News Detail
Amphastar Pharmaceuticals Reports Financial Results for the Three Months and Full Year Ended December 31, 2024
February 27, 2025
Reports Net Revenues of
Fourth quarter Highlights
Net revenues of
$186.5 million for the fourth quarterGAAP net income of
$38.0 million , or$0.74 per share, for the fourth quarterAdjusted non-GAAP net income of
$47.2 million , or$0.92 per share, for the fourth quarter
Full Year Highlights
Net revenues of
$732.0 million for the fiscal yearGAAP net income of
$159.5 million , or$3.06 per share, for the fiscal yearAdjusted non-GAAP net income of
$200.8 million , or$3.86 per share, for the fiscal year
Dr.
| Three Months Ended |
|
| Year Ended |
| |||||||||||
|
|
|
| |||||||||||||
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
| |||||
| (in thousands, except per share data) |
| ||||||||||||||
Net revenues |
| $ | 186,523 |
|
| $ | 178,105 |
|
| $ | 731,967 |
|
| $ | 644,395 |
|
GAAP net income |
| $ | 37,964 |
|
| $ | 36,167 |
|
| $ | 159,519 |
|
| $ | 137,545 |
|
Adjusted non-GAAP net income* |
| $ | 47,237 |
|
| $ | 46,875 |
|
| $ | 200,806 |
|
| $ | 175,699 |
|
GAAP diluted EPS |
| $ | 0.74 |
|
| $ | 0.68 |
|
| $ | 3.06 |
|
| $ | 2.60 |
|
Adjusted non-GAAP diluted EPS* |
| $ | 0.92 |
|
| $ | 0.88 |
|
| $ | 3.86 |
|
| $ | 3.32 |
|
____________________________________
* Adjusted non-GAAP net income and adjusted non-GAAP diluted EPS are non-GAAP financial measures. Please see the discussion in the section entitled "Non-GAAP Financial Measures" and the reconciliation of GAAP to non-GAAP financial measures in Table III of this press release.
Fourth quarter Results
| Three Months Ended |
|
|
|
|
|
|
| ||||||||
|
|
| Change |
| ||||||||||||
| 2024 |
|
| 2023 |
|
| Dollars |
|
| % |
| |||||
| (in thousands) |
|
|
|
| |||||||||||
Product revenues, net: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
BAQSIMI ® |
| $ | 41,792 |
|
| $ | - |
|
| $ | 41,792 |
|
|
| N/A |
|
Primatene MIST ® |
|
| 28,935 |
|
|
| 24,484 |
|
|
| 4,451 |
|
|
| 18 | % |
Glucagon |
|
| 25,619 |
|
|
| 31,198 |
|
|
| (5,579 | ) |
|
| (18 | )% |
Epinephrine |
|
| 18,698 |
|
|
| 24,646 |
|
|
| (5,948 | ) |
|
| (24 | )% |
Lidocaine |
|
| 14,397 |
|
|
| 14,988 |
|
|
| (591 | ) |
|
| (4 | )% |
Phytonadione |
|
| 11,171 |
|
|
| 11,922 |
|
|
| (751 | ) |
|
| (6 | )% |
Enoxaparin |
|
| 3,731 |
|
|
| 6,092 |
|
|
| (2,361 | ) |
|
| (39 | )% |
Naloxone |
|
| 3,604 |
|
|
| 4,230 |
|
|
| (626 | ) |
|
| (15 | )% |
Other products |
|
| 39,031 |
|
|
| 38,089 |
|
|
| 942 |
|
|
| 2 | % |
Total product revenues, net |
| $ | 186,978 |
|
| $ | 155,649 |
|
| $ | 31,329 |
|
|
| 20 | % |
Other revenues |
|
| (455 | ) |
|
| 22,456 |
|
|
| (22,911 | ) |
|
| (102 | )% |
Total net revenues |
| $ | 186,523 |
|
| $ | 178,105 |
|
| $ | 8,418 |
|
|
| 5 | % |
Changes in product revenues, net as compared to the fourth quarter of the prior year were primarily driven by:
BAQSIMI® revenues consisting of
$41.8 million in sales made by the Company directly to its customers, which are recorded as part of product revenues, netPrimatene MIST® sales increased primarily due to an increase in unit volumes
Glucagon sales decreased due to a decrease in unit volumes as a result of competition and a market shift towards ready-to-use glucagon products such as BAQSIMI®
Epinephrine sales decreased due to a decrease in unit volumes, as well as a decrease in average selling price, primarily as a result of new competition for our epinephrine vial product
The decrease in sales of phytonadione and naloxone was due to a decrease in unit volume, as well as a decrease in average selling price
Enoxaparin sales decreased primarily due to a decrease in unit volumes
Other pharmaceutical product sales changes were primarily due to:
Higher unit volumes of dextrose and sodium bicarbonate due to increased demand caused by supplier shortages during the fourth quarter
This increase was partially offset by:
Lower sales of ganirelix and medroxyprogesterone due to a decrease in average selling price, as well as lower unit volumes
Other revenues decreased as the Transition Service Agreement, or
TSA , with Lilly expired in the fourth quarter of 2024, and since we have assumed all distribution responsibilities, we record BAQSIMI® sales in product revenues, net and costs of sales. The other revenues included in the fourth quarter of 2024 represents BAQSIMI® sales of$0.3 million , less associated costs of sales, and a true-up of the Net Economic Benefit payments due at the expiration of theTSA .
| Three Months Ended |
|
|
|
| |||||||||||
|
|
| Change |
| ||||||||||||
| 2024 |
|
| 2023 |
|
| Dollars |
|
| % |
| |||||
| (in thousands) |
|
|
|
| |||||||||||
Net revenues |
| $ | 186,523 |
|
| $ | 178,105 |
|
| $ | 8,418 |
|
|
| 5 | % |
Cost of revenues |
|
| 99,875 |
|
|
| 81,965 |
|
|
| 17,910 |
|
|
| 22 | % |
Gross profit |
| $ | 86,648 |
|
| $ | 96,140 |
|
| $ | (9,492 | ) |
|
| (10 | )% |
as % of net revenues |
|
| 46.5 | % |
|
| 54.0 | % |
|
|
|
|
|
|
|
|
Changes in the cost of revenues and gross margin were primarily driven by:
Decrease in other revenues related to Lilly's sales of BAQSIMI® under the
TSA , which were recorded net of cost of sales and other expenses as we assumed distribution of BAQSIMI® to our customers and now record those sales in product revenues and cost of sales separatelyIncreased labor costs and certain component costs
This was partially offset by an increase in sales of Primatene MIST®, which is a higher-margin product
| Three Months Ended |
|
|
|
|
|
|
| ||||||||
|
|
| Change |
| ||||||||||||
| 2024 |
|
| 2023 |
|
| Dollars |
|
| % |
| |||||
| (in thousands) |
|
|
|
| |||||||||||
Selling, distribution, and marketing |
| $ | 10,424 |
|
| $ | 8,619 |
|
| $ | 1,805 |
|
|
| 21 | % |
General and administrative |
|
| 12,938 |
|
|
| 13,122 |
|
|
| (184 | ) |
|
| (1 | )% |
Research and development |
|
| 18,142 |
|
|
| 20,419 |
|
|
| (2,277 | ) |
|
| (11 | )% |
Selling, distribution, and marketing expenses increased primarily due to the expansion of our sales and marketing efforts related to BAQSIMI®
Research and development expenses decreased primarily due to a decrease in clinical trial expense, as well as a decrease in materials and supply expense, as a result of expenses in 2023 for our insulin and inhalation pipeline products that were higher than those incurred in 2024
| Three Months Ended |
|
|
|
|
|
|
| ||||||||
|
|
| Change |
| ||||||||||||
| 2024 |
|
| 2023 |
|
| Dollars |
|
| % |
| |||||
| (in thousands) |
|
|
|
| |||||||||||
Non-operating income (expenses) |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Interest income |
| $ | 2,292 |
|
| $ | 2,303 |
|
| $ | (11 | ) |
|
| (0 | )% |
Interest expense |
|
| (6,425 | ) |
|
| (9,456 | ) |
|
| 3,031 |
|
|
| (32 | )% |
Other income (expenses), net |
|
| 2,951 |
|
|
| (5,482 | ) |
|
| 8,433 |
|
|
| 154 | % |
Total non-operating income (expenses), net |
| $ | (1,182 | ) |
| $ | (12,635 | ) |
| $ | 11,453 |
|
|
| (91 | )% |
The change in non-operating income (expenses), net is primarily a result of:
A decrease in interest expense, primarily related to the accretion of the
$129.0 million deferred cash payment to Lilly, which was made inJune 2024 , as well as a lower principal balance on the Wells Fargo Term Loan, along with the write-off of unamortized debt issuance costs related to such Term Loan in 2023A change to other income (expenses), net primarily as a result of foreign currency fluctuation, as well as mark-to-market adjustments relating to our interest rate swap contracts
Year-End Results
| Year Ended |
|
| Change |
| |||||||||||
| 2024 |
|
| 2023 |
|
| Dollars |
|
| % |
| |||||
| (in thousands) |
|
|
|
| |||||||||||
Product revenues, net: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
BAQSIMI ® |
| $ | 126,898 |
|
| $ | - |
|
| $ | 126,898 |
|
|
| N/A |
|
Glucagon |
|
| 108,319 |
|
|
| 113,684 |
|
|
| (5,365 | ) |
|
| (5 | )% |
Primatene MIST ® |
|
| 102,012 |
|
|
| 89,321 |
|
|
| 12,691 |
|
|
| 14 | % |
Epinephrine |
|
| 94,090 |
|
|
| 81,650 |
|
|
| 12,440 |
|
|
| 15 | % |
Lidocaine |
|
| 55,854 |
|
|
| 58,162 |
|
|
| (2,308 | ) |
|
| (4 | )% |
Phytonadione |
|
| 43,169 |
|
|
| 44,939 |
|
|
| (1,770 | ) |
|
| (4 | )% |
Enoxaparin |
|
| 21,715 |
|
|
| 31,533 |
|
|
| (9,818 | ) |
|
| (31 | )% |
Naloxone |
|
| 15,728 |
|
|
| 19,004 |
|
|
| (3,276 | ) |
|
| (17 | )% |
Other products |
|
| 145,029 |
|
|
| 154,945 |
|
|
| (9,916 | ) |
|
| (6 | )% |
Total product revenues, net |
| $ | 712,814 |
|
| $ | 593,238 |
|
| $ | 119,576 |
|
|
| 20 | % |
Other revenues |
|
| 19,153 |
|
|
| 51,157 |
|
|
| (32,004 | ) |
|
| (63 | )% |
Total net revenues |
| $ | 731,967 |
|
| $ | 644,395 |
|
| $ | 87,572 |
|
|
| 14 | % |
Changes in product revenues, net were primarily driven by:
BAQSIMI® revenues consisting of
$126.9 million in sales made by the Company directly to its customers, which are recorded as part of product revenues, netPrimatene MIST® sales increased primarily due to an increase in unit volumes
Epinephrine sales increased primarily due to an increase in unit volumes, as we began selling our epinephrine pre-filled syringes in
Canada starting in the third quarter of 2024Glucagon sales decreased primarily due to a decrease in unit volumes, as a result competition and a move to ready-to-use glucagon products such as BAQSIMI®
Enoxaparin and naloxone sales decreased primarily due to a decrease in unit volumes
Other pharmaceutical products sales decreased primarily due to:
Lower unit sales of atropine and calcium chloride, as a result of other suppliers returning to their historical distribution levels
Lower unit sales of medroxyprogesterone, as our API supplier discontinued making the active ingredient
These decreases were partially offset by:
Higher unit volumes of dextrose and sodium bicarbonate due to an increase in demand caused by other supplier shortages
The launch of albuterol in
August 2024
Other revenues which consisted of
$38.9 million in BAQSIMI® sales made by Lilly, on behalf of the Company under theTSA , which resulted in a net payment to the Company of$19.2 million after deducting the cost of sales and other expenses
| Year Ended |
|
| Change |
| |||||||||||
| 2024 |
|
| 2023 |
|
| Dollars |
|
| % |
| |||||
| (in thousands) |
|
|
|
| |||||||||||
Net revenues |
| $ | 731,967 |
|
| $ | 644,395 |
|
| $ | 87,572 |
|
|
| 14 | % |
Cost of revenues |
|
| 358,112 |
|
|
| 293,274 |
|
|
| 64,838 |
|
|
| 22 | % |
Gross profit |
| $ | 373,855 |
|
| $ | 351,121 |
|
| $ | 22,734 |
|
|
| 6 | % |
as % of net revenues |
|
| 51.1 | % |
|
| 54.5 | % |
|
|
|
|
|
|
|
|
Changes in the cost of revenues and gross margin were primarily driven by:
Decrease in other revenues related to Lilly's sales of BAQSIMI® under the
TSA , which are recorded net of cost of sales and other expenses, as we assumed distribution of BAQSIMI® to our customers and now record those sales in product revenues and cost of sales separatelyIncrease in depreciation and amortization expenses related to the acquired BAQSIMI® assets
Increased labor and certain component costs
This was partially offset by increased sales of Primatene MIST® and epinephrine, which are higher-margin products
| Year Ended |
|
| Change |
| |||||||||||
| 2024 |
|
| 2023 |
|
| Dollars |
|
| % |
| |||||
| (in thousands) |
|
|
|
| |||||||||||
Selling, distribution, and marketing |
| $ | 37,802 |
|
| $ | 28,853 |
|
| $ | 8,949 |
|
|
| 31 | % |
General and administrative |
|
| 56,720 |
|
|
| 51,540 |
|
|
| 5,180 |
|
|
| 10 | % |
Research and development |
|
| 73,914 |
|
|
| 73,741 |
|
|
| 173 |
|
|
| 0 | % |
Selling, distribution, and marketing expenses increased primarily due to expenses related to the expansion of our sales and marketing efforts related to BAQSIMI®
General and administrative expenses increased primarily due to an increase in salary and personnel-related expenses and expenses related to BAQSIMI®
Research and development expenses remained flat during the year. Salary and personnel-related expenses and FDA filing fees increased, while clinical trial expense, as well as materials and supply expense decreased
| Year Ended |
|
| Change |
| |||||||||||
| 2024 |
|
| 2023 |
|
| Dollars |
|
| % |
| |||||
| (in thousands) |
|
|
|
| |||||||||||
Non-operating income (expenses) |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Interest income |
| $ | 10,612 |
|
| $ | 5,459 |
|
| $ | 5,153 |
|
|
| 94 | % |
Interest expense |
|
| (30,343 | ) |
|
| (27,158 | ) |
|
| (3,185 | ) |
|
| 12 | % |
Other income (expenses), net |
|
| 4,076 |
|
|
| (3,929 | ) |
|
| 8,005 |
|
|
| 204 | % |
Total non-operating income (expenses), net |
| $ | (15,655 | ) |
| $ | (25,628 | ) |
| $ | 9,973 |
|
|
| (39 | )% |
The change in non-operating income (expenses), net is primarily a result of:
An increase in interest income resulting from an increase in cash and investments.
An increase in interest expense resulting from the Term Loan used to finance the acquisition of BAQSIMI®, as well as the 2029 Convertible Notes, which we entered into in the second half of 2023.
A change to Other income (expenses), net primarily as a result of foreign currency fluctuation, as well as mark-to-market adjustments relating to our interest rate swap contracts during the year ended
December 31, 2024 .
Cash flow provided by operating activities for the year ended
Pipeline Information
The Company currently has four abbreviated new drug applications ("ANDAs") filed with the
Amphastar's Chinese subsidiary,
Company Information
Amphastar is a bio-pharmaceutical company that focuses primarily on developing, manufacturing, marketing, and selling technically-challenging generic and proprietary injectable, inhalation, and intranasal products. Additionally, the Company sells insulin API products. Most of the Company's finished products are used in hospital or urgent care clinical settings and are primarily contracted and distributed through group purchasing organizations and drug wholesalers. More information and resources are available at www.amphastar.com.
Amphastar's logo and other trademarks or service marks of Amphastar, including, but not limited to Amphastar®, BAQSIMI®, Primatene MIST®, REXTOVYTM, Amphadase®, and Cortrosyn®, are the property of Amphastar.
Non-GAAP Financial Measures
To supplement its consolidated financial statements, which are prepared and presented in accordance with
Conference Call Information
The Company will hold a conference call to discuss its financial results today,
To access the conference call, dial toll-free (877) 407-0989 or (201) 389-0921 for international callers, ten minutes before the conference.
The call can also be accessed on the Investors page on the Company's website at www.amphastar.com.
Forward-Looking Statements
All statements in this press release and in the conference call referenced above that are not historical are forward-looking statements, including, among other things, statements relating to our expectations regarding future financial performance and business trends, our future growth, sales and marketing of our products, market size and expansion, product portfolio, product development, the timing of FDA filings or approvals, including the DMFs of ANP, the timing of product launches, acquisitions and other matters related to our pipeline of product candidates, the timing and results of clinical trials, the benefits BAQSIMI®, including its potential for continued revenue growth, the strategic trajectory of and market for our product pipeline, our ability to leverage our existing expertise and technology, and other future events. These statements are not facts but rather are based on Amphastar's historical performance and our current expectations, estimates, and projections regarding our business, operations, and other similar or related factors. Words such as "may," "might," "will," "could," "would," "should," "anticipate," "predict," "potential," "continue," "expect," "intend," "plan," "project," "believe," "estimate," and other similar or related expressions are used to identify these forward-looking statements, although not all forward-looking statements contain these words. You should not place undue reliance on forward-looking statements because they involve known and unknown risks, uncertainties, and assumptions that are difficult or impossible to predict and, in some cases, beyond Amphastar's control. Actual results may differ materially from those in the forward-looking statements as a result of a number of factors, including those described in Amphastar's filings with the
Contact Information:
Chief Financial Officer
(909) 476-3416
Table I
Condensed Consolidated Statement of Operations
(Unaudited; in thousands, except per share data)
| Three Months Ended |
|
| Year Ended |
| |||||||||||
|
|
|
| |||||||||||||
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
| |||||
Net revenues: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Product revenues, net |
| $ | 186,978 |
|
| $ | 155,649 |
|
| $ | 712,814 |
|
| $ | 593,238 |
|
Other revenues |
|
| (455 | ) |
|
| 22,456 |
|
|
| 19,153 |
|
|
| 51,157 |
|
Total net revenues |
|
| 186,523 |
|
|
| 178,105 |
|
|
| 731,967 |
|
|
| 644,395 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Cost of revenues |
|
| 99,875 |
|
|
| 81,965 |
|
|
| 358,112 |
|
|
| 293,274 |
|
Gross profit |
|
| 86,648 |
|
|
| 96,140 |
|
|
| 373,855 |
|
|
| 351,121 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, distribution, and marketing |
|
| 10,424 |
|
|
| 8,619 |
|
|
| 37,802 |
|
|
| 28,853 |
|
General and administrative |
|
| 12,938 |
|
|
| 13,122 |
|
|
| 56,720 |
|
|
| 51,540 |
|
Research and development |
|
| 18,142 |
|
|
| 20,419 |
|
|
| 73,914 |
|
|
| 73,741 |
|
Total operating expenses |
|
| 41,504 |
|
|
| 42,160 |
|
|
| 168,436 |
|
|
| 154,134 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Income from operations |
|
| 45,144 |
|
|
| 53,980 |
|
|
| 205,419 |
|
|
| 196,987 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Non-operating income (expenses): |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income |
|
| 2,292 |
|
|
| 2,303 |
|
|
| 10,612 |
|
|
| 5,459 |
|
Interest expense |
|
| (6,425 | ) |
|
| (9,456 | ) |
|
| (30,343 | ) |
|
| (27,158 | ) |
Other income (expenses), net |
|
| 2,951 |
|
|
| (5,482 | ) |
|
| 4,076 |
|
|
| (3,929 | ) |
Total non-operating income (expenses), net |
|
| (1,182 | ) |
|
| (12,635 | ) |
|
| (15,655 | ) |
|
| (25,628 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Income before income taxes |
|
| 43,962 |
|
|
| 41,345 |
|
|
| 189,764 |
|
|
| 171,359 |
|
Income tax provision |
|
| 5,998 |
|
|
| 4,673 |
|
|
| 29,672 |
|
|
| 31,833 |
|
Net income before equity in losses of unconsolidated affiliate |
|
| 37,964 |
|
|
| 36,672 |
|
|
| 160,092 |
|
|
| 139,526 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Equity in losses of unconsolidated affiliate |
|
| - |
|
|
| (505 | ) |
|
| (573 | ) |
|
| (1,981 | ) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net income |
| $ | 37,964 |
|
| $ | 36,167 |
|
| $ | 159,519 |
|
| $ | 137,545 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
| $ | 0.79 |
|
| $ | 0.75 |
|
| $ | 3.29 |
|
| $ | 2.85 |
|
Diluted |
| $ | 0.74 |
|
| $ | 0.68 |
|
| $ | 3.06 |
|
| $ | 2.60 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Weighted-average shares used to compute net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
| 47,975 |
|
|
| 47,957 |
|
|
| 48,429 |
|
|
| 48,265 |
|
Diluted |
|
| 51,310 |
|
|
| 53,014 |
|
|
| 52,058 |
|
|
| 53,001 |
|
Table II
Condensed Consolidated Balance Sheets
(Unaudited; in thousands, except share data)
|
|
|
| |||||
| 2024 |
|
| 2023 |
| |||
ASSETS |
|
|
|
|
|
| ||
Current assets: |
|
|
|
|
|
| ||
Cash and cash equivalents |
| $ | 151,609 |
|
| $ | 144,296 |
|
Restricted cash |
|
| 235 |
|
|
| 235 |
|
Short-term investments |
|
| 70,036 |
|
|
| 112,510 |
|
Restricted short-term investments |
|
| 2,200 |
|
|
| 2,200 |
|
Accounts receivable, net |
|
| 136,289 |
|
|
| 114,943 |
|
Inventories |
|
| 153,741 |
|
|
| 105,833 |
|
Income tax refunds and deposits |
|
| 1,747 |
|
|
| 526 |
|
Prepaid expenses and other assets |
|
| 18,214 |
|
|
| 9,057 |
|
Total current assets |
|
| 534,071 |
|
|
| 489,600 |
|
|
|
|
|
|
|
|
| |
Property, plant, and equipment, net |
|
| 297,345 |
|
|
| 282,746 |
|
Finance lease right-of-use assets |
|
| 383 |
|
|
| 564 |
|
Operating lease right-of-use assets |
|
| 46,899 |
|
|
| 32,333 |
|
Investment in unconsolidated affiliate |
|
| - |
|
|
| 527 |
|
|
| 590,660 |
|
|
| 613,295 |
| |
Long-term investments |
|
| 10,996 |
|
|
| 14,685 |
|
Other assets |
|
| 25,992 |
|
|
| 25,910 |
|
Deferred tax assets |
|
| 71,124 |
|
|
| 53,252 |
|
Total assets |
| $ | 1,577,470 |
|
| $ | 1,512,912 |
|
|
|
|
|
|
|
|
| |
LIABILITIES AND STOCKHOLDERS' EQUITY |
|
|
|
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
|
|
|
Accounts payable and accrued liabilities |
| $ | 157,057 |
|
| $ | 93,366 |
|
Accrued payments for BAQSIMI ® |
|
| - |
|
|
| 126,090 |
|
Income taxes payable |
|
| 9,664 |
|
|
| 1,609 |
|
Current portion of long-term debt |
|
| 234 |
|
|
| 436 |
|
Current portion of operating lease liabilities |
|
| 6,804 |
|
|
| 3,906 |
|
Total current liabilities |
|
| 173,759 |
|
|
| 225,407 |
|
|
|
|
|
|
|
|
| |
Long-term reserve for income tax liabilities |
|
| 6,957 |
|
|
| 6,066 |
|
Long-term debt, net of current portion and unamortized debt issuance costs |
|
| 601,630 |
|
|
| 589,579 |
|
Long-term operating lease liabilities, net of current portion |
|
| 41,881 |
|
|
| 29,721 |
|
Other long-term liabilities |
|
| 20,945 |
|
|
| 22,718 |
|
Total liabilities |
|
| 845,172 |
|
|
| 873,491 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Stockholders' equity: |
|
|
|
|
|
|
|
|
Preferred stock: par value |
|
| - |
|
|
| - |
|
Common stock: par value |
|
| 6 |
|
|
| 6 |
|
Additional paid-in capital |
|
| 505,400 |
|
|
| 486,056 |
|
Retained earnings |
|
| 568,787 |
|
|
| 409,268 |
|
Accumulated other comprehensive loss |
|
| (9,181 | ) |
|
| (8,478 | ) |
|
| (332,714 | ) |
|
| (247,431 | ) | |
Total equity |
|
| 732,298 |
|
|
| 639,421 |
|
Total liabilities and stockholders' equity |
| $ | 1,577,470 |
|
| $ | 1,512,912 |
|
Table III
Reconciliation of Non-GAAP Measures
(Unaudited; in thousands, except per share data)
| Three Months Ended |
|
| Year Ended |
| |||||||||||
|
|
|
| |||||||||||||
| 2024 |
|
| 2023 |
|
| 2024 |
|
| 2023 |
| |||||
|
|
|
|
|
|
|
|
|
|
|
| |||||
GAAP net income |
| $ | 37,964 |
|
| $ | 36,167 |
|
| $ | 159,519 |
|
| $ | 137,545 |
|
Adjusted for: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Intangible asset amortization |
|
| 6,179 |
|
|
| 6,178 |
|
|
| 24,718 |
|
|
| 12,830 |
|
Share-based compensation |
|
| 5,632 |
|
|
| 4,622 |
|
|
| 24,368 |
|
|
| 20,242 |
|
Impairment of long-lived assets |
|
| - |
|
|
| 1 |
|
|
| - |
|
|
| 3,175 |
|
Expenses related to BAQSIMI ® acquisition |
|
| - |
|
|
| 2,148 |
|
|
| 3,651 |
|
|
| 5,830 |
|
Debt issuance costs |
|
| - |
|
|
| 742 |
|
|
| - |
|
|
| 6,785 |
|
Income tax provision on pre-tax adjustments |
|
| (2,538 | ) |
|
| (2,983 | ) |
|
| (11,450 | ) |
|
| (10,708 | ) |
Adjusted non-GAAP net income |
| $ | 47,237 |
|
| $ | 46,875 |
|
| $ | 200,806 |
|
| $ | 175,699 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Adjusted non-GAAP net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
| $ | 0.99 |
|
| $ | 0.98 |
|
| $ | 4.15 |
|
| $ | 3.64 |
|
Diluted |
| $ | 0.92 |
|
| $ | 0.88 |
|
| $ | 3.86 |
|
| $ | 3.32 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
Weighted-average shares used to compute adjusted non-GAAP net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
| 47,975 |
|
|
| 47,957 |
|
|
| 48,429 |
|
|
| 48,265 |
|
Diluted |
|
| 51,310 |
|
|
| 53,014 |
|
|
| 52,058 |
|
|
| 53,001 |
|
| Three Months Ended |
| ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
| Cost of |
|
| Selling, |
|
| General |
|
| Research |
|
| Non-operating |
|
| Income |
| |||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
|
|
|
|
|
|
|
|
|
|
|
| |||||||||||||
GAAP |
| $ | 99,875 |
|
| $ | 10,424 |
|
| $ | 12,938 |
|
| $ | 18,142 |
|
| $ | (1,182 | ) |
| $ | 5,998 |
|
Intangible asset amortization |
|
| (6,160 | ) |
|
| - |
|
|
| - |
|
|
| (19 | ) |
|
| - |
|
|
| - |
|
Share-based compensation |
|
| (1,159 | ) |
|
| (286 | ) |
|
| (3,682 | ) |
|
| (505 | ) |
|
| - |
|
|
| - |
|
Income tax provision on pre-tax adjustments |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| 2,538 |
|
Non-GAAP |
| $ | 92,556 |
|
| $ | 10,138 |
|
| $ | 9,256 |
|
| $ | 17,618 |
|
| $ | (1,182 | ) |
| $ | 8,536 |
|
| Three Months Ended |
| ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
| Cost of |
|
| Selling, |
|
| General |
|
| Research |
|
| Non-operating |
|
| Income |
| |||||||
GAAP |
| $ | 81,965 |
|
| $ | 8,619 |
|
| $ | 13,122 |
|
| $ | 20,419 |
|
| $ | (12,635 | ) |
| $ | 4,673 |
|
Intangible asset amortization |
|
| (6,158 | ) |
|
| - |
|
|
| (3 | ) |
|
| (17 | ) |
|
| - |
|
|
| - |
|
Share-based compensation |
|
| (1,023 | ) |
|
| (221 | ) |
|
| (2,946 | ) |
|
| (432 | ) |
|
| - |
|
|
| - |
|
Impairment of long-lived assets |
|
| - |
|
|
| - |
|
|
| (1 | ) |
|
| - |
|
|
| - |
|
|
| - |
|
Expenses related to BAQSIMI ® acquisition |
|
| - |
|
|
| - |
|
|
| (322 | ) |
|
| - |
|
|
| 1,826 |
|
|
| - |
|
Debt issuance costs |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| 742 |
|
|
| - |
|
Income tax provision on pre-tax adjustments |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| 2,983 |
|
Non-GAAP |
| $ | 74,784 |
|
| $ | 8,398 |
|
| $ | 9,850 |
|
| $ | 19,970 |
|
| $ | (10,067 | ) |
| $ | 7,656 |
|
| Year Ended |
| ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
| Cost of |
|
| Selling, |
|
| General |
|
| Research |
|
| Non-operating |
|
| Income |
| |||||||
GAAP |
| $ | 358,112 |
|
| $ | 37,802 |
|
| $ | 56,720 |
|
| $ | 73,914 |
|
| $ | (15,655 | ) |
| $ | 29,672 |
|
Intangible asset amortization |
|
| (24,639 | ) |
|
| - |
|
|
| (4 | ) |
|
| (75 | ) |
|
| - |
|
|
| - |
|
Share-based compensation |
|
| (5,742 | ) |
|
| (1,063 | ) |
|
| (14,921 | ) |
|
| (2,642 | ) |
|
| - |
|
|
| - |
|
Expenses related to BAQSIMI ® acquisition |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| 3,651 |
|
|
| - |
|
Income tax provision on pre-tax adjustments |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| 11,450 |
|
Non-GAAP |
| $ | 327,731 |
|
| $ | 36,739 |
|
| $ | 41,795 |
|
| $ | 71,197 |
|
| $ | (12,004 | ) |
| $ | 41,122 |
|
| Year Ended |
| ||||||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||||||
| Cost of |
|
| Selling, |
|
| General |
|
| Research |
|
| Non-operating |
|
| Income |
| |||||||
GAAP |
| $ | 293,274 |
|
| $ | 28,853 |
|
| $ | 51,540 |
|
| $ | 73,741 |
|
| $ | (25,628 | ) |
| $ | 31,833 |
|
Intangible asset amortization |
|
| (12,741 | ) |
|
| - |
|
|
| (19 | ) |
|
| (70 | ) |
|
| - |
|
|
| - |
|
Share-based compensation |
|
| (4,891 | ) |
|
| (870 | ) |
|
| (12,269 | ) |
|
| (2,212 | ) |
|
| - |
|
|
| - |
|
Impairment of long-lived assets |
|
| (3,170 | ) |
|
| - |
|
|
| (5 | ) |
|
| - |
|
|
| - |
|
|
| - |
|
Expenses related to BAQSIMI ® acquisition |
|
| - |
|
|
| - |
|
|
| (2,179 | ) |
|
| - |
|
|
| 3,651 |
|
|
| - |
|
Debt issuance costs |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| 6,785 |
|
|
| - |
|
Income tax provision on pre-tax adjustments |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
|
| 10,708 |
|
Non-GAAP |
| $ | 272,472 |
|
| $ | 27,983 |
|
| $ | 37,068 |
|
| $ | 71,459 |
|
| $ | (15,192 | ) |
| $ | 42,541 |
|
SOURCE:
View the original press release on ACCESS Newswire