ATEC 8-K
Alphatec Holdings, Inc. (ATEC)
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): |
(Exact name of Registrant as Specified in Its Charter)
(State or Other Jurisdiction |
(Commission File Number) |
(IRS Employer |
||
|
|
|
|
|
|
||||
|
||||
(Address of Principal Executive Offices) |
|
(Zip Code) |
||
Registrant’s Telephone Number, Including Area Code: |
|
(Former Name or Former Address, if Changed Since Last Report)
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:
Securities registered pursuant to Section 12(b) of the Act:
|
|
Trading |
|
|
|
|
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.
The following information is furnished pursuant to Item 2.02, “Results of Operations and Financial Condition,” and shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that section.
On February 24, 2026, Alphatec Holdings, Inc. (the “Company”) issued a press release announcing its financial results for its year ended December 31, 2025. A copy of the press release is attached hereto as Exhibit 99.1.
The information contained in this Current Report, including the exhibit, shall not be incorporated by reference into any filing of the Company, whether made before or after the date hereof, regardless of any general incorporation language in such filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
99.1 |
Press Release of Alphatec Holdings, Inc., dated February 24, 2026 |
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 thereunto duly authorized.
|
|
|
Alphatec Holdings, Inc. |
|
|
|
|
Date: |
February 24, 2026 |
By: |
/s/ J. Todd Koning |
|
|
|
J. Todd Koning |
|
Exhibit 99.1 |
ATEC Reports Fourth Quarter and Full-Year 2025 Financial Results
Full-year 2025 total revenue grew 25% to $764 million, enabling significant profit margin expansion
Full-year 2026 total revenue expected to approximate $890 million
CARLSBAD, Calif., February 24, 2026 – Alphatec Holdings, Inc. (Nasdaq: ATEC), a spine-focused provider of innovative solutions dedicated to revolutionizing the approach to spine surgery, today announced financial results for the quarter and year ended December 31, 2025, and business highlights.
Fourth Quarter and Full-Year 2025 Financial Results
|
Quarter Ended December 31, 2025 |
Year Ended December 31, 2025 |
Total revenue |
$213 million |
$764 million |
GAAP gross margin |
70% |
70% |
Non-GAAP gross margin |
71% |
70% |
GAAP operating expenses |
$158 million |
$614 million |
Non-GAAP operating expenses |
$132 million |
$506 million |
GAAP net income / (loss) |
($22) million |
($143) million |
Non-GAAP net income / (loss) |
$9 million |
$8 million |
Non-GAAP adjusted EBITDA |
$33 million |
$93 million |
Non-GAAP adjusted EBITDA margin |
16% |
12% |
Ending cash balance |
$161 million |
|
Fourth Quarter Highlights
“2025 was a defining year for ATEC,” said Pat Miles, Chairman and Chief Executive Officer. “Our performance reflects the trust surgeons are placing in us, and our team’s dedication in advancing patient care. Continued momentum in lateral and deformity, along with the launch of Valence® and the proliferation of EOS Insight®, demonstrate how our procedural ecosystem is transforming the surgical experience. Achieving positive free cash flow marks a pivotal milestone, as we transition to cash generation and self-sustaining growth. We are redefining the spine market, building a company designed for longevity – one that will continue to deliver clinical distinction and earn deep surgeon loyalty. ATEC is now undeniably the preferred destination in spine.”
|
|
Valence® System Release
The Company announced the clearance and release of the Valence® intraoperative platform.
Financial Outlook for the Full Year 2026
The Company continues to expect total revenue for the fiscal year ending December 31, 2026 to approximate $890 million, representing growth of approximately $126 million, or 17% compared to full year 2025. This includes surgical revenue of approximately $805 million and EOS revenue of approximately $85 million. The Company is increasing its adjusted EBITDA guidance to approximately $134 million, or 15% of revenue, up from $130 million previously, reflecting continued operating leverage. The Company expects to generate at least $20 million of free cash flow for the full year 2026.
ATEC to Participate in Upcoming Conferences
The Company announced today that management will participate in the Barclays 28th Annual Global Healthcare Conference at Loews Miami Beach Hotel in Miami, FL on March 11, 2026, with a fireside chat at 9:00 a.m. ET. If available, the live webcasts will be accessible on ATEC’s Investor Relations website.
Inducement Awards Granted
As an inducement material to accepting employment with the Company, and in accordance with Nasdaq Listing Rule 5635(c)(4), ATEC today announced that the independent Compensation Committee of the Board of Directors has approved aggregate grants to 11 new employees (who are not executive officers) of, collectively, 9,281 restricted stock units (“RSUs”) under the Company’s 2016 Employment Inducement Award Plan. The RSUs will vest in equal annual installments on each of the first four anniversaries of the grant date, provided that the recipient remains continuously employed by ATEC as of such vesting date. In addition, the RSUs will vest fully upon a change of control of ATEC.
Financial Results Webcast
The Company will host a live webcast today at 1:30 p.m. PT / 4:30 p.m. ET. To access the live webcast, please visit the Investor Relations section of ATEC’s Corporate Website.
To view the live webcast, please register at this link. Access details will be shared via email. To listen to the live webcast, via audio only, please dial in: (888) 220-6125, Conference ID: 97241.
A replay of the webcast will remain available through the Investor Relations section of ATEC’s corporate website for twelve months.
|
|
Non-GAAP Financial Information
To supplement the Company’s financial statements presented in accordance with generally accepted accounting principles in the United States of America (GAAP), the Company reports certain non-GAAP financial measures listed below under “Non-GAAP Financial Measures.” The Company believes that these non-GAAP financial measures provide investors with an additional tool for evaluating the Company's core performance, which management uses in its own evaluation of continuing operating performance, and a baseline for assessing the Company’s future earnings potential. The Company’s non-GAAP financial measures may not provide information that is directly comparable to that provided by other companies in the Company’s industry, as other companies in the industry may calculate non-GAAP financial measures differently, particularly related to non-recurring, unusual items. Non-GAAP financial measures should be considered in addition to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. We have not reconciled our non-GAAP financial measures for the full year 2026 because certain items that impact these figures are either uncertain or outside our control and cannot be reasonably predicted. Accordingly, a reconciliation of forward-looking, non-GAAP financial measures is not available. Included below are definitions of the non-GAAP financial measures the Company uses.
Non-GAAP Financial Measures
Free cash flow: Calculated by subtracting capital expenditures from cash flow provided by or used in operating activities. Management uses free cash flow to measure progress on its capital efficiency and cash flow initiatives.
Non-GAAP Gross Profit and Non-GAAP Gross Margin: Non-GAAP gross profit represents GAAP gross profit with adjustments to exclude the impact of certain items recorded to cost of goods sold. Such potential adjustments are described within the section below under "Non-GAAP Adjustments" and included in the non-GAAP reconciliation attached below. Non-GAAP gross margin represents non-GAAP gross profit as a percentage of GAAP net sales.
Non-GAAP Operating Expenses: Non-GAAP operating expenses represent GAAP operating expenses, such as sales, general, and administrative expense, and research and development expense, with adjustments to exclude the impact of certain items recorded in GAAP operating expenses. Such potential adjustments are described within the section below under "Non-GAAP Adjustments" and included in the non-GAAP reconciliation attached below.
Non-GAAP Net Income (Loss) and Non-GAAP EPS: Non-GAAP net income (loss) represents GAAP net loss with adjustments to exclude the impact of certain items recorded in GAAP net loss. Such potential adjustments are described within the sections below under "Non-GAAP Adjustments" and included in the non-GAAP reconciliation attached below. Non-GAAP EPS represents non-GAAP net income (loss) divided by weighted-average shares outstanding.
EBITDA, Adjusted EBITDA and Adjusted EBITDA Margin: EBITDA represents earnings before non-operating income/expense, taxes, depreciation and amortization. Adjusted EBITDA consists of EBITDA with adjustments to exclude certain items described within the section below under "Non-GAAP Adjustments" and included in the non-GAAP reconciliation attached below. Adjusted EBITDA margin represents adjusted EBITDA as a percentage of GAAP net sales.
|
|
Non-GAAP Adjustments
The Company's non-GAAP financial measures reflect the exclusion of the following items:
Amortization of acquired intangible assets: Represents amortization expense associated with intangible assets including, but not limited to customer relationships, intellectual property, and trade names acquired in business combinations and asset acquisitions. This adjustment does not include amortization from other intangibles.
Litigation-related expenses: We are involved in various litigation matters that from time to time result in settlements. Litigation matters can vary in their characteristics, frequency and significance to our operating results and core business operations. We review litigation matters from both a qualitative and quantitative perspective to determine whether such matters are a normal and recurring part of our business. We include in our GAAP financial statements litigation fees and settlement expenses that we determine to be normal, recurring and routine to our business. When we determine that certain litigation matters are not normal and recurring to our core business operations, we believe excluding these expenses will provide our management and investors with useful incremental information. Litigation fees and settlement expenses excluded from our non-GAAP financial measures in the periods presented relate primarily to patent litigation and other litigation matters that relate directly to the business transformation that we started in 2018 and are discussed more fully in our periodic reports filed with the Securities and Exchange Commission.
Purchase accounting adjustments on acquisitions: Includes non-cash expenses incurred as a result of fair value step-ups associated with tangible assets acquired in business combinations or asset acquisitions.
Restructuring expenses: From time-to-time, in order to realign the Company’s operations or to realize synergies from acquisitions, the Company may eliminate roles or restructure its operations and footprint. In such cases the Company may incur one-time severance and personnel costs associated with workforce reductions, or costs associated with exiting and/or relocating facilities. We exclude these costs as we do not consider such amounts to be part of the ongoing operations.
Stock-based compensation: Stock-based compensation is charged to cost of revenue and operating expenses. We exclude stock-based compensation from certain of our non-GAAP financial measures because we believe that excluding these non-cash expenses provides meaningful supplemental information regarding operational performance. Because of the variety of equity awards used by companies, the varying methodologies for determining stock-based compensation expense, the subjective assumptions involved in those determinations, and the volatility in valuations that can be driven by market conditions outside the Company’s control, the Company believes excluding stock-based compensation expense enhances the ability of management and investors to understand and assess the underlying performance of its business over time.
Transaction-related expenses: Represent one-time costs incurred in connection with business combinations, asset acquisitions, or debt financing and modification activities. These expenses may include, but are not limited to, legal and advisory fees, due diligence costs, contract termination charges, and other third-party expenses directly related to the planning or execution of these transactions. We exclude these costs because they can vary significantly from period to period and are not indicative of the underlying trends in our core business.
Foreign currency exchange impact: Gains and losses related to foreign currency transactions, which are recorded as other income (expense), net. Management excludes these items when evaluating the Company's operating results as they are primarily non-cash and non-operating in nature.
|
|
Loss on debt extinguishment: Represents charges recognized in connection with the early repayment, refinancing, or settlement of debt, including write-offs of unamortized debt discounts, premiums, or deferred financing costs, and any associated prepayment penalties. We exclude these items from non-GAAP results because they are non-recurring in nature, not indicative of ongoing operating performance, and can vary significantly from period to period based on financing activity.
Loss (gain) on derivative liability: Represents non-cash fair value adjustments associated with embedded derivative features related to our convertible debt. These mark-to-market changes are driven by fluctuations in our stock price and other valuation inputs, and do not reflect current operating performance. We exclude these amounts from non-GAAP results because they are non-cash, volatile, and unrelated to the Company’s core business operations.
Non-cash interest expense: Consists primarily of interest expense related to the amortization of debt discounts, deferred financing costs, and other non-cash components associated with our convertible notes and other long-term debt instruments. We exclude this item from non-GAAP net income because it is non-cash in nature and does not reflect our core operating performance or current period cash expenditures.
Long-term income tax rate adjustment: The Company employs a structural long-term projected non-GAAP income tax rate of 26% for greater consistency across reporting periods. This long-term projected non-GAAP tax rate reflects historical and expected tax positions and excludes any benefit from deferred tax assets or valuation allowance changes. The long-term rate considers various factors, including the Company’s anticipated tax structure, its tax positions in different jurisdictions, and current impacts from key U.S. legislation where the Company operates. We will reevaluate this tax rate, as necessary, for events such as major changes in the U.S. tax environment, substantial changes in the Company’s geographic earnings mix due to acquisition activity, or other shifts in the Company’s strategy or business operations.
Other non-recurring expenses: These represent items that are unusual or infrequent in nature and that we believe are not indicative of our ongoing operating performance. Examples may include discrete costs associated with tax strategy implementation or one-time expenses related to customer restructuring or reorganization events. We evaluate such items based on their nature and significance and disclose material adjustments in our non-GAAP reconciliations.
About Alphatec Holdings, Inc.
ATEC, through its wholly owned subsidiaries, Alphatec Spine, Inc., EOS imaging S.A.S. and SafeOp Surgical, Inc., is a medical device company dedicated to revolutionizing the approach to spine surgery through clinical distinction. ATEC’s Organic Innovation MachineTM is focused on developing new approaches that integrate seamlessly with the Company’s expanding InformatiXTM platform to better inform surgery and more safely and reproducibly achieve the goals of spine surgery. ATEC’s vision is to be the Standard Bearer in Spine. For more information, visit us at www.atecspine.com.
|
|
Forward-Looking Statements
This press release contains "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995 that involve risks and uncertainties. Such statements are based on management's current expectations and are subject to a number of risks and uncertainties that could cause actual results to differ materially from those described in the forward-looking statements. The Company cautions investors that there can be no assurance that actual results will not differ materially from those projected or suggested in such forward-looking statements as a result of various factors. Forward-looking statements include, but are not limited to: references to the Company’s revenue, balance sheet, growth, and financial outlook and commitments; planned product launches, timelines, introductions, regulatory submissions or clearances; and the Company's ability to compel surgeon adoption and drive procedural growth. Important factors that could cause actual operating results to differ significantly from those expressed or implied by such forward-looking statements include, but are not limited to: the uncertainty of success in developing new products or products currently in the pipeline; the uncertainties in the Company’s ability to execute upon its strategic operating plan; the uncertainties regarding the ability to successfully license or acquire new products, and the commercial success of such products; failure to achieve acceptance of the Company’s products by the surgeon community; failure to obtain FDA or other regulatory clearance or approval or unexpected or prolonged delays in the process; continuation of favorable third-party reimbursement; unanticipated expenses or liabilities or other adverse events affecting cash flow or the Company’s ability to achieve profitability; uncertainty of additional funding and the form of such funding; product liability exposure; an unsuccessful outcome in any litigation; patent infringement claims; claims related to the Company’s intellectual property; and the Company’s ability to meet its financial obligations. A further list and description of these and other factors, risks and uncertainties can be found in the Company's most recent annual report, and any subsequent quarterly and current reports, filed with the U.S. Securities and Exchange Commission. ATEC disclaims any intention or obligation to update or revise any forward-looking statements, whether as a result of new information, future events, or otherwise, unless required by law.
Investor/Media Contact:
Robert Judd
Investor Relations
(760) 494-6790
Company Contact:
J. Todd Koning
Chief Financial Officer
|
|
ALPHATEC HOLDINGS, INC.
CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share amounts)
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
December 31 |
|
|
December 31 |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
|
|
(unaudited) |
|
|
|
|
||||||||||
Revenue from products and services |
|
$ |
212,928 |
|
|
$ |
176,793 |
|
|
$ |
764,155 |
|
|
$ |
611,562 |
|
Cost of sales |
|
|
63,437 |
|
|
|
55,205 |
|
|
|
232,267 |
|
|
|
187,300 |
|
Gross profit |
|
|
149,491 |
|
|
|
121,588 |
|
|
|
531,888 |
|
|
|
424,262 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Research and development |
|
|
22,281 |
|
|
|
23,244 |
|
|
|
76,268 |
|
|
|
80,718 |
|
Sales, general and administrative |
|
|
128,699 |
|
|
|
114,541 |
|
|
|
498,526 |
|
|
|
450,199 |
|
Litigation-related expenses |
|
|
3,457 |
|
|
|
1,188 |
|
|
|
23,784 |
|
|
|
9,799 |
|
Amortization of acquired intangible assets |
|
|
3,873 |
|
|
|
4,720 |
|
|
|
15,060 |
|
|
|
16,258 |
|
Transaction-related expenses |
|
|
— |
|
|
|
327 |
|
|
|
— |
|
|
|
210 |
|
Restructuring expenses |
|
|
— |
|
|
|
1,386 |
|
|
|
378 |
|
|
|
3,247 |
|
Total operating expenses |
|
|
158,310 |
|
|
|
145,406 |
|
|
|
614,016 |
|
|
|
560,431 |
|
Operating loss |
|
|
(8,819 |
) |
|
|
(23,818 |
) |
|
|
(82,128 |
) |
|
|
(136,169 |
) |
Other expense, net: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cash interest expense, net |
|
|
(5,184 |
) |
|
|
(5,968 |
) |
|
|
(21,141 |
) |
|
|
(20,422 |
) |
Noncash interest expense, net |
|
|
(7,710 |
) |
|
|
(1,183 |
) |
|
|
(24,781 |
) |
|
|
(4,457 |
) |
Loss on debt extinguishment |
|
|
— |
|
|
— |
|
|
|
(17,576 |
) |
|
— |
|
||
Gain on derivative liability |
|
|
— |
|
|
— |
|
|
|
620 |
|
|
— |
|
||
Other (expense) income, net |
|
|
(34 |
) |
|
|
(1,922 |
) |
|
|
1,603 |
|
|
|
(1,025 |
) |
Total other expense, net |
|
|
(12,928 |
) |
|
|
(9,073 |
) |
|
|
(61,275 |
) |
|
|
(25,904 |
) |
Net loss before taxes |
|
|
(21,747 |
) |
|
|
(32,891 |
) |
|
|
(143,403 |
) |
|
|
(162,073 |
) |
Income tax (benefit) provision |
|
|
(18 |
) |
|
|
441 |
|
|
|
(45 |
) |
|
|
50 |
|
Net loss |
|
$ |
(21,729 |
) |
|
$ |
(33,332 |
) |
|
$ |
(143,358 |
) |
|
$ |
(162,123 |
) |
Net loss per share, basic and diluted |
|
$ |
(0.14 |
) |
|
$ |
(0.23 |
) |
|
$ |
(0.96 |
) |
|
$ |
(1.13 |
) |
Weighted average shares outstanding, basic and diluted |
|
|
152,106 |
|
|
|
144,583 |
|
|
|
150,064 |
|
|
|
142,946 |
|
Stock-based compensation included in: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Cost of sales |
|
$ |
519 |
|
|
$ |
2,485 |
|
|
$ |
4,529 |
|
|
$ |
4,961 |
|
Research and development |
|
|
8,421 |
|
|
|
9,894 |
|
|
|
19,531 |
|
|
|
27,030 |
|
Sales, general and administrative |
|
|
10,458 |
|
|
|
9,154 |
|
|
|
49,659 |
|
|
|
41,286 |
|
|
|
$ |
19,398 |
|
|
$ |
21,533 |
|
|
$ |
73,719 |
|
|
$ |
73,277 |
|
|
|
ALPHATEC HOLDINGS, INC.
CONSOLIDATED BALANCE SHEETS
(in thousands)
|
|
December 31, |
|
|
December 31, |
|
||
ASSETS |
|
|||||||
Current assets: |
|
|
|
|
|
|
||
Cash and cash equivalents |
|
$ |
160,806 |
|
|
$ |
138,840 |
|
Accounts receivable, net |
|
|
97,304 |
|
|
|
82,987 |
|
Inventories |
|
|
169,444 |
|
|
|
175,264 |
|
Prepaid expenses and other current assets |
|
|
23,322 |
|
|
|
20,308 |
|
Total current assets |
|
|
450,876 |
|
|
|
417,399 |
|
Property and equipment, net |
|
|
135,324 |
|
|
|
156,394 |
|
Right-of-use assets |
|
|
31,225 |
|
|
|
34,701 |
|
Goodwill |
|
|
75,208 |
|
|
|
70,976 |
|
Intangible assets, net |
|
|
93,454 |
|
|
|
93,518 |
|
Other assets |
|
|
5,121 |
|
|
|
2,722 |
|
Total assets |
|
$ |
791,208 |
|
|
$ |
775,710 |
|
|
|
|
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS' EQUITY (DEFICIT) |
|
|||||||
Current liabilities: |
|
|
|
|
|
|
||
Accounts payable |
|
$ |
40,893 |
|
|
$ |
52,984 |
|
Accrued expenses and other current liabilities |
|
|
97,019 |
|
|
|
81,466 |
|
Contract liabilities |
|
|
10,439 |
|
|
|
10,467 |
|
Short-term debt |
|
|
64,526 |
|
|
|
1,656 |
|
Current portion of operating lease liabilities |
|
|
6,298 |
|
|
|
6,453 |
|
Total current liabilities |
|
|
219,175 |
|
|
|
153,026 |
|
Total long-term liabilities |
|
|
536,004 |
|
|
|
613,250 |
|
Redeemable preferred stock |
|
|
23,603 |
|
|
|
23,603 |
|
Stockholders' equity (deficit) |
|
|
12,426 |
|
|
|
(14,169 |
) |
Total liabilities and stockholders' equity (deficit) |
|
$ |
791,208 |
|
|
$ |
775,710 |
|
|
|
ALPHATEC HOLDINGS, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(in thousands)
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
December 31, |
|
|
December 31, |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
(unaudited) |
|
|
|
|
|
|
||||||||||
Gross profit, GAAP |
|
$ |
149,491 |
|
|
$ |
121,588 |
|
|
$ |
531,888 |
|
|
$ |
424,262 |
|
Add: amortization of acquired intangible assets |
|
|
66 |
|
|
|
(814 |
) |
|
|
245 |
|
|
|
108 |
|
Add: stock-based compensation |
|
|
519 |
|
|
|
2,485 |
|
|
|
4,529 |
|
|
|
4,961 |
|
Add: purchase accounting adjustments on acquisitions |
|
— |
|
|
— |
|
|
— |
|
|
|
197 |
|
|||
Non-GAAP gross profit |
|
$ |
150,076 |
|
|
$ |
123,259 |
|
|
$ |
536,662 |
|
|
$ |
429,528 |
|
Gross margin, GAAP |
|
|
70.2 |
% |
|
|
68.8 |
% |
|
|
69.6 |
% |
|
|
69.4 |
% |
Add: amortization of acquired intangible assets |
|
|
0.0 |
% |
|
|
(0.5 |
%) |
|
|
0.0 |
% |
|
|
0.0 |
% |
Add: stock-based compensation |
|
|
0.2 |
% |
|
|
1.4 |
% |
|
|
0.6 |
% |
|
|
0.8 |
% |
Add: purchase accounting adjustments on acquisitions |
|
|
0.0 |
% |
|
|
0.0 |
% |
|
|
0.0 |
% |
|
|
0.0 |
% |
Non-GAAP gross margin |
|
|
70.5 |
% |
|
|
69.7 |
% |
|
|
70.2 |
% |
|
|
70.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
December 31, |
|
|
December 31, |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
(unaudited) |
|
|
|
|
|
|
||||||||||
Operating expenses, GAAP |
|
$ |
158,310 |
|
|
$ |
145,406 |
|
|
$ |
614,016 |
|
|
$ |
560,431 |
|
Adjustments: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Stock-based compensation |
|
|
(18,879 |
) |
|
|
(19,048 |
) |
|
|
(69,190 |
) |
|
|
(68,316 |
) |
Litigation-related expenses |
|
|
(3,457 |
) |
|
|
(1,188 |
) |
|
|
(23,784 |
) |
|
|
(9,799 |
) |
Amortization of acquired intangible assets |
|
|
(3,873 |
) |
|
|
(4,720 |
) |
|
|
(15,060 |
) |
|
|
(16,258 |
) |
Transaction-related expenses |
|
— |
|
|
|
(327 |
) |
|
— |
|
|
|
(210 |
) |
||
Restructuring expenses |
|
— |
|
|
|
(1,386 |
) |
|
|
(378 |
) |
|
|
(3,247 |
) |
|
Other non-recurring expenses |
|
— |
|
|
— |
|
|
— |
|
|
|
(1,608 |
) |
|||
Non-GAAP operating expenses |
|
$ |
132,101 |
|
|
$ |
118,737 |
|
|
$ |
505,604 |
|
|
$ |
460,993 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
December 31, |
|
|
December 31, |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
(unaudited) |
|
|
|
|
|
|
||||||||||
Net loss, GAAP |
|
$ |
(21,729 |
) |
|
$ |
(33,332 |
) |
|
$ |
(143,358 |
) |
|
$ |
(162,123 |
) |
Cash interest expense, net |
|
|
5,184 |
|
|
|
5,968 |
|
|
|
21,141 |
|
|
|
20,422 |
|
Noncash interest expense, net |
|
|
7,710 |
|
|
|
1,183 |
|
|
|
24,781 |
|
|
|
4,457 |
|
Loss on debt extinguishment |
|
— |
|
|
— |
|
|
|
17,576 |
|
|
— |
|
|||
Gain on derivative liability |
|
— |
|
|
— |
|
|
|
(620 |
) |
|
— |
|
|||
Other (expense) income, net |
|
|
34 |
|
|
|
1,922 |
|
|
|
(1,603 |
) |
|
|
1,025 |
|
Income tax (benefit) expense |
|
|
(18 |
) |
|
|
441 |
|
|
|
(45 |
) |
|
|
50 |
|
Depreciation |
|
|
14,695 |
|
|
|
16,102 |
|
|
|
60,350 |
|
|
|
62,052 |
|
Amortization expense |
|
|
4,406 |
|
|
|
3,906 |
|
|
|
17,142 |
|
|
|
16,366 |
|
EBITDA |
|
|
10,282 |
|
|
|
(3,810 |
) |
|
|
(4,636 |
) |
|
|
(57,751 |
) |
Add back significant items: |
|
|
|
|
|
|
|
|
|
|
|
|
||||
Stock-based compensation |
|
|
19,398 |
|
|
|
21,533 |
|
|
|
73,719 |
|
|
|
73,277 |
|
Purchase accounting adjustments on acquisitions |
|
— |
|
|
— |
|
|
— |
|
|
|
197 |
|
|||
Litigation-related expenses |
|
|
3,457 |
|
|
|
1,188 |
|
|
|
23,784 |
|
|
|
9,799 |
|
Transaction-related expenses |
|
— |
|
|
|
327 |
|
|
— |
|
|
|
210 |
|
||
Restructuring expenses |
|
— |
|
|
|
1,386 |
|
|
|
378 |
|
|
|
3,247 |
|
|
Other non-recurring expenses |
|
— |
|
|
— |
|
|
— |
|
|
|
1,608 |
|
|||
Adjusted EBITDA |
|
$ |
33,137 |
|
|
$ |
20,624 |
|
|
$ |
93,245 |
|
|
$ |
30,587 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Adjusted EBITDA margin |
|
|
15.6 |
% |
|
|
11.7 |
% |
|
|
12.2 |
% |
|
|
5.0 |
% |
Adjusted EBITDA margin expansion |
|
|
390 |
|
bps |
|
|
|
720 |
|
bps |
|
||||
|
|
ALPHATEC HOLDINGS, INC.
RECONCILIATION OF NON-GAAP FINANCIAL MEASURES
(in thousands)
|
|
Three Months Ended |
|
|
Year Ended |
|
||||||||||
|
|
December 31, |
|
|
December 31, |
|
||||||||||
|
|
2025 |
|
|
2024 |
|
|
2025 |
|
|
2024 |
|
||||
(unaudited) |
|
|
|
|
|
|
||||||||||
Net loss, GAAP |
|
$ |
(21,729 |
) |
|
$ |
(33,332 |
) |
|
$ |
(143,358 |
) |
|
$ |
(162,123 |
) |
Stock-based compensation |
|
|
19,398 |
|
|
|
21,533 |
|
|
|
73,719 |
|
|
|
73,277 |
|
Amortization of acquired intangible assets |
|
|
3,939 |
|
|
|
3,906 |
|
|
|
15,305 |
|
|
|
16,366 |
|
Restructuring expenses |
|
— |
|
|
|
1,386 |
|
|
|
378 |
|
|
|
3,247 |
|
|
Transaction-related expenses |
|
— |
|
|
— |
|
|
— |
|
|
|
210 |
|
|||
Litigation-related expenses |
|
|
3,457 |
|
|
|
1,188 |
|
|
|
23,784 |
|
|
|
9,799 |
|
Loss on debt extinguishment |
|
— |
|
|
— |
|
|
|
17,576 |
|
|
— |
|
|||
Gain on derivative liability |
|
— |
|
|
— |
|
|
|
(620 |
) |
|
— |
|
|||
Non-cash interest expense |
|
|
7,710 |
|
|
|
1,183 |
|
|
|
24,781 |
|
|
|
4,457 |
|
Foreign currency exchange impact |
|
|
(60 |
) |
|
|
1,592 |
|
|
|
(708 |
) |
|
|
805 |
|
Long-term income tax rate adjustment |
|
|
(3,283 |
) |
|
|
106 |
|
|
|
(2,766 |
) |
|
|
13,967 |
|
Non-GAAP net income (loss) |
|
$ |
9,432 |
|
|
$ |
(2,438 |
) |
|
$ |
8,091 |
|
|
$ |
(39,995 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||
Non-GAAP net income (loss) per share |
|
$ |
0.06 |
|
|
$ |
(0.02 |
) |
|
$ |
0.05 |
|
|
$ |
(0.28 |
) |
Weighted average shares outstanding, basic and diluted |
|
|
152,106 |
|
|
|
144,583 |
|
|
|
150,064 |
|
|
|
142,946 |
|