share_log

Xtant Medical Reports Second Quarter 2024 Revenue Growth of 48%

Xtant Medical Reports Second Quarter 2024 Revenue Growth of 48%

xtant medical報告2024年第二季度營業收入增長48%。
Accesswire ·  08/08 19:05

BELGRADE, MT / ACCESSWIRE / August 8, 2024 / Xtant Medical Holdings, Inc. (NYSE American: XTNT), a global medical technology company focused on surgical solutions for the treatment of spinal disorders, today reported financial and operating results for the second quarter ended June 30, 2024.

2024年6月30日結束的第二季度,全球醫療科技公司Xtant Medical Holdings Inc. (NYSE American: XTNT) 報告了財務和運營業績。該公司致力於提供治療脊椎疾病的手術解決方案。

Second Quarter 2024 Financial Highlights

2024年第二季度財務亮點

  • Revenue of $29.9 million, up 48%, compared to the prior year quarter

  • Gross margin of 62.1%, up 50 basis points, compared to the prior year quarter

  • Net loss of $3.9 million compared to $2.2 million in the year ago quarter

  • Positive Adjusted EBITDA; Adjusted EBITDA of $0.5 million compared to $0.1 million in the prior year quarter

  • 營業收入爲2990萬美元,比去年同期增長48%。

  • 毛利率爲62.1%,比去年同期增長50個點子。

  • 淨虧損爲390萬美元,而去年同期爲220萬美元。

  • 調整後的息稅攤銷前利潤爲50萬美元,而去年同期爲10萬美元。

Recent Business Highlights

最新業務亮點

  • Recently launched two new amniotic membrane allografts products, SimpliGraft and SimpliMax; while Cortera reached record sales and users for the second quarter

  • Signed 15 new distributors in the second quarter

  • Awarded 20 IDN contracts in the second quarter

  • Entered into a $5.0 million private placement on August 7, 2024

  • 最近推出了兩款新的羊膜移植產品SimpliGraft和SimpliMax,而Cortera則在第二季度實現了記錄的銷售額和用戶數。

  • 第二季度簽署了15個新的分銷商。

  • 第二季度獲得了20份醫療分部合同。

  • 於2024年8月7日進行了一項500萬美元的定向增發。

Sean Browne, President and CEO of Xtant Medical, stated, "Our second quarter financial results illustrate the positive momentum that is building as we head into the second half of 2024. We delivered strong revenue growth, despite lingering supply chain challenges, which we are addressing through the launch of new, self-produced products. Furthermore, the second quarter marks our fifth consecutive quarter of positive Adjusted EBITDA, and our recent acquisitions are performing at or ahead of our expectations."

Xtant Medical首席執行官Sean Browne表示:「我們的第二季度財務結果表明,正積極勢頭正在建立,隨着我們進入2024年下半年,我們將推出新的自產產品解決了線上銷售方面的挑戰,進一步促進了收入的增長。此外,第二季度是我們第五個連續實現調整後的息稅攤銷前利潤爲正的季度,並且我們最近收購的公司的業績表現還好於預期。」

Browne continued, "We enter the second half of the year with significant business momentum and, after our recently announced private placement, a stronger balance sheet to support our strategic growth plans. In the second half of 2024, we expect additional new product launches, increased penetration within our distributor network, and an increase in the number of internally produced products, which will coalesce to drive further margin improvement on higher sales and generate positive operating cash flow. We are energized by the prospects for our business and remain committed to our mission of honoring the gift of donation by allowing our patients to live as full and complete a life as possible."

Browne繼續說道:「我們在業務上充滿了強勁的增長勢頭,在最近宣佈的定向增發之後,我們的資產表現進一步強勁,在全球範圍內加強我們的分銷網絡和自己生產的產品,這將凝聚更多的精力,以推動更高的盈利率,實現正向運營現金流。我們爲業務前景感到興奮,並致力於藉助捐贈的禮物,讓我們的患者儘可能地擁有完整的生活。」

Second Quarter 2024 Financial Results

2024年第二季度財務結果

Total revenue for the three months ended June 30, 2024 was $29.9 million, an increase of 48% compared to $20.2 million in the prior year quarter. The increase is primarily due to the contribution of additional sales resulting from the acquisition of the Surgalign Holdings' hardware and biologics business.

2024年6月30日結束的三個月,該公司的總收入爲2990萬美元,相比之下去年同期收入爲2020萬美元,增長了48%。增長主要是由於 Surgalign Holdings 硬件和生物製品業務的收購貢獻了額外的銷售額。

Gross margin for the second quarter of 2024 was 62.1%, compared to 61.6% for the prior year quarter, an increase of 50 basis points. The increase is primarily due to greater scale and improved production efficiency, which was partially offset by increased charges for excess and obsolete inventory and non-absorbed costs and sales mix.

2024年第二季度的毛利率爲62.1%,而去年同期爲61.6%,提高了50個點子。增長主要是由於更大規模和改善的生產效率,部分抵消了庫存過剩和成本及銷售組合的增加。

Operating expenses for the second quarter of 2024 totaled $21.5 million, compared to $13.9 million for the second quarter of 2023. The increase was primarily due to additional commission expense resulting from revenue growth, additional compensation expense related to additional headcount and additional stock-based compensation.

2024年第二季度的營業費用總額爲2150萬美元,而2023年第二季度爲1390萬美元。增長主要是由於營收增長帶來的佣金支出增加,員工人數增加導致的薪酬支出增加以及股票報酬增加。

Net loss for the second quarter of 2024 was $3.9 million, or $(0.03) per share, compared to a net loss of $2.2 million, or $(0.02) per share in the year ago quarter.

2024年第二季度的淨虧損爲390萬美元,每股虧損爲$(0.03),而去年同期爲淨虧損220萬美元,每股虧損爲$(0.02)。

Non-GAAP Adjusted EBITDA for the second quarter of 2024 was $0.5 million, compared to non-GAAP Adjusted EBITDA of $0.1 million for the prior-year period. The Company defines Adjusted EBITDA as net income/loss from operations before depreciation, amortization and interest expense and provision for income taxes, and as further adjusted to add back in or exclude, as applicable, non-cash compensation, acquisition-related expenses, acquisition-related fair value adjustments and foreign currency exchange gains. A calculation and reconciliation of Adjusted EBITDA to net loss can be found in the attached financial tables.

2024年第二季度非通用會計原則下的調整後的息稅攤銷前利潤爲50萬美元,而去年同期爲10萬美元。該公司將調整後的息稅攤銷前利潤定義爲營業活動淨利潤/損失,在計提折舊、攤銷和利息費用和所得稅準備金的基礎上進一步進行調整,如適用,則附加或排除非現金補償、收購相關費用、收購相關公允價值調整和外幣匯率損益。調整後的息稅攤銷前利潤的計算和調和見附表。

As of June 30, 2024, the Company had $5.4 million of cash and cash equivalents compared to $5.7 million as of December 31, 2023. In a separate release issued today, the Company announced it has entered into a securities purchase agreement with an existing institutional investor to sell $5.0 million shares of its common stock in a private placement at a purchase price of $0.64 per share.

截至2024年6月30日,該公司的現金及現金等價物爲540萬美元,而截至2023年12月31日爲570萬美元。今天另外發布的一個新聞稿中,該公司宣佈已與現有的機構投資者簽訂證券購買協議,以每股0.64美元的價格定向發行500萬股普通股。

2024 Financial Guidance

2024年全年財務指導意見

Xtant Medical reaffirms its expectation for full year 2024 revenue to $116 million to $120 million, which represents annual revenue growth of approximately 27% to 31% compared to full year 2023 revenue.

Xtant Medical重申2024全年的營收預期爲1.16億-1.2億美元,相比於2023全年的營收增長約爲27%-31%。

Conference Call

電話會議

Xtant Medical will host a webcast and conference call to discuss second quarter 2024 financial results at 9:00 am ET on Friday, August 9, 2024.

Xtant Medical將於2024年8月9日上午9:00舉行網絡研討會和電話會議,討論2024年第二季度財務業績。

To access the webcast, visit

訪問:

To access the conference call, dial 888-999-3182 within the U.S. or 848-280-6330 outside the U.S. Passcode: XTANT Medical Holdings.

要參加電話會議,請在美國國內撥打888-999-3182,在美國境外撥打848-280-6330。參會密碼:XTANt Medical Holdings。

A replay of the call will be available on the Investor section of the Company's website at .

公司網站的投資者專區將提供電話重播服務。

About Xtant Medical Holdings, Inc.

關於Xtant Medical Holdings, Inc.

Xtant Medical's mission of honoring the gift of donation so that our patients can live as full and complete a life as possible, is the driving force behind our company. Xtant Medical Holdings, Inc. () is a global medical technology company focused on the design, development, and commercialization of a comprehensive portfolio of orthobiologics and spinal implant systems to facilitate spinal fusion in complex spine, deformity and degenerative procedures. Xtant people are dedicated and talented, operating with the highest integrity to serve our customers.

Xtant Medical的使命是珍視捐贈的禮物,讓我們的患者能夠儘可能地生活得更加充實和完整,這也是我們公司的推動力。Xtant Medical Holdings, Inc.是一家全球醫療科技公司,專注於設計、開發和商業化全面的生物製品和脊柱植入系統組合,以促進複雜脊柱、畸形和退行性手術中的脊柱融合。Xtant公司致力於爲客戶服務,以最高的誠信經營,員工敬業才華橫溢。

The symbols and denote trademarks and registered trademarks of Xtant Medical Holdings, Inc. or its affiliates, registered as indicated in the United States, and in other countries. All other trademarks and trade names referred to in this release are the property of their respective owners.

符號®和™表示Xtant Medical Holdings,Inc.或其關聯公司的商標和註冊商標,如美國所示,以及其他國家。本發佈中提及的所有其他商標和商號均屬其各自所有者的財產。

Non-GAAP Financial Measures

非依照普遍公認會計准則的財務措施

To supplement the Company's consolidated financial statements prepared in accordance with U.S. generally accepted accounting principles (GAAP), the Company uses certain non-GAAP financial measures in this release, including Adjusted EBITDA. Reconciliations of the non-GAAP financial measures used in this release to the most comparable GAAP measures for the respective periods can be found in tables later in this release. The Company's management believes that the presentation of these measures provides useful information to investors. These measures may assist investors in evaluating the Company's operations, period over period. Management uses the non-GAAP measures in this release internally for evaluation of the performance of the business, including the allocation of resources. Investors should consider non-GAAP financial measures only as a supplement to, not as a substitute for or as superior to, measures of financial performance prepared in accordance with GAAP.

爲了補充公司按照美國通用會計原則(GAAP)編制的合併財務報表,該公司在本發佈中使用了某些非GAAP財務指標,包括調整後的EBITDA。本發佈中使用的非GAAP財務指標與各自期間最相似的GAAP指標的調節表可以在本發佈後的表格中找到。公司管理層認爲,這些措施的報告提供了對投資者有用的信息。這些措施可能有助於投資者評估公司的運營情況,以及持續地進展。管理層在內部使用本發佈中的非GAAP措施,以評估業務績效,包括分配資源。投資者僅應將非GAAP財務指標作爲補充,而非按照GAAP編制的財務業績指標的替代品或更優質的替代品。

Cautionary Statement Regarding Forward-Looking Statements

關於前瞻性聲明的警示聲明

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Forward-looking statements include statements that are predictive in nature, that depend upon or refer to future events or conditions, or that include words such as "intends," ''expects,'' ''anticipates,'' ''plans,'' ''believes,'' ''estimates,'' "continue," "future," ''will,'' "potential," "going forward," "guidance," similar expressions or the negative thereof, and the use of future dates. Forward-looking statements in this release include the Company's financial guidance for 2024 and expectations for additional new product launches, further margin improvement on higher sales and the generation of positive operating cash flow. The Company cautions that its forward-looking statements by their nature involve risks and uncertainties, and actual results may differ materially depending on a variety of important factors, including, among others: the Company's future operating results and financial performance; its ability to increase or maintain revenue; the Company's ability to become operationally self-sustaining and less reliant on third-party manufacturers and suppliers; risks associated with its acquisitions and the integration of those businesses; risk associated with its recently announced private placement; anticipated shortages of stem cells which will adversely affect future revenues; the Company's ability to implement successfully its future growth initiatives and risks associated therewith; possible future impairment charges to long-lived assets and goodwill and write-downs of excess inventory; the ability to remain competitive; the ability to innovate, develop and introduce new products and the success of those products; the ability to engage and retain new and existing independent distributors and agents and qualified personnel and the Company's dependence on key independent agents for a significant portion of its revenue; the effect of labor and hospital staffing shortages on the Company's business, operating results and financial condition, especially when they affect key markets; the effect of inflation, increased interest rates and other recessionary factors and supply chain disruptions; the effect of product sales mix changes on the Company's financial results; government and third-party coverage and reimbursement for Company products; the ability to obtain and maintain regulatory approvals and comply with government regulations; the effect of product liability claims and other litigation to which the Company may be subject; the effect of product recalls and defects; the ability to obtain and protect Company intellectual property and proprietary rights and operate without infringing the rights of others; risks associated with the Company's clinical trials; international risks; the ability to service Company debt, comply with its debt covenants and access additional indebtedness; the ability to obtain additional financing on favorable terms or at all; and other factors. Additional risk factors are contained in the Company's Annual Report on Form 10-K for the year ended December 31, 2023 filed with the Securities and Exchange Commission (SEC) on April 1, 2024 and subsequent SEC filings by the Company, including without limitation its most recent Quarterly Report on Form 10-Q for the quarterly period ended June 30, 2024 anticipated to be filed with the SEC. Investors are encouraged to read the Company's filings with the SEC, available at www.sec.gov, for a discussion of these and other risks and uncertainties. The Company undertakes no obligation to release publicly any revisions to any forward-looking statements to reflect events or circumstances after the date hereof or to reflect the occurrence of unanticipated events, except as required by law. All forward-looking statements attributable to the Company or persons acting on its behalf are expressly qualified in their entirety by this cautionary statement.

本新聞稿包含根據1995年《私人證券訴訟改革法》的前瞻性聲明。前瞻性聲明包括具有預測性質、依賴於或參照未來事件或條件的聲明或包含"意圖"、"預計"、"期望"、"計劃"、"信任"、"估計"、"繼續"、"未來"、"潛在"、"向前看"、"指導"、類似表達方式或其否定形式和使用未來日期等詞語的聲明。本發佈中的前瞻性聲明包括公司2024年的財務指引以及額外新產品的推出、收入增長和業務現金流的改善等預期。公司提醒,其前瞻性聲明天性涉及風險和不確定性,並且實際結果可能因多種重要因素而有所差異,包括但不限於:公司的未來業績和財務表現、其增加或維持收入的能力、其成爲運營自給自足且不再依賴第三方製造商和供應商的能力、其收購所涉及的風險和這些業務整合的風險、其最近宣佈的定向增發所涉及的風險、預期幹細胞短缺將對未來收入產生負面影響、其成功實施未來增長計劃及其所涉及的風險、潛在的未來長期資產和商譽減值及過剩庫存減值、其保持競爭優勢的能力、其創新、開發和推出新產品的能力以及這些產品的成功、其吸引和保留新的和現有的獨立分銷商、代理商和合格人員的能力,以及公司的收入主要來源之一的關鍵獨立代理商的依賴性、勞動力和醫院人員短缺對公司業務、運營結果和財務狀況的影響,特別是當它們影響關鍵市場時、通貨膨脹、利率上升和其他衰退因素和供應鏈中斷的影響,產品銷售組合變化對公司財務結果的影響、公司產品的政府和第三方覆蓋範圍和報銷情況、其獲得和保持監管批准並遵守政府監管的能力、產品責任訴訟和公司可能面臨的其他訴訟的影響、產品召回和缺陷的影響、獲得和保護公司知識產權和專有權利且在不侵犯他人權利的情況下運營的風險、公司臨床試驗所涉及的風險、國際風險、償還公司債務、遵守其債務契約及獲得額外負債的能力、融資條件或根本無法獲得額外融資等因素。其它風險因素包含於公司在2024年4月1日向證券交易委員會(SEC)提交的年度10-k報告,以及公司隨後向SEC提交的文件中,包括但不限於公司最新的季度10-Q報告,該報告預計將於2024年6月30日提交給SEC。投資者被鼓勵閱讀公司在SEC的提交文件,網址爲www.sec.gov,以討論這些和其他風險和不確定性。除法律要求外,公司不承諾公開任何對任何前瞻性陳述的修訂以反映此後事件或情況的變化。其所有歸屬於公司或代表其行事的人所作出的前瞻性陳述,均在其整體上受到本警告性聲明的明確限制。

Investor Relations Contact:

投資者關係聯繫人:

Brett Maas
Managing Partner, Hayden IR
brett@haydenir.com
(646) 536-7331

Brett Maas
Hayden IR管理合夥人
brett@haydenir.com
(646) 536-7331

XTANT MEDICAL HOLDINGS, INC.
Condensed Consolidated Balance Sheets
(In thousands, except number of shares and par value)

xtant medical holdings,inc.
壓縮合並資產負債表
(單位:千美元,除股數和麪值外)

June 30, 2024

December 31, 2023

ASSETS
Current Assets:
Cash and cash equivalents

$

5,379

$

5,715

Restricted Cash

99

208

Trade accounts receivable, net of allowance for credit losses and doubtful accounts of $1,012 and $920, respectively

21,187

20,731

Inventories

40,507

36,885

Prepaid and other current assets

1,800

1,330

Total current assets

68,972

64,869

Property and equipment, net

8,837

8,692

Right-of -use asset, net

1,117

1,523

Goodwill

7,302

7,302

Intangible assets, net

9,220

10,085

Other assets

130

141

Total Assets

$

95,578

$

92,612

LIABILITIES & STOCKHOLDERS' EQUITY
Current Liabilities:
Accounts payable

$

6,875

$

7,054

Accrued liabilities

8,676

10,419

Current portion of lease liability

794

830

Current portion of finance lease obligations

67

65

Line of credit

11,899

4,622

Total current liabilities

28,311

22,990

Long-term Liabilities:
Lease liability, less current portion

376

759

Finance lease obligations, less current portion

82

116

Long-term debt, plus premium and less issuance costs

21,770

17,167

Other liabilities

34

231

Total Liabilities

50,573

41,263

Stockholders' Equity
Preferred stock, $0.000001 par value; 10,000,000 shares authorized; no shares issued and outstanding

-

-

Common stock, $0.000001 par value; 300,000,000 shares authorized; 130,314,372 shares issued and outstanding as of June 30, 2024 and 130,180,031 shares issued and outstanding as of December 31, 2023

-

-

Additional paid-in capital

296,451

294,330

Accumulated other comprehensive (loss) income
(175)

29

Accumulated deficit
(251,271) (243,010)
Total Stockholders' Equity

45,005

51,349

Total Liabilities & Stockholders' Equity

$

95,578

$

92,612

2024年6月30日

2023年12月31日

資產
流動資產:
現金及現金等價物

$

5,379

$

5,715

限制性現金

99

208

交易應收賬款,減去1,012美元和920美元的信貸損失和壞賬準備

21,187

20731

存貨

40,507

36,885

預付和其他流動資產

1,800

1,330

總流動資產

68,972

64869

資產和設備,淨值

8,837

8,692

租賃權資產,扣除攤銷額

1,117

1,523

商譽

7,302

7,302

無形資產, 淨額

9,220

10085

其他

130

141

總資產

$

95,578

$

92,612

負債和股東權益
流動負債:
應付賬款

$

6,875

$

7,054

應計負債

8,676

10,419

租賃負債的流動部分

794

830

融資租賃負債的流動部分

67

65

授信額度

11,899

4,622

流動負債合計

28,311

22,990

長期負債:
租賃負債,減去流動部分

376

759

融資租賃負債,減去當前部分

82

116

長期債務,加上溢價減發行成本

21,770

17,167

其他負債

34

231

總負債

50,573

41,263

股東權益
優先股,$0.000001每股的面值;授權1000萬股;未發行和流通股份

-

-

普通股,每股面值0.000001美元;授權股份爲3億股;截至2024年6月30日和2023年12月31日,發行股份爲1.30314372億股和1.30180031億股,已發行股份爲1.30314372億股和1.30180031億股。

-

-

額外實收資本

296,451

294,330

已實現其他綜合收益 (損失)
(175)

29

累積赤字
(251,271) (243,010)
股東權益總計

45,005

51,349

負債及股東權益合計

$

95,578

$

92,612

XTANT MEDICAL HOLDINGS, INC.
Condensed Consolidated Statements of Operations
(Unaudited, in thousands, except number of shares and per share amounts)

xtant medical holdings,inc.
簡明的彙總操作表
(未經審計,以千爲單位,除股票數和每股金額外)

Three Months Ended
June 30,

Six Months Ended
June 30,

2024

2023

2024

2023

Revenue

$

29,943

$

20,232

$

57,816

$

38,176

Cost of sales

11,361

7,773

21,932

15,180

Gross Profit

18,582

12,459

35,884

22,996

Gross Profit %
62.1% 61.6% 62.1% 60.2%
Operating Expenses
General and administrative

7,713

4,954

15,498

9,839

Sales and marketing

13,179

8,716

25,639

15,770

Research and development

636

180

1,163

354

Total Operating Expenses

21,528

13,850

42,300

25,963

Loss from Operations
(2,946) (1,391) (6,416) (2,967)
Other Expense
Interest expense
(992) (786) (1,827) (1,360)
Interest income

-

-

-

85

Unrealized foreign currency translation loss

118

-

79

-

Other income
(5)

-

7

-

Total Other Expense
(879) (786) (1,741) (1,275)
Net Loss from Operations Before Provision for Income Taxes
(3,825) (2,177) (8,157) (4,242)
Provision for Income Taxes
Current and Deferred
(36) (13) (104) (26)
Net Loss

$

(3,861)

$

(2,190)

$

(8,261)

$

(4,268)
Net Loss Per Share:
Basic

$

(0.03)

$

(0.02)

$

(0.06)

$

(0.04)
Dilutive

$

(0.03)

$

(0.02)

$

(0.06)

$

(0.04)
Shares used in the computation:
Basic

130,269,710

108,897,048

130,291,796

108,895,327

Dilutive

130,269,710

108,897,048

130,291,796

108,895,327

截至三個月結束
6月30日,

截至2022年4月30日的六個月內
6月30日,

2024

2023

2024

2023

營業收入

$

29943

$

20,232

$

57,816

$

38,176

銷售成本

11,361

7,773

21,932

15,180

毛利潤

18,582

12,459

35,884

22,996

毛利率%
62.1% 61.6% 62.1% 60.2%
研究和開發
普通和管理

7,713

4,954

15,498

9,839

銷售及營銷費用

13,179

8,716

25,639

保險負債

研發

636

180

1,163

354

總營業費用

21,528

13,850

42,300

25,963

經營虧損
(2,946) (1,391) (6,416) (2,967)
其他費用
利息費用
(992) (786)633-2520 (1,827) (1,360)
利息收入

-

-

-

85

未實現外幣貨幣翻譯損失

118

-

79

-

其他收入
(5)

-

7

-

其他總支出
(879) (786)633-2520 (1,741) (1,275)
扣除所得稅前營業淨虧損
(3,825) (2,177) (8,157) (4,242)
所得稅規定
流動和遞延
(36) (13) (104) (26)
淨虧損

$

(3,861)

$

(2,190)

$

(8,261)

$

(4,268)
每股淨虧損:
基本

$

(0.03)

$

(0.02)

$

(0.06)

$

(0.04)
攤薄

$

(0.03)

$

(0.02)

$

(0.06)

$

(0.04)
用於計算的股數:
基本

1.3026971億股

108,897,048

130,291,796

108,895,327

攤薄

1.3026971億股

108,897,048

130,291,796

108,895,327

XTANT MEDICAL HOLDINGS, INC.
Condensed Consolidated Statements of Cash Flows
(Unaudited, in thousands)

xtant medical holdings,inc.
簡明的綜合現金流量表
(未經審計,以千爲單位)

Six Months Ended
June 30,

2024

2023

Operating activities:
Net loss

$

(8,261)

$

(4,268)
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization

2,003

1,274

Gain on disposal of fixed assets
(142) (21)
Non-cash interest

218

189

Stock-based compensation

2,138

1,056

Provision for reserve on accounts receivable

178

225

Provision for excess and obsolete inventory

388

243

Other

1

3

Changes in operating assets and liabilities, net of the effects of the acquisition:
Accounts receivable
(688) (3,116)
Inventories
(4,130) (1,733)
Prepaid and other assets
(469) (330)
Accounts payable
(15)

954

Accrued liabilities
(2,064)

758

Net cash used in by operating activities
(10,843) (4,766)
Investing activities:
Purchases of property and equipment
(1,337) (870)
Proceeds from sale of fixed assets

183

55

Acquisition of Surgalign SPV, Inc.

-

(17,000)
Net cash used in investing activities
(1,154) (17,815)
Financing activities:
Payments on financing leases
(32) (30)
Borrowings on line of credit

59,565

36,256

Repayments of line of credit
(52,288) (34,603)
Proceeds from issuance of long term debt

5,000

5,000

Debt issuance costs
(615) (101)
Payment of taxes from withholding of common stock on vesting of restricted stock units
(17)

-

Net cash provided by financing activities

11,613

6,522

Effect of exchange rate changes on cash and cash equivalents and restricted cash
(61)

-

Net change in cash and cash equivalents and restricted cash
(445) (16,059)
Cash and cash equivalents and restricted cash at beginning of period

5,923

20,507

Cash and cash equivalents and restricted cash at end of period

$

5,478

$

4,448

Reconciliation of cash and restricted cash reported in the condensed consolidated balance sheets
Cash and cash equivalents

$

5,379

$

4,138

Restricted cash

99

310

Total cash and restricted cash reported in the condensed consolidated balance sheets

$

5,478

$

4,448

銷售額最高的六個月
6月30日,

2024

2023

經營活動:
淨虧損

$

(8,261)

$

(4,268)
調整爲淨損失到經營活動現金流量淨使用:
折舊和攤銷

2,003

1,274

固定資產處置收益
(142) (21)
非現金利息

218

189

以股票爲基礎的報酬計劃

2,138

1,056

應收賬款準備金

178

225

超額和過時庫存條款

388

243

其他

1

3

收支資產變動,扣除收購影響後的淨額:
應收賬款
(688) (3,116)
存貨
(4,130) (1,733)
預付和其他資產
(469) (330)
應付賬款
(15)

954

應計負債
(2,064)

758

經營活動中使用的淨現金流量
(10,843) (4,766)
投資活動:
購買固定資產
(1,337) (870)
固定資產出售收益

183

55

Surgalign SPV,Inc.的收購。

-

(17,000)
投資活動產生的淨現金流出
(1,154) (17,815)
籌資活動:
融資租賃款支付
(32) (30)
信用額度借款

59,565

36,256

貸款額度的償還
(52,288) (34,603)
長期債務發行收益

5,000

5,000

債務發行費用
(615) (101)
支付普通股限制性股票單元歸屬稅款
(17)

-

籌資活動產生的現金淨額

11,613

6,522

匯率變動對現金及現金等價物和限制性現金的影響
(61)

-

期初現金及現金等價物和受限制的現金淨額
(445) (16,059)
期初的現金及現金等價物和受限制的現金

5,923

20,507

期末的現金及現金等價物和受限制的現金

$

5,478

$

4,448

報告的現金及限制性現金在壓縮合並資產負債表中的調節
現金及現金等價物

$

5,379

$

4,138

受限現金

99

310

壓縮合並資產負債表中報告的全部現金及限制性現金

$

5,478

$

4,448

XTANT MEDICAL HOLDINGS, INC.
Calculation of Non-GAAP Consolidated EBITDA and Adjusted EBITDA
(Unaudited, in thousands)

xtant medical holdings,inc.
非GAAP合併EBITDA和調整後的EBITDA計算
(未經審計,以千爲單位)

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

2024

2023

2024

2023

Net Loss

$

(3,861)

$

(2,190)

$

(8,261)

$

(4,268)
Depreciation and amortization

998

803

2,003

1,274

Interest expense

992

786

1,827

1,275

Tax expense

36

13

104

26

Non-GAAP EBITDA
(1,835) (588) (4,327) (1,693)
Non-GAAP EBITDA/Total revenue
-6.1% -10.7% -7.5% -4.4%
NON-GAAP ADJUSTED EBITDA CALCULATION
Non-cash compensation

1,228

439

2,138

1,056

Acquisition-related expenses

-

254

338

465

Acquisition-related fair value adjustments

1,229

-

2,530

-

Foreign currency exchange gain
(118)

-

(79)

-

Non-GAAP Adjusted EBITDA

$

504

$

105

$

600

$

(172)
三個月之內結束
6月30日,
銷售額最高的六個月
6月30日,

2024

2023

2024

2023

淨虧損

$

(3,861)

$

(2,190)

$

(8,261)

$

(4,268)
折舊和攤銷

998

803

2,003

1,274

利息費用

992

786

合同履行資產的減值損失

1,275

所得稅費

36

13

104

26

非GAAP EBITDA
(1,835) (588) (4,327) (1,693)
非通用會計準則的利潤總額/營業收入
-6.1% -10.7% -7.5% -4.4%
非通用會計準則調整後的利潤計算
非現金補償

1,228

439

2,138

1,056

收購相關費用

-

254

338

465

與收購相關的公允價值調整

1,229

-

2,530

-

匯兌收益
(118)

-

(79)

-

非通用會計原則調整後的稅息折舊及攤銷前利潤

$

504

$

105

$

600

$

(172)

SOURCE: Xtant Medical Holdings, Inc.

來源:xtant medical holdings,inc。


譯文內容由第三人軟體翻譯。


以上內容僅用作資訊或教育之目的,不構成與富途相關的任何投資建議。富途竭力但無法保證上述全部內容的真實性、準確性和原創性。
    搶先評論