8-K
AYTU BIOPHARMA, INC (AYTU)
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
February 12, 2025
Date of Report (Date of earliest event reported):
AYTU BIOPHARMA, INC .
(Exact name of registrant as specified in its charter)
| Delaware | 001-38247 | 47-0883144 |
|---|---|---|
| (State or other jurisdiction of incorporation) | (Commission File Number) | (IRS Employer Identification No.) |
7900 East Union Avenue, Suite 920
Denver, CO 80237
(Address of principal executive offices, including Zip Code)
Registrant’s telephone number, including area code: (720) 437-6580
Not applicable
(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:
| ☐ | 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 $0.0001 per share | AYTU | The Nasdaq Capital Market |
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 12, 2025, Aytu BioPharma, Inc. (the “Company” or “Aytu”) issued a press release announcing its fiscal 2025 second quarter operational and financial results. As indicated in the press release, the Company scheduled a conference call and live audio webcast for February 12, 2025, at 4:30 p.m. Eastern time to discuss the operational and financial results and to answer questions. The conference call is publicly accessible via webcast and telephone (available live and for replay), and the press release includes instructions for accessing the webcast via the Company’s website or dialing in to the call. A replay of the call will be made available after the call on the Company’s website and via a telephone replay. Availability of the call replay posted on the Company’s website and via the telephone replay is at the Company’s discretion and may be discontinued at any time. A copy of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K.
The information in the press release attached as Exhibit 99.1 hereto shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), nor shall such information be deemed incorporated by reference in any filing under the Securities Act of 1933, as amended, or the Exchange Act, except as shall be expressly set forth by specific reference in such filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
| Exhibit Number | Exhibit Description |
|---|---|
| 99.1 | Press Release dated February 12, 2025 |
| 104 | Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101) |
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.
| AYTU BIOPHARMA, INC. | ||
|---|---|---|
| Date: February 12, 2025 | By: | /s/ Ryan J. Selhorn |
| Ryan J. Selhorn | ||
| Chief Financial Officer |
ex_751233.htm
Exhibit 99.1
Aytu BioPharma Reports Fiscal 2025 Second Quarter Operational and Financial Results
Net income of $0.8 million
Adjusted EBITDA^1^ of $1.3 million
Pediatric Portfolio net revenue up 86% sequentially
First quarterly sequential prescription increase for both ADHD and Pediatric portfolios since Q2 fiscal 2023
$20.4 million cash balance at December 31, 2024
Company to host conference call and webcast today, February 12, 2025, at 4:30 p.m. Eastern time
DENVER, CO / February 12 , 2025 / Aytu BioPharma, Inc. (the “Company” or “Aytu”) (Nasdaq:AYTU), a pharmaceutical company focused on commercializing novel therapeutics, today announced operational and financial results for the fiscal 2025 second quarter.
Q2 2025 Highlights
| ● | Quarterly sequential increase in prescriptions across both portfolios, led by 29% sequential growth from the Pediatric Portfolio. |
|---|---|
| ● | Pediatric Portfolio (antihistamine franchise and pediatric multivitamin franchise) net revenue increased 86% sequentially to $2.4 million versus $1.3 million in Q1 fiscal 2025, reflecting positive effects from recently implemented return-to-growth plan for the pediatric product line. Pediatric Portfolio net revenue increased 12% compared to Q2 fiscal 2024. |
| --- | --- |
| ● | ADHD Portfolio (Adzenys XR-ODT® and Cotempla XR-ODT®) net revenue increased 16% sequentially to $13.8 million versus $11.9 million in Q1 fiscal 2025 after adjusting for a one-time vendor agreement positively impacting Q1 fiscal 2025 net revenue by $3.3 million. |
| --- | --- |
| ● | Net income in Q2 fiscal 2025 was $0.8 million, or $0.13 net income per share basic and $0.26 net loss per share diluted, compared to a net loss of $0.2 million, or $0.04 net loss per share basic and diluted in Q2 fiscal 2024. |
| ● | Adjusted EBITDA was $1.3 million in Q2 fiscal 2025 compared to $5.5 million in Q2 fiscal 2024. |
| --- | --- |
| ● | Cash and cash equivalents were $20.4 million at December 31, 2024, compared to $20.1 million at September 30, 2024. |
| --- | --- |
Management Discussion
“We successfully returned both our ADHD and Pediatric portfolios to positive sequential prescription growth during the second quarter, the first such occurrence in which both portfolios exhibited sequential prescription growth since late-2022,” noted Josh Disbrow, Chief Executive Officer of Aytu. “Our entire commercial team has done a great job navigating the various dynamics of the macro landscapes for our addressable markets. In the quarter, our sales team employed a focused and efficient promotional approach to grow the ADHD Portfolio, drove broader prescribing and distribution across the Pediatric Portfolio, capitalized on improved payor coverage, and leveraged the strengths of our best-in-class Aytu RxConnect access platform.”
“This positive commercial momentum parallels our corporate optimization initiatives, driving efficiencies within our operating structure. We expect that these programs will realize at least $2.0 million in cost savings annually beyond the expense reductions we have already achieved. Our goal remains firmly focused on generating positive cash flows and increasing stockholder value. With this now our seventh consecutive quarter of positive adjusted EBITDA and second consecutive quarter of net income, I believe we are well positioned to achieve these objectives.”
“Specific to our ADHD market, the macro trends continue to show a return to more normalized supply status following the ADHD stimulant shortages over the past 18 months, which helped to temporarily bolster Adzenys and Cotempla prescriptions, resulting in boosted fiscal 2024 numbers. With more than 99,000 prescriptions written during the second fiscal quarter for our ADHD brands, we remain above the pre-stimulant shortage levels, highlighting our pronounced volume gains. Within Pediatrics, we took decisive action securing improved reimbursement and wider distribution for both our antihistamine and multi-vitamin franchises. These efforts have resulted in a significant increase in covered lives and dispensed prescriptions. We have also substantially increased our promotional footprint with our sales force as we shift promotional priorities, resulting in early traction as demonstrated by increased prescribing and pharmacy dispensing. The initial result was a 29% sequential increase in Pediatric Portfolio prescriptions.”
“We have successfully implemented a multi-year, strategic realignment to focus on our profitable prescription pharmaceutical business and leverage the unique capabilities of our now streamlined organization. These changes have resulted in the growth of our novel, commercialized prescription therapeutics, while also driving positive adjusted EBITDA and profitability. With positive operational trends in place, we remain focused on seeking opportunities to leverage our commercial infrastructure and Aytu RxConnect platform, while we pursue additional in-licensed or acquired products. We continue to expect revenue and adjusted EBITDA growth from current levels as we strive for positive cash flows. I am pleased with the significant progress made and look forward to continuing to execute on our strategy in the years to come.”
Organizational Changes and Operating Optimization Plan
Aytu has successfully repositioned itself as a growing specialty pharmaceutical company focused on commercializing novel prescription therapeutics. During the past year, the Company wound down and sold its Consumer Health business. Prior to that, the Company indefinitely suspended all clinical development programs. The Company also spent over two years working on manufacturing, operational, and regulatory initiatives to outsource the contract manufacturing of its ADHD products, culminating with the closure of the Grand Prairie, Texas manufacturing facility at the end of calendar 2024. Recently, the Company implemented an additional series of organizational changes focused on optimizing operations and driving near-term positive cash flows. As noted above, these new optimization efforts are expected to further reduce operating expenses by at least $2.0 million annually.
Consumer Health – Discontinued Operations
In June 2023, the Company announced that it had instituted a strategic mandate focusing solely on its Rx business. This mandate, now completed, encompassed Aytu’s companywide restructuring objectives. These efforts included the wind down, and subsequent divestiture in the first quarter of fiscal 2025, of the Consumer Health business, the successful outsourcing of ADHD products production and the associated closure of the Grand Prairie, Texas ADHD manufacturing facility, and the indefinite suspension of Aytu’s clinical development programs. The Company expects the savings realized from these strategic shifts to significantly enhance its operating results and drive stockholder value.
The accounting requirements for reporting the Consumer Health business divestiture as a discontinued operation were met when the wind down and divestiture was completed on July 31, 2024. Accordingly, the Company’s unaudited consolidated financial statements for all periods presented reflect the Consumer Health business as a discontinued operation. In addition, the Company’s fiscal 2024 quarterly results classify the Consumer Health business as a discontinued operation.
Net Revenue by Portfolio
| | Three Months Ended | |||
|---|---|---|---|---|
| | December 31, | |||
| | 2024 | 2023 | ||
| | (in thousands) | |||
| ADHD Portfolio | $ | 13,816 | $ | 16,572 |
| Pediatric Portfolio | 2,400 | 2,145 | ||
| Other* | 5 | 31 | ||
| Total net revenue | $ | 16,221 | $ | 18,748 |
*Other includes discontinued or deprioritized products.
Q2 2025 Financial Results
Net revenue for the second quarter of fiscal 2025 was $16.2 million, compared to $18.7 million for the prior year. The change was primarily due to a decrease of $2.8 million in the ADHD Portfolio, partially offset by an increase in the Pediatric Portfolio which was driven by the success of initiatives the Company has implemented to increase coverage, broaden distribution and shift and enhance promotional resources.
The ADHD Portfolio (Adzenys XR-ODT® and Cotempla XR-ODT®) experienced a 17% decrease in net revenue to $13.8 million in the second quarter of fiscal 2025, compared to the prior year period. The Pediatric Portfolio (antihistamine franchise and multivitamin franchise) experienced a 12% increase in net revenue to $2.4 million in the second quarter of fiscal 2025, compared to the prior year period. Sequentially, ADHD Portfolio net revenue increased 16% after adjusting for a one-time vendor agreement positively impacting Q1 fiscal 2025 net revenue by $3.3 million. Sequentially, Pediatric Portfolio net revenue increased 86% compared to the first quarter of fiscal 2025.
Gross profit was $10.8 million, or 66% of net revenue, in the second quarter of fiscal 2025, compared to $14.6 million, or 78% of net revenue, in the same quarter last year. The decrease in gross profit percentage is primarily related to increased cost of sales in the Company’s ADHD inventory. The inventory’s higher cost resulted from the allocation of certain overhead costs associated with the Company’s Grand Prairie, Texas manufacturing facility, to a reduced amount of ADHD product being produced there. This situation occurred as the Company ramped up production at its contract manufacturer and concurrently decreased production at Grand Prairie, Texas. This higher cost inventory is expected to be liquidated in the coming quarters as the Company continues to sell these products through its sales channels, resulting in a normalization of gross profit percentage.
Operating expenses, excluding amortization of intangible assets and restructurings costs, were $10.2 million in the second quarter of fiscal 2025 compared to $10.5 million in the prior year period. The decrease is primarily a result of continued cost reduction efforts and improved operational efficiencies.
Loss from operations was $1.7 million for the second quarter of fiscal 2025 compared to income from operations of $3.1 million in the prior year period.
Net income during the second quarter of fiscal 2025 was $0.8 million, or $0.13 net income per share basic and $0.26 net loss per share diluted, compared to a net loss of $0.2 million, or $0.04 net loss per share basic and diluted, in the prior year period. The fiscal 2025 second quarter results were impacted by $3.0 million of derivative warrant liabilities gain due primarily to the decrease in the Company’s stock price, compared to a derivative warrant liabilities loss of $0.6 million in the second quarter of fiscal 2024.
Adjusted EBITDA was $1.3 million in the second quarter of fiscal 2025, compared to $5.5 million in the prior year period.
Cash and cash equivalents were $20.4 million at December 31, 2024, compared to $20.1 million at September 30, 2024.
Conference Call Details
Date and Time: Wednesday, February 12, 2025, at 4:30 p.m. Eastern time.
Call-in Information: Interested parties can access the conference call by dialing (888) 506-0062 for United States callers or +1 (973) 528-0011 for international callers and using the participant access code 583044.
Webcast Information: The webcast will be accessible live and archived at https://www.webcaster4.com/Webcast/Page/2142/51953, and accessible on the Investors section of the Company’s website at https://investors.aytubio.com/ under Events & Presentations.
Replay: A teleconference replay of the call will be available until February 26, 2025, at (877) 481-4010 for United States callers or +1 (919) 882-2331 for international callers and using replay access code 51953.
About Aytu BioPharma, Inc.
Aytu is a pharmaceutical company focused on commercializing novel therapeutics. The Company’s prescription products include Adzenys XR-ODT® (amphetamine) extended-release orally disintegrating tablets (see Full Prescribing Information, including Boxed WARNING) and Cotempla XR-ODT® (methylphenidate) extended-release orally disintegrating tablets (see Full Prescribing Information, including Boxed WARNING) for the treatment of attention deficit hyperactivity disorder (ADHD), Karbinal® ER (carbinoxamine maleate), an extended-release antihistamine suspension indicated to treat numerous allergic conditions, and Poly-Vi-Flor® and Tri-Vi-Flor®, two complementary fluoride-based prescription vitamin product lines available in various formulations for infants and children with fluoride deficiency. To learn more, please visit aytubio.com.
Forward-Looking Statements
This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (“Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended (“Exchange Act”). All statements other than statements of historical facts contained in this press release, are forward-looking statements. Forward-looking statements are generally written in the future tense and/or are preceded by words such as “may,” “will,” “should,” “forecast,” “could,” “expect,” “suggest,” “believe,” “estimate,” “continue,” “anticipate,” “intend,” “plan,” or similar words, or the negatives of such terms or other variations on such terms or comparable terminology. All statements other than statements of historical facts contained in this presentation, are forward-looking statements. These statements are predictions and are subject to risks and uncertainties that could cause the actual events or results to differ materially. These risks and uncertainties include, among others, risks associated with: the Company’s overall financial and operational performance, potential adverse changes to the Company’s financial position or our business, the results of operations, strategy and plans, changes in capital markets and the ability of the Company to finance operations in the manner expected, risks relating to gaining market acceptance of our products, our partners performing their required activities, our anticipated future cash position, regulatory and compliance challenges and future events under current and potential future collaborations. We also refer you to (i) the risks described in “Risk Factors” in Part I, Item 1A of our most recent Annual Report on Form 10‑K and in the other reports and documents we file with the United States Securities and Exchange Commission.
Footnote 1
Aytu uses the term adjusted EBITDA, which is a term not defined under United States generally accepted accounting principles (“U.S. GAAP”). The Company uses this term because it is a widely accepted financial indicator utilized to analyze and compare companies on the basis of operating performance. The Company believes that presenting adjusted EBITDA by certain categories allows investors to evaluate the various performance of these categories. The Company’s method of computation of adjusted EBITDA may or may not be comparable to other similarly titled measures used by other companies. We believe that net income (loss) is the performance measure calculated and presented in accordance with U.S. GAAP that is most directly comparable to adjusted EBITDA. See below for a reconciliation of net income (loss) to adjusted EBITDA.
Contacts for Investors
Ryan Selhorn, Chief Financial Officer
Aytu BioPharma, Inc.
rselhorn@aytubio.com
Robert Blum or Roger Weiss
Lytham Partners
aytu@lythampartners.com
Aytu BioPharma, Inc.
Unaudited Consolidated Statements of Operations
(in thousands, except share and per share data)
| | Three Months Ended | |||||
|---|---|---|---|---|---|---|
| | December 31, | |||||
| | 2024 | 2023 | ||||
| Net revenue | $ | 16,221 | $ | 18,748 | ||
| Cost of sales | 5,435 | 4,145 | ||||
| Gross profit | 10,786 | 14,603 | ||||
| | | | ||||
| Operating expenses: | ||||||
| Selling and marketing | 5,272 | 5,218 | ||||
| General and administrative | 4,449 | 4,800 | ||||
| Research and development | 522 | 521 | ||||
| Amortization of intangible assets | 921 | 918 | ||||
| Restructuring costs | 1,317 | — | ||||
| Total operating expenses | 12,481 | 11,457 | ||||
| (Loss) income from operations | (1,695 | ) | 3,146 | **** | ||
| Other income, net | 140 | 96 | ||||
| Interest expense | (1,079 | ) | (1,266 | ) | ||
| Derivative warrant liabilities gain (loss) | 3,016 | (577 | ) | |||
| Income from continuing operations before income tax expense | 382 | 1,399 | **** | |||
| Income tax benefit (expense) | 283 | (780 | ) | |||
| Net income from continuing operations | 665 | 619 | **** | |||
| Net income (loss) from discontinued operations, net of tax | 123 | (839 | ) | |||
| Net income (loss) | $ | 788 | $ | (220 | ) | |
| | | | ||||
| Basic weighted-average common shares outstanding | 6,132,060 | 5,517,670 | ||||
| Diluted weighted-average common shares outstanding | 8,485,112 | 5,517,670 | ||||
| Net income (loss) per share: | ||||||
| Basic - continuing operations | $ | 0.11 | $ | 0.11 | ||
| Diluted - continuing operations | $ | (0.28 | ) | $ | 0.11 | |
| Basic - discontinued operations, net of tax | $ | 0.02 | $ | (0.15 | ) | |
| Diluted - discontinued operations, net of tax | $ | 0.01 | $ | (0.15 | ) | |
| Basic - net income (loss) | $ | 0.13 | $ | (0.04 | ) | |
| Diluted - net loss | $ | (0.26 | ) | $ | (0.04 | ) |
Aytu BioPharma, Inc.
Unaudited Consolidated Balance Sheets
(in thousands, except share data)
| | June 30, | ||||
|---|---|---|---|---|---|
| | 2024 | ||||
| ASSETS | **** | **** | |||
| Current assets: | |||||
| Cash and cash equivalents | 20,398 | $ | 20,006 | ||
| Accounts receivable, net | 25,403 | 23,526 | |||
| Inventories | 11,085 | 12,141 | |||
| Prepaid expenses and other current assets | 6,167 | 5,097 | |||
| Current assets of discontinued operations | — | 1,121 | |||
| Total current assets | 63,053 | 61,891 | |||
| Non-current assets: | | ||||
| Property and equipment, net | 516 | 693 | |||
| Operating lease right-of-use assets | 1,178 | 829 | |||
| Intangible assets, net | 49,958 | 52,453 | |||
| Other non-current assets | 1,522 | 2,185 | |||
| Non-current assets of discontinued operations | — | 44 | |||
| Total non-current assets | 53,174 | 56,204 | |||
| Total assets | 116,227 | $ | 118,095 | ||
| | | ||||
| LIABILITIES AND STOCKHOLDERS’ EQUITY | **** | **** | |||
| Current liabilities: | |||||
| Accounts payable | 11,699 | $ | 10,314 | ||
| Accrued liabilities | 39,372 | 38,143 | |||
| Revolving credit facility | 4,012 | 2,395 | |||
| Current portion of debt | 1,857 | 1,857 | |||
| Other current liabilities | 7,108 | 8,962 | |||
| Current liabilities of discontinued operations | — | 557 | |||
| Total current liabilities | 64,048 | 62,228 | |||
| Non-current liabilities: | |||||
| Debt, net of current portion | 9,983 | 10,877 | |||
| Derivative warrant liabilities | 6,386 | 12,745 | |||
| Other non-current liabilities | 5,045 | 4,529 | |||
| Total non-current liabilities | 21,414 | 28,151 | |||
| Stockholders’ equity: | |||||
| Preferred stock, par value .0001; 50,000,000 shares authorized; no shares issued or outstanding | — | — | |||
| Common stock, par value .0001; 200,000,000 shares authorized; 6,169,681 and 5,972,638 shares issued and outstanding, respectively | 1 | 1 | |||
| Additional paid-in capital | 348,475 | 347,688 | |||
| Accumulated deficit | (317,711 | ) | (319,973 | ) | |
| Total stockholders’ equity | 30,765 | 27,716 | |||
| Total liabilities and stockholders’ equity | 116,227 | $ | 118,095 |
All values are in US Dollars.
Aytu BioPharma, Inc.
Unaudited Reconciliation of Net Income (Loss) to Adjusted EBITDA
(in thousands)
| | Three Months Ended | |||||
|---|---|---|---|---|---|---|
| December 31, | ||||||
| 2024 | 2023 | |||||
| Net income (loss) - GAAP | $ | 788 | $ | (220 | ) | |
| Interest expense | 1,079 | 1,266 | ||||
| Income tax (benefit) expense | (283 | ) | 780 | |||
| Depreciation and amortization | 1,292 | 1,510 | ||||
| Stock-based compensation expense | 151 | 707 | ||||
| Other income, net | (140 | ) | (96 | ) | ||
| Derivative warrant liabilities (gain) loss | (3,016 | ) | 577 | |||
| Restructuring costs | 1,317 | — | ||||
| Pipeline research and development costs | 208 | 96 | ||||
| Net (income) loss from discontinued operations, net of tax | (123 | ) | 839 | |||
| Adjusted EBITDA - non-GAAP | $ | 1,273 | $ | 5,459 |
Aytu BioPharma, Inc.
Unaudited Fiscal 2024 Quarterly and Full Year Consolidated Statements of Operations Adjusted for Discontinued Operations
(in thousands)
| Three Months Ended | Twelve Months Ended | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | June 30, 2024 | |||||||||||
| (as adjusted) | |||||||||||||||
| Net revenue | $ | 14,593 | $ | 14,025 | $ | 18,748 | $ | 17,817 | $ | 65,183 | |||||
| Cost of sales | 3,541 | 3,664 | 4,145 | 4,779 | 16,129 | ||||||||||
| Gross profit | 11,052 | 10,361 | 14,603 | 13,038 | 49,054 | ||||||||||
| | | ||||||||||||||
| Operating expenses: | |||||||||||||||
| Selling and marketing | 5,422 | 5,352 | 5,218 | 6,091 | 22,083 | ||||||||||
| General and administrative | 4,028 | 4,831 | 4,800 | 6,295 | 19,954 | ||||||||||
| Research and development | 1,042 | 611 | 521 | 595 | 2,769 | ||||||||||
| Amortization of intangible assets | 921 | 920 | 918 | 924 | 3,683 | ||||||||||
| Restructuring costs | 1,912 | 244 | — | — | 2,156 | ||||||||||
| Total operating expenses | 13,325 | 11,958 | 11,457 | 13,905 | 50,645 | ||||||||||
| (Loss) income from operations | (2,273 | ) | (1,597 | ) | 3,146 | (867 | ) | (1,591 | ) | ||||||
| Other income, net | 120 | 70 | 96 | 584 | 870 | ||||||||||
| Interest expense | (1,253 | ) | (1,257 | ) | (1,266 | ) | (1,283 | ) | (5,059 | ) | |||||
| Derivative warrant liabilities gain (loss) | 1,463 | 1,017 | (577 | ) | (5,907 | ) | (4,004 | ) | |||||||
| Loss on debt extinguishment | (594 | ) | — | — | — | (594 | ) | ||||||||
| (Loss) income from continuing operations before income tax expense | (2,537 | ) | (1,767 | ) | 1,399 | (7,473 | ) | (10,378 | ) | ||||||
| Income tax expense | (695 | ) | (245 | ) | (780 | ) | — | (1,720 | ) | ||||||
| Net (loss) income from continuing operations | (3,232 | ) | (2,012 | ) | 619 | (7,473 | ) | (12,098 | ) | ||||||
| Net loss from discontinued operations, net of tax | (1,385 | ) | (875 | ) | (839 | ) | (647 | ) | (3,746 | ) | |||||
| Net loss | $ | (4,617 | ) | $ | (2,887 | ) | $ | (220 | ) | $ | (8,120 | ) | $ | (15,844 | ) |
Aytu BioPharma, Inc.
Unaudited Fiscal 2024 Reconciliation of Net Loss Adjusted for Discontinued Operations to Adjusted EBITDA
(in thousands)
| Three Months Ended | Twelve Months Ended | ||||||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
| June 30, 2024 | March 31, 2024 | December 31, 2023 | September 30, 2023 | June 30, 2024 | |||||||||||
| (as adjusted) | |||||||||||||||
| Net loss - GAAP | $ | (4,617 | ) | $ | (2,887 | ) | $ | (220 | ) | $ | (8,120 | ) | $ | (15,844 | ) |
| Interest expense | 1,253 | 1,257 | 1,266 | 1,283 | 5,059 | ||||||||||
| Income tax expense | 695 | 245 | 780 | — | 1,720 | ||||||||||
| Depreciation and amortization | 1,398 | 1,449 | 1,510 | 1,553 | 5,910 | ||||||||||
| Stock-based compensation expense | 243 | 699 | 707 | 725 | 2,374 | ||||||||||
| Other income, net | (120 | ) | (70 | ) | (96 | ) | (584 | ) | (870 | ) | |||||
| Derivative warrant liabilities (gain) loss | (1,463 | ) | (1,017 | ) | 577 | 5,907 | 4,004 | ||||||||
| One-time transactions | 150 | — | — | 851 | 1,001 | ||||||||||
| Restructuring costs | 1,912 | 244 | — | — | 2,156 | ||||||||||
| Loss on extinguishment of debt | 594 | — | — | — | 594 | ||||||||||
| Pipeline research and development costs | 599 | 136 | 96 | 152 | 983 | ||||||||||
| Net loss from discontinued operations, net of tax | 1,385 | 875 | 839 | 647 | 3,746 | ||||||||||
| Adjusted EBITDA - non-GAAP | $ | 2,029 | $ | 931 | $ | 5,459 | $ | 2,414 | $ | 10,833 |