0001027838false00010278382024-02-202024-02-20

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 20, 2024

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 February 20, 2024, 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 and fiscal year. 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 February 20, 2024 (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: February 20, 2024

By:

/s/ Elaine M. Birkemeyer

Elaine M. Birkemeyer

Chief Financial Officer

Exhibit 99.1

TACTILE SYSTEMS TECHNOLOGY, INC. REPORTS FOURTH QUARTER AND FULL YEAR 2023 FINANCIAL RESULTS; INTRODUCES FULL YEAR 2024 OUTLOOK

Full Year Revenue Increased 11% Year-Over-Year; Full Year Net Income Increased 260%;

Full Year Adjusted EBITDA Increased 62%

MINNEAPOLIS, MN, February 20, 2024 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 fourth quarter and full year ended December 31, 2023.

Fourth Quarter 2023 Highlights:

Total revenue increased 5% over prior year to $77.7 million
Net income increased 77% over prior year to $8.2 million
Adjusted EBITDA increased 27% over prior year to $15.4 million
Retired $16.8 million revolving line of credit and completed final $5.6 million earnout payment
Welcomed Vindell Washington, M.D. to Board of Directors

Full Year 2023 Highlights:

Treated over 77,000 patients
Total revenue increased 11% over prior year to $274.4 million
Net income increased 260% over prior year to $28.5 million
Adjusted EBITDA increased 62% over prior year to $29.7 million
Generated $35.9 million of cashflow from operations, a $30.6 million increase over prior year
Accounts receivable, current and non-current, declined $23.8 million
Introduced Entre Plus and Flexitouch ComfortEase upper extremity garments

“2023 proved to be a year of significant progress for Tactile. We restored our lymphedema therapies to double-digit growth, introduced new products and demonstrated leverage in sales and marketing.  We also grew total revenue over 11%, delivered record profitability and significantly strengthened our balance sheet,” said Dan Reuvers, President and Chief Executive Officer of Tactile Medical. “Our results clearly reflected the hard work throughout the company in 2023.”

Mr. Reuvers continued, “In 2024, we will continue investing to serve more patients, leverage technology solutions and improve our customer experience.  We remain focused on delivering double-digit revenue growth, expanding operating margins and generating solid free cashflow as we seek to extend our leadership position in the treatment of patients with underserved chronic conditions.”

Fourth Quarter 2023 Financial Results

Total revenue in the fourth quarter of 2023 increased $3.8 million, or 5.1%, to $77.7 million, compared to $73.9 million in the fourth quarter of 2022. The increase in total revenue was attributable to an increase of $3.7 million, or 5.6%, in sales and rentals of the lymphedema product line and an increase


of $0.1 million, or 0.6%, in sales of the airway clearance product line compared to the fourth quarter of 2022.

Gross profit in the fourth quarter of 2023 increased $3.9 million, or 7.5%, to $56.0 million, compared to $52.1 million in the fourth quarter of 2022. Gross margin was 72.1% of revenue, compared to 70.5% of revenue in the fourth quarter of 2022. Non-GAAP gross margin was 72.5% of revenue, compared to 71.2% of revenue in the fourth quarter of 2022.

Operating expenses in the fourth quarter of 2023 were $44.2 million, consistent with the fourth quarter of 2022.

Operating income was $11.8 million in the fourth quarter of 2023, compared to $7.9 million in the fourth quarter of 2022. Non-GAAP operating income in the fourth quarter of 2023 was $12.7 million, compared to $9.5 million in the fourth quarter of 2022.

Other expense was $36,000 in the fourth quarter of 2023, compared to $950,000 in the fourth quarter of 2022.

Income tax expense was $3.6 million in the fourth quarter of 2023, compared to $2.3 million in the fourth quarter of 2022.

Net income in the fourth quarter of 2023 was $8.2 million, or $0.35 per diluted share, compared to $4.6 million, or $0.23 per diluted share, in the fourth quarter of 2022. Non-GAAP net income in the fourth quarter of 2023 was $8.9 million, compared to $5.9 million in the fourth quarter of 2022.

Weighted average shares used to compute diluted net income per share were 23.8 million and 20.3 million for the fourth quarters of 2023 and 2022, respectively.

Adjusted EBITDA was $15.4 million in the fourth quarter of 2023, compared to $12.1 million in the fourth quarter of 2022.

Full Year 2023 Financial Results

Total revenue for the twelve months ended December 31, 2023, increased $27.6 million, or 11.2%, to $274.4 million, compared to $246.8 million for the twelve months ended December 31, 2022. The increase in revenue was attributable to an increase of $29.5 million, or 13.9%, in sales and rentals of the lymphedema product line, partially offset by a decrease of $1.8 million, or 5.3%, in sales of the airway clearance product line.

Net income for the twelve months ended December 31, 2023, was $28.5 million, or $1.23 per diluted share, compared to a net loss of $17.9 million, or $0.89 per diluted share, for the twelve months ended December 31, 2022. Non-GAAP net income for the twelve months ended December 31, 2023, was $29.5 million, compared to a non-GAAP net loss of $3.6 million for the twelve months ended December 31, 2022.

Weighted average shares used to compute diluted net income (loss) per share were 23.2 million and 20.1 million for the twelve months ended December 31, 2023 and 2022, respectively.


Adjusted EBITDA was $29.7 million in the twelve months ended December 31, 2023, compared to $18.3 million in the twelve months ended December 31, 2022.

Balance Sheet Summary

As of December 31, 2023, the Company had $61.0 million in cash and cash equivalents and $29.3 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.

2024 Financial Outlook

The Company expects full year 2024 total revenue in the range of $300.0 million to $305.0 million, representing growth of approximately 9% to 11% year-over-year, compared to total revenue of $274.4 million in 2023.

Conference Call

Management will host a conference call at 8:00 a.m. Eastern Time on February 20, 2024, to discuss the results of the quarter and fiscal year 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 13744163. 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 13744163. 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 impacts 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 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 impairment charges and inventory write-offs, 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 and inventory write-offs. 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, inventory write-offs, 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, inventory write-offs, 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.

Consolidated Balance Sheets

At December 31,

(In thousands, except share and per share data)

    

2023

    

2022

Assets

Current assets

Cash and cash equivalents

$

61,033

$

21,929

Accounts receivable

 

43,173

 

54,826

Net investment in leases

 

14,195

 

16,130

Inventories

 

22,527

 

23,124

Prepaid expenses and other current assets

 

4,366

 

3,754

Total current assets

 

145,294

 

119,763

Non-current assets

Property and equipment, net

 

6,195

 

6,077

Right of use operating lease assets

 

19,128

 

21,322

Intangible assets, net

 

46,724

 

50,375

Goodwill

31,063

31,063

Accounts receivable, non-current

 

10,936

 

23,061

Deferred income taxes

 

19,378

 

Other non-current assets

 

2,720

 

3,335

Total non-current assets

 

136,144

 

135,233

Total assets

$

281,438

$

254,996

Liabilities and Stockholders' Equity

Current liabilities

Accounts payable

$

6,659

$

9,984

Note payable

2,956

2,968

Earn-out, current

13,050

Accrued payroll and related taxes

 

16,789

 

17,100

Accrued expenses

 

5,904

 

9,240

Income taxes payable

 

1,467

 

2,336

Operating lease liabilities

 

2,807

 

2,500

Other current liabilities

 

4,475

 

7,152

Total current liabilities

 

41,057

 

64,330

Non-current liabilities

Revolving line of credit, non-current

24,916

Note payable, non-current

26,176

20,979

Accrued warranty reserve, non-current

 

1,681

 

2,207

Income taxes payable, non-current

 

446

 

298

Operating lease liabilities, non-current

18,436

 

20,866

Total non-current liabilities

 

46,739

 

69,266

Total liabilities

 

87,796

 

133,596

Stockholders’ equity:

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

 

 

Common stock, $0.001 par value, 300,000,000 shares authorized; 23,600,584 shares issued and outstanding as of December 31, 2023; 20,252,677 shares issued and outstanding as of December 31, 2022

 

24

 

20

Additional paid-in capital

 

174,724

 

131,001

Retained earnings (accumulated deficit)

 

18,894

 

(9,621)

Total stockholders’ equity

 

193,642

 

121,400

Total liabilities and stockholders’ equity

$

281,438

$

254,996


Tactile Systems Technology, Inc.

Consolidated Statements of Operations

Three Months Ended

Year Ended

December 31,

December 31,

(In thousands, except share and per share data)

    

2023

    

2022

    

2023

    

2022

Revenue

Sales revenue

$

67,407

$

63,365

$

239,493

$

211,345

Rental revenue

 

10,245

 

10,535

 

34,930

 

35,440

Total revenue

 

77,652

 

73,900

 

274,423

 

246,785

Cost of revenue

Cost of sales revenue

 

18,190

 

18,253

 

66,713

 

59,619

Cost of rental revenue

 

3,455

 

3,550

 

12,577

 

11,190

Total cost of revenue

 

21,645

 

21,803

 

79,290

 

70,809

Gross profit

Gross profit - sales revenue

 

49,217

 

45,112

 

172,780

 

151,726

Gross profit - rental revenue

 

6,790

 

6,985

 

22,353

 

24,250

Gross profit

 

56,007

 

52,097

 

195,133

 

175,976

Operating expenses

Sales and marketing

 

26,581

 

27,083

 

107,119

 

106,418

Research and development

 

1,793

 

2,139

 

7,823

 

7,088

Reimbursement, general and administrative

 

15,200

 

13,427

 

62,074

 

60,796

Intangible asset amortization and earn-out

633

1,598

76

14,432

Total operating expenses

 

44,207

 

44,247

 

177,092

 

188,734

Income (loss) from operations

 

11,800

 

7,850

 

18,041

 

(12,758)

Other expense

 

(36)

 

(950)

 

(2,271)

 

(2,715)

Income (loss) before income taxes

 

11,764

 

6,900

 

15,770

 

(15,473)

Income tax expense (benefit)

 

3,562

 

2,279

 

(12,745)

 

2,393

Net income (loss)

$

8,202

$

4,621

$

28,515

$

(17,866)

Net income (loss) per common share

Basic

$

0.35

$

0.23

$

1.24

$

(0.89)

Diluted

$

0.35

$

0.23

$

1.23

$

(0.89)

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

Basic

23,551,388

20,204,479

22,925,497

20,067,969

Diluted

23,771,490

20,293,825

23,176,169

20,067,969


Tactile Systems Technology, Inc.

Consolidated Statements of Cash Flows

Year Ended December 31, 

(In thousands)

    

2023

    

2022

Cash flows from operating activities

Net income (loss)

$

28,515

$

(17,866)

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

Depreciation and amortization

6,539

6,268

Deferred income taxes

(19,378)

(32)

Stock-based compensation expense

7,547

9,600

Loss on disposal of property and equipment and intangibles

3

20

Change in fair value of earn-out liability

(2,475)

11,850

Changes in assets and liabilities, net of acquisition:

Accounts receivable

11,653

(5,348)

Net investment in leases

1,935

(3,648)

Inventories

597

(3,907)

Income taxes

(721)

2,270

Prepaid expenses and other assets

72

(950)

Right of use operating lease assets

71

168

Accounts receivable, non-current

12,125

(10,214)

Accounts payable

(3,853)

4,961

Accrued payroll and related taxes

(311)

4,961

Accrued expenses and other liabilities

(6,464)

7,076

Net cash provided by operating activities

35,855

5,209

Cash flows from investing activities

Purchases of property and equipment

(2,324)

(1,780)

Proceeds from sale of property and equipment

11

Intangible assets expenditures

(157)

(140)

Net cash used in investing activities

(2,481)

(1,909)

Cash flows from financing activities

Proceeds from issuance of note payable

8,250

Payments on earn-out

(10,575)

(5,000)

Payments on note payable

(3,000)

(6,000)

Payments on revolving line of credit

(25,000)

Payments of deferred debt issuance costs

(125)

(39)

Proceeds from exercise of common stock options

14

153

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

1,541

1,286

Proceeds from issuance of common stock at market

34,625

Net cash provided by (used in) financing activities

5,730

(9,600)

Net increase (decrease) in cash and cash equivalents

39,104

(6,300)

Cash and cash equivalents – beginning of period

21,929

28,229

Cash and cash equivalents – end of period

$

61,033

$

21,929

Supplemental cash flow disclosure

Cash paid for interest

$

4,560

$

2,186

Cash paid for taxes

$

5,815

$

44

Capital expenditures incurred but not yet paid

$

528

$

38


The following table summarizes revenue by product line for the three and twelve months ended December 31, 2023 and 2022:

Three Months Ended

Year Ended

December 31,

December 31,

(In thousands)

    

2023

2022

2023

2022

Revenue

Lymphedema products

$

69,464

$

65,764

$

241,721

$

212,266

Airway clearance products

8,188

8,136

32,702

34,519

Total

$

77,652

$

73,900

$

274,423

$

246,785

Percentage of total revenue

Lymphedema products

 

89%

 

89%

 

88%

 

86%

Airway clearance products

11%

11%

12%

14%

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

Year Ended

December 31,

December 31,

(Dollars in thousands)

    

2023

    

2022

    

2023

    

2022

Revenue

 

$

77,652

$

73,900

$

274,423

$

246,785

Gross profit, as reported

 

$

56,007

$

52,097

$

195,133

$

175,976

Gross margin, as reported

72.1

%

70.5

%

71.1

%

71.3

%

Reconciling items:

Non-cash intangible amortization expense

$

312

$

314

$

1,257

$

1,247

Inventory write-offs

215

215

Non-GAAP gross profit

$

56,319

$

52,626

$

196,390

$

177,438

Non-GAAP gross margin

72.5

%

71.2

%

71.6

%

71.9

%


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

Tactile Systems Technology, Inc.

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

(Unaudited)

Three Months Ended

Year Ended

December 31,

December 31,

(Dollars in thousands)

    

2023

    

2022

    

2023

    

2022

GAAP operating income (loss)

 

$

11,800

$

7,850

$

18,041

$

(12,758)

Reconciling items:

Non-cash intangible amortization expense impacting gross profit

$

312

$

314

$

1,257

$

1,247

Inventory write-offs

215

215

Non-cash intangible amortization expense impacting operating expenses

632

646

2,551

2,582

Change in fair value of earn-out

952

(2,475)

11,850

Litigation defense costs

(447)

2,830

Executive transition expenses

(10)

280

Non-GAAP operating income:

$

12,744

$

9,520

$

19,374

$

6,246

Non-GAAP operating margin

16.4

%

12.9

%

7.1

%

2.5

%

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

Year Ended

December 31,

December 31,

(Dollars in thousands)

    

2023

    

2022

    

2023

    

2022

GAAP net income (loss)

$

8,202

$

4,621

$

28,515

$

(17,866)

Reconciling items:

Non-cash intangible amortization expense impacting gross profit

$

312

$

314

$

1,257

$

1,247

Inventory write-offs

215

215

Non-cash intangible amortization expense impacting operating expenses

632

646

2,551

2,582

Change in fair value of earn-out

952

(2,475)

11,850

Litigation defense costs

(447)

2,830

Executive transition expenses

(10)

280

Income tax expense on reconciling items*

(236)

(418)

(333)

(4,751)

Non-GAAP net income (loss)

$

8,910

$

5,873

$

29,515

$

(3,613)

* 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 twelve months ended December 31, 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

Year Ended

Increase

December 31,

(Decrease)

December 31,

(Decrease)

(Dollars in thousands)

    

2023

    

2022

    

$

    

%

    

2023

    

2022

$

    

%

Net income (loss)

 

$

8,202

$

4,621

$

3,581

 

77

%

$

28,515

$

(17,866)

$

46,381

 

260

%

Interest expense, net

38

950

(912)

 

(96)

%

2,273

2,728

(455)

 

(17)

%

Income tax (benefit) expense

3,562

2,279

1,283

 

56

%

(12,745)

2,393

(15,138)

 

N.M.

Depreciation and amortization

1,624

1,597

27

 

2

%

6,539

6,267

272

 

4

%

Stock-based compensation

1,950

1,919

31

 

2

%

7,547

9,600

(2,053)

 

(21)

%

Impairment charges and inventory write-offs

215

(215)

 

(100)

%

215

(215)

 

(100)

%

Change in fair value of earn-out

952

(952)

(100)

%

(2,475)

11,850

(14,325)

(121)

%

Litigation defense costs

(447)

447

(100)

%

2,830

(2,830)

(100)

%

Executive transition costs

(10)

10

(100)

%

280

(280)

(100)

%

Adjusted EBITDA

$

15,376

$

12,076

$

3,300

 

27

%

$

29,654

$

18,297

$

11,357

 

62

%

Investor Inquiries:

Mike Piccinino, CFA

ICR Westwicke

443-213-0500

[email protected]