAP operating income (loss):

Tactile Systems Technology, Inc.

Reconciliation of GAAP Operating Income (Loss) to Non-GAAP Operating Income (Loss)

(Unaudited)

Three Months Ended

Nine Months Ended

September 30,

September 30,

(Dollars in thousands)

    

2023

    

2022

    

2023

    

2022

GAAP operating income (loss)

 

$

7,989

$

(1,620)

$

6,241

$

(20,608)

Reconciling items:

Non-cash intangible amortization expense impacting gross profit

$

316

$

312

$

945

$

933

Non-cash intangible amortization expense impacting operating expenses

633

645

1,919

1,936

Change in fair value of earn-out

(3,705)

3,348

(2,475)

10,898

Litigation defense costs

928

3,277

Executive transition expenses

290

290

Non-GAAP operating income (loss):

$

5,233

$

3,903

$

6,630

$

(3,274)

Non-GAAP operating margin

7.5

%

6.0

%

3.4

%

(1.9)

%

The following table contains a reconciliation of GAAP net income (loss) to non-GAAP net income (loss):

Tactile Systems Technology, Inc.

Reconciliation of GAAP Net Income (Loss) to Non-GAAP Net Income (Loss)

(Unaudited)

Three Months Ended

Nine Months Ended

September 30,

September 30,

(Dollars in thousands)

    

2023

    

2022

    

2023

    

2022

GAAP net income (loss)

$

22,299

$

(2,279)

$

20,313

$

(22,487)

Reconciling items:

Non-cash intangible amortization expense impacting gross profit

$

316

$

312

$

945

$

933

Non-cash intangible amortization expense impacting operating expenses

633

645

1,919

1,936

Change in fair value of earn-out

(3,705)

3,348

(2,475)

10,898

Litigation defense costs

928

3,277

Executive transition expenses

290

290

Income tax expense on reconciling items*

689

(1,381)

(97)

(4,334)

Non-GAAP net income (loss)

$

20,232

$

1,863

$

20,605

$

(9,487)

* The effect of income tax on the reconciling items is estimated using the Company's effective statutory tax rate.


The following table contains a reconciliation of net income (loss) to Adjusted EBITDA for the three and nine months ended September 30, 2023 and 2022, as well as the dollar and percentage change between the comparable periods:

Tactile Systems Technology, Inc.

Reconciliation of Net Income (Loss) to Non-GAAP Adjusted EBITDA

(Unaudited)

Three Months Ended

Increase

Nine Months Ended

Increase

September 30,

(Decrease)

September 30,

(Decrease)

(Dollars in thousands)

    

2023

    

2022

$

    

%

    

2023

    

2022

$

    

%

Net income (loss)

 

$

22,299

$

(2,279)

$

24,578

 

N.M.

%

$

20,313

$

(22,487)

$

42,800

 

(190)

%

Interest expense, net

404

738

(334)

 

(45)

%

2,235

1,778

457

 

26

Income tax (benefit) expense

(14,714)

(77)

(14,637)

 

N.M.

%

(16,307)

114

(16,421)

 

N.M.

%

Depreciation and amortization

1,646

1,655

(9)

 

(1)

%

4,915

4,670

245

 

5

%

Stock-based compensation

1,766

2,560

(794)

 

(31)

%

5,597

7,681

(2,084)

 

(27)

%

Change in fair value of earn-out

(3,705)

3,348

(7,053)

N.M.

(2,475)

10,898

(13,373)

(123)

Litigation defense costs

928

(928)

(100)

%

3,277

(3,277)

(100)

%

Executive transition costs

290

(290)

(100)

%

290

(290)

(100)

%

Adjusted EBITDA

$

7,696

$

7,163

$

533

 

7

%

$

14,278

$

6,221

$

8,057

 

130

%

Investor Inquiries:

Mike Piccinino, CFA

ICR Westwicke

443-213-0500

[email protected]