EX-99.1 2 c199-20180308xex99_1.htm EX-99.1 2018.03.08 8K Exhibit 99.1

Exhibit 99.1







FOR IMMEDIATE RELEASE



Contacts:



CryoLife                                                                             

The Ruth Group

D. Ashley Lee

Tram Bui / Emma Poalillo

Executive Vice President, Chief Financial Officer and Chief Operating Officer

646-536-7035 / 7024

tbui@theruthgroup.com

Phone: 770-419-3355

epoalillo@theruthgroup.com



CryoLife Reports Fourth Quarter and Full Year 2017 Results





Fourth Quarter and Recent Business Highlights:

·

Achieved fourth quarter revenues of $52.8 million

·

Achieved double digit revenue growth on a percentage basis in BioGlue®, On-X, and tissue processing

·

Recorded GAAP net loss of ($3.0) million, or ($0.09) per fully diluted common share;  Non-GAAP net income of $4.0 million, or $0.11 per fully diluted common share 

·

Completed acquisition of JOTEC

·

Accelerated enrollment in BioGlue China and PerClot® clinical trials



ATLANTA, GA – (March 7,  2018) – CryoLife, Inc. (NYSE: CRY),  a leading cardiac and vascular surgery company focused on aortic disease, announced today its financial results for the fourth quarter and full year ended December 31, 2017



Pat Mackin, Chairman, President, and Chief Executive Officer, said, “We had a solid fourth quarter capping off a tremendously successful year for CryoLife.  In the fourth quarter, we generated double digit revenue growth in BioGlue, On-X and tissue processing.   We now sell direct in more countries than ever before with more geographies converting to direct sales shortly.  As a result, we expanded our gross margin and, at the same time in the quarter, closed the JOTEC acquisition and made substantial progress on integration.  Our On-X double digit revenue growth was even more impressive in the face of temporary disruptions in orders resulting from going direct in Spain, Italy, and Poland.  Importantly, On-X’s 24 percent  year-over-year fourth quarter performance in North America further validates our direct sales strategy.



Mr. Mackin added, “In addition to maximizing the value of our existing product portfolio, we believe we are well-positioned to drive future growth from products in development.  We have enrolled over 100 patients in the BioGlue China clinical trial and accelerated enrollment in the PerClot FDA clinical trial, with both trials on track for potential regulatory approval in the second half of 2019.  Further, the acquisition of JOTEC brought us additional R&D expertise and an exciting and broad new product pipeline.    If  these products are approved, they should be growth drivers in the years to come.  We also expect the combination of a 125 person sales force with our highly competitive products to drive strong performance in 2018 and beyond.


 



2017 was a transformational year for CryoLife.   We have never been more competitive than we are today, with a larger direct sales force and a larger addressable market opportunity, which positions us for years to come to accelerate significant growth and profitability,” Mr. Mackin concluded.  



Revenues for the fourth quarter of 2017 increased 17 percent to $52.8 million, compared to $45.0 million for the fourth quarter of 2016.  The increase was primarily driven by double digit revenue growth on a percentage basis in BioGlue,  On-X and tissue processing revenues, and $4.1 million in revenues from JOTEC for the month of December 2017.  Non-GAAP revenues for the fourth quarter of 2017 increased 8 percent compared to the fourth quarter of 2016.



Revenues for the full year of 2017 increased 5 percent to $189.7 million, compared to $180.4 million for the full year of 2016.  The increase was primarily driven by increases in BioGlue,  On-X and tissue processing revenues,  and revenues from JOTEC for the month of December 2017.  Non-GAAP revenues for the full year of 2017 increased 3 percent compared to the full year of 2016.  A reconciliation of GAAP to non-GAAP financial metrics is included as part of this press release.



Net loss for the fourth quarter of 2017 was ($3.0) million, or ($0.09) per fully diluted common share, compared to net income of $2.9 million, or $0.09 per fully diluted common share for the fourth quarter of 2016.  Non-GAAP net income for the fourth quarter of 2017 was $4.0 million, or $0.11 per fully diluted common share, compared to non-GAAP net income of $4.1 million, or $0.12 per fully diluted common share for the fourth quarter of 2016. 



Net income for the full year of 2017 was $3.7 million, or $0.11 per fully diluted common share, compared to net income of $10.8 million, or $0.32 per fully diluted common share for the full year of 2016.  Non-GAAP net income for the full year of 2017 was $13.8 million, or $0.40 per fully diluted common share, compared to non-GAAP net income of $16.0 million, or $0.48 per fully diluted common share for the full year of 2016. 



The Company is issuing its full year 2018 financial guidance, as summarized below:    



2018 Initial Financial Guidance Summary

Total Revenues

$250.0 million - $256.0 million

Gross Margins

65.5% - 66.5%

(includes $3.5 million non-cash charges related to acquired JOTEC inventory and distributor inventory buy backs)

R&D Expenses

$23.0 million - $25.0 million

Income Tax Rate

Mid 20%

(excludes effect of nondeductible transaction costs and the tax effect of stock compensation expenses)

Non-GAAP EPS

$0.29 - $0.32

(assumes approximately 37.5 million fully diluted shares outstanding and 25% effective tax rate)



The Company also expects the following for the full year of 2018:

·

Integration and related expenses of approximately $4.0 million 

·

Depreciation expense between $7.0 million and $8.0 million

·

Amortization expense between $11.0 million and $12.0 million

 

Page 2 of 9

 


 

·

Interest expense between $15.5 million and $16.0 million



All numbers in the table above are presented on a GAAP basis except where expressly referenced as non-GAAP.  The Company does not provide GAAP income per common share on a forward-looking basis because the Company is unable to predict with reasonable certainty business development and acquisition-related expenses, purchase accounting fair value adjustments, and any unusual gains and losses without unreasonable effort.  These items are uncertain, depend on various factors, and could be material to results computed in accordance with GAAP.

   

The Company’s financial guidance for 2018 is subject to the risks identified below.  

Non-GAAP Financial Measures 

This press release contains non-GAAP financial measures.  Investors should consider this non-GAAP information in addition to, and not as a substitute for, financial measures prepared in accordance with U.S. GAAP.  In addition, this non-GAAP financial information may not be the same as similar measures presented by other companies.  The Company’s non-GAAP revenues include (as applicable) On-X revenues for the period in 2016 prior to the closing of the acquisition and excludes revenues for the HeRO® Graft and ProCol® product lines for 2016 and excludes JOTEC revenues for December 2017.  The Company’s other non-GAAP results exclude (as applicable) business development expenses; gain on sale of business components; amortization expenses; and inventory basis step-up expenseThe Company believes that these non-GAAP presentations provide useful information to investors regarding unusual non-operating transactions and the operating expense structure of the Company’s existing and recently acquired operations, without regard to its on-going efforts to acquire additional complementary products and businesses and the transaction and integration expenses incurred in connection with recently acquired and divested product lines.  The Company believes it is useful to exclude certain expenses because such amounts in any specific period may not directly correlate to the underlying performance of its business operations or can vary significantly between periods as a result of factors such as acquisitions, or non-cash expense related to amortization of previously acquired tangible and intangible assets.   The Company does, however, expect to incur similar types of expenses in the future, and this non-GAAP financial information should not be viewed as a statement or indication that these types of expenses will not recur.



Webcast and Conference Call Information



The Company will hold a teleconference call and live webcast tomorrow, March 8, 2018 at 8:00 a.m. ET to discuss the results followed by a question and answer session hosted by Mr. Pat Mackin.



To listen to the live teleconference, please dial 201-689-8261 a few minutes prior to 8:00 a.m. ET.  A replay of the teleconference will be available through March 15, and can be accessed by calling (toll free) 877-660-6853 or 201-612-7415.  The conference number for the replay is 13676706.



 

Page 3 of 9

 


 

The live webcast and replay can be accessed by going to the Investor Relations section of the CryoLife website at www.cryolife.com and selecting the heading Webcasts & Presentations.



About CryoLife, Inc.

Headquartered in suburban Atlanta, Georgia, CryoLife is a leader in the manufacturing, processing, and distribution of medical devices and implantable tissues used in cardiac and vascular surgical procedures focused on aortic repair.  CryoLife markets and sells products in more than 90 countries worldwide.  For additional information about CryoLife, visit our website, www.cryolife.com



Statements made in this press release that look forward in time or that express management's beliefs, expectations, or hopes are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995.  Such forward-looking statements reflect the views of management at the time such statements are made.  These statements include our forecasted revenues, gross margins, R&D expenses, income tax rate and non-GAAP earnings per share; our forecasted integration and related expenses, depreciation expense, amortization expense and interest expense for 2018; our expectation that we will sell directly rather than through distributors in additional geographies and that this direct sales strategy is better than selling indirectly; our belief that we will maximize the value of our existing product portfolio and that we are well-positioned to drive future growth from our products in development; our belief that our BioGlue China clinical trial and our PerClot FDA clinical trial are on track for potential regulatory approval in the second half of 2019; our expectation that the JOTEC acquisition provides us with full and exciting new product pipeline and if these products are approved, they should be growth drivers in the years to come; our expectation that the combination of a 125 person direct sales force with our highly competitive products, will drive strong performance in 2018 and beyond; our expectation that 2017 will prove to be a transformational year; our belief that we have never been better more competitive than we are today, with a larger direct sales force and a larger addressable market opportunity, which positions us for years to come to accelerate significant growth and profitability. These forward-looking statements are subject to a number of risks, uncertainties, estimates, and assumptions that may cause actual results to differ materially from current expectations. These risks and uncertainties include the risk factors detailed in our Securities and Exchange Commission filings, including our Form 10-K for year ended December 31, 2016 and Forms 10-Q for periods ended March 31, 2017, June 30, 2017 and September 30, 2017. These risks and uncertainties also include that our beliefs regarding the benefits of the JOTEC acquisition, including that this acquisition provides us with product portfolios that are technologically and clinically differentiated and offer strong competitive advantages, substantially enhance our growth potential and ability to drive profitable growth, strengthen our direct sales force, significantly accelerates our going direct strategy, increase our cross-selling opportunities, and significantly enhance our R&D capabilities and pipeline may be incorrect; our projections of markets sizes and revenue growth rates for our four product lines, clinical trial timelines and clearance or approval times for new products or new indications may be incorrect or may change over time. As with most acquisitions, the successful integration of JOTEC’s businesses with ours may take longer and prove more costly than expected, and we may experience currently unforeseen difficulties related to the JOTEC products and our combined sales forces’ ability to successfully market them.  If we experience problems that slow the integration of JOTEC's business with CryoLife’s business, we may not be able to secure the anticipated financial and operational benefits of the acquisition as soon as anticipated, or at all. 

 

Page 4 of 9

 


 

We may also inherit unforeseen risks and uncertainties related to JOTEC's business, particularly if the information received by CryoLife during the due diligence phase of this transaction is incomplete or inaccurate. Our plans with respect to the transaction’s financing could change based on currently unforeseen circumstances. CryoLife does not undertake to update its forward-looking statements, whether as a result of new information, future events, or otherwise.



 

Page 5 of 9

 


 

CRYOLIFE, INC. AND SUBSIDIARIES

Financial Highlights

(In thousands, except per share data)







Three Months Ended

 

Twelve Months Ended



December 31,

 

December 31,



2017

 

2016

 

2017

 

2016

Revenues:

 

 

 

 

 

 

 

 

 

 

 

Products

$

35,112 

 

$

28,925 

 

$

119,631 

 

$

113,992 

Preservation services

 

17,714 

 

 

16,104 

 

 

70,071 

 

 

66,388 

Total revenues

 

52,826 

 

 

45,029 

 

 

189,702 

 

 

180,380 



 

 

 

 

 

 

 

 

 

 

 

Cost of products and preservation services:

 

 

 

 

 

 

 

 

 

 

 

Products

 

8,601 

 

 

6,734 

 

 

29,798 

 

 

28,033 

Preservation services

 

7,862 

 

 

7,100 

 

 

31,262 

 

 

33,448 

Total cost of products and

 

 

 

 

 

 

 

 

 

 

 

preservation services

 

16,463 

 

 

13,834 

 

 

61,060 

 

 

61,481 



 

 

 

 

 

 

 

 

 

 

 

Gross margin

 

36,363 

 

 

31,195 

 

 

128,642 

 

 

118,899 



 

 

 

 

 

 

 

 

 

 

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

General, administrative, and marketing

 

30,195 

 

 

22,246 

 

 

101,211 

 

 

91,548 

Research and development

 

6,363 

 

 

3,844 

 

 

19,461 

 

 

13,446 

Total operating expenses

 

36,558 

 

 

26,090 

 

 

120,672 

 

 

104,994 



  Gain from sale of business components

 

--

 

 

--

 

 

--

 

 

(7,915)

Operating (loss) income

 

(195)

 

 

5,105 

 

 

7,970

 

 

21,820 



 

 

 

 

 

 

 

 

 

 

 

Interest expense

 

2,396 

 

 

787 

 

 

4,881 

 

 

3,043 

Interest income

 

(53)

 

 

(24)

 

 

(212)

 

 

(72)

Other (income) expense, net

 

(190)

 

 

583 

 

 

(260)

 

 

    437



 

 

 

 

 

 

 

 

 

 

 

(Loss) income before income taxes

 

(2,348)

 

 

3,759 

 

 

3,561

 

 

18,412 

Income tax expense (benefit)

 

659 

 

 

862 

 

 

(143)

 

 

7,634 



 

 

 

 

 

 

 

 

 

 

 

Net (loss) income

$

(3,007)

 

$

2,897 

 

$

  3,704

 

$

10,778 



 

 

 

 

 

 

 

 

 

 

 

(Loss) income per common share:

 

 

 

 

 

 

 

 

 

 

 

Basic

$

(.09)

 

$

.09

 

$

.11

 

$

.33

Diluted

$

(.09)

 

$

.09

 

$

.11

 

$

.32



 

 

 

 

 

 

 

 

 

 

 

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

Basic

 

34,025 

 

 

32,223 

 

 

33,008 

 

 

31,855 

Diluted

 

34,025 

 

 

33,443 

 

 

34,163 

 

 

32,822 



 

Page 6 of 9

 


 



CRYOLIFE, INC. AND SUBSIDIARIES

Financial Highlights

(In thousands)





 

 

 

 

 

 

 

 

 

 

 



Three Months Ended

 

Twelve Months Ended



December 31,

 

December 31,



2017

 

2016

 

2017

 

2016

Products:

 

 

 

 

 

 

 

 

 

 

 

BioGlue and BioFoam

$

17,845 

 

$

15,982 

 

$

37,041 

 

$

63,461 

On-X

 

9,993 

 

 

9,073 

 

 

65,939 

 

 

34,232 

CardioGenesis cardiac laser therapy

 

1,736 

 

 

2,367 

 

 

6,866 

 

 

7,864 

PerClot

 

892 

 

 

1,038 

 

 

3,533 

 

 

4,021 

PhotoFix

 

510 

 

 

465 

 

 

2,116 

 

 

1,871 

HeRO Graft

 

--

 

 

--

 

 

--

 

 

2,325 

ProCol

 

--

 

 

--

 

 

--

 

 

218 

JOTEC

 

4,136 

 

 

--

 

 

4,136 

 

 

--

         Total products

 

35,112 

 

 

28,925 

 

 

119,631 

 

 

113,992 



 

 

 

 

 

 

 

 

 

 

 

Preservation services:

 

 

 

 

 

 

 

 

 

 

 

Cardiac tissue

 

8,599 

 

 

7,442 

 

 

32,510 

 

 

29,697 

Vascular tissue

 

9,115 

 

 

8,662 

 

 

37,561 

 

 

36,691 

Total preservation services

 

17,714 

 

 

16,104 

 

 

70,071 

 

 

66,388 



 

 

 

 

 

 

 

 

 

 

 

Total revenues

$

52,826 

 

$

45,029 

 

$

189,702 

 

$

180,380 



 

 

 

 

 

 

 

 

 

 

 

Revenues:

 

 

 

 

 

 

 

 

 

 

 

  U.S.

$

34,648 

 

$

32,885 

 

$

135,102 

 

$

131,727 

International

 

18,178 

 

 

12,144 

 

 

54,600 

 

 

48,653 

Total revenues

$

52,826 

 

$

45,029 

 

$

189,702 

 

$

180,380 



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

December 31,

 

December 31,



2017

 

2016



 

 

 

 

 

Cash, cash equivalents, and restricted securities

$

40,753 

 

$

57,341 

Total current assets

 

179,280 

 

 

147,233 

Total assets

 

591,670 

 

 

316,140 

Total current liabilities

 

42,940 

 

 

30,102 

Total liabilities

 

312,635 

 

 

107,157 

Shareholders’ equity

 

279,035 

 

 

208,983 











 

Page 7 of 9

 


 

CRYOLIFE, INC. AND SUBSIDIARIES

Reconciliation of GAAP to Non-GAAP

Net Income and Diluted Income per Common Share

(In thousands, except per share data)





 

 

 

 

 

 

 

 

 

 

 



 Three Months Ended

 

   Twelve Months Ended



            December 31,

 

December 31,



  2017

 

   2016

 

    2017

 

    2016

GAAP:

 

 

 

 

 

 

 

 

 

 

 

(Loss) income before income taxes

$

(2,348)

 

$

3,759 

 

$

3,561 

 

$

18,412 

Income tax expense (benefit)

 

659 

 

 

862 

 

 

(143)

 

 

7,634 

Net (loss) income

$

(3,007)

 

$

2,897 

 

$

3,704 

 

$

10,778 



 

 

 

 

 

 

 

 

 

 

 

Diluted (loss) income per common share:

$

  (0.09)

 

$

0.09 

 

$

0.11 

 

$

0.32 



 

 

 

 

 

 

 

 

 

 

 

Diluted weighted-average common

 

 

 

 

 

 

 

 

 

 

 

shares outstanding

 

34,025 

 

 

33,443 

 

 

34,163 

 

 

32,822 



 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

Reconciliation of income before income

 

 

 

 

 

 

 

 

 

 

 

taxes, GAAP to net income, non-GAAP:

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

(Loss) income before income taxes, GAAP

$

(2,348)

 

$

3,759 

 

$

  3,561

 

$

18,412 

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Business development expenses

 

6,555 

 

 

832 

 

 

10,935 

 

 

7,880

Gain on sale of business components

 

--

 

 

--

 

 

--

 

 

(7,915)    

Amortization expense

 

1,662 

 

 

1,153 

 

 

5,085 

 

 

4,426

Acquisition inventory basis step-up expense

 

584 

 

 

822 

 

 

2,728 

 

 

3,039

Income before income taxes, non-GAAP

 

6,453 

 

 

6,566 

 

 

22,309 

 

 

25,842



 

 

 

 

 

 

 

 

 

 

 

Income tax expense calculated at 38% normalized

 

 

 

 

 

 

 

 

 

 

 

tax rate

 

2,452 

 

 

2,495 

 

 

8,477 

 

 

9,820 

Net income, non-GAAP

$

4,001 

 

$

4,071 

 

$

13,832 

 

$

16,022 



 

 

 

 

 

 

 

 

 

 

 

Reconciliation of diluted income per

 

 

 

 

 

 

 

 

 

 

 

common share, GAAP to diluted income per

 

 

 

 

 

 

 

 

 

 

 

common share, non-GAAP:

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

Diluted (loss) income per common share, GAAP:

$

(0.09)

 

$

0.09

 

$

0.11

 

$

0.32

Adjustments:

 

 

 

 

 

 

 

 

 

 

 

Business development expenses

 

0.19

 

 

0.02

 

 

0.31

 

 

0.24

Gain on sale of business components

 

--

 

 

--

 

 

--

 

 

 (0.24)

Amortization expense

 

0.05

 

 

0.03

 

 

0.15

 

 

0.13

Acquisition inventory basis step-up expense

 

0.02

 

 

0.02

 

 

0.08

 

 

0.09

Tax effect of non-GAAP adjustments

 

   (0.11)

 

 

(0.02)

 

 

(0.21)

 

 

(0.08)

Effect of 38% normalized tax rate

 

0.05 

 

 

(0.02)

 

 

(0.04)

 

 

0.02

Diluted income per common share,

 

 

 

 

 

 

 

 

 

 

 

non-GAAP:

$

0.11 

 

$

0.12 

 

$

0.40 

 

$

0.48 



 

 

 

 

 

 

 

 

 

 

 

Diluted weighted-average common

 

 

 

 

 

 

 

 

 

 

 

shares outstanding

 

35,090 

 

 

33,443 

 

 

34,163 

 

 

32,822 



 

 

 

 

 

 

 

 

 

 

 









 

Page 8 of 9

 


 

CRYOLIFE, INC. AND SUBSIDIARIES

Reconciliation of GAAP to Non-GAAP

Revenues; Gross Margin; General, Administrative, and Marketing

(In thousands, except per share data)





 

 

 

 

 

 

 

 

 

 

 

 

 



            Three Months Ended

 

Twelve Months Ended



December 31,

 

December 31,



  2017

 

2016

Growth Rate

 

2017

 

 2016

Growth Rate

Reconciliation of total revenues, GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

to total revenues, non-GAAP:

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues, GAAP

$

52,826 

 

$

45,029 

17%

 

$

189,702 

 

$

180,380 

5%

Plus: On-X pre acquisition revenues

 

--

 

 

--

 

 

 

--

 

 

1,627 

 

Less: HeRO revenues

 

--

 

 

--

 

 

 

--

 

 

(2,325)

 

Less: ProCol revenues

 

--

 

 

--

 

 

 

--

 

 

(218)

 

Less: JOTEC revenues

 

(4,136)

 

 

--

 

 

 

(4,136)

 

 

--

 

Total revenues, non-GAAP

$

48,690 

 

$

45,029 

8%

 

$

185,566 

 

$

179,464 

3%



 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 



Three Months Ended

 

 

     Twelve Months Ended

 



December 31,

 

 

December 31,

 



2017

 

2016

 

 

2017

 

2016

 

Reconciliation of gross margin %,

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP to gross margin %,

 

 

 

 

 

 

 

 

 

 

 

 

 

non-GAAP:

 

 

 

 

 

 

 

 

 

 

 

 

 

Total revenues, GAAP

$

52,826 

 

$

45,029 

 

 

$

189,702 

 

$

180,380 

 

Gross margin, GAAP

$

36,363 

 

$

31,195 

 

 

$

128,642 

 

$

118,899 

 

Gross margin %, GAAP

 

69% 

 

 

69% 

 

 

 

68% 

 

 

66% 

 



 

 

 

 

 

 

 

 

 

 

 

 

 

Gross margin, GAAP

$

36,363 

 

$

31,195 

 

 

$

128,642 

 

$

118,899 

 

Plus: Acquisition inventory basis step-

 

 

 

 

 

 

 

 

 

 

 

 

 

up expense

 

584 

 

 

822 

 

 

 

2,728 

 

 

3,039 

 

Gross margin, non-GAAP

$

36,947 

 

$

32,017 

 

 

$

131,370 

 

$

121,938 

 

Gross margin %, non-GAAP

 

70% 

 

 

71% 

 

 

 

69% 

 

 

68% 

 



 

 

 

 

 

 

 

 

 

 

 

 

 



Three Months Ended

 

 

Twelve Months Ended

 



December 31,

 

 

December 31,

 



2017

 

2016

 

 

2017

 

2016

 

Reconciliation of general,

 

 

 

 

 

 

 

 

 

 

 

 

 

administrative, and marketing,

 

 

 

 

 

 

 

 

 

 

 

 

 

expense, GAAP to general,

 

 

 

 

 

 

 

 

 

 

 

 

 

administrative, and marketing,

 

 

 

 

 

 

 

 

 

 

 

 

 

expense, non-GAAP

 

 

 

 

 

 

 

 

 

 

 

 

 

General, administrative, and marketing

 

 

 

 

 

 

 

 

 

 

 

 

 

expense, GAAP

$

30,195 

 

$

22,246 

 

 

$

101,212 

 

$

91,548 

 

Less: Business development

 

 

 

 

 

 

 

 

 

 

 

 

 

expenses

 

(6,555)

 

 

(832)

 

 

 

(10,935)

 

 

(7,880)

 

General, administrative, and

 

 

 

 

 

 

 

 

 

 

 

 

 

marketing expense,

 

 

 

 

 

 

 

 

 

 

 

 

 

non-GAAP

$

23,640 

 

$

21,414 

 

 

$

90,277 

 

$

83,668 

 



 

 

 

 

 

 

 

 

 

 

 

 

 



 

Page 9 of 9