Harvard Bioscience Announces Quarter Ended June 30, 2019 Financial Results
- GAAP and adjusted non-GAAP revenue of
- GAAP and adjusted non-GAAP earnings per share of
- 2019 guidance remains unchanged
Green concluded, “I am encouraged by the opportunities we have for improvement. I expect with the actions we are taking that our performance for this year will be in line with our previous commentary and significantly stronger in the next fiscal year.”
Second Quarter Reported Results
Revenue, as measured under generally accepted accounting principles, or GAAP, for the three months ended
Revenue, on a non-GAAP basis, which excludes purchase accounting adjustments, was
Net loss, as measured under GAAP, was
Net income, on a non-GAAP basis, was
For a reconciliation between GAAP and non-GAAP revenue and changes in revenue, refer to Exhibit 4 below. For a reconciliation between GAAP and non-GAAP net income, and between GAAP and non-GAAP diluted earnings per share, refer to Exhibits 7 and 8 below, respectively.
Webcast and Conference Call Details
The conference call will be simultaneously webcast and can be accessed through the Harvard Bioscience website. 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 August 1, 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 income, adjusted net income and adjusted earnings per diluted 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, forensic investigation and remediation costs, 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 non-GAAP adjusted revenue, non-GAAP adjusted gross profit, non-GAAP adjusted operating income, non-GAAP adjusted net income and non-GAAP adjusted earnings per diluted share for the three and six 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. | |||||
Condensed Consolidated Balance Sheet Information | |||||
(unaudited, in thousands) | |||||
June 30, | December 31, | ||||
2019 | 2018 | ||||
Assets | |||||
Cash and cash equivalents | $ | 4,934 | $ | 8,173 | |
Trade receivables | 18,388 | 21,463 | |||
Inventories | 25,288 | 25,087 | |||
Property, plant and equipment | 5,359 | 5,898 | |||
Goodwill and other intangibles | 99,139 | 103,068 | |||
Other assets | 13,163 | 4,924 | |||
Total assets | $ | 166,271 | $ | 168,613 | |
Liabilities and Stockholders' Equity | |||||
Total liabilities | $ | 85,908 | $ | 85,889 | |
Stockholders’ equity | 80,363 | 82,724 | |||
Total liabilities and stockholders’ equity | $ | 166,271 | $ | 168,613 | |
Exhibit 2 | ||||||||||||||||||||||
HARVARD BIOSCIENCE, INC. | ||||||||||||||||||||||
Consolidated Statements of Operations | ||||||||||||||||||||||
(unaudited, in thousands, except per share data) | ||||||||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||||||
June 30, | June 30, | |||||||||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||||||||
Revenues | $ | 29,584 | $ | 31,522 | $ | 57,786 | $ | 58,281 | ||||||||||||||
Cost of revenues | 13,629 | 16,167 | 25,677 | 29,657 | ||||||||||||||||||
Gross profit | 15,955 | 15,355 | 32,109 | 28,624 | ||||||||||||||||||
Sales and marketing expenses | 5,770 | 6,309 | 12,076 | 11,955 | ||||||||||||||||||
General and administrative expenses | 4,809 | 5,258 | 10,612 | 10,642 | ||||||||||||||||||
Research and development expenses | 2,771 | 2,758 | 5,506 | 5,160 | ||||||||||||||||||
Amortization of intangible assets | 1,436 | 1,412 | 2,866 | 2,515 | ||||||||||||||||||
Impairment charges | 941 | - | 941 | - | ||||||||||||||||||
Total operating expenses | 15,727 | 15,737 | 32,001 | 30,272 | ||||||||||||||||||
Operating income (loss) | 228 | (382 | ) | 108 | (1,648 | ) | ||||||||||||||||
Other expense: | ||||||||||||||||||||||
Foreign exchange | 86 | 345 | (93 | ) | (2 | ) | ||||||||||||||||
Interest expense, net | (1,376 | ) | (1,483 | ) | (2,781 | ) | (2,377 | ) | ||||||||||||||
Other expense, net | (70 | ) | (347 | ) | (160 | ) | (3,085 | ) | ||||||||||||||
Other expense, net | (1,360 | ) | (1,485 | ) | (3,034 | ) | (5,464 | ) | ||||||||||||||
Loss from continuing operations before income taxes | (1,132 | ) | (1,867 | ) | (2,926 | ) | (7,112 | ) | ||||||||||||||
Income tax (benefit) expense | (885 | ) | (369 | ) | (309 | ) | 236 | |||||||||||||||
Loss from continuing operations | (247 | ) | (1,498 | ) | (2,617 | ) | (7,348 | ) | ||||||||||||||
Discontinued operations | ||||||||||||||||||||||
Income from discontinued operations | - | 24 | - | 937 | ||||||||||||||||||
Income tax benefit | - | (10 | ) | - | (883 | ) | ||||||||||||||||
Income from discontinued operations, net of tax | - | 34 | - | 1,820 | ||||||||||||||||||
Net loss | $ | (247 | ) | $ | (1,464 | ) | $ | (2,617 | ) | $ | (5,528 | ) | ||||||||||
(Loss) earnings per share: | ||||||||||||||||||||||
Basic loss per common share from continuing operations | $ | (0.01 | ) | $ | (0.04 | ) | $ | (0.07 | ) | $ | (0.21 | ) | ||||||||||
Discontinued operations | - | - | - | 0.05 | ||||||||||||||||||
Basic loss per common share | $ | (0.01 | ) | $ | (0.04 | ) | $ | (0.07 | ) | $ | (0.15 | ) | ||||||||||
Diluted loss per common share from continuing operations | $ | (0.01 | ) | $ | (0.04 | ) | $ | (0.07 | ) | $ | (0.21 | ) | ||||||||||
Discontinued operations | - | - | - | 0.05 | ||||||||||||||||||
Diluted loss per common share | $ | (0.01 | ) | $ | (0.04 | ) | $ | (0.07 | ) | $ | (0.15 | ) | ||||||||||
Weighted average common shares: | ||||||||||||||||||||||
Basic | 37,736 | 36,082 | 37,683 | 35,774 | ||||||||||||||||||
Diluted | 37,736 | 36,082 | 37,683 | 35,774 | ||||||||||||||||||
Exhibit 3 | ||||||||
HARVARD BIOSCIENCE, INC. | ||||||||
Condensed Consolidated Cash Flow Information | ||||||||
(unaudited, in thousands) | ||||||||
Six Months Ended | ||||||||
June 30, | ||||||||
2019 | 2018 | |||||||
Cash flows from operations: | ||||||||
Net loss | $ | (2,617 | ) | $ | (5,528 | ) | ||
Changes in assets and liabilities | (888 | ) | 2,623 | |||||
Other adjustments to operating cash flows | 5,936 | 4,630 | ||||||
Net cash provided by operating activities | 2,431 | 1,725 | ||||||
Investing activities: | ||||||||
Additions to property, plant and equipment | (188 | ) | (634 | ) | ||||
Acquisitions, net of cash acquired | - | (68,008 | ) | |||||
Dispositions, net of cash sold | 1,020 | 15,754 | ||||||
Other investing activities | (9 | ) | (24 | ) | ||||
Net cash provided by (used in) investing activities | 823 | (52,912 | ) | |||||
Financing activities: | ||||||||
Proceeds from issuance of debt | - | 68,500 | ||||||
Repayments of debt | (6,203 | ) | (17,247 | ) | ||||
Other financing activities | (333 | ) | (548 | ) | ||||
Net cash provided by (used in) financing activities | (6,536 | ) | 50,705 | |||||
Effect of exchange rate changes on cash | 43 | 373 | ||||||
Decrease in cash and cash equivalents | (3,239 | ) | (109 | ) | ||||
Cash and cash equivalents at the beginning of period | 8,173 | 5,733 | ||||||
Cash and cash equivalents at the end of period | $ | 4,934 | $ | 5,624 | ||||
Exhibit 4 | ||||||||||||||||||
HARVARD BIOSCIENCE, INC. | ||||||||||||||||||
Reconciliation of GAAP Revenue to Non-GAAP Adjusted Revenue | ||||||||||||||||||
(unaudited, in thousands) | ||||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||
June 30, | June 30, | |||||||||||||||||
2019 | 2018 | Change (%) | 2019 | 2018 | Change (%) | |||||||||||||
GAAP revenue | $ | 29,584 | $ | 31,522 | -6% | $ | 57,786 | $ | 58,281 | -1% | ||||||||
Adjustments: | ||||||||||||||||||
Denville revenue reported within discontinued operations | - | - | - | 893 | ||||||||||||||
Deferred revenue valuation adjustments on acquisition | - | 77 | 26 | 129 | ||||||||||||||
Non-GAAP adjusted revenue | $ | 29,584 | $ | 31,599 | -6% | $ | 57,812 | $ | 59,303 | -3% | ||||||||
Foreign exchange effect on Non-GAAP adjusted revenue | -2% | -2% | ||||||||||||||||
Exhibit 5 | ||||||||||||||||||
HARVARD BIOSCIENCE, INC. | ||||||||||||||||||
Reconciliation of GAAP Gross Profit to Non-GAAP Adjusted Gross Profit | ||||||||||||||||||
(unaudited, in thousands) | ||||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||
June 30, | June 30, | |||||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||||
GAAP gross profit | $ | 15,955 | $ | 15,355 | $ | 32,109 | $ | 28,624 | ||||||||||
Adjustments: | ||||||||||||||||||
Denville Non-GAAP adjusted gross profit | - | - | - | 360 | ||||||||||||||
Deferred revenue valuation charges on acquisition | - | 77 | 26 | 129 | ||||||||||||||
Inventory valuation step-up charges on acquisition | - | 2,238 | - | 3,729 | ||||||||||||||
Depreciation of fixed asset step-up on acquisition | - | - | 52 | - | ||||||||||||||
Severance and restructuring charges | 84 | 7 | 85 | 20 | ||||||||||||||
Stock-based compensation expense | 9 | 15 | 23 | 26 | ||||||||||||||
Non-GAAP adjusted gross profit | $ | 16,048 | $ | 17,692 | $ | 32,295 | $ | 32,888 | ||||||||||
GAAP gross profit percentage | 53.9 | % | 48.7 | % | 55.6 | % | 49.1 | % | ||||||||||
Non-GAAP adjusted gross profit percentage | 54.2 | % | 56.0 | % | 55.9 | % | 55.5 | % | ||||||||||
Exhibit 6 | ||||||||||||||||
HARVARD BIOSCIENCE, INC. | ||||||||||||||||
Reconciliation of GAAP Operating Income (Loss) to Non-GAAP Adjusted Operating Income | ||||||||||||||||
(unaudited, in thousands) | ||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||
June 30, | June 30, | |||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||
GAAP operating income (loss) | $ | 228 | $ | (382 | ) | $ | 108 | $ | (1,648 | ) | ||||||
Adjustments: | ||||||||||||||||
Amortization of intangible assets | 1,436 | 1,412 | 2,866 | 2,515 | ||||||||||||
Impairment of intangible assets | 941 | - | 941 | - | ||||||||||||
Denville Non-GAAP adjusted operating income | - | - | - | 17 | ||||||||||||
Deferred revenue valuation charges on acquisition | - | 77 | 26 | 129 | ||||||||||||
Inventory valuation step-up charges on acquisition | - | 2,238 | - | 3,729 | ||||||||||||
Severance and restructuring charges | 107 | 226 | 449 | 447 | ||||||||||||
Stock-based compensation expense | 615 | 734 | 1,202 | 1,596 | ||||||||||||
Non-GAAP adjusted operating income | $ | 3,327 | $ | 4,305 | $ | 5,592 | $ | 6,785 | ||||||||
Exhibit 7 | |||||||||||||||
HARVARD BIOSCIENCE, INC. | |||||||||||||||
Reconciliation of GAAP Net Income (Loss) to Non-GAAP Adjusted Net Income | |||||||||||||||
(unaudited, in thousands) | |||||||||||||||
Three Months Ended | Six Months Ended | ||||||||||||||
June 30, | June 30, | ||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||
GAAP net loss | $ | (247 | ) | $ | (1,464 | ) | $ | (2,617 | ) | $ | (5,528 | ) | |||
Adjustments: | |||||||||||||||
Amortization of intangible assets | 1,436 | 1,412 | 2,866 | 2,515 | |||||||||||
Impairment of intangible assets | 941 | - | 941 | - | |||||||||||
Denville Non-GAAP adjustments included in discontinued operations (A) | - | (24 | ) | - | (920 | ) | |||||||||
Deferred revenue valuation charges on acquisition | - | 77 | 26 | 129 | |||||||||||
Inventory valuation step-up charges on acquisition | - | 2,238 | - | 3,729 | |||||||||||
Depreciation of fixed asset step-up on acquisition | 60 | - | 154 | - | |||||||||||
Severance and restructuring charges | 107 | 226 | 449 | 447 | |||||||||||
Acquisition, disposition and integration costs | - | 170 | - | 2,845 | |||||||||||
Stock-based compensation expense | 615 | 734 | 1,202 | 1,596 | |||||||||||
Income taxes (B) | (1,352 | ) | (1,022 | ) | (953 | ) | (1,534 | ) | |||||||
Non-GAAP adjusted net income | $ | 1,560 | $ | 2,347 | $ | 2,068 | $ | 3,279 | |||||||
(A) For the three months ended June 30, 2018, the Non-GAAP adjustments reported in discontinued operations related to the sale of Denville included a $24 gain on sale. For the six months ended June 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, $134 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. | |||||||||||||||
Exhibit 8 | ||||||||||||||||||
HARVARD BIOSCIENCE, INC. | ||||||||||||||||||
Reconciliation of GAAP Diluted Loss Per Common Share to Non-GAAP Adjusted Diluted Earnings Per Common Share | ||||||||||||||||||
(unaudited) | ||||||||||||||||||
Three Months Ended | Six Months Ended | |||||||||||||||||
June 30, | June 30, | |||||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||||
GAAP diluted loss per common share | $ | (0.01 | ) | $ | (0.04 | ) | $ | (0.07 | ) | $ | (0.15 | ) | ||||||
Adjustments: | ||||||||||||||||||
Amortization of intangible assets | 0.04 | 0.04 | 0.08 | 0.08 | ||||||||||||||
Impairment of intangible assets | 0.03 | - | 0.03 | - | ||||||||||||||
Denville Non-GAAP adjustments included in discontinued operations | - | - | - | (0.03 | ) | |||||||||||||
Inventory valuation step-up charges on acquisition | - | 0.06 | - | 0.10 | ||||||||||||||
Severance and restructuring charges | - | 0.01 | 0.01 | 0.01 | ||||||||||||||
Acquisition, disposition and integration costs | - | - | - | 0.08 | ||||||||||||||
Stock-based compensation expense | 0.02 | 0.03 | 0.03 | 0.04 | ||||||||||||||
Income taxes (A) | (0.04 | ) | (0.03 | ) | (0.03 | ) | (0.04 | ) | ||||||||||
Non-GAAP adjusted diluted earnings per common share | $ | 0.04 | $ | 0.07 | $ | 0.05 | $ | 0.09 | ||||||||||
(A) Income taxes includes the tax effect of adjusting for the reconciling items using the calculated effective tax rate for the consolidated entity and any changes to valuation allowances. | ||||||||||||||||||
Exhibit 9 | |||
HARVARD BIOSCIENCE, INC. | |||
Reconciliation of Guidance for 2019 GAAP Diluted Earnings per Common Share to Non-GAAP Adjusted Diluted Earnings per Common Share | |||
(unaudited) | |||
|
|||
GAAP diluted earnings per common share (A) | $ | 0.00 - 0.02 | |
Adjustments: | |||
Amortization of intangible assets | 0.15 | ||
Depreciation of fixed asset step-up on acquisition | 0.01 | ||
Severance and restructuring charges | 0.01 | ||
Stock-based compensation expense | 0.07 | ||
Income taxes (B) | (0.05 | ) | |
Non-GAAP adjusted diluted earnings per common share (A) | $ | 0.19 - 0.21 | |
(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.