First Quarter 2022 Summary:
- Total revenue increased 12% year-over-year to
$48.0 million , compared to$42.8 million in first quarter 2021.- Total revenue in first quarter 2022 included
$7.3 million of revenue from sales of airway clearance products, which includes the AffloVest product line acquired onSeptember 8, 2021 .
- Total revenue in first quarter 2022 included
- Operating loss of
$14.9 million , compared to operating loss of$4.1 million in first quarter 2021.- Non-GAAP operating loss of
$5.4 million , compared to non-GAAP operating loss of$3.1 million in first quarter of 2021.
- Non-GAAP operating loss of
- Net loss of
$15.6 million , compared to net loss of$2.3 million in first quarter 2021.- Non-GAAP net loss of
$8.4 million , compared to non-GAAP net loss of$1.5 million in first quarter of 2021.
- Non-GAAP net loss of
- Adjusted EBITDA loss of
$2.6 million , compared to Adjusted EBITDA loss of$7,000 in first quarter 2021.
First Quarter 2022 Highlights:
- On
January 5, 2022 , the Company announced the appointment ofValerie L. Asbury andD. Brent Shafer to the Company’s Board of Directors. - On
February 18, 2022 , the Company announced that the qui tam lawsuit filed by a competitor had been dropped and subsequently dismissed by a federal judge inTexas .Tactile Medical did not pay any damages, penalties or other compensation associated with the dismissal.
“During the first quarter, we were pleased to achieve overall sales performance that exceeded our expectations, while navigating the anticipated headwinds related to COVID variants and salesforce staffing challenges,” said
First Quarter 2022 Financial Results
Total revenue in the first quarter of 2022 increased
Gross profit in the first quarter of 2022 increased
Operating expenses in the first quarter of 2022 increased
$7.0 million increase in non-cash intangible asset amortization and non-cash earn-out expense due to an increase in the estimated fair value of the Company’s earn-out liability, as well as an increase in intangible asset amortization, associated with the AffloVest acquisition;$5.1 million increase in sales and marketing expenses, largely due to increases in personnel- related compensation expense as a result of increased headcount, and travel related expenses;$2.0 million increase in reimbursement, general and administrative expenses driven by increased occupancy costs, depreciation expense and legal fees, as well as an increase in personnel-related compensation expense as a result of increased headcount in our reimbursement operations, payer relations, and corporate functions; and$0.3 million increase in research and development expenses.
Operating loss was
Other expense was
Income tax expense was
Net loss in the first quarter of 2022 was
Weighted average shares used to compute diluted net loss per share was 19.9 million and 19.5 million in the first quarters of 2022 and 2021, respectively.
Adjusted EBITDA loss was
Balance Sheet Summary
As of
2022 Financial Outlook
The Company continues to expect full year 2022 total revenue in the range of
Conference Call
Management will host a conference call at
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 13728512. The webcast will be archived at investors.tactilemedical.com.
About
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 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 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; loss or retirement of key executives, including prior to identifying a successor; adverse economic conditions or intense competition; loss of a key supplier; entry of new competitors and products; adverse federal, state and local government regulation; 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; price increases for supplies and components; the effects of current and future
Use of Non-GAAP Financial Measures
This press release includes the non-GAAP financial measures of Adjusted EBITDA loss, non-GAAP gross margin, non-GAAP operating loss, and non-GAAP net income (loss), which differ from financial measures calculated in accordance with
Adjusted EBITDA loss 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 litigation defense costs, plus or minus the change in fair value of earn-out, and plus executive transition costs. Non-GAAP gross margin in this release represents gross margin plus non-cash intangible amortization expense. 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.
Condensed Consolidated Balance Sheets | |||||||
(Unaudited) | |||||||
(In thousands, except share and per share data) | 2022 | 2021 | |||||
Assets | |||||||
Current assets | |||||||
Cash and cash equivalents | $ | 21,150 | $ | 28,229 | |||
Accounts receivable | 45,927 | 49,478 | |||||
Net investment in leases | 12,307 | 12,482 | |||||
Inventories | 19,479 | 19,217 | |||||
Prepaid expenses and other current assets | 4,374 | 4,141 | |||||
Total current assets | 103,237 | 113,547 | |||||
Non-current assets | |||||||
Property and equipment, net | 6,330 | 6,750 | |||||
Right of use operating lease assets | 23,315 | 23,984 | |||||
Intangible assets, net | 53,169 | 54,081 | |||||
31,063 | 31,063 | ||||||
Accounts receivable, non-current | 13,577 | 12,847 | |||||
Other non-current assets | 2,321 | 1,998 | |||||
Total non-current assets | 129,775 | 130,723 | |||||
Total assets | $ | 233,012 | $ | 244,270 | |||
Liabilities and Stockholders' Equity | |||||||
Current liabilities | |||||||
Accounts payable | $ | 6,200 | $ | 5,023 | |||
Note payable | 2,964 | 2,960 | |||||
Earn-out, current | 9,150 | 3,250 | |||||
Accrued payroll and related taxes | 9,481 | 12,139 | |||||
Accrued expenses | 5,673 | 5,262 | |||||
Income taxes payable | 26 | 16 | |||||
Operating lease liabilities | 2,504 | 2,506 | |||||
Other current liabilities | 4,275 | 3,305 | |||||
Total current liabilities | 40,273 | 34,461 | |||||
Non-current liabilities | |||||||
Revolving line of credit, non-current | 24,878 | 24,857 | |||||
Note payable, non-current | 23,199 | 26,933 | |||||
Earn-out, non-current | 3,500 | 2,950 | |||||
Accrued warranty reserve, non-current | 2,997 | 3,108 | |||||
Income taxes payable, non-current | 298 | 348 | |||||
Operating lease liabilities, non-current | 22,742 | 23,354 | |||||
Deferred income taxes | 147 | 32 | |||||
Total non-current liabilities | 77,761 | 81,582 | |||||
Total liabilities | 118,034 | 116,043 | |||||
Stockholders’ equity: | |||||||
Preferred stock, 2021 |
— | — | |||||
Common stock, |
20 | 20 | |||||
Additional paid-in capital | 122,281 | 119,962 | |||||
(Accumulated deficit) retained earnings | (7,323 | ) | 8,245 | ||||
Total stockholders’ equity | 114,978 | 128,227 | |||||
Total liabilities and stockholders’ equity | $ | 233,012 | $ | 244,270 |
Condensed Consolidated Statements of Operations | ||||||||
(Unaudited) | ||||||||
Three Months Ended | ||||||||
(In thousands, except share and per share data) | 2022 | 2021 | ||||||
Revenue | ||||||||
Sales revenue | $ | 41,170 | $ | 36,125 | ||||
Rental revenue | 6,808 | 6,647 | ||||||
Total revenue | 47,978 | 42,772 | ||||||
Cost of revenue | ||||||||
Cost of sales revenue | 12,080 | 10,691 | ||||||
Cost of rental revenue | 2,036 | 1,851 | ||||||
Total cost of revenue | 14,116 | 12,542 | ||||||
Gross profit | ||||||||
Gross profit - sales revenue | 29,090 | 25,434 | ||||||
Gross profit - rental revenue | 4,772 | 4,796 | ||||||
Gross profit | 33,862 | 30,230 | ||||||
Operating expenses | ||||||||
Sales and marketing | 23,930 | 18,785 | ||||||
Research and development | 1,520 | 1,270 | ||||||
Reimbursement, general and administrative | 16,217 | 14,209 | ||||||
Intangible asset amortization and earn-out | 7,096 | 50 | ||||||
Total operating expenses | 48,763 | 34,314 | ||||||
Loss from operations | (14,901 | ) | (4,084 | ) | ||||
Other expense | (456 | ) | (10 | ) | ||||
Loss before income taxes | (15,357 | ) | (4,094 | ) | ||||
Income tax expense (benefit) | 211 | (1,828 | ) | |||||
Net loss | $ | (15,568 | ) | $ | (2,266 | ) | ||
Net loss per common share | ||||||||
Basic | $ | (0.78 | ) | $ | (0.12 | ) | ||
Diluted | $ | (0.78 | ) | $ | (0.12 | ) | ||
Weighted-average common shares used to compute net loss per common share | ||||||||
Basic | 19,898,502 | 19,545,558 | ||||||
Diluted | 19,898,502 | 19,545,558 |
Condensed Consolidated Statements of Cash Flows | ||||||||
(Unaudited) | ||||||||
Three Months Ended |
||||||||
(In thousands) | 2022 | 2021 | ||||||
Cash flows from operating activities | ||||||||
Net loss | $ | (15,568 | ) | $ | (2,266 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Depreciation and amortization | 1,507 | 652 | ||||||
Deferred income taxes | 115 | (1,828 | ) | |||||
Stock-based compensation expense | 2,228 | 2,457 | ||||||
Change in fair value of earn-out liability | 6,450 | — | ||||||
Changes in assets and liabilities, net of acquisition: | ||||||||
Accounts receivable | 3,551 | 3,806 | ||||||
Net investment in leases | 175 | (546 | ) | |||||
Inventories | (262 | ) | (3,479 | ) | ||||
Income taxes | (40 | ) | — | |||||
Prepaid expenses and other assets | (556 | ) | 447 | |||||
Right of use operating lease assets | 55 | 49 | ||||||
Medicare accounts receivable, non-current | (730 | ) | (1,294 | ) | ||||
Accounts payable | 1,177 | 5,022 | ||||||
Accrued payroll and related taxes | (2,658 | ) | (3,041 | ) | ||||
Accrued expenses and other liabilities | 1,350 | (779 | ) | |||||
Net cash used in operating activities | (3,206 | ) | (800 | ) | ||||
Cash flows from investing activities | ||||||||
Purchases of property and equipment | (131 | ) | (249 | ) | ||||
Intangible assets expenditures | (44 | ) | (62 | ) | ||||
Net cash used in investing activities | (175 | ) | (311 | ) | ||||
Cash flows from financing activities | ||||||||
Payment on note payable | (3,750 | ) | — | |||||
Payment of deferred debt issuance costs | (39 | ) | — | |||||
Taxes paid for net share settlement of performance and restricted stock units | — | (1,115 | ) | |||||
Proceeds from exercise of common stock options | 91 | 1,296 | ||||||
Net cash (used in) provided by financing activities | (3,698 | ) | 181 | |||||
Net decrease in cash and cash equivalents | (7,079 | ) | (930 | ) | ||||
Cash and cash equivalents – beginning of period | 28,229 | 47,855 | ||||||
Cash and cash equivalents – end of period | $ | 21,150 | $ | 46,925 | ||||
Supplemental cash flow disclosure | ||||||||
Cash paid for interest | $ | 413 | $ | — | ||||
Cash paid for taxes | $ | 12 | $ | 13 | ||||
Capital expenditures incurred but not yet paid | $ | 8 | $ | 133 |
The following table summarizes revenue by product line for the three months ended
Three Months Ended | |||||||
(In thousands) | 2022 | 2021 | |||||
Revenue | |||||||
Lymphedema products | $ | 40,654 | $ | 42,772 | |||
Airway clearance products | 7,324 | — | |||||
Total | $ | 47,978 | $ | 42,772 | |||
Percentage of total revenue | |||||||
Lymphedema products | 85 | % | 100 | % | |||
Airway clearance products | 15 | % | — | % | |||
Total | 100 | % | 100 | % |
The following table contains a reconciliation of gross margin to non-GAAP gross margin:
Reconciliation of Gross Margin to Non-GAAP Gross Margin | ||||||||
(Unaudited) | ||||||||
Three Months Ended | ||||||||
(Dollars in thousands) | 2022 | 2021 | ||||||
Gross profit, as reported | $ | 33,862 | $ | 30,230 | ||||
Gross margin, as reported | 70.6 | % | 70.7 | % | ||||
Reconciling items affecting gross margin: | ||||||||
Non-cash intangible amortization expense | $ | 310 | $ | 10 | ||||
Non-GAAP gross profit | $ | 34,172 | $ | 30,240 | ||||
Non-GAAP gross margin | 71.2 | % | 70.7 | % |
The following table contains a reconciliation of GAAP operating income (loss) to non-GAAP operating income (loss):
Reconciliation of GAAP Operating Income (Loss) to Non-GAAP Operating Income (Loss) | ||||||||||
(Unaudited) | ||||||||||
Three Months Ended | ||||||||||
(Dollars in thousands) | 2022 | 2021 | ||||||||
GAAP operating loss | $ | (14,901 | ) | $ | (4,084 | ) | ||||
Reconciling items affecting operating loss: | ||||||||||
Non-cash intangible amortization expense impacting gross profit | $ | 310 | $ | 10 | ||||||
Non-cash intangible amortization expense impacting operating expenses | 646 | 49 | ||||||||
Change in fair value of earn-out | 6,450 | — | ||||||||
Litigation defense costs | 2,104 | 867 | ||||||||
Executive transition expenses | — | 106 | ||||||||
Non-GAAP operating loss: | $ | (5,391 | ) | $ | (3,052 | ) |
The following table contains a reconciliation of GAAP net income (loss) to non-GAAP net income (loss):
Reconciliation of GAAP Net Income (Loss) to Non-GAAP Net Income (Loss) | ||||||||||
(Unaudited) | ||||||||||
Three Months Ended | ||||||||||
(Dollars in thousands) | 2022 | 2021 | ||||||||
GAAP net loss | $ | (15,568 | ) | $ | (2,266 | ) | ||||
Reconciling items affecting net loss: | ||||||||||
Non-cash intangible amortization expense impacting gross profit | $ | 310 | $ | 10 | ||||||
Non-cash intangible amortization expense impacting operating expenses | 646 | 49 | ||||||||
Change in fair value of earn-out | 6,450 | — | ||||||||
Litigation defense costs | 2,104 | 867 | ||||||||
Executive transition expenses | — | 106 | ||||||||
Income tax (expense) benefit on reconciling items* | (2,378 | ) | (258 | ) | ||||||
Non-GAAP net loss | $ | (8,436 | ) | $ | (1,492 | ) | ||||
* 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 (loss) income to Adjusted EBITDA loss for the three months ended
Reconciliation of Net Loss to Non-GAAP Adjusted EBITDA Loss | ||||||||||||||||
(Unaudited) | ||||||||||||||||
Three Months Ended | Increase | |||||||||||||||
(Decrease) | ||||||||||||||||
(Dollars in thousands) | 2022 | 2021 | $ | % | ||||||||||||
Net loss | $ | (15,568 | ) | $ | (2,266 | ) | $ | (13,302 | ) | N.M. | % | |||||
Interest expense, net | 456 | 5 | 451 | N.M. | % | |||||||||||
Income tax expense (benefit) | 211 | (1,828 | ) | 2,039 | (112 | ) | % | |||||||||
Depreciation and amortization | 1,507 | 652 | 855 | 131 | % | |||||||||||
Stock-based compensation | 2,228 | 2,457 | (229 | ) | (9 | ) | % | |||||||||
Change in fair value of earn-out | 6,450 | — | 6,450 | — | ||||||||||||
Litigation defense costs | 2,104 | 867 | 1,237 | 143 | % | |||||||||||
Executive transition costs | — | 106 | (106 | ) | (100 | ) | % | |||||||||
Adjusted EBITDA loss | $ | (2,612 | ) | $ | (7 | ) | $ | (2,605 | ) | N.M. | % |
Investor Inquiries:Mike Piccinino , CFA ICR Westwicke 443-213-0500 [email protected]
Source: Tactile Systems Technology, Inc.