EXETER,
N.H., Aug. 12, 2024 /PRNewswire/ -- Vapotherm,
Inc. (OTCQX: VAPO), ("Vapotherm" or the "Company"), today announced
second quarter 2024 financial results and related highlights.
Second Quarter 2024 Financial Results and Related
Highlights
- Net revenue for the second quarter of 2024 was $16.9 million, an increase of 5.3% as compared to
the second quarter of 2023
- Disposables revenue increased by 13.9% as compared to the
second quarter of 2023
- U.S. disposables revenue increased by 25.9% as compared to the
second quarter of 2023
- Gross margin in the second quarter of 2024 was 49.1% as
compared to 42.8% in the second quarter of 2023
- For the second quarter of 2024, GAAP operating expenses were
$17.6 million and non-GAAP cash
operating expenses, as defined below, were $12.1 million
- GAAP operating expenses increased by $0.5 million from the second quarter of 2023
- Non-GAAP cash operating expenses decreased by $2.1 million from the second quarter of 2023
- Adjusted EBITDA loss in the second quarter of 2024 was
$2.9 million as compared to an
Adjusted EBITDA loss of $6.4 million
in the second quarter of 2023
- The Company's unrestricted cash and cash equivalents were
$2.9 million at the end of the second
quarter of 2024
"I'm pleased our U.S. disposables revenue grew by nearly 26%
over the second quarter of 2023 and our worldwide disposables
revenue grew by nearly 14% over the same period," said Joseph Army, President and CEO. "We are seeing
increased adoption of our technology on COPD patients since the
results of the HYPERACT study were presented at the 2024 Critical
Care Congress."
Results for the Three Months Ended June 30, 2024
The following table reflects the Company's net revenue for the
three months ended June 30, 2024 and 2023:
|
|
Three Months Ended
June 30,
|
|
|
|
|
|
|
|
|
|
2024
|
|
|
2023
|
|
|
Change
|
|
|
|
(in thousands,
except percentages)
|
|
|
|
Amount
|
|
|
% of Revenue
|
|
|
Amount
|
|
|
% of Revenue
|
|
|
$
|
|
|
%
|
|
Revenue
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital (product &
lease revenue)
|
|
$
|
3,061
|
|
|
|
18.1
|
%
|
|
$
|
3,646
|
|
|
|
22.7
|
%
|
|
$
|
(585)
|
|
|
|
(16.0)
|
%
|
Disposables
|
|
|
12,442
|
|
|
|
73.7
|
%
|
|
|
10,927
|
|
|
|
68.1
|
%
|
|
|
1,515
|
|
|
|
13.9
|
%
|
Service and
other
|
|
|
1,381
|
|
|
|
8.2
|
%
|
|
|
1,464
|
|
|
|
9.2
|
%
|
|
|
(83)
|
|
|
|
(5.7)
|
%
|
Total net
revenue
|
|
$
|
16,884
|
|
|
|
100.0
|
%
|
|
$
|
16,037
|
|
|
|
100.0
|
%
|
|
$
|
847
|
|
|
|
5.3
|
%
|
Net revenue for the second quarter of 2024 was $16.9 million and increased 5.3% over the second
quarter of 2023 primarily due to U.S. disposables revenue growth of
25.9% over the second quarter of 2023, which was driven by
increased unit volume and adoption of the Company's HVT 2.0
platform.
Revenue information by geography is summarized as follows:
|
|
Three Months Ended
June 30,
|
|
|
|
|
|
|
|
|
|
2024
|
|
|
2023
|
|
|
Change
|
|
|
|
(in thousands,
except percentages)
|
|
|
|
Amount
|
|
|
% of Revenue
|
|
|
Amount
|
|
|
% of Revenue
|
|
|
$
|
|
|
%
|
|
United
States
|
|
$
|
13,323
|
|
|
|
78.9
|
%
|
|
$
|
11,847
|
|
|
|
73.9
|
%
|
|
$
|
1,476
|
|
|
|
12.5
|
%
|
International
|
|
|
3,561
|
|
|
|
21.1
|
%
|
|
|
4,190
|
|
|
|
26.1
|
%
|
|
|
(629)
|
|
|
|
(15.0)
|
%
|
Total net
revenue
|
|
$
|
16,884
|
|
|
|
100.0
|
%
|
|
$
|
16,037
|
|
|
|
100.0
|
%
|
|
$
|
847
|
|
|
|
5.3
|
%
|
Net revenue in the United
States for the second quarter of 2024 was $13.3 million and increased 12.5% over the second
quarter of 2023 primarily due to U.S. disposables revenue growth.
Net revenue in International markets for the second quarter of 2024
was $3.6 million and decreased 15.0%
over the second quarter of 2023 due to a decrease in disposables
revenue in distributor markets.
Gross profit and gross margin for the second quarter of 2024 was
$8.3 million and 49.1%, respectively,
as compared to gross profit of $6.9
million and gross margin of 42.8% for the second quarter of
2023. The increases in gross profit and gross margin were primarily
due to the improved efficiency of our Mexico operation.
Total operating expenses were $17.6
million in the second quarter of 2024, an increase of
$0.5 million as compared to the
second quarter of 2023. Non-GAAP cash operating expenses, which
exclude merger-related costs, gain on disposal of property and
equipment, depreciation and amortization, stock-based compensation
expense, and gain from deconsolidation were $12.1 million in the second quarter of 2024
compared to $14.2 million in the
second quarter of 2023. The increase in operating expenses was
primarily due to merger-related costs, partially offset by the
Company's Path to Profitability initiatives. The decrease in
non-GAAP cash operating expenses was primarily due to the Company's
Path to Profitability initiatives.
Net loss for the second quarter of 2024 was $14.3 million, or $2.22 per share, compared to $14.8 million, or $2.34 per share, in the second quarter of 2023.
Net loss per share was based on 6,442,763 and 6,328,222 weighted
average shares outstanding for the second quarter of 2024 and 2023,
respectively.
Adjusted EBITDA was negative $2.9
million for the second quarter of 2024 as compared to
negative $6.4 million for the second
quarter of 2023. The reduction in Adjusted EBITDA loss was
primarily due to the Company's Path to Profitability
initiatives.
Cash Position
Unrestricted cash and cash equivalents were $2.9 million as of June 30, 2024 compared to
$9.7 million as of December 31, 2023.
Website Information
Vapotherm routinely posts important information for investors on
the Investor Relations section of its website, http://
investors.vapotherm.com/. Vapotherm intends to use this website as
a means of disclosing material, non-public information and for
complying with Vapotherm's disclosure obligations under Regulation
FD. Accordingly, investors should monitor the Investor Relations
section of Vapotherm's website, in addition to following
Vapotherm's press releases, Securities and Exchange Commission
("SEC") filings, public conference calls, presentations and
webcasts. The information contained on, or that may be accessed
through, Vapotherm's website is not incorporated by reference into,
and is not a part of, this document.
Non-GAAP Financial Measures
This press release includes non-GAAP financial measures,
including EBITDA, Adjusted EBITDA, non-GAAP operating expenses and
non-GAAP cash operating expenses. EBITDA and Adjusted EBITDA differ
from net income as calculated in accordance with U.S. generally
accepted accounting principles ("GAAP") and non-GAAP operating
expenses and non-GAAP cash operating expenses differ from operating
expenses as calculated in accordance with GAAP. EBITDA represents
net loss less interest expense, net, income tax provision or
benefit, and depreciation and amortization, and Adjusted EBITDA
represents EBITDA as further adjusted for the merger-related costs,
impact of foreign currency (loss) gain, stock-based compensation
expense, gain from deconsolidation and gain on disposal of property
and equipment. Non-GAAP operating expenses is calculated by
excluding from GAAP operating expenses merger-related costs, gain
on disposal of property and equipment, and non-GAAP cash operating
expenses is calculated by further excluding additional items,
including stock-based compensation expense, depreciation and
amortization, and gain from deconsolidation. The Company has
reconciled all historical non-GAAP financial measures with the most
directly comparable GAAP financial measures in tables accompanying
this release.
These non-GAAP financial measures are presented because the
Company believes they are useful indicators of its operating
performance. Management uses these non-GAAP financial measures, as
measures of the Company's operating performance and for planning
purposes, including the preparation of the Company's annual
operating budget and 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. The
Company believes Adjusted EBITDA is useful to its management and
investors as a measure of comparative operating performance from
period to period.
These non-GAAP financial measures should not be considered
alternatives 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. They should not be construed to imply that the Company's
future results will be unaffected by unusual or non-recurring
items. In addition, Adjusted EBITDA 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 tax payments, debt
service requirements, capital expenditures and certain other cash
costs that may recur in the future. Adjusted EBITDA contains
certain other limitations, including the failure to reflect our
capital expenditures, cash requirements for working capital needs
and cash costs to replace assets being depreciated and amortized.
In evaluating Adjusted EBITDA, you should be aware that in the
future the Company may incur expenses that are the same as or
similar to some of the adjustments in the Adjusted EBITDA
presentation. The Company's presentation of 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 Adjusted EBITDA and other non-GAAP
financial measures on a supplemental basis. The Company's
definitions of Adjusted EBITDA, non-GAAP operating expenses and
non-GAAP cash operating expenses are not necessarily comparable to
other similarly titled captions of other companies due to different
methods of calculation.
About Vapotherm
Vapotherm, Inc. (OTCQX: VAPO) is a publicly traded developer and
manufacturer of advanced respiratory technology based in
Exeter, New Hampshire, USA. The
Company develops innovative, comfortable, non-invasive technologies
for respiratory support of patients with chronic or acute breathing
disorders. Over 4.5 million patients have been treated with the use
of Vapotherm high velocity therapy® systems. For more information,
visit www.vapotherm.com.
Vapotherm high velocity therapy is mask-free non-invasive
respiratory support and is a front-line tool for relieving
respiratory distress—including hypercapnia, hypoxemia, and dyspnea.
It allows for the fast, safe treatment of undifferentiated
respiratory distress with one tool. The HVT 2.0 and Precision Flow
systems' mask-free interface delivers optimally conditioned
breathing gases, making it comfortable for patients and reducing
the risks and care complexities associated with mask therapies.
While being treated, patients can talk, eat, drink and take oral
medication.
Legal Notice Regarding Forward-Looking Statements
This press release contains forward-looking statements under the
Private Securities Litigation Reform Act of 1995, including the
statement about the Company's belief regarding an increased
willingness to use the Company's technology on COPD patients. In
some cases, you can identify forward-looking statements by terms
such as "believe," "expect," "continue," "plan," "intend," "will,"
"outlook," or "typically," or the negative of these terms or other
similar expressions, although not all forward-looking statements
contain these words, and the use of future dates. Each
forward-looking statement is subject to risks and uncertainties
that could cause actual results to differ materially from those
expressed or implied in such statement. Applicable risks and
uncertainties include, but are not limited to the following:
Vapotherm's proposed merger with Veronica Merger Sub, Inc. and
Vapotherm's ability to satisfy the conditions to closing or
otherwise complete the merger on a timely basis or at all and the
impact the pending merger may have on Vapotherm's current plans and
operations, including potentially diverting management's attention
from our business; the effects of the merger (or the announcement
or pendency thereof) on Vapotherm's future business and financial
and operating results, its ability to retain key personnel and
maintain relationships with customers, manufacturers, suppliers,
employees (including the risks relating to the ability to retain or
hire key personnel), other business partners or governmental
entities, and the risk and outcome of legal proceedings related to
the merger; Vapotherm's ability to raise additional capital to fund
its existing operations and debt service obligations; Vapotherm's
ability to comply with its financial covenants, execute on its path
to profitability initiative, convert excess inventory into cash and
fund its business and otherwise continue as a going concern through
2024; Vapotherm has incurred losses in the past and may be unable
to achieve or sustain profitability in the future; risks associated
with its manufacturing operations in Mexico; Vapotherm's dependence on sales
generated from its High Velocity Therapy systems, competition from
multi-national corporations who have significantly greater
resources than Vapotherm and are more established in the
respiratory market; the ability for High Velocity Therapy systems
to gain increased market acceptance; Vapotherm's inexperience
directly marketing and selling its products; the potential loss of
one or more suppliers and dependence on its new third party
manufacturer; Vapotherm's susceptibility to seasonal fluctuations;
Vapotherm's failure to comply with applicable United States and foreign regulatory
requirements; the failure to obtain U.S. Food and Drug
Administration or other regulatory authorization to market and sell
future products or its inability to secure, maintain or enforce
patent or other intellectual property protection for its products;
the impact of COVID on its business, including its supply chain;
risks in holding Vapotherm stock in light of trading on the OTCQX
tier of the OTC Markets; and the other risks and uncertainties
included under the heading "Risk Factors" in Vapotherm's Annual
Report on Form 10-K for the fiscal year ended December 31, 2023, as filed with the SEC on
February 22, 2024, and subsequent SEC
reports. The forward-looking statements contained in this press
release reflect Vapotherm's views as of the date hereof, and
Vapotherm does not assume and specifically disclaims any obligation
to update any forward-looking statements whether as a result of new
information, future events or otherwise, except as required by
law.
VAPOTHERM, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands, except share amounts)
|
|
|
|
|
|
June 30,
2024
|
|
|
December 31,
2023
|
|
|
|
(unaudited)
|
|
|
|
|
Assets
|
|
|
|
|
|
|
Current
assets
|
|
|
|
|
|
|
Cash and cash
equivalents
|
|
$
|
2,904
|
|
|
$
|
9,725
|
|
Accounts receivable,
net of expected credit losses
of $240 and $160, respectively
|
|
|
8,563
|
|
|
|
10,672
|
|
Inventories,
net
|
|
|
23,295
|
|
|
|
22,968
|
|
Prepaid expenses and
other current assets
|
|
|
2,259
|
|
|
|
3,058
|
|
Total current
assets
|
|
|
37,021
|
|
|
|
46,423
|
|
Property and equipment,
net
|
|
|
23,592
|
|
|
|
23,703
|
|
Operating lease
right-of-use assets
|
|
|
2,911
|
|
|
|
3,372
|
|
Restricted
cash
|
|
|
1,109
|
|
|
|
1,109
|
|
Goodwill
|
|
|
561
|
|
|
|
565
|
|
Deferred income tax
assets
|
|
|
56
|
|
|
|
57
|
|
Other long-term
assets
|
|
|
2,677
|
|
|
|
2,388
|
|
Total
assets
|
|
$
|
67,927
|
|
|
$
|
77,617
|
|
Liabilities and
Stockholders' Deficit
|
|
|
|
|
|
|
Current
liabilities
|
|
|
|
|
|
|
Accounts
payable
|
|
$
|
4,381
|
|
|
$
|
5,053
|
|
Contract
liabilities
|
|
|
1,258
|
|
|
|
1,237
|
|
Accrued expenses and
other current liabilities
|
|
|
22,913
|
|
|
|
12,805
|
|
Current portion of
loans payable, net
|
|
|
118,406
|
|
|
|
-
|
|
Total current
liabilities
|
|
|
146,958
|
|
|
|
19,095
|
|
Long-term loans
payable, net
|
|
|
-
|
|
|
|
107,059
|
|
Other long-term
liabilities
|
|
|
2,288
|
|
|
|
6,797
|
|
Total
liabilities
|
|
|
149,246
|
|
|
|
132,951
|
|
Commitments and
contingencies
|
|
|
|
|
|
|
Stockholders'
deficit
|
|
|
|
|
|
|
Preferred stock
($0.001 par value) 25,000,000 shares authorized; no shares
issued and outstanding as of June 30, 2024 and
December 31, 2023
|
|
|
-
|
|
|
|
-
|
|
Common stock ($0.001
par value) 21,875,000 shares authorized as of
June 30, 2024 and December 31, 2023,
6,241,958 and 6,165,806
shares issued and outstanding as of June 30, 2024
and
December 31, 2023, respectively
|
|
|
6
|
|
|
|
6
|
|
Additional paid-in
capital
|
|
|
496,083
|
|
|
|
492,764
|
|
Accumulated other
comprehensive (loss) income
|
|
|
(106)
|
|
|
|
91
|
|
Accumulated
deficit
|
|
|
(577,302)
|
|
|
|
(548,195)
|
|
Total stockholders'
deficit
|
|
|
(81,319)
|
|
|
|
(55,334)
|
|
Total liabilities and
stockholders' deficit
|
|
$
|
67,927
|
|
|
$
|
77,617
|
|
VAPOTHERM, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(In thousands, except share and per share amounts)
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
|
Six Months Ended
June 30,
|
|
|
|
2024
|
|
|
2023
|
|
|
2024
|
|
|
2023
|
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|
Net revenue
|
|
$
|
16,884
|
|
|
$
|
16,037
|
|
|
$
|
36,018
|
|
|
$
|
33,768
|
|
Cost of
revenue
|
|
|
8,601
|
|
|
|
9,177
|
|
|
|
18,078
|
|
|
|
20,696
|
|
Gross
profit
|
|
|
8,283
|
|
|
|
6,860
|
|
|
|
17,940
|
|
|
|
13,072
|
|
Operating
expenses
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and
development
|
|
|
3,328
|
|
|
|
3,723
|
|
|
|
6,960
|
|
|
|
7,710
|
|
Sales and
marketing
|
|
|
6,732
|
|
|
|
8,276
|
|
|
|
13,874
|
|
|
|
17,868
|
|
General and
administrative
|
|
|
3,768
|
|
|
|
5,019
|
|
|
|
8,240
|
|
|
|
10,789
|
|
Merger-related
costs
|
|
|
3,723
|
|
|
|
-
|
|
|
|
3,723
|
|
|
|
-
|
|
Impairment of
right-of-use assets
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
432
|
|
(Gain) loss on
disposal of property and equipment
|
|
|
(1)
|
|
|
|
(2)
|
|
|
|
(9)
|
|
|
|
53
|
|
Total operating
expenses
|
|
|
17,550
|
|
|
|
17,016
|
|
|
|
32,788
|
|
|
|
36,852
|
|
Loss from
operations
|
|
|
(9,267)
|
|
|
|
(10,156)
|
|
|
|
(14,848)
|
|
|
|
(23,780)
|
|
Other (expense)
income
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest
expense
|
|
|
(4,944)
|
|
|
|
(4,642)
|
|
|
|
(14,197)
|
|
|
|
(8,973)
|
|
Interest
income
|
|
|
1
|
|
|
|
26
|
|
|
|
6
|
|
|
|
54
|
|
Foreign currency
(loss) gain
|
|
|
(43)
|
|
|
|
9
|
|
|
|
(39)
|
|
|
|
(145)
|
|
Net loss before income
taxes
|
|
$
|
(14,253)
|
|
|
$
|
(14,763)
|
|
|
$
|
(29,078)
|
|
|
$
|
(32,844)
|
|
Provision for income
taxes
|
|
|
18
|
|
|
|
25
|
|
|
|
29
|
|
|
|
34
|
|
Net loss
|
|
$
|
(14,271)
|
|
|
$
|
(14,788)
|
|
|
$
|
(29,107)
|
|
|
$
|
(32,878)
|
|
Other comprehensive
(loss) income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency
translation adjustments
|
|
|
(35)
|
|
|
|
(22)
|
|
|
|
(197)
|
|
|
|
113
|
|
Total other
comprehensive (loss) income
|
|
|
(35)
|
|
|
|
(22)
|
|
|
|
(197)
|
|
|
|
113
|
|
Total comprehensive
loss
|
|
$
|
(14,306)
|
|
|
$
|
(14,810)
|
|
|
$
|
(29,304)
|
|
|
$
|
(32,765)
|
|
Net loss per share -
basic and diluted
|
|
$
|
(2.22)
|
|
|
$
|
(2.34)
|
|
|
$
|
(4.52)
|
|
|
$
|
(5.76)
|
|
Weighted-average number
of shares used in calculating net
loss per share, basic and diluted (1)
|
|
|
6,442,763
|
|
|
|
6,328,222
|
|
|
|
6,436,631
|
|
|
|
5,705,607
|
|
|
(1) On August 18, 2023,
the Company effected a 1:8 reverse stock split for each share of
common stock issued
and outstanding. All shares and associated amounts have been
retroactively restated to reflect the stock split.
|
VAPOTHERM, INC.
UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(In thousands)
|
|
|
|
Six Months Ended
June 30,
|
|
|
|
2024
|
|
|
2023
|
|
Cash flows from
operating activities
|
|
|
|
|
|
|
Net loss
|
|
$
|
(29,107)
|
|
|
$
|
(32,878)
|
|
Adjustments to
reconcile net loss to net cash used in operating
activities
|
|
|
|
|
|
|
Stock-based
compensation expense
|
|
|
3,290
|
|
|
|
5,405
|
|
Depreciation and
amortization
|
|
|
2,528
|
|
|
|
2,445
|
|
Provision for credit
losses
|
|
|
110
|
|
|
|
(2)
|
|
Provision for inventory
valuation
|
|
|
73
|
|
|
|
283
|
|
Non-cash lease
expense
|
|
|
461
|
|
|
|
733
|
|
Impairment of
right-of-use assets
|
|
|
-
|
|
|
|
432
|
|
(Gain) loss on disposal
of property and equipment
|
|
|
(9)
|
|
|
|
53
|
|
Placed units
reserve
|
|
|
234
|
|
|
|
418
|
|
Interest paid
in-kind
|
|
|
4,918
|
|
|
|
4,553
|
|
Non-cash interest
expense
|
|
|
4,931
|
|
|
|
620
|
|
Amortization of
discount on debt
|
|
|
429
|
|
|
|
368
|
|
Deferred income
taxes
|
|
|
29
|
|
|
|
34
|
|
Changes in operating
assets and liabilities:
|
|
|
|
|
|
|
Accounts
receivable
|
|
|
1,986
|
|
|
|
212
|
|
Inventories
|
|
|
(407)
|
|
|
|
7,646
|
|
Prepaid expenses and
other assets
|
|
|
506
|
|
|
|
(2,794)
|
|
Accounts
payable
|
|
|
(579)
|
|
|
|
(315)
|
|
Contract
liabilities
|
|
|
23
|
|
|
|
72
|
|
Accrued expenses and
other liabilities
|
|
|
2,045
|
|
|
|
(3,460)
|
|
Operating lease
liabilities, current and long-term
|
|
|
(1,288)
|
|
|
|
(1,213)
|
|
Net cash used in
operating activities
|
|
|
(9,827)
|
|
|
|
(17,388)
|
|
Cash flows from
investing activities
|
|
|
|
|
|
|
Purchases of property
and equipment
|
|
|
(2,662)
|
|
|
|
(1,408)
|
|
Net cash used in
investing activities
|
|
|
(2,662)
|
|
|
|
(1,408)
|
|
Cash flows from
financing activities
|
|
|
|
|
|
|
Proceeds from issuance
of common stock and pre-funded warrants and
accompanying warrants in private placement, net of
issuance costs
|
|
|
-
|
|
|
|
20,943
|
|
Proceeds from loans,
net of discount
|
|
|
5,820
|
|
|
|
-
|
|
Proceeds from exercise
of warrants
|
|
|
-
|
|
|
|
3
|
|
Proceeds from exercise
of stock options
|
|
|
1
|
|
|
|
-
|
|
Proceeds from issuance
of common stock under Employee Stock Purchase Plan
|
|
|
12
|
|
|
|
77
|
|
Net cash provided by
financing activities
|
|
|
5,833
|
|
|
|
21,023
|
|
Effect of exchange rate
changes on cash, cash equivalents and restricted cash
|
|
|
(165)
|
|
|
|
35
|
|
Net (decrease) increase
in cash, cash equivalents and restricted cash
|
|
|
(6,821)
|
|
|
|
2,262
|
|
Cash, cash
equivalents and restricted cash
|
|
|
|
|
|
|
Beginning of
period
|
|
|
10,834
|
|
|
|
16,847
|
|
End of
period
|
|
$
|
4,013
|
|
|
$
|
19,109
|
|
Supplemental
disclosures of cash flow information
|
|
|
|
|
|
|
Interest paid during
the period
|
|
$
|
3,557
|
|
|
$
|
2,720
|
|
Property and equipment
purchases in accounts payable and accrued expenses
|
|
$
|
732
|
|
|
$
|
175
|
|
Issuance of common
stock warrants in conjunction with long term debt
|
|
$
|
16
|
|
|
$
|
71
|
|
Issuance of common
stock for services
|
|
$
|
155
|
|
|
$
|
117
|
|
Non-GAAP Financial Measures
The following table contains a reconciliation of net loss to
Adjusted EBITDA for the three months ended June 30, 2024 and
2023, respectively.
|
|
Three Months Ended
June 30,
|
|
|
|
2024
|
|
|
2023
|
|
(Unaudited)
|
|
(in
thousands)
|
|
Net loss
|
|
$
|
(14,271)
|
|
|
$
|
(14,788)
|
|
Interest expense,
net
|
|
|
4,943
|
|
|
|
4,616
|
|
Provision for income
taxes
|
|
|
18
|
|
|
|
25
|
|
Depreciation and
amortization
|
|
|
1,224
|
|
|
|
1,197
|
|
EBITDA
|
|
$
|
(8,086)
|
|
|
$
|
(8,950)
|
|
Merger-related
costs
|
|
|
3,723
|
|
|
|
-
|
|
Stock-based
compensation
|
|
|
1,456
|
|
|
|
2,585
|
|
Foreign currency loss
(gain)
|
|
|
43
|
|
|
|
(9)
|
|
Gain from
deconsolidation
|
|
|
-
|
|
|
|
(5)
|
|
Gain on disposal of
property and equipment
|
|
|
(1)
|
|
|
|
(2)
|
|
Adjusted
EBITDA
|
|
$
|
(2,865)
|
|
|
$
|
(6,381)
|
|
The following table contains a reconciliation of operating
expenses to Non-GAAP operating expenses and Non-GAAP cash operating
expenses for the three months ended June 30, 2024 and
June 30, 2023, respectively.
|
|
Three Months Ended
June 30,
|
|
|
|
2024
|
|
|
2023
|
|
(Unaudited)
|
|
(in
thousands)
|
|
GAAP operating
expenses
|
|
$
|
17,550
|
|
|
$
|
17,016
|
|
Merger-related
costs
|
|
|
(3,723)
|
|
|
|
-
|
|
Gain on disposal of
property and equipment
|
|
|
1
|
|
|
|
2
|
|
Non-GAAP operating
expenses
|
|
|
13,828
|
|
|
|
17,018
|
|
Stock-based
compensation
|
|
|
(1,423)
|
|
|
|
(2,534)
|
|
Depreciation and
amortization
|
|
|
(262)
|
|
|
|
(293)
|
|
Gain from
deconsolidation
|
|
|
-
|
|
|
|
5
|
|
Non-GAAP cash operating
expenses
|
|
$
|
12,143
|
|
|
$
|
14,196
|
|
Supplemental
Operating Metrics
|
|
|
June 30,
|
|
|
|
|
|
|
|
|
2024
|
|
|
2023
|
|
|
Change
|
|
|
Amount
|
|
|
Amount
|
|
|
Amount
|
|
|
%
|
|
HVT 2.0 and
precision flow units installed base
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
|
24,992
|
|
|
|
24,563
|
|
|
|
429
|
|
|
|
1.7
|
%
|
International
|
|
12,975
|
|
|
|
12,729
|
|
|
|
246
|
|
|
|
1.9
|
%
|
Total
|
|
37,967
|
|
|
|
37,292
|
|
|
|
675
|
|
|
|
1.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended
June 30,
|
|
|
|
|
|
|
|
|
2024
|
|
|
2023
|
|
|
Change
|
|
|
Amount
|
|
|
Amount
|
|
|
Amount
|
|
|
%
|
|
HVT 2.0 and
precision flow units sold and leased
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
|
193
|
|
|
|
293
|
|
|
|
(100)
|
|
|
|
(34.1)
|
%
|
International
|
|
99
|
|
|
|
146
|
|
|
|
(47)
|
|
|
|
(32.2)
|
%
|
Total
|
|
292
|
|
|
|
439
|
|
|
|
(147)
|
|
|
|
(33.5)
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Disposable patient
circuits sold
|
|
|
|
|
|
|
|
|
|
|
|
United
States
|
|
82,290
|
|
|
|
69,323
|
|
|
|
12,967
|
|
|
|
18.7
|
%
|
International
|
|
29,634
|
|
|
|
35,744
|
|
|
|
(6,110)
|
|
|
|
(17.1)
|
%
|
Total
|
|
111,924
|
|
|
|
105,067
|
|
|
|
6,857
|
|
|
|
6.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
Investor Relations Contacts:
John Landry, SVP & CFO,
ir@vtherm.com, +1 (603) 658-0011
View original content to download
multimedia:https://www.prnewswire.com/news-releases/vapotherm-reports-second-quarter-2024-financial-results-302220359.html
SOURCE Vapotherm, Inc.