Harvard Bioscience Announces Third Quarter Financial Results
Improves adjusted operating margins while taking actions to underpin next year’s profit and growth targets
- Q3 Revenue of
$27.4 million - Q3 Operating Loss (GAAP) of
$(1.4) million ; Adjusted Operating Income (Non-GAAP) of$3.3 million - Q3 GAAP EPS of
$(0.07) ; Adjusted Diluted EPS (Non-GAAP) of$0.04
The Company reported revenue of
Green continued, “Cellular and Molecular Technologies related products saw continued organic growth in our CRISPR related applications and in precision infusion pumps.
Green continued, “Sales of Pre-Clinical Systems products sold into CROs and Pharma improved in
Green concluded, “We will continue to take the necessary actions to strengthen our business. Although we expect continued soft revenue trends in Q4, we anticipate significant adjusted operating margin improvement in the quarter. For the full year 2019, we expect revenues to be in the range of
Third Quarter Reported Results
Revenue for the three months ended
Operating loss for the three months ended
Adjusted operating income was
Net loss was
Adjusted diluted earnings per share was
Please refer to Exhibit 4 below for a reconciliation of certain non-GAAP to GAAP financial measures, including revenue, gross profit, operating expenses, operating income and loss, net income and loss, and diluted earnings per share. As to our 2019 guidance referenced in this release, please refer to Exhibit 5 below for reconciliations of the GAAP diluted earnings per share and adjusted diluted earnings per share, GAAP gross margin and adjusted gross margin and GAAP operating margin and adjusted operating margin. Please see “Use of Non-GAAP Financial Information” for additional information regarding our use of such adjusted financial information.
Balance Sheet and Cash Flow
As of
Webcast and Conference Call Details
The conference call will be simultaneously webcast and can be accessed through the Harvard Bioscience website. A slide presentation that will be referenced during the webcast will be posted to our Investor Relations website shortly before the webcast begins. To listen to the webcast, log on to the webcast at: http://investor.harvardbioscience.com/ and click on the Earnings Call icon. The webcast will be available on the website through November 14, 2019.
Use of Non-GAAP Financial Information
In this press release, we have included non-GAAP financial information including adjusted revenue, adjusted gross profit, adjusted operating expenses, adjusted operating income, adjusted net income and adjusted diluted earnings per share. We believe that this non-GAAP financial information provides investors with an enhanced understanding of the underlying operations of the business. For the periods presented, these non-GAAP financial measures of revenue and income have excluded certain revenue and expenses and income primarily resulting from purchase accounting or events that we do not believe are related to the underlying operations of the business such as currency translation, amortization of intangibles related to acquisitions, costs related to acquisition, disposition and integration initiatives, impairment charges, gains or losses from divestitures, severance and restructuring expenses, and stock-based compensation expense. They also exclude the tax impact of the reconciling items. This non-GAAP financial information approximates information used by our management to internally evaluate the operating results of the Company. Tabular reconciliations of our adjusted revenue, adjusted gross profit, adjusted operating expenses, adjusted operating income, adjusted net income and adjusted earnings per diluted share for the three and nine months ended
The non-GAAP financial information provided in this press release should be considered in addition to, not as a substitute for, the financial information provided and presented in accordance with GAAP and may be different than other companies’ non-GAAP financial information.
About
Safe Harbor Statement
This press release contains forward-looking statements within the meaning of the federal securities laws, including the Private Securities Litigation Reform Act of 1995. You can identify these statements by our use of such words as "will," "guidance," "objectives," "optimistic," "potential," "future," "expects," "plans," "estimates," "continue," "drive," "strategy," "potential," "potentially," "growth," "long-term," "projects," "projected," "intends," "believes," "goals," "sees," "seek," "develop" "possible" "new," "emerging," "opportunity," "pursue" and similar expressions that do not relate to historical matters. Forward-looking statements in this press release or that may be made during our conference call may include, but are not limited to, statements or inferences about the Company's or management's beliefs or expectations, the Company's anticipated future revenues and earnings, the strength of the Company's market position and business model, industry outlook; the Company's business strategy, the positioning of the Company for growth, the market demand and opportunity for the Company's current products, or products it is developing or intends to develop, and the Company's plans, objectives and intentions that are not historical facts. These statements involve known and unknown risks, uncertainties and other factors that may cause the Company's actual results, performance or achievements to be materially different from any future results, performance or achievements expressed or implied by the forward-looking statements. Investors should note that many factors, as more fully described under the caption “Risk Factors” in our Form 10-K, including our Form 10-K for the year ended
For investor inquiries, please contact
Exhibit 1 | ||||||||||||||||
HARVARD BIOSCIENCE, INC. | ||||||||||||||||
Consolidated Statements of Operations | ||||||||||||||||
(unaudited, in thousands, except per share data) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
Revenues | $ | 27,418 | $ | 28,635 | $ | 85,204 | $ | 86,916 | ||||||||
Cost of revenues | 12,439 | 12,818 | 38,116 | 42,475 | ||||||||||||
Gross profit | 14,979 | 15,817 | 47,088 | 44,441 | ||||||||||||
Sales and marketing expenses | 5,294 | 6,021 | 17,370 | 17,976 | ||||||||||||
General and administrative expenses | 6,604 | 4,655 | 17,215 | 15,297 | ||||||||||||
Research and development expenses | 2,564 | 2,783 | 8,070 | 7,943 | ||||||||||||
Amortization of intangible assets | 1,422 | 1,468 | 4,289 | 3,983 | ||||||||||||
Impairment charges | 460 | - | 1,401 | - | ||||||||||||
Total operating expenses | 16,344 | 14,927 | 48,345 | 45,199 | ||||||||||||
Operating income (loss) | (1,365 | ) | 890 | (1,257 | ) | (758 | ) | |||||||||
Other expense: | ||||||||||||||||
Foreign exchange | 125 | (26 | ) | 32 | (28 | ) | ||||||||||
Interest expense, net | (1,348 | ) | (1,458 | ) | (4,129 | ) | (3,835 | ) | ||||||||
Other expense, net | (86 | ) | (314 | ) | (246 | ) | (3,399 | ) | ||||||||
Other expense, net | (1,309 | ) | (1,798 | ) | (4,343 | ) | (7,262 | ) | ||||||||
Loss from continuing operations before income taxes | (2,674 | ) | (908 | ) | (5,600 | ) | (8,020 | ) | ||||||||
Income tax (benefit) expense | (54 | ) | (652 | ) | (363 | ) | (416 | ) | ||||||||
Loss from continuing operations | (2,620 | ) | (256 | ) | (5,237 | ) | (7,604 | ) | ||||||||
Discontinued operations | ||||||||||||||||
Income from discontinued operations | - | - | - | 937 | ||||||||||||
Income tax benefit | - | - | - | (883 | ) | |||||||||||
Income from discontinued operations, net of tax | - | - | - | 1,820 | ||||||||||||
Net loss | $ | (2,620 | ) | $ | (256 | ) | $ | (5,237 | ) | $ | (5,784 | ) | ||||
(Loss) earnings per common share: | ||||||||||||||||
Basic loss per common share from continuing operations | $ | (0.07 | ) | $ | (0.01 | ) | $ | (0.14 | ) | $ | (0.21 | ) | ||||
Discontinued operations | - | - | - | 0.05 | ||||||||||||
Basic loss per common share | $ | (0.07 | ) | $ | (0.01 | ) | $ | (0.14 | ) | $ | (0.16 | ) | ||||
Diluted loss per common share from continuing operations | $ | (0.07 | ) | $ | (0.01 | ) | $ | (0.14 | ) | $ | (0.21 | ) | ||||
Discontinued operations | - | - | - | 0.05 | ||||||||||||
Diluted loss per common share | $ | (0.07 | ) | $ | (0.01 | ) | $ | (0.14 | ) | $ | (0.16 | ) | ||||
Weighted average common shares: | ||||||||||||||||
Basic | 38,036 | 36,947 | 37,764 | 36,170 | ||||||||||||
Diluted | 38,036 | 36,947 | 37,764 | 36,170 |
Exhibit 2 | ||||||||
HARVARD BIOSCIENCE, INC. | ||||||||
Condensed Consolidated Balance Sheet Information | ||||||||
(unaudited, in thousands) | ||||||||
September 30, | December 31, | |||||||
2019 | 2018 | |||||||
Assets | ||||||||
Cash and cash equivalents | $ | 6,845 | $ | 8,173 | ||||
Accounts receivables | 17,085 | 21,463 | ||||||
Inventories | 23,894 | 25,087 | ||||||
Other current assets | 4,465 | 3,109 | ||||||
Total current assets | 52,289 | 57,832 | ||||||
Property, plant and equipment | 5,234 | 5,898 | ||||||
Goodwill and other intangibles | 96,437 | 103,068 | ||||||
Other assets | 8,817 | 1,815 | ||||||
Total assets | $ | 162,777 | $ | 168,613 | ||||
Liabilities and Stockholders' Equity | ||||||||
Current portion, long-term debt | $ | 2,607 | $ | 5,982 | ||||
Other current liabilities | 19,090 | 19,507 | ||||||
Total current liabilities | 21,697 | 25,489 | ||||||
Long-term debt | 51,712 | 54,813 | ||||||
Other long-term liabilities | 12,265 | 5,587 | ||||||
Stockholders’ equity | 77,103 | 82,724 | ||||||
Total liabilities and stockholders’ equity | $ | 162,777 | $ | 168,613 |
Exhibit 3 | ||||||||
Condensed Consolidated Cash Flow Information | ||||||||
(unaudited, in thousands) | ||||||||
Nine Months Ended | ||||||||
September 30, | ||||||||
2019 | 2018 | |||||||
Cash flows from operating activities: | ||||||||
Net loss | $ | (5,237 | ) | $ | (5,784 | ) | ||
Changes in operating assets and liabilities | 960 | (990 | ) | |||||
Other adjustments to operating cash flows | 10,102 | 7,065 | ||||||
Net cash provided by operating activities | 5,825 | 291 | ||||||
Cash flows from investing activities: | ||||||||
Additions to property, plant and equipment | (778 | ) | (891 | ) | ||||
Acquisitions, net of cash acquired | - | (68,008 | ) | |||||
Dispositions, net of cash sold | 1,020 | 15,754 | ||||||
Other investing activities | (15 | ) | (24 | ) | ||||
Net cash provided by (used in) investing activities | 227 | (53,169 | ) | |||||
Cash flows from financing activities: | ||||||||
Proceeds from issuance of debt | 4,300 | 70,800 | ||||||
Repayments of debt | (11,103 | ) | (19,947 | ) | ||||
Other financing activities | (392 | ) | 2,554 | |||||
Net cash provided by (used in) financing activities | (7,195 | ) | 53,407 | |||||
Effect of exchange rate changes on cash | (185 | ) | 399 | |||||
Increase (decrease) in cash and cash equivalents | (1,328 | ) | 928 | |||||
Cash and cash equivalents at the beginning of period | 8,173 | 5,733 | ||||||
Cash and cash equivalents at the end of period | $ | 6,845 | $ | 6,661 |
Exhibit 4 | ||||||||||||||||
HARVARD BIOSCIENCE, INC. | ||||||||||||||||
Reconciliation of GAAP to Non-GAAP Financial Measures (unaudited) | ||||||||||||||||
(in thousands, except per share data) | ||||||||||||||||
Three Months Ended | Nine Months Ended | |||||||||||||||
September 30, | September 30, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
GAAP revenue | $ | 27,418 | $ | 28,635 | $ | 85,204 | $ | 86,916 | ||||||||
Denville revenue reported within discontinued operations | - | - | - | 893 | ||||||||||||
Deferred revenue valuation adjustments on acquisition | - | 78 | 26 | 207 | ||||||||||||
Adjusted revenue | $ | 27,418 | $ | 28,713 | $ | 85,230 | $ | 88,016 | ||||||||
GAAP gross profit | $ | 14,979 | $ | 15,817 | $ | 47,088 | $ | 44,441 | ||||||||
Stock-based compensation expense | 13 | 19 | 34 | 45 | ||||||||||||
Severance, restructuring and acquisition costs | 237 | 22 | 321 | 42 | ||||||||||||
Non-cash expense - acquisition accounting | 20 | 165 | 98 | 4,023 | ||||||||||||
Denville operations | - | - | - | 360 | ||||||||||||
Adjusted gross profit | $ | 15,249 | $ | 16,023 | $ | 47,541 | $ | 48,911 | ||||||||
GAAP gross profit % of revenue | 54.6 | % | 55.2 | % | 55.3 | % | 51.1 | % | ||||||||
Adjusted gross profit % of revenue | 55.6 | % | 55.8 | % | 55.8 | % | 55.6 | % | ||||||||
GAAP operating expenses | $ | 16,344 | $ | 14,927 | $ | 48,345 | $ | 45,199 | ||||||||
Stock-based compensation expense | (974 | ) | (467 | ) | (2,159 | ) | (2,082 | ) | ||||||||
Severance, restructuring and acquisition costs | (1,522 | ) | (176 | ) | (2,070 | ) | (603 | ) | ||||||||
Intangible assets amortization and impairments | (1,882 | ) | (1,468 | ) | (5,690 | ) | (3,983 | ) | ||||||||
Non-cash expense - acquisition accounting | (39 | ) | - | (141 | ) | - | ||||||||||
Denville adjusted operating expense | - | - | - | 343 | ||||||||||||
Adjusted operating expenses | $ | 11,927 | $ | 12,816 | $ | 38,285 | $ | 38,874 | ||||||||
GAAP operating income (loss) | $ | (1,365 | ) | $ | 890 | $ | (1,257 | ) | $ | (758 | ) | |||||
Stock-based compensation expense | 987 | 486 | 2,193 | 2,082 | ||||||||||||
Severance, restructuring and acquisition costs | 1,759 | 198 | 2,391 | 645 | ||||||||||||
Intangible assets amortization and impairments | 1,882 | 1,468 | 5,690 | 3,983 | ||||||||||||
Non-cash expense - acquisition accounting | 59 | 165 | 239 | 4,023 | ||||||||||||
Denville adjusted operating income | - | - | - | 360 | ||||||||||||
Adjusted operating income | $ | 3,322 | $ | 3,207 | $ | 9,256 | $ | 10,335 | ||||||||
GAAP operating income (loss) % of revenue | -5.0 | % | 3.1 | % | -1.5 | % | -0.9 | % | ||||||||
Adjusted operating income % of revenue | 12.1 | % | 11.2 | % | 10.9 | % | 11.7 | % | ||||||||
GAAP net loss | $ | (2,620 | ) | $ | (256 | ) | $ | (5,237 | ) | $ | (5,784 | ) | ||||
Stock-based compensation expense | 987 | 486 | 2,193 | 2,082 | ||||||||||||
Severance, restructuring and acquisition costs | 1,759 | 400 | 2,391 | 3,692 | ||||||||||||
Intangible assets amortization and impairments | 1,882 | 1,468 | 5,690 | 3,983 | ||||||||||||
Non-cash expense - acquisition accounting | 59 | 165 | 239 | 4,023 | ||||||||||||
Denville adjusted operating income (A) | - | - | - | (920 | ) | |||||||||||
Income taxes (B) | (341 | ) | (947 | ) | (1,294 | ) | (2,481 | ) | ||||||||
Adjusted net income | $ | 1,726 | $ | 1,316 | $ | 3,982 | $ | 4,595 | ||||||||
GAAP diluted loss per common share | $ | (0.07 | ) | $ | (0.01 | ) | $ | (0.14 | ) | $ | (0.16 | ) | ||||
Adjusted items after tax per share assuming dilution (C) | 0.11 | 0.05 | 0.24 | 0.29 | ||||||||||||
Adjusted diluted earnings per common share | $ | 0.04 | $ | 0.04 | $ | 0.10 | $ | 0.13 | ||||||||
(A) For the nine months ended September 30, 2018, the Non-GAAP adjustments reported in discontinued operations related to the sale of Denville included a $1,251 gain on sale, $47 in amortization of intangible assets, $132 in disposition costs, and $150 in stock-based compensation expense. | ||||||||||||||||
(B) Income taxes includes the tax effect of adjusting for the reconciling items using the calculated effective tax rate, including the post-2017 impact of tax reform, in the jurisdictions in which the reconciling items arise. | ||||||||||||||||
(C) Share count higher in Q3'19 due to adoption of best practice utilizing fully diluted shares versus basic shares only in periods with GAAP loss previously. |
Exhibit 5 | ||||
HARVARD BIOSCIENCE, INC. | ||||
Reconciliation of GAAP Measures to Non-GAAP Guidance for 2019 | ||||
(unaudited) | ||||
Projected GAAP gross profit % of revenue (A) | 55.6 | % | ||
Adjustments: | ||||
Severance, restructuring, and acquisition costs | 0.3 | % | ||
Non-cash expense - acquisition accounting | 0.1 | % | ||
Projected adjusted gross profit % of revenue (A) | 56.0 | % | ||
Projected GAAP operating loss % of revenue (A) | 1% - 2 | % | ||
Adjustments: | ||||
Stock-based compensation expense | 3 | % | ||
Severance, restructuring, and acquisition costs | 2 | % | ||
Intangible assets amortization and impairments | 6 | % | ||
Projected adjusted operating income % of revenue (A) | 12% - 13 | % | ||
Projected GAAP diluted loss per common share (A) | $ | (0.10 | ) | |
Adjustments: | ||||
Stock-based compensation expense | 0.08 | |||
Severance, restructuring and acquisition costs | 0.07 | |||
Intangible assets amortization and impairments | 0.19 | |||
Non-cash expense - acquisition accounting | 0.01 | |||
Income taxes (B) | (0.06 | ) | ||
Projected adjusted diluted earnings per common share (A) | $ | 0.19 | ||
(A) This guidance excludes, among other things, the impact of future acquisitions, acquisition costs, restructuring charges, or other one-time charges. | ||||
(B) Income taxes includes the tax effect of adjusting for the reconciling items using the calculated effective tax rate, including the post-2017 impact of tax reform, in the jurisdictions in which the reconciling items arise and any changes to valuation allowances. | ||||
Source: Harvard Bioscience, Inc.