8-K
Inogen Inc (INGN)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d) of the Securities Exchange Act of 1934
Date of Report (Date of earliest event reported): February 25, 2020
INOGEN, INC.
(Exact name of Registrant as Specified in Its Charter)
| Delaware | 001-36309 | 33-0989359 |
|---|---|---|
| (State or Other Jurisdiction<br><br><br>of Incorporation) | (Commission File Number) | (IRS Employer<br><br><br>Identification No.) |
| 326 Bollay Drive,<br><br><br>Goleta, CA | 93117 | |
| (Address of Principal Executive Offices) | (Zip Code) |
Registrant’s Telephone Number, Including Area Code: (805) 562-0500
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 (see General Instruction A.2. below):
| ☐ | 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<br><br><br>Symbol(s) | Name of each exchange on which registered |
|---|---|---|
| Common Stock, $0.001 par value | INGN | The NASDAQ Stock Market LLC<br><br><br>(NASDAQ Global Select 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 25, 2020, Inogen, Inc. issued a press release reporting its financial results for the fourth quarter and full year ended December 31, 2019. A copy of the press release is furnished herewith as Exhibit 99.1 to this Current Report on Form 8-K.
The information furnished in this Current Report under Item 2.02 and the exhibit attached hereto shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or 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 a filing.
| Item 9.01. | Financial Statements and Exhibits. |
|---|
(d) Exhibits
| Exhibit | Description |
|---|---|
| 99.1 | Press Release dated February 25, 2020. |
| 104 | The cover page of this Current Report on Form 8-K, formatted in Inline XBRL |
EXHIBIT INDEX
| Exhibit<br><br><br>No. | Description |
|---|---|
| 99.1 | Press Release dated February 25, 2020. |
| 104 | The cover page of this Current Report on Form 8-K, formatted in inline XBRL |
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.
| INOGEN, INC. | ||
|---|---|---|
| Date: February 25, 2020 | By: | /s/ Alison Bauerlein |
| Alison Bauerlein<br><br><br>Executive Vice President, Finance,<br><br><br>Chief Financial Officer, Secretary and Treasurer |
ingn-ex991_6.htm
Exhibit 99.1
FOR IMMEDIATE RELEASE
Inogen Announces Fourth Quarter and Full Year 2019 Financial Results and Updates 2020 Guidance
Goleta, California, February 25, 2020 — Inogen, Inc. (NASDAQ: INGN), a medical technology company offering innovative respiratory products for use in the homecare setting, today reported financial results for the three-month and twelve-month periods ended December 31, 2019.
Fourth Quarter 2019 Highlights
| • | Total revenue of $78.9 million |
|---|---|
| • | Inogen One G5® units accounted for over 40% of total unit volume in the period |
| --- | --- |
| • | Limited launch of the Inogen Tidal Assist® Ventilator (TAV®) product in December 2019 |
| --- | --- |
| • | As of December 31, 2019, the Company had 329 inside direct-to-consumer sales representatives and 17 outside physician sales representatives |
| --- | --- |
Full Year 2019 Highlights
| • | Record total revenue of $361.9 million, up 1.1% versus 2018 |
|---|---|
| • | Record units sold of 201,100, an increase of 1.3% versus 2018 |
| --- | --- |
| • | Launch of the innovative Inogen One G5 portable oxygen concentrator |
| --- | --- |
| • | Acquisition of New Aera to expand the Company’s product portfolio and addressable market |
| --- | --- |
“While 2019 was a challenging year, revenue increased 8.2% over the prior year, excluding the previously disclosed large national provider who buys through our private label partner, to whom sales decreased $20.4 million from the prior year, and excluding the $3.1 million foreign exchange impact,” said Chief Executive Officer, Scott Wilkinson. (See accompanying tables for reconciliation of GAAP and non-GAAP measures.)
“In addition, we believe we took steps during 2019 to improve our operational execution and financial performance in 2020, including optimizing our direct-to-consumer salesforce, launching the Inogen One G5, and initiating our commercial plan for our newly acquired Tidal Assist Ventilator.” Mr. Wilkinson also added, “I want to reiterate our belief that the need and patient preference for our best-in-class portable oxygen concentrators remains strong and we believe that the market continues to be underpenetrated.”
Fourth Quarter 2019 Financial Results
Total revenue for the three months ended December 31, 2019 declined 8.8% to $78.9 million from $86.5 million in the same period in 2018. This was in line with the mid-point of our preliminary, unaudited revenue estimate provided on January 13, 2020. Results for each revenue channel were also in line with the preliminary, unaudited estimates previously provided. Direct-to-consumer sales declined 2.8% to $35.8 million in the fourth quarter of 2019 versus $36.8
million in the same period in 2018. This decline was primarily due to an approximate 31% reduction in average sales representative headcount and slightly lower average selling prices compared to the same period in 2018. The reduction in headcount and average selling prices were mostly offset by an increase in productivity from the remaining sales representatives. Given the increase in productivity in the fourth quarter of 2019, the Company remains optimistic in its ability to grow direct-to-consumer sales in 2020 by continuing the more measured, planned expansion of its sales and rental intake teams.
Domestic business-to-business sales in the fourth quarter of 2019 declined 18.9% to $20.6 million from $25.4 million in the same period in 2018, primarily due to unfulfilled orders as of December 31, 2019. Inogen also had a decline in orders from the previously disclosed large national provider who is a customer of Inogen’s private label partner. Specifically, this provider accounted for revenue of $0.3 million in the fourth quarter of 2019, down from $2.1 million in the fourth quarter of 2018.
International business-to-business sales in the fourth quarter of 2019 declined 7.7% (5.1% decline on a constant currency basis) to $17.1 million from $18.5 million in the comparative period in 2018. The decline was primarily driven by tender uncertainty in certain European regions and currency headwinds. The Company believes that when the tender issues are resolved, demand will normalize for Inogen products in those countries.
Rental revenue in the fourth quarter of 2019 was $5.4 million compared to $5.8 million in the fourth quarter of 2018, representing a decline of 6.1%, primarily due to a 5.9% decrease in patients on service.
Total gross margin was 43.0% in the fourth quarter of 2019 versus 50.4% in the comparative period in 2018. Sales gross margin decreased to 43.0% in the fourth quarter of 2019 versus 51.4% in the fourth quarter of 2018, primarily due to higher cost per unit associated with certain manufacturing inefficiencies in the period and product sales mix with increased sales of the Inogen One G5, which was still at a higher cost than the Inogen One G3 during the period. The Company expects the Inogen One G5 to be its lowest cost concentrator to manufacture at scale, which could occur as early as the third quarter of 2020. Rental gross margin increased to 43.3% in the fourth quarter of 2019 versus 36.2% in the fourth quarter of 2018, primarily due to lower depreciation and service expense.
Total operating expense increased to $39.2 million in the fourth quarter of 2019 versus $38.8 million in the fourth quarter of 2018, primarily due to New Aera costs of $1.9 million in intangible amortization, $0.8 million in change in fair value of the earnout liability, and $0.1 million of acquisition-related costs, partially offset by decreased personnel-related expenses. Research and development expense increased to $3.6 million in the fourth quarter of 2019 versus $1.7 million in the comparative period in 2018, primarily associated with $1.9 million in New Aera intangible amortization expense. Sales and marketing expense decreased to $25.5 million in the fourth quarter of 2019 versus $28.3 million in the comparative period in 2018, primarily due to decreased personnel-related expenses associated with the 31% decline in average sales representative headcount and lower advertising costs compared to the same period in 2018. General and administrative expense increased to $10.1 million in the fourth quarter of 2019 versus $8.8 million in the comparative period in 2018, primarily due to a $0.8 million increase in the fair value of the New Aera earnout liability and increased legal fees, partially offset by decreased personnel-related expenses and bad debt expense.
The Company reported an operating loss of $5.3 million for the three months ended December 31, 2019 compared to operating income of $4.8 million in the comparative period in 2018. Adjusted EBITDA for the three months ended December 31, 2019 declined to $2.6 million from $10.5 million in the comparative period in 2018, primarily due to lower gross profit.
In the fourth quarter of 2019, the Company reported income tax benefit of $2.9 million, compared to income tax benefit of $4.2 million in the fourth quarter of 2018. Inogen’s income tax benefit in the fourth quarter of 2019 included $0.1 million of excess tax benefits recognized from stock-based compensation compared to a $6.0 million benefit in the fourth quarter of 2018.
In the fourth quarter of 2019, the Company reported net loss of $1.4 million compared to net income of $10.0 million in the fourth quarter of 2018. Loss per diluted common share was $0.06 in the fourth quarter of 2019 versus earnings per diluted common share of $0.44 in the fourth quarter of 2018.
Cash, cash equivalents, and marketable securities were $209.1 million as of December 31, 2019, up $8.4 million from the third quarter of 2019. The Company had no debt outstanding as of December 31, 2019.
Financial Outlook for 2020
Inogen is maintaining its full year 2020 total revenue guidance range provided on January 13, 2020 of $385 to $400 million, representing growth of 6.4% to 10.5% versus 2019 full year results. The Company still expects direct-to-consumer sales to be its fastest growing channel with domestic and international business-to-business sales to have a solid growth rate. Inogen expects rental revenue to grow modestly in 2020 compared to 2019, primarily due to an expected increase in patients on service as well as the low, single-digit percent rate increase in 2020 for Medicare beneficiaries.
The Company also expects minimal contribution of the Inogen Tidal Assist Ventilator for revenue in both the domestic business-to-business and direct-to-consumer channels in 2020.
The Company is reducing its full year 2020 GAAP net income guidance range to $14 to $18 million from the range of $25 to $27 million provided on November 5, 2019, compared to 2019 GAAP net income of $21.0 million. This decrease in net income guidance is primarily due to lower revenue estimates than previously expected as well as various manufacturing inefficiencies, particularly in the first quarter of 2020. While the Company does not give quarterly guidance, the Company does expect to have a net loss in the first quarter of 2020. The Company still expects a GAAP effective tax rate of approximately 25%. Net income guidance also assumes $7.8 million in estimated New Aera intangible amortization expense recorded in research and development expense in 2020 compared to $2.9 million in 2019.
Inogen is lowering its guidance range for full year 2020 Adjusted EBITDA to $44 to $50 million from the range of $56 to $58 million provided on November 5, 2019, compared to 2019 Adjusted EBITDA of $43.3 million.
Inogen expects net positive cash flow for 2020 with no additional equity capital required to meet its current operating plan.
Conference Call
Individuals interested in listening to the conference call today at 1:30pm PT/4:30pm ET may do so by dialing (855) 238-8123 for domestic callers or (412) 317-5217 for international callers. Please reference Inogen (INGN) to join the call. To listen to a live webcast, please visit the Investor Relations section of Inogen's website at: http://investor.inogen.com/.
A replay of the call will be available beginning February 25, 2020 at 3:30pm PT/6:30pm ET through 3:30pm PT/6:30pm ET on March 3, 2020. To access the replay, dial (877) 344-7529 or (412) 317-0088 and reference Access Code: 10138970. The webcast will also be available on Inogen's website for one year following the completion of the call.
Inogen has used, and intends to continue to use, its Investor Relations website, http://investor.inogen.com/, as a means of disclosing material non-public information and for complying with its disclosure obligations under Regulation FD. For more information, visit http://investor.inogen.com/.
About Inogen
Inogen is innovation in oxygen therapy. We are a medical technology company that develops, manufactures and markets innovative oxygen concentrators used to deliver supplemental long-term oxygen therapy to patients suffering from chronic respiratory conditions.
For more information, please visit www.inogen.com.
Cautionary Note Concerning Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including, among others, statements regarding anticipated growth opportunities; the expected impact of changes implemented in 2019; expectations for all revenue channels for full year 2020; financial guidance for 2020 including revenue, net income, Adjusted EBITDA, intangible amortization costs, GAAP effective tax rates, net cash flow and the need for equity financing; expectations regarding international sales and tender activity; expectations regarding the Inogen One G5, including relative manufacturing costs; expectations regarding TAV revenue in 2020; hiring strategy and related expectations; and manufacturing expectations. Any statements contained in this communication that are not statements of historical fact may be deemed to be forward-looking statements. Words such as “believes,” “anticipates,” “plans,” “expects,” “will,” “intends,” “potential,” “possible,” and similar expressions are intended to identify forward-looking statements. Forward-looking statements are subject to numerous risks and uncertainties that could cause actual results to differ materially from currently anticipated results, including but not limited to, risks arising from the possibility that Inogen will not realize anticipated revenue; the possible loss of key employees, customers, or suppliers; risks relating to Inogen’s limited experience in acquiring and integrating new businesses; risks relating to reimbursement coding of the TAV; the possibility that Inogen will not realize anticipated revenue or that expenses and costs will exceed Inogen’s expectations; intellectual property risks if Inogen is unable to secure and maintain patent or other intellectual property protection for the intellectual property used in its products; and intellectual property risks relating to the acquisition of New Aera, including the risk of intellectual property litigation. In addition, Inogen's business is subject to numerous additional risks and uncertainties, including, among others, risks relating to market acceptance of its products; competition; its
sales, marketing and distribution capabilities; its planned sales, marketing, and research and development activities; interruptions or delays in the supply of components or materials for, or manufacturing of, its products; seasonal variations; unanticipated increases in costs or expenses; and risks associated with international operations. Information on these and additional risks, uncertainties, and other information affecting Inogen’s business operating results are contained in its Quarterly Report on Form 10-Q for the period ended September 30, 2019, and in its other filings with the Securities and Exchange Commission. Additional information will also be set forth in Inogen’s Annual Report on Form 10-K for the year ended December 31, 2019, to be filed with the Securities and Exchange Commission. These forward-looking statements speak only as of the date hereof. Inogen disclaims any obligation to update these forward-looking statements except as may be required by law.
Use of Non-GAAP Financial Measures
Inogen has presented certain financial information in accordance with U.S. GAAP and also on a non-GAAP basis for the three and twelve months ended December 31, 2019 and December 31, 2018. Management believes that non-GAAP financial measures, taken in conjunction with U.S. GAAP financial measures, provide useful information for both management and investors by excluding certain non-cash and other expenses that are not indicative of Inogen's core operating results. Management uses non-GAAP measures to compare Inogen's performance relative to forecasts and strategic plans, to benchmark Inogen's performance externally against competitors, and for certain compensation decisions. Non-GAAP information is not prepared under a comprehensive set of accounting rules and should only be used to supplement an understanding of Inogen's operating results as reported under U.S. GAAP. Inogen encourages investors to carefully consider its results under U.S. GAAP, as well as its supplemental non-GAAP information and the reconciliation between these presentations, to more fully understand its business. Reconciliations between U.S. GAAP and non-GAAP results are presented in the accompanying tables of this release. For future periods, Inogen is unable to provide a reconciliation of non-GAAP measures without unreasonable effort as a result of the uncertainty regarding, and the potential variability of, the amounts of interest income, interest expense, depreciation and amortization, stock-based compensation, provision (benefit) for income taxes, and certain other infrequently occurring items, such as acquisition-related costs and change in fair value of earnout liability, that may be incurred in the future.
Investor Relations Contact:
Matt Bacso, CFA
mbacso@inogen.net
805-879-8205
Media Contact:
Byron Myers
805-562-0503
-- Financial Tables Follow --
| Consolidated Balance Sheets | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|
| (amounts in thousands) | |||||||||||
| December 31, | December 31, | ||||||||||
| 2019 | 2018 | ||||||||||
| Assets | |||||||||||
| Current assets | |||||||||||
| Cash and cash equivalents | $ | 198,037 | $ | 196,634 | |||||||
| Marketable securities | 11,057 | 43,715 | |||||||||
| Accounts receivable, net | 34,325 | 37,041 | |||||||||
| Inventories, net | 35,664 | 27,071 | |||||||||
| Income tax receivable | 2,976 | 2,655 | |||||||||
| Prepaid expenses and other current assets | 10,160 | 7,467 | |||||||||
| Total current assets | 292,219 | 314,583 | |||||||||
| Property and equipment, net | 19,438 | 22,341 | |||||||||
| Goodwill | 32,954 | 2,257 | |||||||||
| Intangible assets, net | 77,533 | 3,755 | |||||||||
| Operating lease right-of-use asset | 5,855 | — | |||||||||
| Deferred tax asset - noncurrent | 14,452 | 30,130 | |||||||||
| Other assets | 4,888 | 2,832 | |||||||||
| Total assets | $ | 447,339 | $ | 375,898 | |||||||
| Liabilities and stockholders' equity | |||||||||||
| Current liabilities | |||||||||||
| Accounts payable and accrued expenses | $ | 30,730 | $ | 26,786 | |||||||
| Accrued payroll | 6,215 | 11,407 | |||||||||
| Warranty reserve - current | 4,923 | 3,549 | |||||||||
| Operating lease liability - current | 2,014 | — | |||||||||
| Deferred revenue - current | 5,478 | 4,451 | |||||||||
| Income tax payable | 821 | 392 | |||||||||
| Total current liabilities | 50,181 | 46,585 | |||||||||
| Warranty reserve - noncurrent | 7,648 | 5,981 | |||||||||
| Operating lease liability - noncurrent | 4,702 | — | |||||||||
| Earnout liability - noncurrent | 26,559 | — | |||||||||
| Deferred revenue - noncurrent | 13,541 | 11,844 | |||||||||
| Deferred tax liability - noncurrent | 87 | 232 | |||||||||
| Other noncurrent liabilities | — | 832 | |||||||||
| Total liabilities | 102,718 | 65,474 | |||||||||
| Stockholders' equity | |||||||||||
| Common stock | 22 | 22 | |||||||||
| Additional paid-in capital | 263,252 | 249,194 | |||||||||
| Retained earnings | 81,434 | 60,484 | |||||||||
| Accumulated other comprehensive income (loss) | (87 | ) | 724 | ||||||||
| Total stockholders' equity | 344,621 | 310,424 | |||||||||
| Total liabilities and stockholders' equity | $ | 447,339 | $ | 375,898 | |||||||
| Consolidated Statements of Comprehensive Income | |||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| (unaudited) | |||||||||||
| (amounts in thousands, except share and per share amounts) | |||||||||||
| Twelve months ended | |||||||||||
| December 31, | |||||||||||
| 2018 | 2019 | 2018 | |||||||||
| Revenue | |||||||||||
| Sales revenue | 73,473 | $ | 80,732 | $ | 340,546 | $ | 336,015 | ||||
| Rental revenue | 5,444 | 5,799 | 21,397 | 22,096 | |||||||
| Total revenue | 78,917 | 86,531 | 361,943 | 358,111 | |||||||
| Cost of revenue | |||||||||||
| Cost of sales revenue | 41,908 | 39,263 | 175,974 | 163,989 | |||||||
| Cost of rental revenue, including depreciation of 1,472 and 1,747 for the three months ended and 6,253 and 7,567 for the twelve months ended, respectively | 3,087 | 3,698 | 14,108 | 15,542 | |||||||
| Total cost of revenue | 44,995 | 42,961 | 190,082 | 179,531 | |||||||
| Gross profit | 33,922 | 43,570 | 171,861 | 178,580 | |||||||
| Operating expense | |||||||||||
| Research and development | 3,628 | 1,742 | 9,401 | 7,029 | |||||||
| Sales and marketing | 25,544 | 28,265 | 105,550 | 95,641 | |||||||
| General and administrative | 10,071 | 8,788 | 37,121 | 38,018 | |||||||
| Total operating expense | 39,243 | 38,795 | 152,072 | 140,688 | |||||||
| Income (loss) from operations | (5,321 | ) | 4,775 | 19,789 | 37,892 | ||||||
| Other income (expense) | |||||||||||
| Interest income | 835 | 1,148 | 4,712 | 3,259 | |||||||
| Other income (expense) | 249 | (100 | ) | (229 | ) | (696 | ) | ||||
| Total other income | 1,084 | 1,048 | 4,483 | 2,563 | |||||||
| Income (loss) before provision (benefit) for income taxes | (4,237 | ) | 5,823 | 24,272 | 40,455 | ||||||
| Provision (benefit) for income taxes | (2,862 | ) | (4,222 | ) | 3,322 | (11,390 | ) | ||||
| Net income (loss) | (1,375 | ) | $ | 10,045 | $ | 20,950 | $ | 51,845 | |||
| Other comprehensive income (loss), net of tax | |||||||||||
| Change in foreign currency translation adjustment | 217 | (106 | ) | (123 | ) | 31 | |||||
| Change in net unrealized gains (losses) on foreign currency hedging | (612 | ) | 404 | (1,566 | ) | 981 | |||||
| Less: reclassification adjustment for net (gains) losses included in net income | 76 | (291 | ) | 872 | (577 | ) | |||||
| Total net change in unrealized gains (losses) on foreign currency hedging | (536 | ) | 113 | (694 | ) | 404 | |||||
| Change in net unrealized gains (losses) on marketable securities | (12 | ) | 14 | 6 | 17 | ||||||
| Total other comprehensive income (loss), net of tax | (331 | ) | 21 | (811 | ) | 452 | |||||
| Comprehensive income (loss) | (1,706 | ) | $ | 10,066 | $ | 20,139 | $ | 52,297 | |||
| Basic net income (loss) per share attributable to common stockholders (1) | (0.06 | ) | $ | 0.47 | $ | 0.96 | $ | 2.44 | |||
| Diluted net income (loss) per share attributable to common stockholders (1)(2) | (0.06 | ) | $ | 0.44 | $ | 0.94 | $ | 2.30 | |||
| Weighted-average number of shares used in calculating net income (loss) per share attributable to common stockholders: | |||||||||||
| Basic common shares | 21,878,004 | 21,544,202 | 21,821,104 | 21,266,696 | |||||||
| Diluted common shares | 21,878,004 | 22,600,038 | 22,241,064 | 22,514,513 |
All values are in US Dollars.
| (1) | Reconciliations of net income attributable to common stockholders basic and diluted can be found in Inogen’s Annual Report on Form 10-K to be filed with the Securities and Exchange Commission. | |||||||||||
|---|---|---|---|---|---|---|---|---|---|---|---|---|
| (2) | Due to a net loss for the three months ended December 31, 2019, dilutive loss per share is the same as basic. | |||||||||||
| --- | --- | |||||||||||
| Supplemental Financial Information | ||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | ||||
| (unaudited) | ||||||||||||
| (in thousands, except units and patients) | ||||||||||||
| Three months ended | Twelve months ended | |||||||||||
| December 31, | December 31, | |||||||||||
| 2019 | 2018 | 2019 | 2018 | |||||||||
| Revenue by region and category | ||||||||||||
| Business-to-business domestic sales | $ | 20,571 | $ | 25,359 | $ | 106,428 | $ | 116,581 | ||||
| Business-to-business international sales | 17,101 | 18,526 | 77,960 | 77,333 | ||||||||
| Direct-to-consumer domestic sales | 35,801 | 36,847 | 156,158 | 142,101 | ||||||||
| Direct-to-consumer domestic rentals | 5,444 | 5,799 | 21,397 | 22,096 | ||||||||
| Total revenue | $ | 78,917 | $ | 86,531 | $ | 361,943 | $ | 358,111 | ||||
| Additional financial measures | ||||||||||||
| Units sold | 42,600 | 46,100 | 201,100 | 198,600 | ||||||||
| Net rental patients as of period-end | 25,300 | 26,900 | 25,300 | 26,900 | ||||||||
| Reconciliation of U.S. GAAP to Other Non-GAAP Financial Measures | ||||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| (unaudited) | ||||||||||||
| (in thousands) | ||||||||||||
| Three months ended | Twelve months ended | |||||||||||
| December 31, | December 31, | |||||||||||
| Non-GAAP EBITDA and Adjusted EBITDA | 2019 | 2018 | 2019 | 2018 | ||||||||
| Net income (loss) | $ | (1,375 | ) | $ | 10,045 | $ | 20,950 | $ | 51,845 | |||
| Non-GAAP adjustments: | ||||||||||||
| Interest income | (835 | ) | (1,148 | ) | (4,712 | ) | (3,259 | ) | ||||
| Provision (benefit) for income taxes | (2,862 | ) | (4,222 | ) | 3,322 | (11,390 | ) | |||||
| Depreciation and amortization | 4,618 | 2,774 | 13,834 | 11,295 | ||||||||
| EBITDA (non-GAAP) | (454 | ) | 7,449 | 33,394 | 48,491 | |||||||
| Stock-based compensation | 2,199 | 3,007 | 9,129 | 12,790 | ||||||||
| Change in fair value of earnout liability | 810 | — | 810 | — | ||||||||
| Adjusted EBITDA (non-GAAP) | $ | 2,555 | $ | 10,456 | $ | 43,333 | $ | 61,281 | ||||
| Three months ended | Twelve months ended | |||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| Non-GAAP provision (benefit) for income taxes and | December 31, | December 31, | ||||||||||
| effective tax rate | 2019 | 2018 | 2019 | 2018 | ||||||||
| Income (loss) before provision (benefit) for income taxes | $ | (4,237 | ) | $ | 5,823 | $ | 24,272 | $ | 40,455 | |||
| Provision (benefit) for income taxes | (2,862 | ) | (4,222 | ) | 3,322 | (11,390 | ) | |||||
| Effective tax rate | 67.5 | % | -72.5 | % | 13.7 | % | -28.2 | % | ||||
| Provision (benefit) for income taxes | $ | (2,862 | ) | $ | (4,222 | ) | $ | 3,322 | $ | (11,390 | ) | |
| Non-GAAP adjustments: | ||||||||||||
| Excess tax benefits from stock-based compensation | 98 | 6,002 | 481 | 21,227 | ||||||||
| Provision (benefit) for income taxes (non-GAAP) | $ | (2,764 | ) | $ | 1,780 | $ | 3,803 | $ | 9,837 | |||
| Income (loss) before provision (benefit) for income taxes | $ | (4,237 | ) | $ | 5,823 | $ | 24,272 | $ | 40,455 | |||
| Provision (benefit) for income taxes (non-GAAP) | (2,764 | ) | 1,780 | 3,803 | 9,837 | |||||||
| Effective tax rate (non-GAAP) | 65.2 | % | 30.6 | % | 15.7 | % | 24.3 | % | ||||
| Three months ended | Twelve months ended | |||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| December 31,<br><br><br>2019 | December 31,<br><br><br>2018 | December 31,<br><br><br>2019 | December 31,<br><br><br>2018 | |||||||||
| Non-GAAP international constant currency revenue | (using 2018<br><br><br>FX rates) | (using 2017<br><br><br>FX rates) | (using 2018<br><br><br>FX rates) | (using 2017<br><br><br>FX rates) | ||||||||
| International revenues (GAAP) | $ | 17,101 | $ | 18,526 | $ | 77,960 | $ | 77,333 | ||||
| Foreign exchange impact | 475 | 300 | 3,142 | (3,175 | ) | |||||||
| International constant currency revenues (non-GAAP) | $ | 17,576 | $ | 18,826 | $ | 81,102 | $ | 74,158 | ||||
| International revenue growth (GAAP) | -7.7 | % | 54.5 | % | 0.8 | % | 39.3 | % | ||||
| International constant currency revenue growth (non-GAAP) | -5.1 | % | 57.0 | % | 4.9 | % | 33.7 | % | ||||
| Three months ended | Twelve months ended | |||||||||||
| --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- | --- |
| December 31,<br><br><br>2019 | December 31,<br><br><br>2019 | |||||||||||
| Non-GAAP adjusted total revenue growth | (using 2018<br><br><br>FX rates) | December 31,<br><br><br>2018 | (using 2018<br><br><br>FX rates) | December 31,<br><br><br>2018 | ||||||||
| Total revenue (GAAP) | $ | 78,917 | $ | 86,531 | $ | 361,943 | $ | 358,111 | ||||
| Non-GAAP adjustments: | ||||||||||||
| Foreign exchange impact | 475 | — | 3,142 | — | ||||||||
| Large national provider revenue | (261 | ) | (2,050 | ) | (2,529 | ) | (22,926 | ) | ||||
| Adjusted total revenue (non-GAAP) | $ | 79,131 | $ | 84,481 | $ | 362,556 | $ | 335,185 | ||||
| Total revenue growth (GAAP) | -8.8 | % | 1.1 | % | ||||||||
| Adjusted total revenue growth (non-GAAP) | -6.3 | % | 8.2 | % |