Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Globus Medical
Globus Medical Reports Third Quarter 2025 Results
Business
Nov 6 2025
23 min read

Globus Medical Reports Third Quarter 2025 Results

news images

AUDUBON, Pa., Nov. 06, 2025 (GLOBE NEWSWIRE) -- Globus Medical, Inc. (NYSE: GMED), a leading musculoskeletal solutions company, today announced its financial results for the quarter ended September 30, 2025.

  • Worldwide net sales were $769.0 million, an increase of 22.9%, or an increase of 22.3% on a constant currency basis

  • Base business, excluding Nevro, net sales were $669.8 million, an increase of 7.0%, or an increase of 6.5% on a constant currency basis

  • GAAP net income for the quarter was $119.0 million

  • GAAP diluted earnings per share (“EPS”) was $0.88 and non-GAAP diluted EPS was $1.18, increasing 134.0% and 42.6%, respectively

“We are pleased with the strength of our overall results and continued progress throughout the company,” commented Keith Pfeil, President and Chief Executive Officer. “Q3 revenue rose 23%, driven by 10% growth in our US Spine business, as momentum accelerated during the quarter with broad based demand across our products and geographies. Our recently acquired Nevro business continued to exceed expectations, underscoring the strength of our integration strategy, as we position this business for future growth. Strength in revenue translated into enhanced earnings and profitability, with meaningful improvements in adjusted gross margins and operating expenses, reflecting both synergy capture and operating leverage from the NuVasive merger and Nevro acquisition. Looking ahead, we remain focused on finishing 2025 strong, with a clear path toward consistent organic growth through innovation, disciplined execution and delivering differentiated technologies that improve patient outcomes.”

“Our third quarter results highlight our ability to balance growth with operational efficiency and synergy execution. We achieved record non-GAAP free cash flow of $213.9 million in the quarter, up 24% quarter-over-quarter and non-GAAP diluted earnings per share of $1.18, growing 43% compared to the prior year quarter,” commented Kyle Kline, Chief Financial Officer. “We’ve executed share repurchases of $40 million this past quarter, bringing our total repurchases to $255.5 million through the first nine months of 2025, further demonstrating our confidence in the business and our commitment to creating long-term value for our shareholders.”

Worldwide net sales for the third quarter of 2025 were $769.0 million, an as-reported increase of 22.9% over the third quarter of 2024. U.S. net sales for the third quarter of 2025 increased by 24.6% compared to the third quarter of 2024. International net sales increased by 16.5% over the third quarter of 2024 on an as-reported basis and increased by 13.5% on a constant currency basis.

GAAP net income for the third quarter of 2025 was $119.0 million, an increase of 129.5% over the same period in the prior year. The increase in GAAP net income was primarily driven by higher sales of $143.3 million, with sales from the recently acquired Nevro contributing $99.3 million. GAAP diluted EPS for the third quarter was $0.88, compared to $0.38 for the third quarter of 2024, an increase of 134.0%. Non-GAAP diluted EPS for the third quarter of 2025, which excludes, among other costs, amortization of intangibles, merger and acquisition-related costs, provision for litigation, and restructuring-related costs, was $1.18, compared to $0.83 in the third quarter of 2024, an increase of 42.6%.

Net cash provided by operating activities was $249.7 million, and non-GAAP free cash flow was $213.9 million for the third quarter of 2025.

Retrospectively, as of January 1, 2024, we no longer include acquisition of in-process research and development costs as an adjustment to non-GAAP Adjusted EBITDA or non-GAAP net income.

2025 Annual Guidance

The Company increased its guidance for full-year 2025 revenue to be in the range of $2.86 to $2.90 billion from the previous range of $2.80 to $2.90 billion, and increased its guidance for non-GAAP fully diluted earnings per share to be in the range of $3.75 to $3.85 from the previous range of $3.00 to $3.30. The Company now expects its Nevro acquisition to be accretive to earnings in 2025.

Conference Call Information

Globus Medical will hold a teleconference to discuss its third quarter 2025 results with the investment community at 4:30 p.m. Eastern Time today. Participants may access the conference call live via webcast on the Investors page of Globus Medical’s website at http://www.investors.globusmedical.com/news-events/events-webcasts.

To participate via telephone, please register in advance at this link. Upon registration, all telephone participants will receive a confirmation email detailing how to join the conference call, including the dial-in number along with a unique passcode and registrant ID that can be used to access the call. The audio archive will be available after the call on the Investor page of the Globus Medical website.

About Globus Medical, Inc.

Globus Medical, Inc. is a leading global musculoskeletal company dedicated to solving unmet clinical needs and changing lives. We innovate with inspired urgency, provide world-class education and clinical support, and advance care throughout spine, orthopedic trauma, joint reconstruction, biomaterials and enabling technologies. Additional information can be accessed at www.globusmedical.com.

Non-GAAP Financial Measures

To supplement our financial statements prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”), management uses certain non-GAAP financial measures. For example, non-GAAP Adjusted EBITDA, which represents net income before interest income, net and other non-operating expenses, provision for income taxes, depreciation and amortization, stock-based compensation expense, provision for litigation, merger and acquisition related costs, restructuring related costs, certain foreign currency acquisition-related impacts, bargain purchase gains, and gains and losses from strategic investments, is useful as an additional measure of operating performance, and particularly as a measure of comparative operating performance from period to period, as it is reflective of changes in pricing decisions, cost controls and other factors that affect operating performance, and it removes the effect of our capital structure, asset base, income taxes and interest income and expense. We no longer include acquisition of in-process research and development as an adjustment to non-GAAP Adjusted EBITDA. Our management also uses non-GAAP Adjusted EBITDA for planning purposes, including the preparation of our annual operating budget and financial projections. Provision for litigation represents costs incurred for litigation settlements or unfavorable verdicts when the loss is known or considered probable and the amount can be reasonably estimated, or in the case of a favorable settlement, when income is realized. Merger and acquisition related costs represents the change in fair value of business-acquisition-related contingent consideration; costs related to integrating recently acquired businesses, including but not limited to costs to exit or convert contractual obligations, severance, retention bonus, duplicative costs and information system conversion; and specific costs related to the consummation of the acquisition process such as banker fees, legal fees, and other acquisition related professional fees. Restructuring related costs include severance, retention bonus, accelerated stock-based compensation expense, legal and tax fees for legal entity reorganization and costs associated with consolidating facilities. We also adjusted for certain foreign currency impacts related to the acquisition costs and gains/losses on strategic investments within other assets as we believe these impacts are not a measure of our operating performance.

In addition, for the period ended September 30, 2025 and for other comparative periods, we are presenting non-GAAP net income and non-GAAP Diluted Earnings Per Share, which represent net income and diluted earnings per share excluding the provision for litigation, amortization of intangibles, merger and acquisition related costs, restructuring related costs, certain foreign currency impacts, gains and losses from strategic investments, bargain purchase gains, certain valuation allowance releases on deferred tax assets, and the tax effects of all of the foregoing adjustments. We no longer include acquisition of in-process research and development as an adjustment to non-GAAP net income. We also present Non-GAAP gross profit, which excludes the impacts of any inventory acquisition-related costs within cost of goods sold. The tax effect adjustment represents the tax effect of the pre-tax non-GAAP adjustments excluded from non-GAAP net income. The tax impact of the non-GAAP adjustments is calculated based on the consolidated effective tax rate on a GAAP basis, applied to the non-GAAP adjustments, unless the underlying item has a materially different tax treatment, in which case the estimated tax rate applicable to the adjustment is used. We believe these non-GAAP measures are also useful indicators of our operating performance, and particularly as additional measures of comparative operating performance from period to period as they remove the effects of the foregoing items, which we believe are not reflective of underlying business trends. Additionally, for the period ended September 30, 2025 and for other comparative periods, we also define the non-GAAP measure of free cash flow as the net cash provided by operating activities, adjusted for the impact of restricted cash, less the cash impact of purchases of property and equipment. We believe that this financial measure provides meaningful information for evaluating our overall financial performance for comparative periods as it facilitates an assessment of funds available to satisfy current and future obligations and fund acquisitions. Furthermore, the non-GAAP measure of constant currency net sales growth is calculated by translating current year net sales at the same average exchange rates in effect during the applicable prior year period. We believe constant currency net sales growth provides insight to the comparative increase or decrease in period net sales, in dollar and percentage terms, excluding the effects of fluctuations in foreign currency exchange rates. We are also presenting base business sales and base Adjusted EBIDTA, excluding the contribution from the recently acquired Nevro Corp., and subsidiaries. We believe these provide insight to how the Company is performing without the impact of our most recent acquisition. Finally, we are also presenting a measure of sales on a day-adjusted basis. This represents a calculation of sales using a comparable number of selling days as in the previous period.

Non-GAAP adjusted EBITDA, non-GAAP net income, non-GAAP diluted earnings per share, non-GAAP gross profit, non-GAAP free cash flow, non-GAAP net sales growth on a constant currency basis, base business sales and base Adjusted EBITDA, excluding the contribution from the recently acquired Nevro Corp., and day-adjusted basis sales are not calculated in conformity with U.S. GAAP. Non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as a substitute for financial measures prepared in accordance with U.S. GAAP. These measures do not include certain expenses that may be necessary to evaluate our liquidity or operating results. Our definitions of these non-GAAP measures may differ from that of other companies and therefore may not be comparable.

Safe Harbor Statements

All statements included in this press release other than statements of historical fact are forward-looking statements and may be identified by their use of words such as “believe,” “may,” “might,” “could,” “will,” “aim,” “estimate,” “continue,” “anticipate,” “intend,” “expect,” “plan” and other similar terms. These forward-looking statements are based on our current assumptions, expectations and estimates of future events and trends. Forward-looking statements are only predictions and are subject to many risks, uncertainties and other factors that may affect our businesses and operations and could cause actual results to differ materially from those predicted. These risks and uncertainties include, but are not limited to, the risks and costs associated with the health epidemics, pandemics and similar outbreaks, factors affecting our quarterly results, our ability to manage our growth, our ability to sustain our profitability, demand for our products, our ability to compete successfully (including without limitation our ability to convince surgeons to use our products and our ability to attract and retain sales and other personnel), our ability to rapidly develop and introduce new products, our ability to develop and execute on successful business strategies, our ability to comply with laws and regulations that are or may become applicable to our businesses, our ability to safeguard our intellectual property, our success in defending legal proceedings brought against us, trends in the medical device industry, general economic conditions, and other risks. For a discussion of these and other risks, uncertainties and other factors that could affect our results, you should refer to the disclosure contained in our most recent annual report on Form 10-K filed with the U.S. Securities and Exchange Commission, including the sections labeled “Risk Factors” and “Cautionary Note Concerning Forward-Looking Statements,” and in our Forms 10-Q, Forms 8-K and other filings with the U.S. Securities and Exchange Commission. These documents are available at www.sec.gov. Moreover, we operate in an evolving environment. New risk factors and uncertainties emerge from time to time and it is not possible for us to predict all risk factors and uncertainties, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements. Given these risks and uncertainties, readers are cautioned not to place undue reliance on any forward-looking statements. Forward-looking statements contained in this press release speak only as of the date of this press release. We undertake no obligation to update any forward-looking statements as a result of new information, events or circumstances or other factors arising or coming to our attention after the date hereof.

 

 

 

 

 

 

 

 

 

 

 

 

 

GLOBUS MEDICAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF INCOME
(unaudited)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

September 30,

(In thousands, except per share amounts)

2025

 

2024

 

2025

 

2024

Net sales

$

769,048

 

 

$

625,705

 

 

$

2,112,511

 

 

$

1,862,062

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Cost of Sales and Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales (exclusive of amortization of intangibles)

 

252,533

 

 

 

270,515

 

 

 

696,695

 

 

 

772,042

 

Research and development

 

38,067

 

 

 

35,380

 

 

 

111,083

 

 

 

130,346

 

Selling, general and administrative

 

313,597

 

 

 

240,062

 

 

 

860,018

 

 

 

728,195

 

Amortization of intangibles

 

29,843

 

 

 

30,076

 

 

 

88,834

 

 

 

89,461

 

Acquisition-related costs

 

(2,713

)

 

 

(3,617

)

 

 

31,500

 

 

 

12,535

 

Restructuring costs

 

358

 

 

 

5,191

 

 

 

13,905

 

 

 

23,766

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Operating income/(loss)

 

137,363

 

 

 

48,098

 

 

 

310,476

 

 

 

105,717

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other income/(expense), net:

 

 

 

 

 

 

 

 

 

 

 

 

Interest income/(expense), net

 

1,455

 

 

 

(775

)

 

 

3,829

 

 

 

(5,004

)

Foreign currency transaction gain/(loss)

 

(161

)

 

 

10,279

 

 

 

4,147

 

 

 

(5,795

)

Bargain purchase gain

 

3,800

 

 

 

 

 

 

114,361

 

 

 

 

Other income/(expense)

 

1,537

 

 

 

(570

)

 

 

3,022

 

 

 

1,137

 

Total other income/(expense), net

 

6,631

 

 

 

8,934

 

 

 

125,359

 

 

 

(9,662

)

 

 

 

 

 

 

 

 

 

 

 

 

 

Income/(loss) before income taxes

 

143,994

 

 

 

57,032

 

 

 

435,835

 

 

 

96,055

 

Income tax provision/(benefit)

 

25,028

 

 

 

5,196

 

 

 

38,561

 

 

 

19,576

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

$

118,966

 

 

$

51,836

 

 

$

397,274

 

 

$

76,479

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income/(loss), net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain/(loss) on marketable securities

 

30

 

 

 

912

 

 

 

347

 

 

 

1,783

 

Foreign currency translation gain/(loss)

 

658

 

 

 

3,976

 

 

 

17,441

 

 

 

1,446

 

Total other comprehensive income/(loss), net of tax

 

688

 

 

 

4,888

 

 

 

17,788

 

 

 

3,229

 

Comprehensive income/(loss)

$

119,654

 

 

$

56,724

 

 

$

415,062

 

 

$

79,708

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

$

0.88

 

 

$

0.38

 

 

$

2.93

 

 

$

0.56

 

Diluted

$

0.88

 

 

$

0.38

 

 

$

2.90

 

 

$

0.56

 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

134,502

 

 

 

135,615

 

 

 

135,484

 

 

 

135,390

 

Diluted

 

135,394

 

 

 

138,062

 

 

 

137,219

 

 

 

137,245

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


GLOBUS MEDICAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED BALANCE SHEETS
(unaudited)

 

 

 

 

 

 

 

 

September 30,

 

December 31,

(In thousands, except share and per share values)

2025

 

2024

ASSETS

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

$

371,769

 

 

$

784,438

 

Short-term marketable securities

 

18,754

 

 

 

105,619

 

Accounts receivable, net of allowances of $27,406 and $15,505, respectively

 

619,116

 

 

 

557,697

 

Inventories

 

771,538

 

 

 

659,233

 

Prepaid expenses and other current assets

 

74,177

 

 

 

49,640

 

Income taxes receivable

 

69,007

 

 

 

20,633

 

Total current assets

 

1,924,361

 

 

 

2,177,260

 

Property and equipment, net of accumulated depreciation of $646,664 and $545,786, respectively

 

577,791

 

 

 

561,909

 

Operating lease right of use assets

 

59,411

 

 

 

49,647

 

Long-term marketable securities

 

16,684

 

 

 

66,134

 

Intangible assets, net

 

773,902

 

 

 

795,117

 

Goodwill

 

1,434,291

 

 

 

1,432,387

 

Other assets

 

76,838

 

 

 

75,096

 

Deferred income taxes

 

232,362

 

 

 

94,200

 

Total assets

$

5,095,640

 

 

$

5,251,750

 

 

 

 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Accounts payable

$

87,227

 

 

$

75,118

 

Accrued expenses

 

325,924

 

 

 

260,591

 

Operating lease liabilities

 

14,355

 

 

 

10,249

 

Income taxes payable

 

1,285

 

 

 

10,725

 

Senior convertible notes

 

 

 

 

443,351

 

Business acquisition liabilities

 

18,900

 

 

 

33,739

 

Deferred revenue

 

18,267

 

 

 

22,140

 

Total current liabilities

 

465,958

 

 

 

855,913

 

Business acquisition liabilities, net of current portion

 

78,247

 

 

 

89,496

 

Operating lease liabilities

 

104,988

 

 

 

83,588

 

Deferred income taxes and other tax liabilities

 

22,538

 

 

 

23,889

 

Other liabilities

 

25,084

 

 

 

21,531

 

Total liabilities

 

696,815

 

 

 

1,074,417

 

 

 

 

 

 

 

 

Equity:

 

 

 

 

 

 

Class A common stock; $0.001 par value. Authorized 500,000,000 shares; issued and outstanding 112,175,355 and 114,990,219 shares at September 30, 2025 and December 31, 2024, respectively

 

112

 

 

 

115

 

Class B common stock; $0.001 par value. Authorized 275,000,000 shares; issued and outstanding 22,430,097 and 22,430,097 shares at September 30, 2025 and December 31, 2024, respectively

 

22

 

 

 

22

 

Additional paid-in capital

 

3,095,279

 

 

 

3,031,244

 

Accumulated other comprehensive income/(loss)

 

10,927

 

 

 

(6,861

)

Retained earnings

 

1,292,485

 

 

 

1,152,813

 

Total equity

 

4,398,825

 

 

 

4,177,333

 

Total liabilities and equity

$

5,095,640

 

 

$

5,251,750

 

 

 

 

 

 

 

 

 


GLOBUS MEDICAL, INC. AND SUBSIDIARIES
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(unaudited)

 

 

 

 

 

 

 

Nine Months Ended

 

September 30,

(In thousands)

2025

 

2024

Cash flows from operating activities:

 

 

 

 

 

Net income

$

397,274

 

 

$

76,479

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Bargain purchase gain

 

(114,361

)

 

 

 

Acquired in-process research and development

 

 

 

 

12,613

 

Depreciation and amortization

 

207,831

 

 

 

185,796

 

Amortization of premiums on marketable securities

 

(474

)

 

 

(119

)

Provision for excess and obsolete inventory

 

15,988

 

 

 

16,194

 

Amortization of inventory fair value step-up

 

12,973

 

 

 

168,097

 

Amortization of 2025 Notes fair value step-up

 

6,658

 

 

 

19,973

 

Stock-based compensation expense

 

38,361

 

 

 

42,284

 

Allowance for expected credit losses

 

5,311

 

 

 

15,667

 

Change in fair value of business acquisition liabilities

 

2,668

 

 

 

8,608

 

Change in deferred income taxes

 

525

 

 

 

(92,723

)

(Gain)/loss on disposal of assets, net

 

8,438

 

 

 

2,687

 

Payment of business acquisition-related liabilities

 

(16,425

)

 

 

(18,084

)

Net (gain)/loss from foreign currency adjustment

 

(14,621

)

 

 

(2,354

)

(Increase) decrease in:

 

 

 

 

 

Accounts receivable

 

11,971

 

 

 

(100,545

)

Inventories

 

(17,420

)

 

 

(17,973

)

Prepaid expenses and other assets

 

(6,689

)

 

 

(3,108

)

Increase (decrease) in:

 

 

 

 

 

Accounts payable

 

(654

)

 

 

1,294

 

Accrued expenses and other liabilities

 

25,442

 

 

 

389

 

Income taxes payable/receivable

 

(57,936

)

 

 

(4,876

)

Net cash provided by/(used in) operating activities

 

504,860

 

 

 

310,299

 

Cash flows from investing activities:

 

 

 

 

 

Purchases of marketable securities

 

(37,109

)

 

 

(13,366

)

Maturities of marketable securities

 

58,630

 

 

 

47,746

 

Sales of marketable securities

 

115,608

 

 

 

9,644

 

Purchases of property and equipment

 

(118,482

)

 

 

(98,318

)

Acquisition of businesses, net of cash acquired and purchases of intangible and other assets

 

(252,546

)

 

 

(17,635

)

Acquisition of intangible assets

 

(9,666

)

 

 

 

Proceeds from credit facility

 

20,000

 

 

 

 

Repayment of borrowings from credit facility

 

(20,000

)

 

 

 

Net cash provided by/(used in) investing activities

 

(243,565

)

 

 

(71,929

)

Cash flows from financing activities:

 

 

 

 

 

Payment of business acquisition-related liabilities

 

(11,240

)

 

 

(37,003

)

Net proceeds from exercise of stock options

 

26,999

 

 

 

41,156

 

Payments related to tax withholdings for share-based compensation

 

(2,698

)

 

 

(6,795

)

Repurchase of common stock

 

(255,451

)

 

 

(84,787

)

Repayment of senior convertible notes

 

(449,985

)

 

 

 

Net cash provided by/(used in) financing activities

 

(692,375

)

 

 

(87,429

)

Effect of foreign exchange rates on cash

 

18,411

 

 

 

4,533

 

Net increase/(decrease) in cash and cash equivalents

 

(412,669

)

 

 

155,474

 

Cash and cash equivalents at beginning of period

 

784,438

 

 

 

467,292

 

Cash and cash equivalents at end of period

$

371,769

 

 

$

622,766

 

 

 

 

 

 

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

Income taxes paid, net

$

95,096

 

 

$

117,474

 

Non-cash investing and financing activities:

 

 

 

 

 

Accrued purchases of property and equipment

$

13,454

 

 

$

4,802

 

 

 

 

 

 

 

 

 


Supplemental Financial Information

Net Sales by Product Category:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

September 30,

(In thousands)

2025

 

2024

 

2025

 

2024

Musculoskeletal Solutions

$

741,009

 

 

$

587,402

 

 

$

2,027,124

 

 

$

1,755,011

 

Enabling Technologies

 

28,039

 

 

 

38,303

 

 

 

85,387

 

 

 

107,051

 

Total net sales

$

769,048

 

 

$

625,705

 

 

$

2,112,511

 

 

$

1,862,062

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Liquidity and Capital Resources:

 

 

 

 

 

 

 

 

 

September 30,

 

December 31,

(In thousands)

2025

 

2024

Cash and cash equivalents

$

371,769

 

 

$

784,438

 

Short-term marketable securities

 

18,754

 

 

 

105,619

 

Long-term marketable securities

 

16,684

 

 

 

66,134

 

Total cash, cash equivalents and marketable securities

$

407,207

 

 

$

956,191

 

 

 

 

 

 

 

 

 

The following tables reconcile GAAP to Non-GAAP financial measures.

As of September 30, 2024, we no longer include Acquisition of in-process research and development as an adjustment to the non-GAAP financial measures. As previously disclosed, the Company incurred $12.6 million in the nine months ended September 30, 2024 for the Acquisition of in-process research and development, which, when it was previously included, resulted in a 0.6% impact on Adjusted EBITDA as a percentage of net sales and $0.09 on Non-GAAP diluted earnings per share.

Non-GAAP Adjusted EBITDA Reconciliation Table:

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

September 30,

(In thousands, except percentages)

2025

 

2024

 

2025

 

2024

Net income/(loss)

$

118,966

 

 

$

51,836

 

 

$

397,274

 

 

$

76,479

 

Interest (income)/expense, net

 

(1,455

)

 

 

775

 

 

 

(3,829

)

 

 

5,004

 

Provision for income taxes

 

25,028

 

 

 

5,196

 

 

 

38,561

 

 

 

19,576

 

Depreciation and amortization

 

71,126

 

 

 

66,947

 

 

 

207,831

 

 

 

185,796

 

EBITDA

 

213,665

 

 

 

124,754

 

 

 

639,837

 

 

 

286,855

 

Stock-based compensation expense

 

11,528

 

 

 

11,356

 

 

 

37,838

 

 

 

36,530

 

Provision for litigation, net

 

28,261

 

 

 

(676

)

 

 

24,353

 

 

 

628

 

Merger and acquisition-related costs (1)

 

4,678

 

 

 

61,160

 

 

 

46,177

 

 

 

185,160

 

Net (gain) loss from strategic investments

 

(946

)

 

 

 

 

 

(2,255

)

 

 

(267

)

Non-cash acquisition-related foreign currency impacts

 

(3,045

)

 

 

(8,912

)

 

 

(15,382

)

 

 

(2,354

)

Restructuring costs

 

2,260

 

 

 

6,009

 

 

 

22,909

 

 

 

31,542

 

Bargain Purchase Gain

 

(3,800

)

 

 

 

 

 

(114,361

)

 

 

 

Adjusted EBITDA

$

252,601

 

 

$

193,691

 

 

$

639,116

 

 

$

538,094

 

 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss) as a percentage of net sales

 

15.5

%

 

 

8.3

%

 

 

18.8

%

 

 

4.1

%

Adjusted EBITDA as a percentage of net sales

 

32.8

%

 

 

31.0

%

 

 

30.3

%

 

 

28.9

%

(1) Merger and acquisition-related costs represent certain costs associated with acquisitions. These costs, presented on a before-tax effect basis, are included in Non-GAAP Merger and Acquisition-related Costs table.

 


Non-GAAP Merger and Acquisition-related Costs Table:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

September 30,

 

2025

 

2024

 

2025

 

2024

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of inventory fair value step up

$

6,957

 

 

$

60,756

 

 

$

12,973

 

 

$

168,097

 

Change in fair value of business acquisition liabilities

 

(2,721

)

 

 

(4,133

)

 

 

2,681

 

 

 

8,610

 

Employee-related costs (b)

 

 

 

 

3,574

 

 

 

27,418

 

 

 

5,031

 

Other acquisition-related costs (a)

 

442

 

 

 

963

 

 

 

3,105

 

 

 

3,422

 

Merger and acquisition-related costs

$

4,678

 

 

$

61,160

 

 

$

46,177

 

 

$

185,160

 

(a) Primarily comprised of legal fees, advisory and consulting fees.

(b) Primarily comprised of severance, share based compensation and termination fees.

 

 

 

 

 

 

 

 

 

 

 

 


Non-GAAP Net Income Reconciliation Table:

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

September 30,

(In thousands)

2025

 

2024

 

2025

 

2024

Net income/(loss)

$

118,966

 

 

$

51,836

 

 

$

397,274

 

 

$

76,479

 

Provision for litigation, net

 

28,261

 

 

 

(676

)

 

 

24,353

 

 

 

628

 

Amortization of intangibles

 

29,843

 

 

 

30,076

 

 

 

88,834

 

 

 

89,461

 

Merger and acquisition -related costs (1)

 

4,678

 

 

 

61,160

 

 

 

46,177

 

 

 

185,160

 

Net gain/(loss) on strategic investments

 

(946

)

 

 

 

 

 

(2,255

)

 

 

(267

)

Non-cash acquisition-related foreign currency impacts

 

(3,045

)

 

 

(8,912

)

 

 

(15,382

)

 

 

(2,354

)

Restructuring Costs

 

2,260

 

 

 

6,009

 

 

 

22,909

 

 

 

31,542

 

Bargain Purchase Gain

 

(3,800

)

 

 

 

 

 

(114,361

)

 

 

 

Provision for income tax benefit from non-recurring tax adjustments

 

(1,740

)

 

 

 

 

 

(36,555

)

 

 

 

Tax effect of adjusting items

 

(15,127

)

 

 

(25,507

)

 

 

(40,034

)

 

 

(78,454

)

Non-GAAP net income/(loss)

$

159,350

 

 

$

113,986

 

 

$

370,960

 

 

$

302,195

 

(1) see footnote 1 to the Non-GAAP Adjusted EBITDA Reconciliation Table above for the detail of these costs.

 

 

 

 

 

 

 


Non-GAAP Gross Profit Reconciliation Table:

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

September 30,

(In thousands)

2025

 

 

2024

 

 

2025

 

 

2024

 

Net Sales

$

769,048

 

 

$

625,705

 

 

$

2,112,511

 

 

$

1,862,062

 

Cost of Sales (exclusive of amortization of intangibles)

 

252,533

 

 

 

270,515

 

 

 

696,695

 

 

 

772,042

 

Amortization of Intangibles

 

22,665

 

 

 

23,841

 

 

 

69,516

 

 

 

66,593

 

Gross Profit

$

493,850

 

 

$

331,349

 

 

$

1,346,300

 

 

$

1,023,427

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of inventory fair value step up

 

6,957

 

 

 

60,756

 

 

 

12,973

 

 

 

168,097

 

Amortization of Intangibles

 

22,665

 

 

 

23,841

 

 

 

69,516

 

 

 

66,593

 

Adjusted Gross Profit

$

523,472

 

 

$

415,946

 

 

$

1,428,789

 

 

$

1,258,117

 

 

 

 

 

 

 

 

 

 

 

 

 

Gross Profit % of Net Sales

 

64.2

%

 

 

53.0

%

 

 

63.7

%

 

 

55.0

%

Adjusted Gross Profit % of Net Sales

 

68.1

%

 

 

66.5

%

 

 

67.6

%

 

 

67.6

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Non-GAAP Diluted Earnings Per Share Reconciliation Table:

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

September 30,

(In thousands)

2025

 

2024

 

2025

 

2024

Diluted earnings per share, as reported

$

0.88

 

 

$

0.38

 

 

$

2.90

 

 

$

0.56

 

Provision for litigation, net

 

0.21

 

 

 

(0.00

)

 

 

0.18

 

 

 

 

Amortization of intangibles

 

0.22

 

 

 

0.22

 

 

 

0.65

 

 

 

0.65

 

Merger and acquisition -related costs (1)

 

0.03

 

 

 

0.44

 

 

 

0.34

 

 

 

1.35

 

Net (gain) loss from strategic investments

 

(0.01

)

 

 

 

 

 

(0.02

)

 

 

(0.00

)

Non-cash acquisition-related foreign currency impacts

 

(0.02

)

 

 

(0.06

)

 

 

(0.11

)

 

 

(0.02

)

Restructuring costs

 

0.02

 

 

 

0.04

 

 

 

0.17

 

 

 

0.23

 

Provision for income tax benefit from non-recurring tax adjustments

 

(0.01

)

 

 

 

 

 

(0.27

)

 

 

 

Bargain Purchase Gain

 

(0.03

)

 

 

 

 

 

(0.83

)

 

 

 

Tax effect of adjusting items

 

(0.11

)

 

 

(0.18

)

 

 

(0.29

)

 

 

(0.57

)

Non-GAAP diluted earnings per share

$

1.18

 

 

$

0.83

 

 

$

2.70

 

 

$

2.20

 

(1) see footnote 1 to the Non-GAAP Adjusted EBITDA Reconciliation Table above for the detail of these costs.

* amounts may not add due to rounding.

 

 

 

 

 

 

 

 

 

 

 

 


Non-GAAP Free Cash Flow Reconciliation Table:

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

September 30,

(In thousands)

2025

 

2024

 

2025

 

2024

Net cash provided by operating activities

$

249,696

 

 

$

203,655

 

 

$

504,860

 

 

$

310,299

 

Purchases of property and equipment

 

(35,817

)

 

 

(41,952

)

 

 

(118,482

)

 

 

(98,318

)

Free cash flow

$

213,879

 

 

$

161,703

 

 

$

386,378

 

 

$

211,981

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Non-GAAP Net Sales on a Constant Currency Basis Comparative Table:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Reported

 

Currency
Impact on

 

Constant
Currency

 

September 30,

 

Net Sales

 

Current

 

Net Sales

(In thousands, except percentages)

2025

 

2024

 

Growth

 

Period Net Sales

 

Growth

United States

$

617,633

 

 

$

495,789

 

 

 

24.6

%

 

$

 

 

 

24.6

%

International

 

151,415

 

 

 

129,916

 

 

 

16.5

%

 

 

3,974

 

 

 

13.5

%

Total net sales

$

769,048

 

 

$

625,705

 

 

 

22.9

%

 

$

3,974

 

 

 

22.3

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Base Business and Nevro Corp. Net Sales Reconciliation Table:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

September 30,

(In thousands)

2025

 

2024

 

2025

 

2024

Net Sales of Nevro products

$

99,254

 

 

$

 

 

$

193,839

 

 

$

 

Net Sales of base business

 

669,794

 

 

 

625,705

 

 

 

1,918,671

 

 

 

1,862,062

 

Total net sales

$

769,048

 

 

$

625,705

 

 

$

2,112,511

 

 

$

1,862,062

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


Base Business and Nevro Corp. Adjusted EBITDA Reconciliation Table:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

September 30,

(In thousands)

2025

 

2024

 

2025

 

2024

Adjusted EBITDA of the acquired Nevro subsidiaries

$

16,115

 

 

$

 

 

$

14,805

 

 

$

 

Adjusted EBITDA of base business

 

236,486

 

 

 

193,691

 

 

 

624,311

 

 

 

538,094

 

Total Adjusted EBITDA (1)

$

252,601

 

 

$

193,691

 

 

$

639,116

 

 

$

538,094

 

(1) See Non-GAAP Adjusted EBITDA Reconciliation Table above for calculation

 

 

 

Contact:
Brian Kearns
Senior Vice President, Business Development and Investor Relations
Phone: (610) 930-1800
Email: investors@globusmedical.com
www.globusmedical.com