Venus Concept Inc. (“Venus Concept” or the “Company”) (NASDAQ:
VERO), a global medical aesthetic technology leader, announced
financial results for the three and twelve months ended December
31, 2022.
Fourth Quarter 2022 Summary & Recent
Highlights:
- Total revenue of $24.3 million,
down $8.3 million, or 26%, year-over-year; up $2.7 million, or 13%
quarter-over-quarter.
- U.S. revenue down 14%
year-over-year; up 17% quarter-over-quarter.
- Cash system revenue represented
approximately 71% of total systems and subscriptions revenue,
compared to 60% in the prior year period.
- GAAP net loss attributable to
stockholders of $9.9 million, compared to GAAP net loss
attributable to stockholders of $4.3 million last year.
- Adjusted EBITDA loss of $6.3
million, compared to Adjusted EBITDA loss of $2.5 million last
year.
- On November 18, 2022, the Company
announced that completed a non-brokered private placement of
convertible preferred stock and common stock of the Company.
Pursuant to the Private Placement, an aggregate of 3,185,000
Preferred Shares and 1,750,000 Common Shares were issued, resulting
in aggregate gross proceeds to the Company of $6.72 million before
offering expenses.
- On December 21, 2022, the Company
announced receipt of a 510(k) clearance from the U.S. Food and Drug
Administration (“FDA”) to market its AI.ME next generation robotic
technology for fractional skin resurfacing.
- On February 3, 2023, the Company
announced a restructuring plan to reduce the Company’s cost
structure and improve its operational efficiency and reported
preliminary revenue results for the three months and twelve months
ended December 31, 2022. The Company expects the restructuring plan
to result in total annual pre-tax savings of $13 million to $15
million beginning in 2024.
- On March 20, 2023, the Company
announced the launch of its latest generation of ARTAS iX, which is
now broadly available to physicians specializing in hair
transplantation worldwide. The latest generation of ARTAS iX sets a
new standard for hair transplantation by leveraging cutting-edge
robotics, machine vision, artificial intelligence, and machine
learning technologies.
Management Commentary:
“As previously reported, our fourth quarter
revenue results were consistent with the Company’s expectations and
reflect a continued successful shift to prioritize cash system
sales, which represented approximately 71% of total systems and
subscriptions revenue, compared to 60% in the prior year period,”
said Rajiv De Silva, Chief Executive Officer of Venus Concept.
“2023 is a year of re-focusing the business and repositioning Venus
Concept to enhance the cash flow profile of the business and to
accelerate the path to long-term, sustainable, profitability and
growth. To that end, we are progressing through a series of
restructuring activities designed to improve our operations and
cost structure, which, when completed, we expect will result in
total annual pre-tax savings of $13 million to $15 million
beginning in 2024. We are targeting positive cash flow from
operations in the second half of 2024, and GAAP operating
profitability and mid-single digit adjusted EBITDA margins, on a
full year basis, in 2025, driven by prudent expense management and
strong contributions to our total revenue growth from robotic
systems sales increasing at a 40% CAGR over the next three years.
Our newly defined strategic plan will provide the foundation for
achieving a long-term revenue CAGR of 10%+ and double-digit
adjusted EBITDA margins. While our path to multi-year value
creation is taking shape, we are highly-focused on maximizing our
capital resources as we work to secure the requisite capital to
execute our strategy and meet our near-to-intermediate-term debt
obligations.”
Fourth Quarter and Twelve Months of 2022
Revenue by Region and by Product Type:
|
|
Three MonthsEnded
December 31, |
|
|
Twelve MonthsEnded
December 31, |
|
|
2022 |
|
|
2021 |
|
|
2022 |
|
|
2021 |
|
|
(dollars in thousands) |
|
|
(dollars in thousands) |
Revenues by region: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States |
|
$ |
13,782 |
|
|
$ |
16,055 |
|
|
$ |
52,101 |
|
|
$ |
51,400 |
International |
|
|
10,504 |
|
|
|
16,579 |
|
|
|
47,396 |
|
|
|
54,222 |
Total revenue |
|
$ |
24,286 |
|
|
$ |
32,634 |
|
|
$ |
99,497 |
|
|
$ |
105,622 |
|
|
|
|
|
|
|
Three MonthsEnded December
31, |
|
Twelve MonthsEnded
December 31, |
|
|
2022 |
|
2021 |
|
2022 |
|
|
2021 |
|
|
(dollars in thousands) |
|
(dollars in thousands) |
Revenues by
product: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscription—Systems |
|
$ |
5,777 |
|
$ |
11,135 |
|
$ |
35,267 |
|
|
$ |
45,094 |
Products—Systems |
|
|
14,068 |
|
|
16,580 |
|
|
47,906 |
|
|
|
43,106 |
Products—Other (1) |
|
|
3,614 |
|
|
3,901 |
|
|
13,316 |
|
|
|
13,230 |
Services (2) |
|
|
827 |
|
|
1,018 |
|
|
3,008 |
|
|
|
4,192 |
Total revenue |
|
$ |
24,286 |
|
$ |
32,634 |
|
$ |
99,497 |
|
|
$ |
105,622 |
(1 |
) |
Products-Other include ARTAS procedure kits, Viva tips and other
consumables. |
(2 |
) |
Services include extended warranty sales and VeroGrafters
technician services. VeroGrafters technician services were
discontinued in the fourth quarter of 2021. |
Fourth Quarter 2022 Financial Results:
|
|
Three Months Ended December 31, |
|
|
|
|
|
|
|
|
|
|
|
2022 |
|
|
2021 |
|
|
Change |
|
(in thousands, except
percentages) |
|
$ |
|
|
% of Total |
|
|
$ |
|
|
% of Total |
|
|
$ |
|
|
% |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscription—Systems |
|
$ |
5,777 |
|
|
23.8 |
|
|
$ |
11,135 |
|
|
|
34.1 |
|
|
$ |
(5,357 |
) |
|
|
(48.1 |
) |
Products—Systems |
|
|
14,068 |
|
|
57.9 |
|
|
|
16,580 |
|
|
|
50.8 |
|
|
|
(2,512 |
) |
|
|
(15.2 |
) |
Products—Other |
|
|
3,614 |
|
|
14.9 |
|
|
|
3,900 |
|
|
|
12.0 |
|
|
|
(286 |
) |
|
|
(7.3 |
) |
Services |
|
|
827 |
|
|
3.4 |
|
|
|
1,018 |
|
|
|
3.1 |
|
|
|
(191 |
) |
|
|
(18.8 |
) |
Total |
|
$ |
24,286 |
|
|
100.0 |
|
|
$ |
32,634 |
|
|
|
100.0 |
|
|
$ |
(8,347 |
) |
|
|
(25.6 |
) |
Total revenue for the fourth quarter of 2022
decreased $8.3 million, or 26%, to $24.3 million, compared to the
fourth quarter of 2021. The decrease in total revenue, by region,
was driven by a 37% decrease year-over-year in international
revenue and a 14% decrease year-over-year in United States revenue.
The decrease in total revenue, by product category, was driven by a
48% decrease in lease revenue, a 15% decrease in systems revenue, a
7% decrease in products revenue and a 19% decrease in services
revenue. The percentage of total systems revenue derived from the
Company’s subscription model was approximately 29% in the fourth
quarter of 2022, compared to 40% in the prior year period.
Gross profit for the fourth quarter of 2022
decreased $7.0 million, or 31%, to $15.8 million compared to the
fourth quarter of 2021. The change is gross profit was driven
primarily by the year over year decline in revenue. Gross margin
was 65% of revenue, compared to 70% of revenue for the fourth
quarter of 2021. The change in gross margin was due to lower system
sales of energy based devices primarily sold under the subscription
model as a result of our focus on cash system sales.
Operating expenses for the fourth quarter of
2022 decreased $2.2 million, or 8%, to $24.7 million, compared to
the fourth quarter of 2021. The change in total operating expenses
was driven by a decrease of $2.7 million, or 22%, in sales and
marketing expenses and by a decrease of $0.1 million, or 3% in
research and development expenses, offset by an increase of $0.5
million, or 4%, in general and administrative expenses. Fourth
quarter of 2022 general and administrative expenses include
approximately $0.8 million of severance payments associated with a
workforce reduction in our Spanish and Canadian subsidiaries.
Operating loss for the fourth quarter of 2022
was $8.9 million, compared to operating loss of $4.1 million for
the fourth quarter of 2021.
Net loss attributable to stockholders for the
fourth quarter of 2022 was $9.9 million, or $0.14 per share,
compared to net loss of $4.3 million for the fourth quarter of
2021. Adjusted EBITDA loss for the fourth quarter of 2022 was $6.3
million, compared to adjusted EBITDA loss of $2.5 million for the
fourth quarter of 2021.
As of December 31, 2022, the Company had cash
and cash equivalents of $11.6 million and total debt obligations of
approximately $77.7 million, compared to $30.9 million and $77.3
million, respectively, as of December 31, 2021.
Fiscal Year 2022 Financial
Results:
|
|
Twelve Months Ended December 31, |
|
|
|
|
|
|
|
|
|
|
|
2022 |
|
|
2021 |
|
|
Change |
|
(in thousands, except
percentages) |
|
$ |
|
|
% of Total |
|
|
$ |
|
|
% of Total |
|
|
$ |
|
|
% |
|
Revenues: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Subscription—Systems |
|
$ |
35,267 |
|
|
|
35.4 |
|
|
$ |
45,094 |
|
|
|
42.7 |
|
|
$ |
(9,827 |
) |
|
|
(21.8 |
) |
Products—Systems |
|
|
47,906 |
|
|
|
48.1 |
|
|
|
43,106 |
|
|
|
40.8 |
|
|
|
4,800 |
|
|
|
11.1 |
|
Products—Other |
|
|
13,316 |
|
|
|
13.4 |
|
|
|
13,230 |
|
|
|
12.5 |
|
|
|
86 |
|
|
|
0.7 |
|
Services |
|
|
3,008 |
|
|
|
3.0 |
|
|
|
4,192 |
|
|
|
4.0 |
|
|
|
(1,184 |
) |
|
|
(28.3 |
) |
Total |
|
$ |
99,497 |
|
|
|
100.0 |
|
|
$ |
105,622 |
|
|
|
100.0 |
|
|
$ |
(6,125 |
) |
|
|
(5.8 |
) |
Total revenue for the twelve months ended December 31, 2022,
decreased $6.1 million, or 6%, to $99.5 million. The decrease in
total revenue, by region, was driven by an 13% decrease in
international revenue and a 1% increase in United States revenue.
Excluding the impact of changes in foreign currency exchanges rates
versus the U.S. dollar, total revenue and international revenue, on
a constant currency basis, decreased 4% and 10%, respectively,
compared to the twelve months ended December 31, 2021. The decrease
in total revenue, by product category, was driven by a 11% increase
in systems revenue and a 1% increase in products revenue, offset by
a 22% decrease in lease revenue and a 28% decrease in services
revenue. The percentage of total systems revenue derived from our
subscription model was approximately 35%, compared to approximately
43% for the twelve months ended December 31, 2021.
Net loss attributable to stockholders for the
twelve months ended December 31, 2022 increased $20.7 million, or
90%, to $43.7 million, or $0.66 per share. Adjusted EBITDA loss for
the twelve months ended December 31, 2022 decreased $14.8 million,
or 139%, to $25.4 million.
Fiscal Year 2023 Revenue Guidance:
The Company expects total revenue for the twelve
months ending December 31, 2023 in the range of $90.0 million to
$95.0 million, representing a decrease in the range of
approximately 9.5% to 4.5%, year-over-year, compared to total
revenue of $99.5 million for the twelve months ended December 31,
2022.
Conference Call Details:
Management will host a conference call at 8:00
a.m. Eastern Time on March 27, 2023, to discuss the results of the
fourth quarter and fiscal year with a question-and-answer session.
Those who would like to participate may dial 877-407-2991
(201-389-0925 for international callers) and provide access code
13736286. A live webcast of the call will also be provided on the
investor relations section of the Company's website at
ir.venusconcept.com.
For those unable to participate, a replay of the
call will be available for two weeks at 877-660-6853 (201-612-7415
for international callers); access code 13736286. The webcast will
be archived at ir.venusconcept.com.
About Venus Concept
Venus Concept is an innovative global medical
aesthetic technology leader with a broad product portfolio of
minimally invasive and non-invasive medical aesthetic and hair
restoration technologies and reach in over 60 countries and 15
direct markets. Venus Concept’s product portfolio consists of
aesthetic device platforms, including Venus Versa, Venus Legacy,
Venus Velocity, Venus Fiore, Venus Viva, Venus Glow, Venus Bliss,
Venus BlissMAX, Venus Epileve, Venus Viva MD and AI.ME. Venus
Concept’s hair restoration systems include NeoGraft and the ARTAS
iX Robotic Hair Restoration system. Venus Concept has been backed
by leading healthcare industry growth equity investors including EW
Healthcare Partners (formerly Essex Woodlands), HealthQuest
Capital, Longitude Capital Management, Aperture Venture Partners,
and Masters Special Situations.
Cautionary Statement Regarding
Forward-Looking Statements
This communication contains “forward-looking
statements” within the meaning of Section 27A of the Securities Act
of 1933, as amended and Section 21E of the Securities Exchange Act
of 1934, as amended. Any statements contained herein that are not
of historical facts may be deemed to be forward-looking statements.
In some cases, you can identify these statements by words such as
such as “anticipates,” “believes,” “plans,” “expects,” “projects,”
“future,” “intends,” “may,” “should,” “could,” “estimates,”
“predicts,” “potential,” “continue,” “guidance,” and other similar
expressions that are predictions of or indicate future events and
future trends. These forward-looking statements include, but are
not limited to, statements about our financial performance and
metrics; the growth in demand for our systems and other products
and sustainability thereof; and the efficacy of the restructuring
plan, workforce reduction and management transition. These
forward-looking statements are based on current expectations,
estimates, forecasts, and projections about our business and the
industry in which the Company operates and management's beliefs and
assumptions and are not guarantees of future performance or
developments and involve known and unknown risks, uncertainties,
and other factors that are in some cases beyond our control. As a
result, any or all of our forward-looking statements in this
communication may turn out to be inaccurate. Factors that could
materially affect our business operations and financial performance
and condition include, but are not limited to, general economic
conditions and involve risks and uncertainties that may cause
results to differ materially from those set forth in the statements
and those risks and uncertainties described under Part II Item
1A—“Risk Factors” in our Quarterly Reports on Form 10-Q and Part I
Item 1A—“Risk Factors” in our Annual Report on Form 10-K for the
fiscal year ended December 31, 2022. You are urged to consider
these factors carefully in evaluating the forward-looking
statements and are cautioned not to place undue reliance on the
forward-looking statements. The forward-looking statements are
based on information available to us as of the date of this
communication. Unless required by law, the Company does not intend
to publicly update or revise any forward-looking statements to
reflect new information or future events or otherwise.
Venus Concept
Inc.Condensed Consolidated Balance
Sheets(In thousands of U.S. dollars, except share
and per share data)
|
|
Year Ended, December 31, |
|
|
|
2022 |
|
|
2021 |
|
ASSETS |
|
|
|
|
|
|
|
|
CURRENT ASSETS: |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
11,569 |
|
|
$ |
30,876 |
|
Accounts receivable, net of allowance of $13,619 and $11,997 as of
December 31, 2022, and 2021 |
|
|
37,262 |
|
|
|
46,918 |
|
Inventories |
|
|
23,906 |
|
|
|
20,543 |
|
Prepaid expenses |
|
|
1,688 |
|
|
|
2,737 |
|
Advances to suppliers |
|
|
5,881 |
|
|
|
5,667 |
|
Other current assets |
|
|
3,702 |
|
|
|
3,758 |
|
Total current assets |
|
|
84,008 |
|
|
|
110,499 |
|
LONG-TERM ASSETS: |
|
|
|
|
|
|
|
|
Long-term receivables |
|
|
20,044 |
|
|
|
27,710 |
|
Deferred tax assets |
|
|
947 |
|
|
|
284 |
|
Severance pay funds |
|
|
741 |
|
|
|
817 |
|
Property and equipment,
net |
|
|
1,857 |
|
|
|
2,669 |
|
Operating right-of-use assets,
net |
|
|
5,862 |
|
|
|
— |
|
Intangible assets |
|
|
11,919 |
|
|
|
15,393 |
|
Total long-term assets |
|
|
41,370 |
|
|
|
46,873 |
|
TOTAL ASSETS |
|
$ |
125,378 |
|
|
$ |
157,372 |
|
LIABILITIES AND
STOCKHOLDERS’ EQUITY |
|
|
|
|
|
|
|
|
CURRENT LIABILITIES: |
|
|
|
|
|
|
|
|
Trade payables |
|
$ |
8,033 |
|
|
$ |
8,418 |
|
Accrued expenses and other current liabilities |
|
|
16,667 |
|
|
|
19,512 |
|
Current portion of long-term debt |
|
|
7,735 |
|
|
|
— |
|
Income taxes payable |
|
|
117 |
|
|
|
294 |
|
Unearned interest income |
|
|
2,397 |
|
|
|
2,678 |
|
Warranty accrual |
|
|
1,074 |
|
|
|
1,245 |
|
Deferred revenues |
|
|
1,765 |
|
|
|
2,030 |
|
Operating lease liabilities |
|
|
1,807 |
|
|
|
— |
|
Current portion of government assistance loans |
|
|
— |
|
|
|
543 |
|
Total current liabilities |
|
|
39,595 |
|
|
|
34,720 |
|
LONG-TERM LIABILITIES: |
|
|
|
|
|
|
|
|
Long-term debt |
|
|
70,003 |
|
|
|
77,325 |
|
Income tax payable |
|
|
374 |
|
|
|
563 |
|
Accrued severance pay |
|
|
867 |
|
|
|
911 |
|
Deferred tax liabilities |
|
|
— |
|
|
|
46 |
|
Unearned interest income |
|
|
957 |
|
|
|
1,355 |
|
Warranty accrual |
|
|
408 |
|
|
|
508 |
|
Long-term operating lease
liabilities |
|
|
4,221 |
|
|
|
— |
|
Other long-term
liabilities |
|
|
215 |
|
|
|
348 |
|
Total long-term liabilities |
|
|
77,045 |
|
|
|
81,056 |
|
TOTAL LIABILITIES |
|
|
116,640 |
|
|
|
115,776 |
|
Commitments and Contingencies
(Note 9) |
|
|
|
|
|
|
|
|
STOCKHOLDERS’ EQUITY (Note
1): |
|
|
|
|
|
|
|
|
Common Stock, $0.0001 par
value: 300,000,000 shares authorized as of December 31, 2022 and
2021; 77,125,328 and 63,982,580 issued and outstanding as of
December 31, 2022 and 2021, respectively |
|
|
29 |
|
|
|
27 |
|
Additional paid-in
capital |
|
|
232,169 |
|
|
|
221,321 |
|
Accumulated deficit |
|
|
(224,105 |
) |
|
|
(180,405 |
) |
TOTAL STOCKHOLDERS’
EQUITY |
|
|
8,093 |
|
|
|
40,943 |
|
Non-controlling interests |
|
|
645 |
|
|
|
653 |
|
|
|
|
8,738 |
|
|
|
41,596 |
|
TOTAL LIABILITIES AND
STOCKHOLDERS’ EQUITY |
|
$ |
125,378 |
|
|
$ |
157,372 |
|
The accompanying notes are an integral part of
these consolidated financial statements.
Venus Concept
Inc.Condensed Consolidated Statements of
Operations(In thousands of U.S. dollars, except
per share data)
|
|
Three MonthsEnded
December 31, |
|
|
Twelve MonthsEnded
December 31, |
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
2021 |
|
|
|
|
(unaudited) |
|
|
|
(unaudited) |
|
|
|
|
|
|
|
|
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leases |
|
$ |
5,777 |
|
|
|
$ |
11,316 |
|
|
|
|
$ |
35,267 |
|
|
$ |
45,094 |
|
Products and services |
|
|
18,509 |
|
|
|
|
21,498 |
|
|
|
|
|
64,230 |
|
|
|
60,528 |
|
|
|
|
24,286 |
|
|
|
|
32,634 |
|
|
|
|
|
99,497 |
|
|
|
105,622 |
|
Cost of goods sold |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Leases |
|
|
1,366 |
|
|
|
|
3,015 |
|
|
|
|
|
9,435 |
|
|
|
10,459 |
|
Products and services |
|
|
7,131 |
|
|
|
|
6,782 |
|
|
|
|
|
24,091 |
|
|
|
21,069 |
|
|
|
|
8,497 |
|
|
|
|
9,797 |
|
|
|
|
|
33,526 |
|
|
|
31,528 |
|
Gross profit |
|
|
15,789 |
|
|
|
|
22,837 |
|
|
|
|
|
65,971 |
|
|
|
74,094 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling and marketing |
|
|
9,300 |
|
|
|
|
11,951 |
|
|
|
|
|
40,276 |
|
|
|
41,290 |
|
General and administrative |
|
|
12,804 |
|
|
|
|
12,301 |
|
|
|
|
|
49,618 |
|
|
|
40,070 |
|
Research and development |
|
|
2,573 |
|
|
|
|
2,653 |
|
|
|
|
|
10,953 |
|
|
|
9,646 |
|
Gain on forgiveness of government assistance loans |
|
|
— |
|
|
|
|
— |
|
|
|
|
|
|
|
|
(2,775 |
) |
Total operating expenses |
|
|
24,678 |
|
|
|
|
26,905 |
|
|
|
|
|
100,847 |
|
|
|
88,861 |
|
Loss from operations |
|
|
(8,889 |
) |
|
|
|
(4,068 |
) |
|
|
|
|
(34,876 |
) |
|
|
(14,767 |
) |
Other expenses: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign exchange loss (gain) |
|
|
(1,002 |
) |
|
|
|
70 |
|
|
|
|
|
3,387 |
|
|
|
2,559 |
|
Finance expenses |
|
|
1,385 |
|
|
|
|
909 |
|
|
|
|
|
4,561 |
|
|
|
4,955 |
|
Loss on disposal of subsidiaries |
|
|
1,482 |
|
|
|
|
379 |
|
|
|
|
|
1,482 |
|
|
|
567 |
|
Loss before income taxes |
|
|
(10,754 |
) |
|
|
|
(5,426 |
) |
|
|
|
|
(44,306 |
) |
|
|
(22,848 |
) |
Income tax (benefit) expense |
|
|
(814 |
) |
|
|
|
(1,316 |
) |
|
|
|
|
(722 |
) |
|
|
(707 |
) |
Net loss |
|
|
(9,940 |
) |
|
|
|
(4,110 |
) |
|
|
|
|
(43,584 |
) |
|
|
(22,141 |
) |
Loss attributable to stockholders
of the Company |
|
|
(9,917 |
) |
|
|
|
(4,333 |
) |
|
|
|
|
(43,700 |
) |
|
|
(23,013 |
) |
Income (loss) attributable to
non-controlling interest |
|
|
23 |
|
|
|
|
223 |
|
|
|
|
|
116 |
|
|
|
872 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
$ |
(0.14 |
) |
|
|
$ |
(0.08 |
) |
|
|
$ |
|
(0.66 |
) |
|
$ |
(0.42 |
) |
Diluted |
|
$ |
(0.14 |
) |
|
|
$ |
(0.08 |
) |
|
|
$ |
|
(0.66 |
) |
|
$ |
(0.42 |
) |
Weighted-average number of
shares used in per share calculation: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
|
70,403 |
|
|
|
|
55,867 |
|
|
|
|
|
65,960 |
|
|
|
54,466 |
|
Diluted |
|
|
70,403 |
|
|
|
|
55,867 |
|
|
|
|
|
65,960 |
|
|
|
54,466 |
|
Venus Concept
Inc.Condensed Consolidated Statements of Cash
Flows(in thousands)
|
|
Year Ended December 31, |
|
|
|
2022 |
|
|
2021 |
|
CASH FLOWS FROM OPERATING ACTIVITIES: |
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(43,584 |
) |
|
$ |
(22,141 |
) |
Adjustments to reconcile net
loss to net cash used in operating activities: |
|
|
|
|
|
|
|
|
Depreciation and amortization |
|
|
4,463 |
|
|
|
4,854 |
|
Stock-based compensation |
|
|
2,104 |
|
|
|
2,068 |
|
Provision (recovery) for bad debt |
|
|
7,337 |
|
|
|
(263 |
) |
Provision for inventory obsolescence |
|
|
2,420 |
|
|
|
1,456 |
|
Finance expenses and accretion |
|
|
414 |
|
|
|
1,779 |
|
Deferred tax recovery |
|
|
(709 |
) |
|
|
(165 |
) |
Loss on sale of subsidiaries |
|
|
— |
|
|
|
567 |
|
Loss on disposal of property and equipment |
|
|
158 |
|
|
|
— |
|
Gain on forgiveness of government assistance loans |
|
|
— |
|
|
|
(2,775 |
) |
Changes in operating assets
and liabilities: |
|
|
|
|
|
|
|
|
Accounts receivable short- and long-term |
|
|
9,855 |
|
|
|
(869 |
) |
Inventories |
|
|
(5,783 |
) |
|
|
(4,261 |
) |
Prepaid expenses |
|
|
1,049 |
|
|
|
(454 |
) |
Advances to suppliers |
|
|
(214 |
) |
|
|
(3,080 |
) |
Other current assets |
|
|
56 |
|
|
|
1,908 |
|
Operating right-of-use assets, net |
|
|
(5,862 |
) |
|
|
- |
|
Other long-term assets |
|
|
200 |
|
|
|
(98 |
) |
Trade payables |
|
|
(385 |
) |
|
|
2,096 |
|
Accrued expenses and other current liabilities |
|
|
(3,647 |
) |
|
|
(889 |
) |
Current operating lease liabilities |
|
|
1,807 |
|
|
|
- |
|
Severance payments |
|
|
76 |
|
|
|
(132 |
) |
Unearned interest income |
|
|
(679 |
) |
|
|
305 |
|
Long-term operating lease liabilities |
|
|
4,221 |
|
|
|
— |
|
Other long-term liabilities |
|
|
(277 |
) |
|
|
323 |
|
Net cash used in operating activities |
|
|
(26,980 |
) |
|
|
(19,771 |
) |
CASH FLOWS FROM
INVESTING ACTIVITIES: |
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
|
(336 |
) |
|
|
(512 |
) |
Cash received from sale of subsidiaries, net of cash
relinquished |
|
|
- |
|
|
|
(40 |
) |
Net cash used in investing activities |
|
|
(336 |
) |
|
|
(552 |
) |
CASH FLOWS FROM
FINANCING ACTIVITIES: |
|
|
|
|
|
|
|
|
Exercises of 2020 December Public Offering Warrants |
|
|
— |
|
|
|
903 |
|
2021 Private Placement, net of costs of $259 |
|
|
— |
|
|
|
16,740 |
|
2022 Private Placement, net of costs of $202 |
|
|
6,518 |
|
|
|
— |
|
Proceeds from issuance of common stock |
|
|
2,135 |
|
|
|
— |
|
Repayment of government assistance loans |
|
|
(543 |
) |
|
|
(738 |
) |
Dividends from subsidiaries paid to non-controlling interest |
|
|
(124 |
) |
|
|
(293 |
) |
Payment of earn-out liability |
|
|
- |
|
|
|
(147 |
) |
Proceeds from exercise of options |
|
|
23 |
|
|
|
354 |
|
Net cash provided by financing activities |
|
|
8,009 |
|
|
|
16,819 |
|
NET (DECREASE) INCREASE IN
CASH AND CASH EQUIVALENTS AND RESTRICTED CASH |
|
|
(19,307 |
) |
|
|
(3,504 |
) |
CASH AND CASH EQUIVALENTS AND
RESTRICTED CASH — Beginning of year |
|
|
30,876 |
|
|
|
34,380 |
|
CASH AND CASH EQUIVALENTS AND
RESTRICTED CASH — End of year |
|
$ |
11,569 |
|
|
$ |
30,876 |
|
SUPPLEMENTAL
DISCLOSURES OF CASH FLOW INFORMATION: |
|
|
|
|
|
|
|
|
Cash paid for income taxes |
|
$ |
329 |
|
|
$ |
116 |
|
Cash paid for interest |
|
$ |
4,189 |
|
|
$ |
3,292 |
|
SUPPLEMENTAL
DISCLOSURES OF NON-CASH INVESTING AND FINANCING
INFORMATION: |
|
|
|
|
|
|
|
|
Common stock issuance costs |
|
$ |
438 |
|
|
$ |
- |
|
2021 Private Placement costs |
|
$ |
- |
|
|
$ |
259 |
|
2022 Private Placement costs |
|
$ |
202 |
|
|
$ |
- |
|
Use of Non-GAAP Financial Measures
Adjusted EBITDA is a non-GAAP measure defined as
net income (loss) before foreign exchange loss (gain), financial
expenses, income tax expense (benefit), depreciation and
amortization, stock-based compensation and non-recurring items for
a given period. Adjusted EBITDA is not a measure of our financial
performance under U.S. GAAP and should not be considered an
alternative to net income or any other performance measures derived
in accordance with U.S. GAAP. Accordingly, you should consider
Adjusted EBITDA along with other financial performance measures,
including net income, and our financial results presented in
accordance with U.S. GAAP. Other companies, including companies in
our industry, may calculate Adjusted EBITDA differently or not at
all, which reduces its usefulness as a comparative measure. We
understand that although Adjusted EBITDA is frequently used by
securities analysts, lenders and others in their evaluation of
companies, Adjusted EBITDA has limitations as an analytical tool,
and you should not consider it in isolation, or as a substitute for
analysis of our results as reported under U.S. GAAP. Some of these
limitations are: Adjusted EBITDA does not reflect our cash
expenditures or future requirements for capital expenditures or
contractual commitments; Adjusted EBITDA does not reflect changes
in, or cash requirements for, our working capital needs; and
although depreciation and amortization are non-cash charges, the
assets being depreciated will often have to be replaced in the
future, and Adjusted EBITDA does not reflect any cash requirements
for such replacements.
We believe that Adjusted EBITDA is a useful
measure for analyzing the performance of our core business because
it facilitates operating performance comparisons from period to
period and company to company by backing out potential differences
caused by changes in foreign exchange rates that impact financial
assets and liabilities denominated in currencies other than the
U.S. dollar, tax positions (such as the impact on periods or
companies of changes in effective tax rates), the age and book
depreciation of fixed assets (affecting relative depreciation
expense), amortization of intangible assets, stock-based
compensation expense (because it is a non-cash expense) and
non-recurring items as explained below.The following reconciliation
of net (loss) income to Adjusted EBITDA for the periods
presented:
Venus Concept
Inc.Reconciliation of Net
loss to Non-GAAP Adjusted EBITDA
|
|
Three Months Ended December
31, |
|
Year Ended, December 31, |
|
|
|
2022 |
|
|
|
2021 |
|
|
|
2022 |
|
|
|
2021 |
|
Reconciliation of net
loss to adjusted EBITDA |
|
(in thousands) |
|
(in thousands) |
Net loss |
|
$ |
(9,937 |
) |
|
$ |
(4,110 |
) |
|
$ |
(43,584 |
) |
|
$ |
(22,141 |
) |
Foreign exchange loss |
|
|
(1,002 |
) |
|
|
70 |
|
|
|
3,387 |
|
|
|
2,559 |
|
Loss on disposal of
subsidiaries |
|
|
1,482 |
|
|
|
379 |
|
|
|
1,482 |
|
|
|
567 |
|
Finance expenses |
|
|
1,385 |
|
|
|
909 |
|
|
|
4,561 |
|
|
|
4,955 |
|
Income tax (benefit) expense |
|
|
(816 |
) |
|
|
(1,316 |
) |
|
|
(722 |
) |
|
|
(707 |
) |
Depreciation and
amortization |
|
|
1,170 |
|
|
|
1,099 |
|
|
|
4,463 |
|
|
|
4,854 |
|
Stock-based compensation
expense |
|
|
552 |
|
|
|
466 |
|
|
|
2,104 |
|
|
|
2,068 |
|
Gain on forgiveness of government
assistance loans |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,775 |
) |
Inventory provision (1) |
|
|
— |
|
|
|
— |
|
|
|
1,388 |
|
|
|
— |
|
Other adjustments (2) |
|
|
819 |
|
|
|
— |
|
|
|
1,544 |
|
|
|
— |
|
Adjusted EBITDA |
|
$ |
(6,347 |
) |
|
$ |
(2,503 |
) |
|
$ |
(25,377 |
) |
|
$ |
(10,620 |
) |
(1) For the year ended December 31,
2022, the inventory provision represents a strategic review of
our product offerings which culminated in a decision to discontinue
production and sale of certain models and component parts,
resulting in an inventory adjustment of $1.4 million.
(2) For the three and twelve months ended
December 31, 2022, the other adjustments are represented by
severance payments associated with a workforce
reduction in Venus Spain and Venus Canada of $0.1 million and
$0.8 million respectively and restructuring plan payments of $0.7
million.
Investor Relations Contact:
ICR Westwicke on behalf of Venus Concept:
Mike Piccinino, CFA
VenusConceptIR@westwicke.com
Venus Concept (NASDAQ:VERO)
Historical Stock Chart
From Oct 2024 to Nov 2024
Venus Concept (NASDAQ:VERO)
Historical Stock Chart
From Nov 2023 to Nov 2024