ALAMEDA,
Calif., Feb. 22, 2024 /PRNewswire/ -- Penumbra,
Inc. (NYSE: PEN), a global healthcare company
focused on innovative therapies, today reported financial
results for the fourth quarter and full year ended December 31, 2023.
Financial Highlights:
- Revenue of $284.7 million for
the fourth quarter of 2023, an increase of 28.7% or 27.9% in
constant currency1 compared to the fourth quarter of
2022. Revenue of $1,058.5
million for the full year 2023, an increase of
25.0% or 24.7% in constant currency1 compared to the
full year 2022.
- Revenue of $190.8 million from
sales of our thrombectomy products in the fourth quarter of
2023, an increase of 42.4%, compared to the fourth quarter of 2022.
Full year revenue of $677.3 million
from sales of our thrombectomy products, an increase of 32.5%
compared to the full year 2022.
- Income from operations of $35.0
million and Non-GAAP income from operations1 of
$37.4 million in the fourth quarter
of 2023.
- Income from operations of $73.6
million and Non-GAAP income from operations1 of
$101.3 million for the full year
2023.
- Net income of $54.2 million
and adjusted EBITDA1 of $53.4
million or adjusted EBITDA margin of 18.8% in the fourth
quarter of 2023. Net income of $91.0
million and adjusted EBITDA1 of $170.6 million or adjusted EBITDA margin of 16.1%
for the full year 2023.
- Cash and marketable investments increased $40.3 million in the fourth quarter of 2023
compared to the third quarter of 2023 driven by an increase in
profitability and improvements in working capital.
- In 2024, Penumbra projects total revenue growth of 16% to
20%. The Company projects U.S. thrombectomy growth of 27% to 30%.
Gross margin expansion is expected to be 100 to 150 basis points,
and non-GAAP operating margin expansion is expected to be 100 to
200 basis points, compared to full year 2023.
In the fourth quarter of 2023, the Company made changes to its
product revenue categories to provide investors with more
meaningful information to understand the performance of its
business and strategic direction. The Company will now report its
product revenues in the following categories: thrombectomy and
embolization and access. The Company is also providing its neuro
and vascular product revenues for the fourth quarter and full year
2023 for the last time.
As a one-time appendix to this press release, the Company has
included its previously reported revenue for each quarter and
year-to-date period of 2023 and 2022 reclassified into these new
product categories, including supplemental geographic
information.
Fourth Quarter 2023 Financial Results
Total revenue
increased to $284.7 million for
the fourth quarter of 2023 compared to $221.2 million for the fourth quarter of
2022, an increase of 28.7%, or 27.9% in constant
currency1. The United
States represented 71.5% of total revenue and international
represented 28.5% of total revenue for the fourth quarter of 2023.
Revenue from the U.S. increased 29.6% while revenue from our
international regions increased 26.4%, or 23.5% in constant
currency1. We achieved record revenue from the sales of
our global thrombectomy products which grew to $190.8 million for the fourth quarter of 2023, an
increase of 42.4%, or 41.6% in constant currency1 over
the same period a year ago, driven primarily by the sales of our
U.S. thrombectomy products which increased by 46.4% over the same
period a year ago. Revenue from the sales of our global
embolization and access products grew to $93.9 million for the fourth quarter of 2023, an
increase of 7.6%, or 6.7% in constant currency1 from the
same period a year ago.
Gross profit for the fourth quarter of 2023 was $187.0 million, or 65.7% of total revenue
compared to $138.4 million, or 62.6%
of total revenue, for the fourth quarter of 2022. Gross margin is
impacted by product mix, regional mix, and production initiatives
to support demand and create future efficiencies. As such, with
favorable product mix, improvement in productivity, and by
leveraging our fixed costs on higher volume of new product sales
during the year, our gross margin may be positively impacted in the
future.
Total operating expenses, including a $2.4 million amortization expense of finite lived
intangible assets acquired in connection with the Sixense
acquisition for both periods, were $152.0
million, or 53.4% of total revenue for the fourth quarter of
2023, and $133.6 million, or 60.4% of
total revenue for the fourth quarter of 2022. Excluding the charge
noted above for both periods, total non-GAAP operating
expenses1 were $149.6
million, or 52.5% of total revenue for the fourth quarter of
2023, and $131.2 million, or 59.3% of
total revenue for the fourth quarter of 2022.
Income from operations was $35.0
million for the fourth quarter of 2023 compared to income
from operations of $4.8 million for
the fourth quarter of 2022. Excluding the amortization expense of
finite lived intangible assets acquired in connection with the
Sixense acquisition of $2.4 million
for both periods, non-GAAP income from operations1
was $37.4 million for the fourth
quarter of 2023 compared to $7.2
million for the fourth quarter of 2022.
Full Year 2023 Financial Results
Total revenue
increased to $1,058.5 million for the
year ended December 31, 2023 compared
to $847.1 million for the year ended
December 31, 2022, an increase of
25.0%, or 24.7% in constant currency1. The United States represented 71.5% of total
revenue and international represented 28.5% of total revenue for
the year ended December 31, 2023.
Revenue from the U.S. increased 28.0% while revenue from our
international regions increased 18.0%, or 17.3% in constant
currency1. Revenue from the sales of our global
thrombectomy products grew to $677.3
million for the year ended December
31, 2023, an increase of 32.5%, or 32.3% in constant
currency1 over the same period a year ago, driven
primarily by sales of our U.S. vascular thrombectomy products which
increased 45.2% over the same period a year ago. Revenue from the
sales of our global embolization and access products grew to
$381.2 million for the year ended
December 31, 2023, an increase of
13.4%, or 13.2% in constant currency1 compared to the
year ended December 31, 2022.
Gross profit for the year ended December
31, 2023 was $682.6 million,
or 64.5% of total revenue, compared to $535.2 million, or 63.2% of total revenue, for
the year ended December 31, 2022.
Gross margin is impacted by product mix, regional mix, and
production initiatives to support demand and create future
efficiencies. As such, with favorable product mix, improvement in
productivity, and by leveraging our fixed costs on higher volume of
new product sales during the year, our gross margin may be
positively impacted in the future.
Total operating expenses for the year ended December 31, 2023 were $609.1 million, or 57.5% of total revenue, which
included a one-time $18.2 million
expense associated with the acquisition of in-process research and
development ("IPR&D") and a $9.5
million amortization expense of finite lived intangible
assets acquired in connection with the Sixense acquisition. This
compares to total operating expenses of $529.1 million, or 62.5% of total revenue, for
the year ended December 31, 2022,
which included a $8.3 million
amortization expense of finite lived intangible assets acquired in
connection with the Sixense acquisition. Excluding the charges
noted above, total non-GAAP operating expenses1 were
$581.4 million, or 54.9% of total
revenue during the year ended December 31,
2023, and $520.8 million, or
61.5% of total revenue during the year ended December 31, 2022. R&D expenses were
$84.4 million for the year ended
December 31, 2023, compared to
$79.4 million for the year ended
December 31, 2022. SG&A expenses
were $506.5 million for the year
ended December 31, 2023, compared to
$449.7 million for the year ended
December 31, 2022.
Income from operations was $73.6
million for the year ended December
31, 2023 compared to income from operations of $6.1 million for the year ended December 31, 2022. Excluding the one-time expense
associated with the acquired IPR&D of $18.2 million and the amortization expense of
finite lived intangible assets acquired in connection with the
Sixense acquisition of $9.5 million,
non-GAAP income from operations1 was $101.3 million for the year ended December 31, 2023. This compares to non-GAAP
income from operations1 of $14.4
million for the year ended December
31, 2022, excluding the amortization expense of finite lived
intangible assets acquired in connection with the Sixense
acquisition of $8.3 million.
Full Year 2024 Financial Outlook
The Company projects
total revenue for 2024 to be in the range of $1,230.0 million to $1,270.0 million, representing year over year
growth of 16% to 20% compared to 2023 revenue of $1,058.5 million. The Company also projects the
U.S. thrombectomy franchise will grow 27% to 30% year-over-year,
primarily driven by its Computer-Assisted Vacuum Thrombectomy
("CAVT") products. The Company also expects gross margin expansion
in the range of 100 to 150 basis points and total non-GAAP
operating margin expansion in the range of 100 to 200 basis points
in 2024 compared to full year 2023.
_______________________________
1See "Non-GAAP Financial Measures" for important information
about our use of non-GAAP measures.
|
Webcast and Conference Call Information
Penumbra, Inc.
will host a conference call to discuss financial results for the
fourth quarter and year ended December 31,
2023 after market close on Thursday, February 22, 2024
at 4:30 PM Eastern Time. The
conference call can be accessed live over the phone by dialing
(888) 596-4144 for domestic and international callers (conference
id: 4604622), or the webcast can be accessed on the "Events and
Presentations" section under the "Investors" tab of the Company's
website at: www.penumbrainc.com. The webcast will be available on
the Company's website for at least two weeks following the
completion of the call.
About Penumbra
Penumbra, Inc., headquartered in
Alameda, California, is a global
healthcare company focused on innovative therapies. Penumbra
designs, develops, manufactures and markets novel products and has
a broad portfolio that addresses challenging medical conditions in
markets with significant unmet need. Penumbra supports healthcare
providers, hospitals and clinics in more than 100 countries. The
Penumbra logo is a trademark of Penumbra, Inc. For more
information, visit www.penumbrainc.com and connect on
Twitter and LinkedIn.
Non-GAAP Financial Measures
In addition to financial
measures prepared in accordance with U.S. generally accepted
accounting principles ("GAAP"), the Company uses the following
non-GAAP financial measures in this press release: a) constant
currency, b) non-GAAP operating expenses, non-GAAP income from
operations, non-GAAP net income and non-GAAP diluted earnings per
share ("EPS") and c) adjusted EBITDA.
Constant Currency. The Company's constant currency
revenue disclosures estimate the impact of changes in foreign
currency rates on the translation of the Company's current period
revenue as compared to the applicable comparable period in the
prior year. This impact is derived by taking the current local
currency revenue and translating it into U.S. dollars based upon
the foreign currency exchange rates used to translate the local
currency revenue for the applicable comparable period in the prior
year, rather than the actual exchange rates in effect during the
current period. It does not include any other effect of changes in
foreign currency rates on the Company's results or business.
Non-GAAP operating expenses, non-GAAP income from operations,
non-GAAP net income and non-GAAP diluted EPS. The
adjustments to the GAAP financial measures reflect the exclusion
of:
- the one-time expense associated with the acquisition
of IPR&D in the third quarter of 2023;
- the effect of the amortization of finite lived intangible
assets acquired in connection with the Sixense acquisition
over their estimated useful lives;
- the excess tax benefits or tax deficiencies associated with
share-based compensation arrangements; and
- the release of the valuation allowance associated with Federal
R&D tax credits and partial release of the valuation allowance
associated with California
deferred tax assets.
Adjusted EBITDA. The Company's adjusted EBITDA reflects
the exclusion from GAAP net income (loss) of:
- non-cash operating charges such as stock-based compensation and
depreciation and amortization; and
- non-operating items such as the one-time expense associated
with the acquisition of IPR&D, interest income, interest
expense, and provision for (benefit from) income taxes.
Full reconciliation of these non-GAAP measures to the most
comparable GAAP measures is set forth in the tables below.
Our management believes the non-GAAP financial measures
disclosed in this press release are useful to investors in
assessing the operating performance of our business and provide
meaningful comparisons to prior periods and thus a more complete
understanding of our business than could be obtained absent this
disclosure. Specifically, we consider the change in constant
currency revenue as a useful metric as it provides an alternative
framework for assessing how our underlying business performed
excluding the effect of foreign currency rate fluctuations. We
consider non-GAAP operating expenses, non-GAAP income from
operations, non-GAAP net income and non-GAAP diluted EPS useful
metrics as they provide an alternative framework for assessing how
our underlying business performed excluding the one-time expense
associated with the acquisition of IPR&D in the third
quarter of 2023, the amortization expense of finite lived
intangible assets acquired in connection with the Sixense
acquisition, the excess tax benefits or tax deficiencies associated
with share-based compensation arrangements, and the release of the
valuation allowance release associated with Federal R&D tax
credits and partial release of the valuation allowance associated
with California deferred tax
assets. Further, we consider adjusted EBITDA a useful metric as it
provides an alternative framework for assessing how our underlying
business performed excluding non-cash operating charges such as
stock-based compensation and depreciation and amortization and
non-operating items such as the one-time expense associated with
the acquisition of IPR&D, interest income, interest expense,
and provision for (benefit from) income taxes.
The non-GAAP financial measures included in this press release
may be different from, and therefore may not be comparable to,
similarly titled measures used by other companies. These non-GAAP
measures should not be considered in isolation or as alternatives
to GAAP measures. We urge investors to review the reconciliation of
these non-GAAP financial measures to the comparable GAAP financial
measures included in this press release, and not to rely on any
single financial measure to evaluate our business.
Forward-Looking Statements
Except for historical
information, certain statements in this press release are
forward-looking in nature and are subject to risks, uncertainties
and assumptions about us. Our business and operations are subject
to a variety of risks and uncertainties and, consequently, actual
results may differ materially from those projected by any
forward-looking statements. Factors that could cause actual results
to differ from those projected include, but are not limited to:
failure to sustain or grow profitability or generate positive cash
flows; failure to effectively introduce and market new products;
delays in product introductions; significant competition; inability
to further penetrate our current customer base, expand our user
base and increase the frequency of use of our products by our
customers; inability to achieve or maintain satisfactory pricing
and margins; manufacturing difficulties; permanent write-downs or
write-offs of our inventory; product defects or failures;
unfavorable outcomes in clinical trials; inability to maintain our
culture as we grow; fluctuations in foreign currency exchange
rates; potential adverse regulatory actions; and the potential
impact of any acquisitions, mergers, dispositions, joint ventures
or investments we may make. These risks and uncertainties, as well
as others, are discussed in greater detail in our filings with the
Securities and Exchange Commission ("SEC"), including our Annual
Report on Form 10-K for the year ended December 31, 2023, which we expect to file with
the SEC on or before February 29, 2024. There may be
additional risks of which we are not presently aware or that we
currently believe are immaterial which could have an adverse impact
on our business. Any forward-looking statements are based on
our current expectations, estimates and assumptions regarding
future events and are applicable only as of the dates of such
statements. We make no commitment to revise or update any
forward-looking statements in order to reflect events or
circumstances that may change.
Penumbra,
Inc.
Condensed
Consolidated Balance Sheets
(unaudited)
(in
thousands)
|
|
|
|
December
31,
|
|
|
2023
|
|
2022
|
Assets
|
|
|
|
|
Current
assets:
|
|
|
|
|
Cash and cash
equivalents
|
|
$
167,486
|
|
$
69,858
|
Marketable
investments
|
|
121,701
|
|
118,172
|
Accounts receivable,
net
|
|
201,768
|
|
203,384
|
Inventories
|
|
388,023
|
|
334,006
|
Prepaid expenses and other
current assets
|
|
36,424
|
|
30,279
|
Total current assets
|
|
915,402
|
|
755,699
|
Property and equipment,
net
|
|
72,691
|
|
65,015
|
Operating lease
right-of-use assets
|
|
188,756
|
|
192,636
|
Finance lease
right-of-use assets
|
|
31,092
|
|
33,323
|
Intangible assets,
net
|
|
71,056
|
|
81,161
|
Goodwill
|
|
166,270
|
|
166,046
|
Deferred
taxes
|
|
85,158
|
|
64,213
|
Other non-current
assets
|
|
25,880
|
|
12,793
|
Total assets
|
|
$
1,556,305
|
|
$
1,370,886
|
Liabilities and
Stockholders' Equity
|
|
|
|
|
Current
liabilities:
|
|
|
|
|
Accounts payable
|
|
$
27,155
|
|
$
26,679
|
Accrued
liabilities
|
|
110,555
|
|
106,300
|
Current operating lease
liabilities
|
|
11,203
|
|
10,033
|
Current finance lease
liabilities
|
|
2,231
|
|
1,920
|
Total current liabilities
|
|
151,144
|
|
144,932
|
Non-current operating
lease liabilities
|
|
197,229
|
|
198,955
|
Non-current finance
lease liabilities
|
|
23,680
|
|
24,865
|
Other non-current
liabilities
|
|
5,308
|
|
3,276
|
Total liabilities
|
|
377,361
|
|
372,028
|
Stockholders'
equity:
|
|
|
|
|
Preferred
stock
|
|
—
|
|
—
|
Common
stock
|
|
39
|
|
38
|
Additional paid-in
capital
|
|
1,047,198
|
|
963,040
|
Accumulated other
comprehensive loss
|
|
(3,151)
|
|
(8,124)
|
Retained
earnings
|
|
134,858
|
|
43,904
|
Total stockholders'
equity
|
|
1,178,944
|
|
998,858
|
Total liabilities and
stockholders' equity
|
|
$
1,556,305
|
|
$
1,370,886
|
Penumbra,
Inc.
Condensed
Consolidated Statements of Operations
(unaudited)
(in thousands,
except share and per share amounts)
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
Revenue
|
|
$
284,679
|
|
$
221,216
|
|
$
1,058,522
|
|
$
847,133
|
Cost of
revenue
|
|
97,687
|
|
82,789
|
|
375,879
|
|
311,926
|
Gross profit
|
|
186,992
|
|
138,427
|
|
682,643
|
|
535,207
|
Operating
expenses:
|
|
|
|
|
|
|
|
|
Research and
development
|
|
21,942
|
|
17,964
|
|
84,423
|
|
79,407
|
Sales, general and
administrative
|
|
130,021
|
|
115,630
|
|
506,454
|
|
449,718
|
Acquired in-process research
and development
|
|
—
|
|
—
|
|
18,215
|
|
—
|
Total operating
expenses
|
|
151,963
|
|
133,594
|
|
609,092
|
|
529,125
|
Income from
operations
|
|
35,029
|
|
4,833
|
|
73,551
|
|
6,082
|
Interest and other
income (expense), net
|
|
3,129
|
|
2,295
|
|
6,099
|
|
(2,190)
|
Income before income
taxes
|
|
38,158
|
|
7,128
|
|
79,650
|
|
3,892
|
(Benefit from)
provision for income taxes
|
|
(16,060)
|
|
3,251
|
|
(11,304)
|
|
5,894
|
Consolidated net income
(loss)
|
|
$
54,218
|
|
$
3,877
|
|
$
90,954
|
|
$
(2,002)
|
Net income (loss)
attributable to Penumbra, Inc.
|
|
$
54,218
|
|
$
3,877
|
|
$
90,954
|
|
$
(2,002)
|
|
|
|
|
|
|
|
|
|
Net income (loss)
attributable to Penumbra, Inc. per share:
|
|
|
|
|
|
|
|
|
Basic
|
|
$
1.40
|
|
$
0.10
|
|
$
2.37
|
|
$
(0.05)
|
Diluted
|
|
$
1.38
|
|
$
0.10
|
|
$
2.32
|
|
$
(0.05)
|
Weighted average shares
outstanding:
|
|
|
|
|
|
|
|
|
Basic
|
|
38,628,565
|
|
38,030,344
|
|
38,401,171
|
|
37,841,874
|
Diluted
|
|
39,291,044
|
|
38,896,940
|
|
39,216,564
|
|
37,841,874
|
Penumbra,
Inc.
Reconciliation of
GAAP Operating Expenses and GAAP Income from Operations to Non-GAAP
Operating Expenses and Non-GAAP Income from
Operations1
(unaudited)
(in
thousands)
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
|
|
|
|
|
|
|
|
|
GAAP operating
expenses
|
|
$
151,963
|
|
$
133,594
|
|
$
609,092
|
|
$
529,125
|
GAAP operating expenses
includes the effect of the following items:
|
|
|
|
|
|
|
|
|
Amortization of finite
lived intangible assets acquired2
|
|
2,380
|
|
2,380
|
|
9,519
|
|
8,329
|
Acquired
IPR&D3
|
|
—
|
|
—
|
|
18,215
|
|
—
|
Non-GAAP operating
expenses
|
|
$
149,583
|
|
$
131,214
|
|
$
581,358
|
|
$
520,796
|
|
|
|
|
|
|
|
|
|
GAAP income from
operations
|
|
$
35,029
|
|
$
4,833
|
|
$
73,551
|
|
$
6,082
|
GAAP income from
operations includes the effect of the following items:
|
|
|
|
|
|
|
|
|
Amortization of finite
lived intangible assets acquired2
|
|
2,380
|
|
2,380
|
|
9,519
|
|
8,329
|
Acquired
IPR&D3
|
|
—
|
|
—
|
|
18,215
|
|
—
|
Non-GAAP income from
operations
|
|
$
37,409
|
|
$
7,213
|
|
$
101,285
|
|
$
14,411
|
_______________________________
1See
"Non-GAAP Financial Measures" for important information about our
use of non-GAAP measures.
|
|
2Amortization expense for the year ended
December 31, 2023 includes an additional $1.2 million relative to
the prior year-to-date period, as the company reclassified the
$20.8 million in-process research and development ("IPR&D")
asset acquired in connection with the Sixense acquisition to a
finite-lived developed technology intangible asset upon the
completion of the IPR&D project during the three months ended
September 30, 2022.
|
|
3Represents
a one-time $18.2 million expense associated with the acquisition of
IPR&D during the three months ended September 30,
2023.
|
Penumbra,
Inc.
Reconciliation of
GAAP Net Income (Loss) and GAAP Diluted EPS to Non-GAAP Net Income
and Non-GAAP Diluted EPS1
(unaudited)
(in thousands,
except share and per share amounts)
|
|
|
|
Three Months
Ended
December 31,
2023
|
|
Three Months
Ended
December 31,
2022
|
|
Year
Ended
December 31,
2023
|
|
Year
Ended
December 31,
2022
|
|
|
Net
income
|
|
Diluted
EPS
|
|
Net
income
|
|
Diluted
EPS
|
|
Net
income
|
|
Diluted
EPS
|
|
Net (loss)
income
|
|
Diluted
EPS
|
GAAP net income
(loss)
|
|
$
54,218
|
|
$ 1.38
|
|
$ 3,877
|
|
$ 0.10
|
|
$
90,954
|
|
$ 2.32
|
|
$
(2,002)
|
|
$ (0.05)
|
GAAP net income (loss)
includes the effect of the
following items:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Amortization of finite
lived intangible assets
acquired2
|
|
2,380
|
|
0.06
|
|
2,380
|
|
0.06
|
|
9,519
|
|
0.25
|
|
8,329
|
|
0.21
|
Acquired
IPR&D3
|
|
—
|
|
—
|
|
—
|
|
—
|
|
18,215
|
|
0.46
|
|
—
|
|
—
|
Tax effect on the
non-GAAP adjustments above4
|
|
(573)
|
|
(0.01)
|
|
(558)
|
|
(0.01)
|
|
(2,293)
|
|
(0.06)
|
|
(1,952)
|
|
(0.05)
|
(Excess tax benefits)
tax deficiencies related to
stock compensation awards
|
|
(648)
|
|
(0.02)
|
|
341
|
|
0.01
|
|
(9,020)
|
|
(0.23)
|
|
2,007
|
|
0.05
|
Valuation allowance
release5
|
|
(25,493)
|
|
(0.65)
|
|
—
|
|
—
|
|
(25,493)
|
|
(0.65)
|
|
—
|
|
—
|
Non-GAAP net
income
|
|
$
29,884
|
|
$ 0.76
|
|
$ 6,040
|
|
$ 0.16
|
|
$
81,882
|
|
$ 2.09
|
|
$ 6,382
|
|
$ 0.16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted
EPS
|
|
|
|
$ 1.38
|
|
|
|
$ 0.10
|
|
|
|
$ 2.32
|
|
|
|
$ (0.05)
|
Non-GAAP diluted
EPS6
|
|
|
|
$ 0.76
|
|
|
|
$ 0.16
|
|
|
|
$ 2.09
|
|
|
|
$ 0.16
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Weighted average shares
outstanding used to compute:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
GAAP diluted
EPS
|
|
39,291,044
|
|
38,896,940
|
|
39,216,564
|
|
37,841,874
|
Non-GAAP diluted
EPS6
|
|
39,291,044
|
|
38,896,940
|
|
39,216,564
|
|
38,789,291
|
_______________________________
1See
"Non-GAAP Financial Measures" for important information about our
use of non-GAAP measures.
|
|
2Amortization expense for the year ended
December 31, 2023 includes an additional $1.2 million relative to
the prior year-to-date period, as the company reclassified the
$20.8 million IPR&D asset acquired in connection with the
Sixense acquisition to a finite-lived developed technology
intangible asset upon the completion of the IPR&D project
during the three months ended September 30, 2022.
|
|
3Represents
a one-time $18.2 million expense associated with the acquisition of
IPR&D during the three months ended September 30,
2023.
|
|
4For the
three and twelve months ended December 31, 2023, management used a
combined federal and state tax rate of 24.09% to compute the tax
effect of non-GAAP measures. For the three and twelve months ended
December 31, 2022, management used a combined federal and state tax
rate of 23.44% to compute the tax effect of non-GAAP
measures.
|
|
5The Company
released a valuation allowance against its Federal R&D tax
credits and partially released a valuation allowance against its
California deferred tax assets, resulting in a tax benefit of $25.5
million during the three and twelve months ended December 31,
2023.
|
|
6For the
purposes of calculating Non-GAAP diluted EPS for the year ended
December 31, 2022, non-GAAP diluted weighted average shares
outstanding of 38,789,291 was used, as the Company had non-GAAP net
income during the period.
|
Penumbra,
Inc.
Reconciliation of
GAAP Net Income (Loss) to Adjusted EBITDA and Adjusted EBITDA
Margin1
(unaudited)
(in thousands,
except for percentages)
|
|
|
|
Three Months Ended
December 31,
|
|
Year Ended December
31,
|
|
|
2023
|
|
2022
|
|
2023
|
|
2022
|
GAAP net income
(loss)
|
|
$
54,218
|
|
$
3,877
|
|
$
90,954
|
|
$
(2,002)
|
Adjustments to GAAP net
income (loss):
|
|
|
|
|
|
|
|
|
Depreciation and
amortization expense
|
|
7,039
|
|
6,441
|
|
27,257
|
|
24,321
|
Interest income,
net
|
|
(2,570)
|
|
(299)
|
|
(5,086)
|
|
(137)
|
(Benefit from)
provision for income taxes
|
|
(16,060)
|
|
3,251
|
|
(11,304)
|
|
5,894
|
Stock-based
compensation expense
|
|
10,791
|
|
9,997
|
|
50,516
|
|
37,378
|
Acquired
IPR&D2
|
|
—
|
|
—
|
|
18,215
|
|
—
|
Adjusted
EBITDA
|
|
$
53,418
|
|
$
23,267
|
|
$
170,552
|
|
$
65,454
|
|
|
|
|
|
|
|
|
|
Revenue
|
|
$
284,679
|
|
$
221,216
|
|
$
1,058,522
|
|
$
847,133
|
Adjusted
EBITDA
|
|
$
53,418
|
|
$
23,267
|
|
$
170,552
|
|
$
65,454
|
Adjusted EBITDA
margin
|
|
18.8 %
|
|
10.5 %
|
|
16.1 %
|
|
7.7 %
|
_______________________________
1See
"Non-GAAP Financial Measures" for important information about our
use of non-GAAP measures.
|
|
2Represents
a one-time $18.2 million expense associated with the acquisition of
IPR&D during the three months ended September 30,
2023.
|
Penumbra,
Inc.
Reconciliation of
Revenue Change by Geographic Regions to Constant Currency Revenue
Growth1
(unaudited)
(in thousands,
except for percentages)
|
|
|
|
Three Months
Ended
December 31,
|
|
Reported
Change
|
|
FX
Impact
|
|
Constant Currency
Change
|
|
|
2023
|
|
2022
|
|
$
|
|
%
|
|
$
|
|
$
|
|
%
|
United
States
|
|
$
203,684
|
|
$
157,132
|
|
$
46,552
|
|
29.6 %
|
|
$
—
|
|
$
46,552
|
|
29.6 %
|
International
|
|
80,995
|
|
64,084
|
|
16,911
|
|
26.4 %
|
|
(1,830)
|
|
15,081
|
|
23.5 %
|
Total
|
|
$
284,679
|
|
$
221,216
|
|
$
63,463
|
|
28.7 %
|
|
$
(1,830)
|
|
$
61,633
|
|
27.9 %
|
|
|
|
Year Ended December
31,
|
|
Reported
Change
|
|
FX
Impact
|
|
Constant Currency
Change
|
|
|
2023
|
|
2022
|
|
$
|
|
%
|
|
$
|
|
$
|
|
%
|
United
States
|
|
$
757,151
|
|
$
591,715
|
|
$
165,436
|
|
28.0 %
|
|
$
—
|
|
$
165,436
|
|
28.0 %
|
International
|
|
301,371
|
|
255,418
|
|
45,953
|
|
18.0 %
|
|
(1,790)
|
|
44,163
|
|
17.3 %
|
Total
|
|
$
1,058,522
|
|
$
847,133
|
|
$
211,389
|
|
25.0 %
|
|
$
(1,790)
|
|
$
209,599
|
|
24.7 %
|
Penumbra,
Inc.
Reconciliation of
Revenue Change by Product Categories and Geographic Regions to
Constant Currency Revenue Growth1
(unaudited)
(in thousands,
except for percentages)
|
|
|
|
Three Months Ended
December 31,
|
|
Reported Change
|
|
FX Impact
|
|
Constant Currency Change
|
|
|
2023
|
|
2022
|
|
$
|
|
%
|
|
$
|
|
$
|
|
%
|
Thrombectomy
|
|
$
190,780
|
|
$
133,963
|
|
$
56,817
|
|
42.4 %
|
|
$
(1,025)
|
|
$
55,792
|
|
41.6 %
|
Embolization and
Access
|
|
93,899
|
|
87,253
|
|
6,646
|
|
7.6 %
|
|
(805)
|
|
5,841
|
|
6.7 %
|
Total
|
|
$
284,679
|
|
$
221,216
|
|
$
63,463
|
|
28.7 %
|
|
$
(1,830)
|
|
$
61,633
|
|
27.9 %
|
|
|
|
|
Year Ended December 31,
|
|
Reported Change
|
|
FX Impact
|
|
Constant Currency Change
|
|
|
2023
|
|
2022
|
|
$
|
|
%
|
|
$
|
|
$
|
|
%
|
Thrombectomy
|
|
$
677,343
|
|
$
511,137
|
|
$
166,206
|
|
32.5 %
|
|
$
(1,044)
|
|
$
165,162
|
|
32.3 %
|
Embolization and
Access
|
|
381,179
|
|
335,996
|
|
45,183
|
|
13.4 %
|
|
(746)
|
|
44,437
|
|
13.2 %
|
Total
|
|
$
1,058,522
|
|
$
847,133
|
|
$
211,389
|
|
25.0 %
|
|
$
(1,790)
|
|
$
209,599
|
|
24.7 %
|
|
|
|
|
Three Months Ended
December 31,
|
|
Change
|
|
FX Impact
|
|
Constant Currency Change
|
|
|
2023
|
|
2022
|
|
$
|
|
%
|
|
$
|
|
$
|
|
%
|
Thrombectomy
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
|
$ 141,891
|
|
$
96,890
|
|
$
45,001
|
|
46.4 %
|
|
$
—
|
|
$
45,001
|
|
46.4 %
|
International
|
|
48,889
|
|
37,073
|
|
11,816
|
|
31.9 %
|
|
(1,025)
|
|
10,791
|
|
29.1 %
|
Total
Thrombectomy
|
|
190,780
|
|
133,963
|
|
56,817
|
|
42.4 %
|
|
(1,025)
|
|
55,792
|
|
41.6 %
|
Embolization and Access
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
|
61,793
|
|
60,242
|
|
1,551
|
|
2.6 %
|
|
—
|
|
1,551
|
|
2.6 %
|
International
|
|
32,106
|
|
27,011
|
|
5,095
|
|
18.9 %
|
|
(805)
|
|
4,290
|
|
15.9 %
|
Total Embolization and
Access
|
|
93,899
|
|
87,253
|
|
6,646
|
|
7.6 %
|
|
(805)
|
|
5,841
|
|
6.7 %
|
Total
|
|
$ 284,679
|
|
$
221,216
|
|
$
63,463
|
|
28.7 %
|
|
$
(1,830)
|
|
$
61,633
|
|
27.9 %
|
|
|
|
|
Year Ended December 31,
|
|
Change
|
|
FX Impact
|
|
Constant Currency Change
|
|
|
2023
|
|
2022
|
|
$
|
|
%
|
|
$
|
|
$
|
|
%
|
Thrombectomy
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
|
$ 509,886
|
|
$
370,617
|
|
$
139,269
|
|
37.6 %
|
|
$
—
|
|
$
139,269
|
|
37.6 %
|
International
|
|
167,457
|
|
140,520
|
|
26,937
|
|
19.2 %
|
|
(1,044)
|
|
25,893
|
|
18.4 %
|
Total
Thrombectomy
|
|
677,343
|
|
511,137
|
|
166,206
|
|
32.5 %
|
|
(1,044)
|
|
165,162
|
|
32.3 %
|
Embolization and Access
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
|
247,265
|
|
221,098
|
|
26,167
|
|
11.8 %
|
|
—
|
|
26,167
|
|
11.8 %
|
International
|
|
133,914
|
|
114,898
|
|
19,016
|
|
16.6 %
|
|
(746)
|
|
18,270
|
|
15.9 %
|
Total Embolization and
Access
|
|
381,179
|
|
335,996
|
|
45,183
|
|
13.4 %
|
|
(746)
|
|
44,437
|
|
13.2 %
|
Total
|
|
$
1,058,522
|
|
$
847,133
|
|
$
211,389
|
|
25.0 %
|
|
$
(1,790)
|
|
$
209,599
|
|
24.7 %
|
|
|
|
|
Three Months Ended
December 31,
|
|
Reported Change
|
|
FX Impact
|
|
Constant Currency Change
|
|
|
2023
|
|
2022
|
|
$
|
|
%
|
|
$
|
|
$
|
|
%
|
Vascular
|
|
$
185,506
|
|
$
129,676
|
|
$
55,830
|
|
43.1 %
|
|
$
(513)
|
|
$
55,317
|
|
42.7 %
|
Neuro
|
|
99,173
|
|
91,540
|
|
7,633
|
|
8.3 %
|
|
(1,317)
|
|
6,316
|
|
6.9 %
|
Total
|
|
$
284,679
|
|
$
221,216
|
|
$
63,463
|
|
28.7 %
|
|
$
(1,830)
|
|
$
61,633
|
|
27.9 %
|
|
|
|
Year Ended December 31,
|
|
Reported Change
|
|
FX Impact
|
|
Constant Currency Change
|
|
|
2023
|
|
2022
|
|
$
|
|
%
|
|
$
|
|
$
|
|
%
|
Vascular
|
|
$
652,446
|
|
$
499,389
|
|
$
153,057
|
|
30.6 %
|
|
$
(45)
|
|
$
153,012
|
|
30.6 %
|
Neuro
|
|
406,076
|
|
347,744
|
|
58,332
|
|
16.8 %
|
|
(1,745)
|
|
56,587
|
|
16.3 %
|
Total
|
|
$
1,058,522
|
|
$
847,133
|
|
$
211,389
|
|
25.0 %
|
|
$
(1,790)
|
|
$
209,599
|
|
24.7 %
|
_______________________________
1See
"Non-GAAP Financial Measures" for important information about our
use of non-GAAP measures.
|
Penumbra,
Inc.
Appendix
Reconciliation of
Revenue by Product Categories for Thrombectomy and Embolization and
Access Products
(in
thousands)
|
|
|
|
Three Months
Ended
March 31, 2023
|
|
Three Months
Ended
June 30, 2023
|
|
Three Months
Ended
September 30, 2023
|
|
Three Months
Ended
December 31, 2023
|
Thrombectomy
|
|
|
|
|
|
|
|
|
United
States
|
|
$
111,189
|
|
$
123,050
|
|
$
133,755
|
|
$
141,891
|
International
|
|
33,791
|
|
39,452
|
|
45,325
|
|
48,889
|
Total
Thrombectomy
|
|
144,980
|
|
162,502
|
|
179,080
|
|
190,780
|
Embolization and
Access
|
|
|
|
|
|
|
|
|
United
States
|
|
60,690
|
|
63,722
|
|
61,061
|
|
61,793
|
International
|
|
35,728
|
|
35,275
|
|
30,805
|
|
32,106
|
Total Embolization and
Access
|
|
96,418
|
|
98,997
|
|
91,866
|
|
93,899
|
Total
|
|
$
241,398
|
|
$
261,499
|
|
$
270,946
|
|
$
284,679
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
March 31, 2023
|
|
Six Months Ended
June 30, 2023
|
|
Nine Months
Ended
September 30, 2023
|
|
Year
Ended
December 31,
2023
|
Thrombectomy
|
|
|
|
|
|
|
|
|
United
States
|
|
$
111,189
|
|
$
234,239
|
|
$
367,994
|
|
$
509,886
|
International
|
|
33,791
|
|
73,243
|
|
118,569
|
|
167,457
|
Total
Thrombectomy
|
|
144,980
|
|
307,482
|
|
486,563
|
|
677,343
|
Embolization and
Access
|
|
|
|
|
|
|
|
|
United
States
|
|
60,690
|
|
124,412
|
|
185,473
|
|
247,265
|
International
|
|
35,728
|
|
71,003
|
|
101,807
|
|
133,914
|
Total Embolization and
Access
|
|
96,418
|
|
195,415
|
|
287,280
|
|
381,179
|
Total
|
|
$
241,398
|
|
$
502,897
|
|
$
773,843
|
|
$
1,058,522
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
March 31, 2022
|
|
Three Months
Ended
June 30, 2022
|
|
Three Months
Ended
September 30, 2022
|
|
Three Months
Ended
December 31, 2022
|
Thrombectomy
|
|
|
|
|
|
|
|
|
United
States
|
|
$
92,263
|
|
$
87,329
|
|
$
94,136
|
|
$
96,890
|
International
|
|
31,026
|
|
36,802
|
|
35,619
|
|
37,073
|
Total
Thrombectomy
|
|
123,289
|
|
124,131
|
|
129,755
|
|
133,963
|
Embolization and
Access
|
|
|
|
|
|
|
|
|
United
States
|
|
52,045
|
|
54,127
|
|
54,683
|
|
60,242
|
International
|
|
28,561
|
|
30,086
|
|
29,240
|
|
27,011
|
Total Embolization and
Access
|
|
80,606
|
|
84,213
|
|
83,923
|
|
87,253
|
Total
|
|
$
203,895
|
|
$
208,344
|
|
$
213,678
|
|
$
221,216
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
March 31, 2022
|
|
Six Months Ended
June 30, 2022
|
|
Nine Months
Ended
September 30, 2022
|
|
Year
Ended
December 31,
2022
|
Thrombectomy
|
|
|
|
|
|
|
|
|
United
States
|
|
$
92,263
|
|
$
179,592
|
|
$
273,728
|
|
$
370,617
|
International
|
|
31,026
|
|
67,828
|
|
103,446
|
|
140,520
|
Total
Thrombectomy
|
|
123,289
|
|
247,420
|
|
377,174
|
|
511,137
|
Embolization and
Access
|
|
|
|
|
|
|
|
|
United
States
|
|
52,045
|
|
106,172
|
|
160,855
|
|
221,098
|
International
|
|
28,561
|
|
58,647
|
|
87,888
|
|
114,898
|
Total Embolization and
Access
|
|
80,606
|
|
164,819
|
|
248,743
|
|
335,996
|
Total
|
|
$
203,895
|
|
$
412,239
|
|
$
625,917
|
|
$
847,133
|
Investor Relations
Penumbra, Inc.
510-995-2461
investors@penumbrainc.com
View original content to download
multimedia:https://www.prnewswire.com/news-releases/penumbra-inc-reports-fourth-quarter-and-full-year-2023-financial-results-302069243.html
SOURCE Penumbra, Inc.