MINNEAPOLIS, Oct. 30,
2024 /PRNewswire/ -- Bio-Techne Corporation (NASDAQ:
TECH) today reported its financial results for the first quarter
ended September 30, 2024.
First Quarter FY2025 Highlights
- First quarter organic revenue increased by 4% (5% reported) to
$289.5 million.
- GAAP earnings per share (EPS) was $0.21 versus $0.31
one year ago. Delivered adjusted EPS of $0.42 compared to $0.41 one year ago.
- Continued adoption and utilization across the Diagnostics &
Spatial Biology ("DSS"), formerly Diagnostics & Genomics,
portfolio led to 14% organic segment growth (14% reported).
- Continued uptake of our cell and gene therapy workflow
solutions, including strong growth in our GMP reagent
offerings.
The Company's financial statements are prepared in accordance
with accounting principles generally accepted in the United States (GAAP). Adjusted diluted
EPS, adjusted net earnings, adjusted gross margin, adjusted
operating income, adjusted tax rate, organic growth, adjusted
operating margin, earnings before interest, taxes, depreciation,
and amortization (EBITDA), and adjusted EBITDA are non-GAAP
measures that exclude certain items detailed later in this press
release under the heading "Use of non-GAAP Adjusted Financial
Measures." A reconciliation of GAAP to non-GAAP financial measures
is included in this press release.
"The start to fiscal 2025 was largely consistent with our
expectations, as a high-level of execution by the Bio-Techne team
drove continued momentum across our Diagnostics & Spatial
Biology segment," said Kim
Kelderman, President and Chief Executive Officer of
Bio-Techne. "This was augmented by strong results in our cell and
gene therapy business, including robust growth in our GMP reagent
portfolio. The strength in cell and gene therapy, combined with
favorable year-to-date funding dynamics, gives us increased
confidence in the forthcoming recovery in our biotech end
market."
Kelderman added, "Our growth pillars, as well as our core
portfolio, continue to outperform in what has proven to be a
prolonged period of challenges facing the industry. The high value
this novel portfolio brings to our research and clinical
diagnostics customers positions the business for an even stronger
future. We remain focused on delivering the solutions our customers
rely on to catalyze advances in science and medicine while creating
value for all our stakeholders."
Bio-Techne will host an earnings conference call today,
October 30, 2024 at 8:00 a.m. CDT. To listen, please dial
1-877-407-9208 or 1-201-493-6784 for international callers, and
reference conference ID 13749405. The earnings call can also be
accessed via webcast through the following link
https://investors.bio-techne.com/ir-calendar.
A recorded rebroadcast will be available for interested parties
unable to participate in the live conference call by dialing
1-844-512- 2921 or 1-412-317-6671 (for international callers) and
referencing Conference ID 13749405. The replay will be available
from 11:00 a.m. CDT on Wednesday, October
30, 2024, until 11:00 p.m. CST on Saturday, November 30, 2024.
First Quarter Fiscal 2025
Revenue
Net sales for the first quarter increased 5% to $289.5 million. Organic growth was 4% compared to
the prior year, with foreign currency exchange impacting sales by
approximately 1%. A business held-for-sale did not have a material
impact.
GAAP Earnings Results
GAAP EPS was $0.21 per diluted
share, versus $0.31 in the same
quarter last year. GAAP operating income for the first quarter of
fiscal 2025 decreased 28% to $40.0
million, compared to $55.9
million in the first quarter of fiscal 2024. GAAP operating
margin was 13.8%, compared to 20.2% in the first quarter of fiscal
2024. Current year GAAP operating margin was unfavorably impacted
by restructuring and restructuring-related charges.
Non-GAAP Earnings Results
Adjusted EPS increased to $0.42
per diluted share compared to $0.41
in the same quarter last year. Adjusted operating income for the
first quarter of fiscal 2025 decreased 4% compared to the first
quarter of fiscal 2024. Adjusted operating margin was 29.0%,
compared to 31.4% in the first quarter of fiscal 2024. Adjusted
operating margin was impacted by product mix and re-instatement of
incentive compensation accruals.
Segment Results
Management uses adjusted operating results to monitor and
evaluate performance of the Company's business segments, as
highlighted below.
Protein Sciences Segment
The Company's Protein Sciences segment is one of the world's
leading suppliers of specialized proteins such as cytokines and
growth factors, immunoassays, antibodies and reagents, to the
biotechnology and academic research communities. Additionally, the
segment provides an array of platforms useful in various areas of
protein analysis. Protein Sciences segment's first quarter
fiscal 2025 net sales were $204.5
million, which remained flat from sales of $204.7 million for the first quarter of fiscal
2024. As of December 31, 2023, a
business within the Protein Sciences Segment met the criteria as
held-for-sale; this held-for-sale business has been excluded from
the segment's fiscal 2025 operating results. The exclusion of first
quarter of fiscal 2025 sales related to this held-for-sale business
reduced sales by 1%. Organic growth for the segment was 1%, with
foreign currency exchange having an immaterial impact. Protein
Sciences segment's operating margin was 39.4% in the first quarter
of fiscal 2025 compared to 43.2% in the first quarter of fiscal
2024. The segment's operating margin decreased primarily due to
product mix and re-instatement of incentive compensation
accruals.
Diagnostics and Spatial Biology Segment (formerly Diagnostics
and Genomics Segment)
The Company's Diagnostics and Spatial Biology segment provides
blood chemistry and blood gas quality controls, hematology
instrument controls, immunoassays and other bulk and custom
reagents for the in vitro diagnostic market. The Diagnostics and
Spatial Biology segment also develops and provides spatial
biology products as well as exosome-based diagnostics for
various pathologies, including prostate cancer. The
Diagnostics and Spatial Biology segment's first quarter fiscal 2025
net sales were $83.2 million, an
increase of 14% from $72.8 million
for the first quarter of fiscal 2024. Organic revenue growth was
14% for the first quarter of fiscal 2025, with foreign currency
exchange having an immaterial impact. The Diagnostics and Spatial
Biology segment's operating margin was 5.1% in the first quarter of
fiscal 2025 compared to 0.7% in the first quarter of fiscal 2024.
The segment's operating margin increased due to volume leverage and
productivity initiatives, partially offset by re-instatement of
incentive compensation accruals.
Use of non-GAAP Adjusted Financial Measures:
This press release contains financial measures that have not
been calculated in accordance with accounting principles generally
accepted in the U.S. (GAAP). These non-GAAP measures include:
- Organic growth
- Adjusted diluted earnings per share
- Adjusted net earnings
- Adjusted tax rate
- Adjusted gross margin
- Adjusted operating income
- Adjusted operating margin
- Earnings before interest, taxes, depreciation, and amortization
(EBITDA)
- Adjusted EBITDA
We provide these measures as additional information regarding
our operating results. We use these non-GAAP measures internally to
evaluate our performance and in making financial and operational
decisions, including with respect to incentive compensation. We
believe that our presentation of these measures provides investors
with greater transparency with respect to our results of operations
and that these measures are useful for period-to-period comparison
of results.
Our non-GAAP financial measure of organic revenue represents
revenue growth excluding revenue from acquisitions within the
preceding 12 months, the impact of foreign currency, the impact of
businesses held-for-sale, as well as the impact of partially-owned
consolidated subsidiaries. Excluding these measures provides more
useful period-to-period comparison of revenue results as it
excludes the impact of foreign currency exchange rates, which can
vary significantly from period to period, and revenue from
acquisitions that would not be included in the comparable prior
period. Revenues from businesses held-for-sale are excluded
from our organic revenue calculation starting on the date they
become held-for-sale as those revenues will not be comparative
in future periods. Revenues from partially-owned subsidiaries
consolidated in our financial statements are also excluded from our
organic revenue calculation, as those revenues are not fully
attributable to the Company. There was no revenue from
partially-owned consolidated subsidiaries in fiscal year 2024 or
fiscal year 2025.
Our non-GAAP financial measures for adjusted gross margin,
adjusted operating margin, adjusted EBITDA, and adjusted net
earnings, in total and on a per share basis, exclude stock-based
compensation, which is inclusive of the employer portion of
payroll taxes on those stock awards, the costs recognized upon
the sale of acquired inventory, amortization of acquisition
intangibles, restructuring and restructuring-related costs.
Stock-based compensation is excluded from non-GAAP adjusted net
earnings because of the nature of this charge, specifically the
varying available valuation methodologies, subjection assumptions,
variety of award types, and unpredictability of amount and timing
of employer related tax obligations. The Company excludes
amortization of purchased intangible assets, purchase accounting
adjustments, including costs recognized upon the sale of acquired
inventory, and other non-recurring items including gains or losses
on goodwill and long-lived asset impairment charges, and one-time
assessments from this measure because they occur as a result of
specific events, and are not reflective of our internal
investments, the costs of developing, producing, supporting
and selling our products, and the other ongoing costs to support
our operating structure. Costs related to restructuring and
restructuring-related activities, including reducing overhead and
consolidating facilities, are excluded because we believe they are
not indicative of our normal operating costs. Additionally, these
amounts can vary significantly from period to period based on
current activity. The Company also excludes revenue and expense
attributable to partially-owned consolidated subsidiaries as well
as revenue and expense attributable to businesses held-for-sale in
the calculation of our non-GAAP financial measures.
The Company's non-GAAP adjusted operating margin, adjusted
EBITDA, and adjusted net earnings, in total and on a per share
basis, also excludes acquisition related expenses inclusive of the
changes in fair value of contingent consideration, and other
non-recurring items including certain costs related to the
transition to a new CEO, goodwill and long-lived asset impairments,
and gains. We also exclude certain litigation charges which are
facts and circumstances specific including costs to resolve
litigation and legal settlement (gains and losses). In some cases,
these costs may be a result of litigation matters at acquired
companies that were not probable, inestimable, or unresolved at the
time of acquisition.
The Company's non-GAAP adjusted EBITDA and adjusted net
earnings, in total and on a per share basis, also excludes gain and
losses from investments, as they are not part of our day-to-day
operating decisions (excluding our equity method investment in
Wilson Wolf as it is certain to be
acquired in the future) and certain adjustments to income tax
expense. Additionally, gains and losses from investments that
are either isolated or cannot be expected to occur again with any
predictability are excluded. The Company independently calculates a
non-GAAP adjusted tax rate to be applied to the identified non-GAAP
adjustments considering the impact of discrete items on these
adjustments and the jurisdictional mix of the adjustments. In
addition, the tax impact of other discrete and non-recurring
charges which impact our reported GAAP tax rate are adjusted from
net earnings. We believe these tax items can significantly affect
the period-over-period assessment of operating results and not
necessarily reflect costs and/or income associated with historical
trends and future results.
Investors are encouraged to review the reconciliations of
adjusted financial measures used in this press release to their
most directly comparable GAAP financial measures as provided with
the financial statements attached to this press release.
Forward Looking Statements:
Our press releases may contain forward-looking statements within
the meaning of the Private Securities Litigation Reform Act. Such
statements involve risks and uncertainties that may affect the
actual results of operations. The following important factors,
among others, have affected and, in the future, could affect the
Company's actual results: the effect of new branding and marketing
initiatives, the integration of new businesses and leadership, the
introduction and acceptance of new products, the funding and focus
of the types of research by the Company's customers, the impact of
the growing number of producers of biotechnology research products
and related price competition, general economic conditions, the
impact of currency exchange rate fluctuations, and the costs and
results of research and product development efforts of the Company
and of companies in which the Company has invested or with which it
has formed strategic relationships.
For additional information concerning such factors, see the
section titled "Risk Factors" in the Company's annual report on
Form 10-K and quarterly reports on Form 10-Q as filed with the
Securities and Exchange Commission. We undertake no obligation to
update or revise any forward-looking statements we make in our
press releases due to new information or future events. Investors
are cautioned not to place undue emphasis on these statements.
Bio-Techne Corporation (NASDAQ: TECH) is a global life sciences
company providing innovative tools and bioactive reagents for the
research and clinical diagnostic communities. Bio-Techne products
assist scientific investigations into biological processes and the
nature and progress of specific diseases. They aid in drug
discovery efforts and provide the means for accurate clinical tests
and diagnoses. With thousands of products in its portfolio,
Bio-Techne generated approximately $1.2
billion in net sales in fiscal 2024 and has approximately
3,100 employees worldwide. For more information on Bio-Techne and
its brands, please visit www.biotechne.com.
Contact:
|
David Clair, Vice
President, Investor Relations & Corporate
Development
|
|
David.Clair@bio-techne.com
|
|
612-656-4416
|
BIO-TECHNE
CORPORATION
CONSOLIDATED STATEMENTS
OF EARNINGS
(In thousands, except
per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
QUARTER
|
|
|
|
ENDED
|
|
|
|
9/30/2024
|
|
9/30/2023
|
|
Net Sales
|
|
$
|
289,458
|
|
$
|
276,935
|
|
Cost of
sales
|
|
|
106,441
|
|
|
91,744
|
|
Gross margin
|
|
|
183,017
|
|
|
185,191
|
|
Operating
Expenses:
|
|
|
|
|
|
|
|
Selling, general and
administrative
|
|
|
119,161
|
|
|
105,331
|
|
Research and
development
|
|
|
23,869
|
|
|
23,998
|
|
Total Operating
Expenses
|
|
|
143,030
|
|
|
129,329
|
|
Operating
income
|
|
|
39,987
|
|
|
55,862
|
|
Other income
(expense)
|
|
|
184
|
|
|
(6,304)
|
|
Earnings before income
taxes
|
|
|
40,171
|
|
|
49,558
|
|
Income taxes
|
|
|
6,571
|
|
|
(1,435)
|
|
Net earnings
|
|
$
|
33,600
|
|
$
|
50,993
|
|
Earnings per
share:
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.21
|
|
$
|
0.32
|
|
Diluted
|
|
$
|
0.21
|
|
$
|
0.31
|
|
Weighted average common
shares outstanding
|
|
|
|
|
|
|
|
Basic
|
|
|
158,531
|
|
|
158,130
|
|
Diluted
|
|
|
161,115
|
|
|
161,940
|
|
BIO-TECHNE
CORPORATION
CONSOLIDATED CONDENSED
BALANCE SHEETS
(In
thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
9/30/2024
|
|
6/30/2024
|
ASSETS
|
|
|
|
|
|
|
Cash and
equivalents
|
|
$
|
187,540
|
|
$
|
151,791
|
Short-term
available-for-sale investments
|
|
|
—
|
|
|
1,072
|
Accounts receivable,
net
|
|
|
223,688
|
|
|
241,394
|
Inventories
|
|
|
185,041
|
|
|
179,731
|
Current assets
held-for-sale
|
|
|
9,459
|
|
|
9,773
|
Other current
assets
|
|
|
42,839
|
|
|
33,658
|
Total current
assets
|
|
|
648,567
|
|
|
617,419
|
|
|
|
|
|
|
|
Property and equipment,
net
|
|
|
253,939
|
|
|
251,154
|
Right of use
assets
|
|
|
89,221
|
|
|
91,285
|
Goodwill and intangible
assets, net
|
|
|
1,468,589
|
|
|
1,479,744
|
Other assets
|
|
|
275,701
|
|
|
264,265
|
Total assets
|
|
$
|
2,736,017
|
|
$
|
2,703,867
|
|
|
|
|
|
|
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
Accounts payable and
accrued expenses
|
|
$
|
94,624
|
|
$
|
112,672
|
Contract
liabilities
|
|
|
26,614
|
|
|
27,930
|
Income taxes
payable
|
|
|
3,136
|
|
|
3,706
|
Operating lease
liabilities - current
|
|
|
13,485
|
|
|
12,920
|
Other current
liabilities
|
|
|
4,269
|
|
|
2,151
|
Total current
liabilities
|
|
|
142,128
|
|
|
159,379
|
|
|
|
|
|
|
|
Deferred income
taxes
|
|
|
50,017
|
|
|
55,863
|
Long-term debt
obligations
|
|
|
300,000
|
|
|
319,000
|
Operating lease
liabilities
|
|
|
85,433
|
|
|
87,618
|
Other long-term
liabilities
|
|
|
19,789
|
|
|
13,157
|
Stockholders'
equity
|
|
|
2,138,650
|
|
|
2,068,850
|
Total liabilities and
stockholders' equity
|
|
$
|
2,736,017
|
|
$
|
2,703,867
|
BIO-TECHNE
CORPORATION
RECONCILIATION OF
ADJUSTED GROSS MARGIN PERCENTAGE
(In
thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
QUARTER
|
|
|
|
ENDED
|
|
|
|
9/30/2024
|
|
9/30/2023
|
|
Total consolidated net
sales
|
|
$
|
289,458
|
|
$
|
276,935
|
|
Business
held-for-sale1)
|
|
|
2,303
|
|
|
—
|
|
Revenue from recurring
operations
|
|
$
|
287,155
|
|
$
|
276,935
|
|
|
|
|
|
|
|
|
|
Gross margin -
GAAP
|
|
$
|
183,017
|
|
$
|
185,191
|
|
Gross margin percentage
- GAAP
|
|
|
63.2
|
%
|
|
66.9
|
%
|
|
|
|
|
|
|
|
|
Identified
adjustments:
|
|
|
|
|
|
|
|
Costs recognized upon
sale of acquired inventory
|
|
$
|
188
|
|
$
|
181
|
|
Amortization of
intangibles
|
|
|
11,779
|
|
|
11,866
|
|
Stock-based
compensation, inclusive of employer taxes
|
|
|
272
|
|
|
214
|
|
Restructuring and
restructuring-related costs
|
|
|
4,898
|
|
|
—
|
|
Impact of business
held-for-sale1)
|
|
|
(558)
|
|
|
—
|
|
Adjusted gross
margin
|
|
$
|
199,596
|
|
$
|
197,452
|
|
Adjusted gross margin
percentage2)
|
|
|
69.5
|
%
|
|
71.3
|
%
|
|
|
|
|
|
|
|
|
1)
|
Since December 31,
2023, the Company has a business that has met the held-for-sale
criteria.
|
2)
|
Adjusted gross margin
percentage excludes both $2,303 of revenue and $558 of gross margin
for a business that has met the held-for-sale criteria.
|
BIO-TECHNE
CORPORATION
RECONCILIATION OF
ADJUSTED OPERATING MARGIN PERCENTAGE
(In
thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
QUARTER
|
|
|
|
ENDED
|
|
|
|
9/30/2024
|
|
9/30/2023
|
|
Total consolidated net
sales
|
|
$
|
289,458
|
|
$
|
276,935
|
|
Business
held-for-sale1)
|
|
|
2,303
|
|
|
—
|
|
Revenue from recurring
operations
|
|
$
|
287,155
|
|
$
|
276,935
|
|
|
|
|
|
|
|
|
|
Operating income -
GAAP
|
|
$
|
39,987
|
|
$
|
55,862
|
|
Operating income
percentage - GAAP
|
|
|
13.8
|
%
|
|
20.2
|
%
|
|
|
|
|
|
|
|
|
Identified
adjustments:
|
|
|
|
|
|
|
|
Costs recognized upon
sale of acquired inventory
|
|
$
|
188
|
|
$
|
181
|
|
Amortization of
intangibles
|
|
|
19,741
|
|
|
19,851
|
|
Acquisition related
expenses and other
|
|
|
1,513
|
|
|
(588)
|
|
Certain litigation
charges
|
|
|
292
|
|
|
—
|
|
Stock-based
compensation, inclusive of employer taxes
|
|
|
10,637
|
|
|
11,494
|
|
Restructuring and
restructuring-related costs
|
|
|
11,022
|
|
|
89
|
|
Impact of business
held-for-sale1)
|
|
|
(148)
|
|
|
—
|
|
Adjusted operating
income
|
|
$
|
83,232
|
|
$
|
86,889
|
|
Adjusted operating
margin percentage2)
|
|
|
29.0
|
%
|
|
31.4
|
%
|
|
|
|
|
|
|
|
|
1)
|
Since December 31,
2023, the Company has a business that has met the held-for-sale
criteria.
|
2)
|
Adjusted operating
margin percentage excludes both $2,303 of revenue and $148 of
operating income for a business that has met the held-for-sale
criteria.
|
BIO-TECHNE
CORPORATION
NON-GAAP ADJUSTED
CONSOLIDATED NET EARNINGS and EARNINGS per SHARE
(In thousands, except
per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
QUARTER
|
|
|
ENDED
|
|
|
9/30/2024
|
|
9/30/2023
|
|
Net earnings before
taxes - GAAP
|
|
$
|
40,171
|
|
$
|
49,558
|
|
Identified
adjustments:
|
|
|
|
|
|
|
|
Costs recognized upon
sale of acquired inventory
|
|
|
188
|
|
|
181
|
|
Amortization of
intangibles
|
|
|
19,741
|
|
|
19,851
|
|
Amortization of Wilson
Wolf intangible assets and acquired inventory
|
|
|
2,490
|
|
|
4,208
|
|
Acquisition related
expenses and other
|
|
|
1,674
|
|
|
(442)
|
|
Certain litigation
charges
|
|
|
292
|
|
|
—
|
|
Stock-based
compensation, inclusive of employer taxes
|
|
|
10,637
|
|
|
11,494
|
|
Restructuring and
restructuring-related costs
|
|
|
11,022
|
|
|
89
|
|
Investment (gain) loss
and other non-operating
|
|
|
—
|
|
|
(283)
|
|
Impact of business
held-for-sale1)
|
|
|
(148)
|
|
|
—
|
|
Net earnings before
taxes - Adjusted
|
|
$
|
86,067
|
|
$
|
84,656
|
|
Non-GAAP tax
rate
|
|
|
21.5
|
%
|
|
22.0
|
%
|
Non-GAAP tax
expense
|
|
$
|
18,536
|
|
$
|
18,615
|
|
Non-GAAP adjusted net
earnings
|
|
$
|
67,531
|
|
$
|
66,041
|
|
Earnings per share -
diluted - Adjusted
|
|
$
|
0.42
|
|
$
|
0.41
|
|
|
1) Since December 31, 2023, the
Company has a business that has met the held-for-sale
criteria.
|
BIO-TECHNE
CORPORATION
NON-GAAP adjusted tax
rate
(In
percentages)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
QUARTER
|
|
|
|
ENDED
|
|
|
|
9/30/2024
|
|
9/30/2023
|
|
GAAP effective tax
rate
|
|
16.4
|
%
|
|
(2.9)
|
%
|
|
Discrete
items
|
|
7.2
|
|
|
27.4
|
|
|
Long-term GAAP tax
rate
|
|
23.6
|
%
|
|
24.5
|
%
|
|
Rate impact
items
|
|
|
|
|
|
|
|
Stock based
compensation
|
|
(2.8)
|
%
|
|
(2.7)
|
%
|
|
Other
|
|
0.7
|
|
|
0.2
|
|
|
Total rate impact
items
|
|
(2.1)
|
%
|
|
(2.5)
|
%
|
|
Non-GAAP adjusted tax
rate
|
|
21.5
|
%
|
|
22.0
|
%
|
|
BIO-TECHNE
CORPORATION
SEGMENT
REVENUE
(In
thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
QUARTER
|
|
|
ENDED
|
|
|
9/30/2024
|
|
9/30/2023
|
Protein Sciences
segment revenue
|
|
$
|
204,535
|
|
$
|
204,655
|
Diagnostics and Spatial
Biology segment revenue
|
|
|
83,192
|
|
|
72,797
|
Other
revenue1)
|
|
|
2,303
|
|
|
—
|
lntersegment
revenue
|
|
|
(572)
|
|
|
(517)
|
Consolidated
revenue
|
|
$
|
289,458
|
|
$
|
276,935
|
|
1) Since December 31, 2023, the
Company has a business that has met the held-for-sale
criteria.
|
BIO-TECHNE
CORPORATION
SEGMENT OPERATING
INCOME
(In
thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
QUARTER
|
|
|
ENDED
|
|
|
9/30/2024
|
|
9/30/2023
|
Protein Sciences
segment operating income
|
|
$
|
80,541
|
|
$
|
88,361
|
Diagnostics and Spatial
Biology segment operating income
|
|
|
4,277
|
|
|
527
|
Segment operating
income
|
|
|
84,818
|
|
|
88,888
|
Corporate general,
selling, and administrative
|
|
|
(1,586)
|
|
|
(1,999)
|
Adjusted operating
income
|
|
|
83,232
|
|
|
86,889
|
Cost recognized upon
sale of acquired inventory
|
|
|
(188)
|
|
|
(181)
|
Amortization of
intangibles
|
|
|
(19,741)
|
|
|
(19,851)
|
Acquisition related
expenses and other
|
|
|
(1,513)
|
|
|
588
|
Certain litigation
charges
|
|
|
(292)
|
|
|
—
|
Stock-based
compensation, inclusive of employer taxes
|
|
|
(10,637)
|
|
|
(11,494)
|
Restructuring and
restructuring-related costs
|
|
|
(11,022)
|
|
|
(89)
|
Impact of business
held-for-sale1)
|
|
|
148
|
|
|
—
|
Operating
income
|
|
$
|
39,987
|
|
$
|
55,862
|
|
1) Since December 31, 2023, the
Company has a business that has met the held-for-sale
criteria.
|
BIO-TECHNE
CORPORATTON
RECONCILIATION OF GAAP
NET INCOME TO ADJUSTED EBITDA
(In
thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
QUARTER
|
|
|
ENDED
|
|
|
9/30/2024
|
|
9/30/2023
|
|
Net earnings
|
$
|
33,600
|
|
$
|
50,993
|
|
Net interest expense
(income)
|
|
1,250
|
|
|
4,003
|
|
Depreciation and
amortization
|
|
28,137
|
|
|
28,540
|
|
Income
taxes
|
|
6,571
|
|
|
(1,435)
|
|
EBITDA
|
|
69,558
|
|
|
82,101
|
|
Costs recognized upon
sale of acquired inventory
|
|
188
|
|
|
181
|
|
Amortization of Wilson
Wolf intangible assets and acquired inventory
|
|
2,490
|
|
|
4,208
|
|
Acquisition related
expenses and other
|
|
1,674
|
|
|
(442)
|
|
Certain litigation
charges
|
|
292
|
|
|
—
|
|
Stock-based
compensation, inclusive of employer taxes
|
|
10,637
|
|
|
11,494
|
|
Restructuring and
restructuring-related costs
|
|
11,022
|
|
|
89
|
|
Investment (gain) loss
and other non-operating
|
|
—
|
|
|
(283)
|
|
Impact of business
held-for-sale1)
|
|
(148)
|
|
|
—
|
|
Adjusted
EBITDA
|
$
|
95,713
|
|
$
|
97,348
|
|
|
1) Since
December 31, 2023, the Company has a business that has met the
held-for-sale criteria.
|
BIO-TECHNE
CORPORATION
CONDENSED CASH
FLOW
(In
thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
QUARTER
|
|
|
ENDED
|
|
|
9/30/2024
|
|
9/30/2023
|
CASH FLOWS FROM
OPERATING ACTIVITIES
|
|
|
|
|
|
|
Net earnings
|
|
$
|
33,600
|
|
$
|
50,993
|
Adjustments to
reconcile net earnings to net cash provided by operating
activities
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
28,137
|
|
|
28,540
|
Costs recognized on
sale of acquired inventory
|
|
|
188
|
|
|
181
|
Deferred income
taxes
|
|
|
(5,340)
|
|
|
(11,591)
|
Stock-based
compensation expense
|
|
|
10,184
|
|
|
10,093
|
Fair value adjustment
to available-for-sale investments
|
|
|
—
|
|
|
(283)
|
(Gain) Loss on equity
method investment
|
|
|
(374)
|
|
|
2,382
|
Asset impairment
restructuring
|
|
|
6,039
|
|
|
—
|
Fair value adjustment
to contingent consideration payable
|
|
|
—
|
|
|
(1,750)
|
Other operating
activities
|
|
|
(8,545)
|
|
|
(19,182)
|
Net cash provided by
(used in) operating activities
|
|
|
63,889
|
|
|
59,383
|
CASH FLOWS FROM
INVESTING ACTIVITIES
|
|
|
|
|
|
|
Proceeds from sale of
available-for-sale investments
|
|
|
1,085
|
|
|
23,759
|
Additions to property
and equipment
|
|
|
(9,172)
|
|
|
(13,592)
|
Acquisitions, net of
cash acquired
|
|
|
—
|
|
|
(166,426)
|
Distributions from
(Investments in) Wilson Wolf
|
|
|
1,403
|
|
|
2,149
|
Investment in Spear
Bio
|
|
|
(15,000)
|
|
|
—
|
Net cash provided by
(used in) investing activities
|
|
|
(21,684)
|
|
|
(154,110)
|
CASH FLOWS FROM
FINANCING ACTIVITIES
|
|
|
|
|
|
|
Cash
dividends
|
|
|
(12,688)
|
|
|
(12,654)
|
Proceeds from stock
option exercises
|
|
|
25,101
|
|
|
14,394
|
Long-term debt
activity, net
|
|
|
(19,000)
|
|
|
90,000
|
Taxes paid on RSUs and
net share settlements
|
|
|
(4,984)
|
|
|
(20,228)
|
Net cash provided by
(used in) financing activities
|
|
|
(11,571)
|
|
|
71,512
|
Effect of exchange rate
changes on cash and cash equivalents
|
|
|
5,115
|
|
|
(8,693)
|
Net increase (decrease)
in cash and cash equivalents
|
|
|
35,749
|
|
|
(31,908)
|
Cash and cash
equivalents at beginning of period
|
|
|
151,791
|
|
|
180,571
|
Cash and cash
equivalents at end of period
|
|
$
|
187,540
|
|
$
|
148,663
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/bio-techne-releases-first-quarter-fiscal-2025-results-302290915.html
SOURCE Bio-Techne Corporation