Oorspronkelijke tekst
Deze vertaling beoordelen
Je feedback wordt gebruikt om Google Translate te verbeteren
Home
Orthopediatrics Corp
OrthoPediatrics Corp. Reports Fourth Quarter and Full Year 2024 Financial Results
Business
Mar 4 2025
21 min read

OrthoPediatrics Corp. Reports Fourth Quarter and Full Year 2024 Financial Results

news images

Record full year 2024 revenue of $204.7 million increased 38% compared to prior year, and more than doubled fourth quarter 2024 adjusted EBITDA

WARSAW, Ind., March 04, 2025 (GLOBE NEWSWIRE) -- OrthoPediatrics Corp. (“OrthoPediatrics” or the “Company”) (Nasdaq: KIDS), a company focused exclusively on advancing the field of pediatric orthopedics, announced today its financial results for the fourth quarter and full year ended December 31, 2024.

Fourth Quarter and Full Year 2024 & Recent Business Highlights

  • Helped a new record of over 34,000 children in the fourth quarter 2024 and approximately 138,000 for full year 2024, bringing the total to over 1.14 million since the inception of OrthoPediatrics

  • Generated total revenue of $52.7 million for fourth quarter 2024, up 40% from $37.6 million in fourth quarter 2023; domestic revenue increased 52% and international revenue increased 5% in the quarter

  • Achieved adjusted EBITDA of $3.0 million in the fourth quarter of 2024, compared to $1.3 million in the fourth quarter of 2023

  • Generated record total annual revenue of $204.7 million for full year 2024, up 38% from $148.7 million in 2023; domestic revenue increased 45% and international revenue increased 15% in 2024

  • Achieved record full year adjusted EBITDA of $8.5 million in 2024, compared to $5.0 million in 2023

  • Reduced fourth quarter 2024 free cash flow usage by 70% as compared to the third quarter 2024 year to date average, and reduced fourth quarter 2024 free cash flow usage by 67% as compared to the same period in the prior year. Anticipate first full quarter of positive free cash flow in fourth quarter 2025

  • Reiterated full year 2025 revenue guidance to be in a range of $235.0 million to $242.0 million, representing growth of 15% to 18% compared to 2024

“2024 was yet another year that OrthoPediatrics delivered strong results, successfully executed on our strategy, and further solidified our market leading position as we surround the pediatric orthopedic surgeon with all of the technology they need. With an extremely diverse business we have multiple levers that drive growth and we saw strength across all segments as Trauma and Deformity, Scoliosis, and OPSB continue to capture market share,” commented David Bailey, President & CEO of OrthoPediatrics. “Looking ahead, we are positioned well to further build on our past success and achieve our long-term goal of helping one million kids per year. We will help more children than ever, capture more share across the entire business as we continue to break revenue records, grow our adjusted EBITDA, and improve cash usage in 2025 and beyond, and we look forward to driving our Company through this next phase of growth."

Fourth Quarter and Full Year 2024 Financial Results
Total revenue for the fourth quarter of 2024 was $52.7 million, a 40% increase compared to $37.6 million for the same period last year. The increase in revenue in the fourth quarter of 2024 was driven primarily by growth across Global Trauma and Deformity, Scoliosis, and OPSB, plus the addition of Boston O&P, partially offset by lower growth in international revenue. U.S. revenue for the fourth quarter of 2024 was $42.9 million, a 52% increase compared to $28.3 million for the same period last year, representing 81% of total revenue. International revenue for the fourth quarter of 2024 was $9.8 million, a 5% increase compared to $9.4 million for the same period last year, representing 19% of total revenue. Growth in the quarter was primarily driven by Scoliosis sales.

Total revenue for the full year 2024 was $204.7 million, a 38% increase compared to $148.7 million in 2023. Full year U.S. revenue was $161.2 million, a 45% increase compared to $111.0 million in 2023, representing 79% of total revenue. International revenue for the full year 2024 was $43.6 million, a 15% increase compared to $37.7 million in 2023, representing 21% of total revenue.

Trauma and Deformity revenue for the fourth quarter of 2024 was $36.4 million, a 35% increase compared to $27.1 million for the same period last year. Revenue was driven by growth from Trauma, Pega products, Ex-Fix, and OPSB, as well as the addition of Boston O&P. Scoliosis revenue was $15.6 million, a 62% increase compared to $9.7 million for the fourth quarter of 2023. Scoliosis growth was driven primarily by increased U.S. growth across the Response and ApiFix non-fusion system, as well as the addition of Boston O&P. Sports Medicine/Other revenue for the fourth quarter of 2024 was $0.6 million, compared to $0.9 million for the same period last year.

Trauma and Deformity revenue for the full year 2024 was $145.1 million, a 36% increase compared to $106.8 million in 2023. Scoliosis revenue for the full year 2024 was $55.2 million, a 45% increase compared to $37.9 million in 2023. Sports Medicine/Other revenue for the full year 2024 was $4.4 million, an 11% increase compared to $4.0 million in 2023.

Gross profit for the fourth quarter of 2024 was $35.6 million, an $8.9 million increase compared to $26.7 million for the same period last year. Gross profit margin for the fourth quarter of 2024 was 67.5%, compared to 71.0% for the same period last year. The decrease in gross profit margin was primarily driven by an approximately $3.0 million, full year, adjustment from the reclassification of certain labor and overhead expenses previously recorded in general and administrative expenses into cost of revenue related to our Boston O&P manufacturing business. For the full year 2024, gross profit margin was 72.6%, compared to 74.8% in 2023. The decrease in gross profit margin was primarily driven by an approximately $3.0 million, full year, adjustment from the reclassification of certain labor and overhead expenses previously recorded in general and administrative expenses into cost of revenue related to our Boston O&P manufacturing business. This reclassification does not impact our total operating loss, net loss or Adjusted EBITDA.

Total operating expenses for the fourth quarter of 2024 were $49.6 million, a $14.8 million increase compared to $34.8 million for the same period last year. Full year operating expenses were $183.6 million, a 33.0% increase compared to $138.0 million in 2023. The increase was mainly driven by volume of units sold, and increased volume related commission, as well as the addition of Boston O&P.

Sales and marketing expenses increased $4.0 million, or 31.1%, to $16.8 million in the fourth quarter of 2024. For the full year 2024, sales and marketing expense increased $11.5 million, or 21.7%, to $64.3 million. The increase was primarily driven by increased sales commission expenses.

General and administrative expenses increased $5.4 million, or 28.2%, to $24.4 million in the fourth quarter of 2024. For the full year 2024, general and administrative expense increased $29.5 million, or 40.2%, to $102.8 million. The fourth quarter and full year increases were driven primarily by the addition of personnel and resources to support the continued expansion of the business, the addition of Boston O&P, and increases in non-cash items such as stock compensation, depreciation and amortization.

One-time charges for the fourth quarter 2024 included a $3.7 million restructuring charge associated with the closure of our Israel office and included severance, inventory write off, lease exit fees, and other expenses. In addition, we recorded an impairment charge related to one of our tradenames of $1.8 million compared to $1.0 million during the third quarter in 2023.

Total other expense was $2.4 million for the fourth quarter of 2024, compared to other income of $1.2 million for the same period last year, and other expense was $6.9 million for 2024 compared to other income of $5.4 million for 2023. For 2024, there was no fair value adjustment of contingent consideration compared to a $3.0 million benefit for 2023, and in 2024 we incurred a one-time refinancing expense of $3.2 million.

Net loss for the fourth quarter of 2024 was $16.1 million, compared to $6.7 million for the same period last year. Net loss per share for the period was $0.69 per basic share and diluted share, compared to $0.29 per basic and diluted share for the same period last year. Adjusted EBITDA for the fourth quarter of 2024 was $3.0 million as compared to $1.3 million for the fourth quarter of 2023.

Net loss for the full year 2024 was $37.8 million, compared to a net loss of $21.0 million last year. There was no fair value adjustment of contingent consideration for year 2024, the sales performance period associated with our ApiFix system sales milestone ended, and no additional amounts were owed to the sellers. This is compared to a favorable $3.0 million fair value adjustment in 2023. Net loss per share for the period was $1.64 per basic and diluted share, compared to net income of $0.92 per basic and diluted share for the same period last year. Adjusted EBITDA for the full year 2024 was $8.5 million compared to $5.0 million for the full year 2023. See below for additional information and a reconciliation of non-GAAP financial information.

Weighted average diluted shares outstanding for the three months ended December 31, 2024 was 23,171,662 shares.

As of December 31, 2024, cash and cash equivalents, short-term investments and restricted cash were $70.8 million compared to $78.1 million and $82.3 million as of September 30, 2024 and December 31, 2023, respectively. We also have an additional $25.0 million available on our term loan.

Full Year 2025 Financial Guidance
For full year 2025, the Company expects its revenue to be in the range of $235.0 million to $242.0 million, representing growth of 15% to 18% over 2024 revenue. The Company also expects its annual set deployment to be approximately $15.0 million and expects to generate $15.0 million to $17.0 million of adjusted EBITDA for full year 2025.

Conference Call
OrthoPediatrics will host a conference call on Tuesday, March 4, 2025, at 4:30 p.m. ET to discuss the results. Investors interested in listening to the conference call may do so by accessing a live and archived webcast of the event at www.orthopediatrics.com, on the Investors page in the Events & Presentations section. The webcast will be available for replay for at least 90 days after the event.

Forward-Looking Statements
This press release includes "forward-looking statements" within the meaning of U.S. federal securities laws. You can identify forward-looking statements by the use of words such as "may," "might," "will," "should," "expect," "plan," "anticipate," "could," "believe," "estimate," "project," "target," "predict," "intend," "future," "goals," "potential,” "objective," "would" and other similar expressions. Forward-looking statements involve known and unknown risks, uncertainties and other factors, such as the impact of widespread health emergencies, such as COVID-19 and respiratory syncytial virus, and the other risks, uncertainties and factors set forth under "Risk Factors" in OrthoPediatrics’ Annual Report on Form 10-K filed with the SEC on March 8, 2024, as updated and supplemented by our other SEC reports filed from time to time, that may cause our results, activity levels, performance or achievements to be materially different from the information expressed or implied by the forward-looking statements. Forward-looking statements speak only as of the date they are made. OrthoPediatrics assumes no obligation to update forward-looking statements to reflect actual results, subsequent events, or circumstances or other changes affecting such statements except to the extent required by applicable securities laws.

Use of Non-GAAP Financial Measures
This press release includes certain non-GAAP financial measures such as adjusted diluted (loss) earnings per share and Adjusted EBITDA, which differ from financial measures calculated in accordance with U.S. generally accepted accounting principles (“GAAP”). Adjusted loss per share in this press release represents diluted loss per share on a GAAP basis, plus the accreted interest attributable to acquisition installment payables, the fair value adjustment of contingent consideration, trademark impairment, restructuring charges, European Union Medical Device Regulation fees, acquisition related costs, non-recurring Pega conversion fees, MidCap financing termination fees, and minimum purchase commitment costs. The fair value adjustment of contingent consideration is associated with our estimates of the value of earn-outs in connection with certain acquisitions. We believe that providing the non-GAAP diluted loss per share excluding these expenses, as well as the GAAP measures, assists our investors because such expenses are not reflective of our ongoing operating results. Adjusted EBITDA in this release represents net loss, plus interest expense, net plus other expense, provision for income taxes (benefit), depreciation and amortization, trademark impairment, stock-based compensation expense, fair value adjustment of contingent consideration, restructuring charges, European Union Medical Device Regulation fees, acquisition related costs, non-recurring Pega conversion fees, MidCap financing termination fees, and the cost of minimum purchase commitments. The Company believes the non-GAAP measures provided in this earnings release enable it to further and more consistently analyze the period-to-period financial performance of its core business operating performance. Management uses these metrics as a measure of the Company’s operating performance and for planning purposes, including financial projections. The Company believes these measures are useful to investors as supplemental information because they are frequently used by analysts, investors and other interested parties to evaluate companies in its industry. Adjusted EBITDA is a non-GAAP financial measure and should not be considered as an alternative to, or superior to, net income or loss as a measure of financial performance or cash flows from operations as a measure of liquidity, or any other performance measure derived in accordance with GAAP, and it should not be construed to imply that the Company’s future results will be unaffected by unusual or non-recurring items. In addition, the measure is not intended to be a measure of free cash flow for management’s discretionary use, as it does not reflect certain cash requirements such as debt service requirements, capital expenditures and other cash costs that may recur in the future. Adjusted EBITDA contains certain other limitations, including the failure to reflect our cash expenditures, cash requirements for working capital needs and other potential cash requirements. In evaluating these non-GAAP measures, you should be aware that in the future the Company may incur expenses that are the same or similar to some of the adjustments in this presentation. The Company’s presentation of non-GAAP diluted (loss) earnings per share or Adjusted EBITDA should not be construed to imply that its future results will be unaffected by any such adjustments. Management compensates for these limitations by primarily relying on the Company’s GAAP results in addition to using these adjusted measures on a supplemental basis. The Company’s definition of these measures is not necessarily comparable to other similarly titled captions of other companies due to different methods of calculation. The schedules below contain reconciliations of reported GAAP diluted (loss) earnings per share to non-GAAP diluted (loss) earnings and net (loss) income to non-GAAP Adjusted EBITDA.

About OrthoPediatrics Corp.
Founded in 2006, OrthoPediatrics is an orthopedic company focused exclusively on advancing the field of pediatric orthopedics. As such it has developed the most comprehensive product offering to the pediatric orthopedic market to improve the lives of children with orthopedic conditions. OrthoPediatrics currently markets over 75 surgical systems that serve three of the largest categories within the pediatric orthopedic market. This product offering spans trauma and deformity, scoliosis, and sports medicine/other procedures. OrthoPediatrics’ global sales organization is focused exclusively on pediatric orthopedics and distributes its products in the United States and over 75 countries outside the United States. For more information, please visit www.orthopediatrics.com.

Investor Contact
Philip Taylor
Gilmartin Group
philip@gilmartinir.com
415-937-5406

ORTHOPEDIATRICS CORP.

CONDENSED CONSOLIDATED BALANCE SHEETS

(Unaudited)

(In Thousands, Except Share Data)

 

 

December 31, 2024

 

December 31, 2023

ASSETS

Current assets:

 

 

 

Cash

$

43,820

 

 

$

31,055

 

Restricted cash

 

1,957

 

 

 

1,972

 

Short-term investments

 

25,013

 

 

 

49,251

 

Accounts receivable - trade, net of allowances of $1,145 and $1,373, respectively

 

42,357

 

 

 

34,617

 

Inventories, net

 

117,005

 

 

 

105,851

 

Prepaid expenses and other current assets

 

7,021

 

 

 

3,750

 

Total current assets

 

237,173

 

 

 

226,496

 

 

 

 

 

Property and equipment, net

 

50,596

 

 

 

41,048

 

Other assets:

 

 

 

Amortizable intangible assets, net

 

64,427

 

 

 

69,275

 

Goodwill

 

93,844

 

 

 

83,699

 

Other intangible assets

 

16,752

 

 

 

15,287

 

Other non-current assets

 

10,417

 

 

 

2,940

 

Total other assets

 

185,440

 

 

 

171,201

 

Total assets

$

473,209

 

 

$

438,745

 

LIABILITIES AND STOCKHOLDERS' EQUITY

Current liabilities:

 

 

 

Accounts payable - trade

 

8,908

 

 

 

12,649

 

Accrued compensation and benefits

 

13,888

 

 

 

11,325

 

Current portion of long-term debt with affiliate

 

160

 

 

 

152

 

Current portion of acquisition installment payable

 

1,347

 

 

 

10,149

 

Other current liabilities

 

9,659

 

 

 

7,391

 

Total current liabilities

 

33,962

 

 

 

41,666

 

Long-term liabilities:

 

 

 

Long-term term loan

 

23,957

 

 

 

9,297

 

Long-term convertible note

 

47,913

 

 

 

 

Long-term debt with affiliate, net of current portion

 

451

 

 

 

611

 

Other long-term debt, net of current portion

 

635

 

 

 

 

Acquisition installment payable, net of current portion

 

2,452

 

 

 

3,551

 

Deferred income taxes

 

3,381

 

 

 

5,483

 

Other long-term liabilities

 

5,892

 

 

 

1,112

 

Total long-term liabilities

 

84,681

 

 

 

20,054

 

Total liabilities

 

118,643

 

 

 

61,720

 

Stockholders' equity:

 

 

 

Common stock, $0.00025 par value; 50,000,000 shares authorized; 24,217,508 shares and 23,378,408 shares issued and outstanding as of December 31, 2024 and December 31, 2023, respectively

 

6

 

 

 

6

 

Additional paid-in capital

 

600,897

 

 

 

580,287

 

Accumulated deficit

 

(235,564

)

 

 

(197,742

)

Accumulated other comprehensive loss

 

(10,773

)

 

 

(5,526

)

Total stockholders' equity

 

354,566

 

 

 

377,025

 

Total liabilities and stockholders' equity

$

473,209

 

 

$

438,745

 

 

 

 

 

 

 

 

 


ORTHOPEDIATRICS CORP.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited)

(In Thousands, Except Share and Per Share Data)

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

2024

 

2023

 

2024

 

2023

Net revenue

$

52,667

 

 

$

37,613

 

 

$

204,727

 

 

$

148,732

 

Cost of revenue

 

17,102

 

 

 

10,899

 

 

 

56,129

 

 

 

37,479

 

Gross profit

 

35,565

 

 

 

26,714

 

 

 

148,598

 

 

 

111,253

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

Sales and marketing

 

16,784

 

 

 

12,799

 

 

 

64,296

 

 

 

52,824

 

General and administrative

 

24,431

 

 

 

19,060

 

 

 

102,789

 

 

 

73,300

 

Trademark impairment

 

1,836

 

 

 

 

 

 

1,836

 

 

 

985

 

Restructuring

 

3,653

 

 

 

 

 

 

3,653

 

 

 

 

Research and development

 

2,916

 

 

 

2,921

 

 

 

11,034

 

 

 

10,895

 

Total operating expenses

 

49,620

 

 

 

34,780

 

 

 

183,608

 

 

 

138,004

 

 

 

 

 

 

 

 

 

Operating loss

 

(14,055

)

 

 

(8,066

)

 

 

(35,010

)

 

 

(26,751

)

 

 

 

 

 

 

 

 

Other expenses (income):

 

 

 

 

 

 

 

Interest expense (income), net

 

1,319

 

 

 

(303

)

 

 

2,621

 

 

 

(198

)

Loss on early extinguishment of debt

 

 

 

 

 

 

 

3,230

 

 

 

 

Fair value adjustment of contingent consideration

 

 

 

 

(6

)

 

 

 

 

 

(2,980

)

Other expense (income)

 

1,035

 

 

 

(854

)

 

 

1,068

 

 

 

(2,261

)

Total other expenses (income), net

 

2,354

 

 

 

(1,163

)

 

 

6,919

 

 

 

(5,439

)

 

 

 

 

 

 

 

 

Net loss before income taxes

$

(16,409

)

 

$

(6,903

)

 

 

(41,929

)

 

 

(21,312

)

Income tax benefit

 

(340

)

 

 

(212

)

 

 

(4,107

)

 

 

(338

)

Net loss

$

(16,069

)

 

$

(6,691

)

 

$

(37,822

)

 

$

(20,974

)

Weighted average shares outstanding

 

 

 

 

 

 

 

Basic

 

23,171,662

 

 

 

22,762,689

 

 

 

23,077,704

 

 

 

22,675,477

 

Diluted

 

23,171,662

 

 

 

22,762,689

 

 

 

23,077,704

 

 

 

22,675,477

 

Net loss per share

 

 

 

 

 

 

 

Basic

$

(0.69

)

 

$

(0.29

)

 

$

(1.64

)

 

$

(0.92

)

Diluted

$

(0.69

)

 

$

(0.29

)

 

$

(1.64

)

 

$

(0.92

)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


ORTHOPEDIATRICS CORP.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(Unaudited)

(In Thousands)

 

 

Twelve Months Ended December 31,

 

2024

 

2023

OPERATING ACTIVITIES

 

Net loss

$

(37,822

)

 

$

(20,974

)

Adjustments to reconcile net loss to net cash used in operating activities:

 

 

 

Impairment

 

1,836

 

 

 

985

 

Depreciation and amortization

 

19,080

 

 

 

17,385

 

Loss on early extinguishment of debt

 

3,230

 

 

 

 

Stock-based compensation

 

13,548

 

 

 

10,526

 

Fair value adjustment of contingent consideration

 

 

 

 

(2,980

)

Accretion of acquisition installment payable

 

661

 

 

 

1,372

 

Deferred income taxes

 

(4,736

)

 

 

(1,163

)

Non-cash other

 

90

 

 

 

 

Changes in certain operating assets and liabilities:

 

 

 

Accounts receivable - trade

 

(4,749

)

 

 

(9,724

)

Inventories

 

(13,197

)

 

 

(26,279

)

Prepaid expenses and other current assets

 

(1,561

)

 

 

94

 

Accounts payable - trade

 

(4,280

)

 

 

1,491

 

Accrued expenses and other liabilities

 

537

 

 

 

6,852

 

Other

 

315

 

 

 

(4,631

)

Net cash used in operating activities

 

(27,048

)

 

 

(27,046

)

INVESTING ACTIVITIES

 

 

 

Acquisition of Boston O&P, net of cash acquired

 

(20,225

)

 

 

 

Clinic acquisitions, net of cash acquired

 

(2,882

)

 

 

 

Acquisition of MedTech, net of cash acquired

 

 

 

 

(3,097

)

Acquisition of Rhino assets

 

 

 

 

(546

)

Sale of short-term marketable securities

 

49,855

 

 

 

112,904

 

Purchase of short-term marketable securities

 

(25,000

)

 

 

(48,600

)

Investment in private companies and purchases of licenses

 

(647

)

 

 

(2,106

)

Purchases of property and equipment

 

(14,263

)

 

 

(16,878

)

Net cash provided by (used in) investing activities

 

(13,162

)

 

 

41,677

 

FINANCING ACTIVITIES

 

 

 

Proceeds from issuance of debt

 

73,533

 

 

 

9,424

 

Payment of debt issuance costs

 

(3,407

)

 

 

 

Proceeds from exercise of stock options

 

 

 

 

21

 

Installment payment for ApiFix

 

(2,250

)

 

 

(2,000

)

Installment payment for MedTech

 

(1,250

)

 

 

 

Payments on mortgage notes

 

(152

)

 

 

(144

)

Payments on clinic acquisition notes

 

(1,108

)

 

 

 

Payment on debt

 

(12,231

)

 

 

 

Net cash provided by financing activities

 

53,135

 

 

 

7,301

 

 

 

 

 

Effect of exchange rate changes on cash

 

(175

)

 

 

633

 

 

 

 

 

NET INCREASE IN CASH AND RESTRICTED CASH

 

12,750

 

 

 

22,565

 

 

 

 

 

Cash and restricted cash, beginning of period

 

33,027

 

 

 

10,462

 

Cash and restricted cash, end of period

$

45,777

 

 

$

33,027

 

 

 

 

 

 

 

 

 

 

2024

 

2023

SUPPLEMENTAL DISCLOSURES

 

 

 

Cash paid for interest

$

2,752

 

 

$

42

 

Transfer of instruments between property and equipment and inventory

$

420

 

 

$

57

 

Issuance of common shares for ApiFix installment

$

6,929

 

 

$

6,178

 

Issuance of common shares to acquire MedTech

$

 

 

$

2,274

 

Issuance of common shares for MedTech installment

$

133

 

 

$

 

Issuance of common shares to acquire Rhino assets

$

 

 

$

478

 

Right-of-use assets obtained in exchange for lease liabilities

$

8,957

 

 

$

706

 

Debt issuance costs not yet paid

$

 

 

$

127

 

 

 

 

 

 

 

 

 


ORTHOPEDIATRICS CORP.

NET REVENUE BY GEOGRAPHY AND PRODUCT CATEGORY

(Unaudited)

(In Thousands)

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

Product sales by geographic location:

2024

 

2023

 

2024

 

2023

U.S.

$

42,894

 

$

28,262

 

$

161,163

 

$

111,010

International

 

9,773

 

 

9,351

 

 

43,564

 

 

37,722

Total

$

52,667

 

$

37,613

 

$

204,727

 

$

148,732

 

 

 

 

 

 

 

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

Product sales by category:

2024

 

2023

 

2024

 

2023

Trauma and deformity

$

36,409

 

$

27,066

 

$

145,126

 

$

106,781

Scoliosis

 

15,632

 

 

9,663

 

 

55,153

 

 

37,933

Sports medicine/other

 

626

 

 

884

 

 

4,448

 

 

4,018

Total

$

52,667

 

$

37,613

 

$

204,727

 

$

148,732

 

 

 

 

 

 

 

 

 

 

 

 


ORTHOPEDIATRICS CORP.

RECONCILIATION OF NET LOSS (INCOME) TO NON-GAAP ADJUSTED EBITDA

(Unaudited)

(In Thousands)

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

2024

 

2023

 

2024

 

2023

Net loss

$

(16,069

)

 

$

(6,691

)

 

$

(37,822

)

 

$

(20,974

)

Interest expense (income), net

 

1,319

 

 

 

(303

)

 

 

2,621

 

 

 

(198

)

Other expense (income), net

 

1,035

 

 

 

(854

)

 

 

1,068

 

 

 

(2,261

)

Income tax benefit

 

(340

)

 

 

(212

)

 

 

(4,107

)

 

 

(338

)

Depreciation and amortization

 

3,993

 

 

 

5,479

 

 

 

19,080

 

 

 

17,385

 

Trademark impairment

 

1,836

 

 

 

 

 

 

1,836

 

 

 

985

 

Stock-based compensation

 

3,888

 

 

 

2,516

 

 

 

13,548

 

 

 

10,526

 

Fair value adjustment of contingent consideration

 

 

 

 

(6

)

 

 

 

 

 

(2,980

)

Restructuring charges

 

3,653

 

 

 

 

 

 

3,653

 

 

 

 

European Union Medical Device Regulation fees

 

1,386

 

 

 

 

 

 

1,386

 

 

 

 

Acquisition related costs

 

1,762

 

 

 

451

 

 

 

2,266

 

 

 

650

 

Non-recurring Pega conversion fees

 

 

 

 

 

 

 

 

 

 

277

 

MidCap financing termination fees

 

 

 

 

 

 

 

3,230

 

 

 

 

Minimum purchase commitment cost

 

560

 

 

 

915

 

 

 

1,760

 

 

 

1,968

 

Adjusted EBITDA

$

3,023

 

 

$

1,295

 

 

$

8,519

 

 

$

5,040

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 


ORTHOPEDIATRICS CORP.

RECONCILIATION OF DILUTED (LOSS) EARNINGS PER SHARE TO NON-GAAP

ADJUSTED DILUTED (LOSS) PER SHARE

(Unaudited)

 

 

Three Months Ended December 31,

 

Twelve Months Ended December 31,

 

2024

 

2023

 

2024

 

2023

Loss per share, diluted (GAAP)

$

(0.69

)

 

$

(0.29

)

 

$

(1.64

)

 

$

(0.92

)

Accretion of interest attributable to acquisition installment payable

 

 

 

 

0.01

 

 

 

0.02

 

 

 

0.05

 

Fair value adjustment of contingent consideration

 

 

 

 

 

 

 

 

 

 

(0.13

)

Trademark impairment

 

0.08

 

 

 

 

 

 

0.08

 

 

 

0.04

 

Restructuring charges

 

0.16

 

 

 

 

 

 

0.16

 

 

 

 

European Union Medical Device Regulation fees

 

0.06

 

 

 

 

 

 

0.06

 

 

 

 

Acquisition related costs

 

0.08

 

 

 

0.02

 

 

 

0.10

 

 

 

0.03

 

Non-recurring Pega conversion fees

 

 

 

 

 

 

 

 

 

 

0.01

 

MidCap financing termination fees

 

 

 

 

 

 

 

0.14

 

 

 

 

Minimum purchase commitment cost

 

0.02

 

 

 

0.04

 

 

 

0.08

 

 

 

0.09

 

Adjusted loss per share, diluted (non-GAAP)

$

(0.29

)

 

$

(0.22

)

 

$

(1.01

)

 

$

(0.83

)