0001437749-20-016943.txt : 20200807 0001437749-20-016943.hdr.sgml : 20200807 20200806215452 ACCESSION NUMBER: 0001437749-20-016943 CONFORMED SUBMISSION TYPE: 8-K PUBLIC DOCUMENT COUNT: 3 CONFORMED PERIOD OF REPORT: 20200806 ITEM INFORMATION: Results of Operations and Financial Condition ITEM INFORMATION: Financial Statements and Exhibits FILED AS OF DATE: 20200807 DATE AS OF CHANGE: 20200806 FILER: COMPANY DATA: COMPANY CONFORMED NAME: BIOLIFE SOLUTIONS INC CENTRAL INDEX KEY: 0000834365 STANDARD INDUSTRIAL CLASSIFICATION: ELECTROMEDICAL & ELECTROTHERAPEUTIC APPARATUS [3845] IRS NUMBER: 943076866 STATE OF INCORPORATION: DE FISCAL YEAR END: 1231 FILING VALUES: FORM TYPE: 8-K SEC ACT: 1934 Act SEC FILE NUMBER: 001-36362 FILM NUMBER: 201083572 BUSINESS ADDRESS: STREET 1: 3303 MONTE VILLA PARKWAY STREET 2: SUITE 310 CITY: BOTHELL STATE: WA ZIP: 98021 BUSINESS PHONE: 4254011400 MAIL ADDRESS: STREET 1: 3303 MONTE VILLA PARKWAY STREET 2: SUITE 310 CITY: BOTHELL STATE: WA ZIP: 98021 FORMER COMPANY: FORMER CONFORMED NAME: BIOLIFE SOLUTION INC DATE OF NAME CHANGE: 20030113 FORMER COMPANY: FORMER CONFORMED NAME: CRYOMEDICAL SCIENCES INC DATE OF NAME CHANGE: 19920703 8-K 1 bioli20200805_8k.htm FORM 8-K bioli20200805_8k.htm

 

UNITED STATES

SECURITIES AND EXCHANGE COMMISSION

Washington, D.C. 20549

 

FORM 8-K

 

CURRENT REPORT

Pursuant to Section 13 or 15(d) of the

Securities Exchange Act of 1934

 

Date of Report (Date of earliest event reported): August 6, 2020

 

BIOLIFE SOLUTIONS, INC.

(Exact name of registrant as specified in its charter)

 

Delaware

 

001-36362

 

94-3076866

(State or other jurisdiction of
incorporation)

 

(Commission File Number)

 

(IRS Employer Identification No.)

3303 Monte Villa Parkway,

Bothell, WA 98021

(Address of principal executive offices) (Zip Code)

 

Registrant’s telephone number, including area code: (425) 402-1400

 

N/A


(Former name or former address, if changed since last report)

 

Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:

 

 

Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)

 

 

Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)

 

 

Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))

 

 

Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))

 

Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).

 

Emerging growth company ☐

 

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

 

Securities registered pursuant to Section 12(b) of the Act:

 

Title of each class

Trading symbol

Name of exchange on which registered

BioLife Solutions, Inc. Common Shares

BLFS

NASDAQ Capital Market

 

 

 

Item 2.02          Results of Operations and Financial Condition.

 

On August 6, 2020, BioLife Solutions, Inc. (the “Company”) issued a press release announcing the financial results and operational highlights for the second quarter ended June 30, 2020. A copy of the press release is furnished as Exhibit 99.1 to this current report on Form 8-K.

 

Item 9.01          Financial Statements and Exhibits.

 

(d) Exhibits

 

Exhibit No.

 

Description

99.1

 

Press release, dated August 6, 2020

 

 

 

SIGNATURE

 

 

 

Pursuant to the requirements of the Securities Exchange Act of 1934, the registrant has caused this report to be signed on its behalf by the undersigned hereunto duly authorized.

 

 

 

 

Biolife Solutions, Inc.

 

       

Date: August 6, 2020

By:

    /s/ Roderick de Greef

 

 

 

Name: Roderick de Greef

Title: Chief Financial Officer and Chief Operating Officer

 

 

 
EX-99.1 2 ex_197829.htm EXHIBIT 99.1 ex_197829.htm

Exhibit 99.1

 

 

 

BioLife Solutions Announces Second Quarter 2020 Financial Results

 

Total revenue of $9.9 million, up 48% over the prior-year quarter

 

Raised $106 million year-to-date to accelerate consolidation strategy

 

Conference call begins at 4:30 pm Eastern time today

 

BOTHELL, Wash. (August 6, 2020) – BioLife Solutions, Inc. (NASDAQ: BLFS) (“BioLife” or the “Company”), a leading developer and supplier of a portfolio of class-defining bioproduction tools for cell and gene therapies, today announced financial results for the three and six months ended June 30, 2020.

 

Total revenue for the second quarter of 2020 was $9.9 million, a 48% increase over the second quarter of 2019. Revenue growth was driven by acquisitions completed in the second half of 2019. Revenue from biopreservation media accounted for approximately 67% of total revenue in the second quarter of 2020. Sales of BioLife’s ThawSTAR®, evo® and Custom Biogenic Systems® (CBS) freezer products accounted for the balance of revenue and were in line with management’s reduced expectations given the effects of COVID-19.

 

Mike Rice, BioLife President & CEO, commented, “We continued to advance the business during the second quarter, achieving record revenue and further adoption of our media, thaw, evo cold chain and freezer platforms. In the first half of 2020, we gained 88 new customers across the product portfolio. Significant institutional investor interest resulted in our completion of an oversubscribed public stock offering just after the close of the quarter. BioLife is very well positioned for both organic and additional acquisition driven growth.”

 

Key Accomplishments in the Second Quarter of 2020

 

 

Biopreservation media revenue of $6.7 million, representing 67% of total revenue. Media revenue decreased 23% from Q1 2020, during which several cell and gene therapy companies placed COVID-19-related safety stock orders. However, for the first half of 2020, media revenue increased 27% compared to the same period in 2019.

 

 

Gained 48 new customers including 14 using biopreservation media, 5 using ThawSTAR products, 6 using evo cold chain management solutions and 23 that placed initial orders for CBS freezers and related accessories.

 

 

 

 

 

Processed 14 new U.S. FDA Drug Master File cross-reference requests, indicating the planned use of CryoStor or HypoThermosol in human clinical trials of new cell or gene therapies. This brings the total U.S. FDA Drug Master File cross-reference requests to more than 400, including several requests that apply to potential therapies to treat COVID-19.

 

 

Confirmed that the evo cold chain management platform is now supporting more than 100 early stage cell and gene therapy clinical trials.

 

 

Closed a strategic capital investment by Casdin Capital for the purchase of $20 million of common stock.

 

 

Subsequent to the close of the quarter, raised gross proceeds of $86 million through an oversubscribed public offering of common stock.

 

Financial Highlights for the Second Quarter and Six Months Ended June 30, 2020

 

BioLife Solutions is presenting various financial metrics under U.S. Generally Accepted Accounting Principles (GAAP) and as adjusted (non-GAAP) to reflect acquisition-related activity. A reconciliation of GAAP to non-GAAP metrics appears at the end of this news release.

 

REVENUE

 

 

Total revenue for the second quarter of 2020 increased 48% to $9.9 million compared with $6.7 million for the second quarter of 2019.

 

o

Biopreservation media revenue of $6.7 million increased of 5% over the second quarter of 2019

 

o

Automated thawing product revenue of $376,000

 

o

evo cold chain management rental revenue of $439,000

 

o

CBS freezer and related accessories revenue of $2.4 million

 

 

Total revenue for the six months ended June 30, 2020 increased 77% to $22.1 million compared with $12.5 million for the first six months of 2019.

 

o

Biopreservation media revenue of $15.3 million increased 27% over the six months ended June 30, 2019

 

o

Automated thawing product revenue of $770,000

 

o

evo cold chain management rental revenue of $877,000

 

o

CBS freezer and related accessories revenue of $5.1 million

 

GROSS MARGIN

 

 

Gross margin (GAAP) for the second quarter of 2020 decreased to 48.7% from 69.4% in the second quarter of 2019. Adjusted gross margin (non-GAAP) for the second quarter of 2020 decreased to 56.6% from 72.2% in the second quarter of 2019.

 

Page 2 of 10

 

 

Gross margin (GAAP) for the six months ended June 30, 2020 decreased to 53.7% from 70.4% for the same period in 2019. Adjusted gross margin (non-GAAP) for the six months ended June 30, 2020 decreased to 60.7% from 71.8% in the six months ended June 30, 2019.

 

 

The decline in 2020 second quarter and first half gross margin is due to product mix subsequent to acquisitions completed in the second half of 2019 having lower margins than the biopreservation media products and increases in manufacturing overhead.

 

OPERATING EXPENSE

 

 

Operating expenses (GAAP) for the second quarter of 2020 were $9.9 million compared with $6.0 million for the second quarter of 2019. Adjusted operating expenses (non-GAAP) for the second quarter of 2020 were $6.1 million compared with $3.8 million in the second quarter 2019.

 

 

Operating expenses (GAAP) for the six months ended June 30, 2020 were $21.7 million compared with $11.2 million for the same period in 2019. Adjusted operating expenses (non-GAAP) for the six months ended June 30, 2020 were $12.5 million compared with $7.2 million in the six months ended June 30, 2019.

 

 

The increase in 2020 second quarter and first half operating expenses is primarily due to acquisitions completed in the second half of 2019.

 

OPERATING INCOME/(LOSS)

 

 

Operating income (GAAP) for the second quarter of 2020 was $44,000 compared with $747,000 for the second quarter of 2019. Adjusted operating loss (non-GAAP) for the second quarter of 2020 was $510,000 compared with adjusted operating income of $993,000 in the second quarter of 2019.

 

 

Operating income (GAAP) for the six months ended June 30, 2020 was $414,000 compared with $1.3 million for the same period in 2019. Adjusted operating income (non-GAAP) for the six months ended June 30, 2020 was $906,000 compared with $1.8 million in the six months ended June 30, 2019.

 

NET INCOME/(LOSS)

 

 

Net loss (GAAP) for the second quarter of 2020 was $16.4 million compared with net income of $4.3 million for the second quarter of 2019. Net loss (GAAP) for the second quarter of 2020 included other expense of $16.4 million related to the change in fair value of warrants, and net income for the second quarter of 2019 included other income of $3.6 million related to the change in fair value of warrants. Adjusted net loss (non-GAAP) for the second quarter of 2020 was $492,000 compared with adjusted net income of $1.1 million in the second quarter of 2019.

 

Page 3 of 10

 

 

Net income (GAAP) for the six months ended June 30, 2020 was $5.9 million compared with a net loss of $14.9 million for the same period in 2019. Net income (GAAP) for the six months ended June 30, 2020 included other income of $5.5 million related to the change in fair value of warrants, and net loss for the six months ended June 30, 2019 included other expense of $16.1 million related to the change in fair value of outstanding warrants. Adjusted net income (non-GAAP) for the six months ended June 30, 2020 was $952,000 compared with $2.1 million in the six months ended June 30, 2019.

 

EARNINGS/(LOSS) PER SHARE

 

 

Loss per share (GAAP) for the second quarter of 2020 was $0.70 compared with earnings per diluted share of $0.02 for the second quarter of 2019. Adjusted loss per share (non-GAAP) for the second quarter of 2020 was $0.01 compared with adjusted earnings per diluted share of $0.04 in the second quarter of 2019.

 

 

Earnings per diluted share (GAAP) for the six months ended June 30, 2020 was $0.01 compared with loss per share of $0.80 for the same period in 2019. Adjusted earnings per diluted share (non-GAAP) for the six months ended June 30, 2020 was $0.02 compared with $0.11 in the six months ended June 30, 2019.

 

EBITDA

 

 

EBITDA, a non-GAAP measure, for the second quarter of 2020 was negative $15.1 million compared with positive $4.3 million for the second quarter of 2019. Adjusted EBITDA for the second quarter of 2020 was positive $1.2 million compared with positive $1.9 million in the second quarter of 2019.

 

 

EBITDA, a non-GAAP measure, for the six months ended June 30, 2020 was positive $8.3 million compared with negative $14.9 million for the same period in 2019. Adjusted EBITDA for the six months ended June 30, 2020 was positive $4.1 million compared with positive $3.3 million in six months ended June 30, 2019.

 

CASH

 

 

Cash and cash equivalents as of June 30, 2020 were $29.9 million compared with $6.5 million as of December 31, 2019. The increase reflects a $20 million common share purchase agreement with Casdin Capital LLC during the second quarter.

 

Roderick de Greef, BioLife Chief Financial Officer and Chief Operating Officer, remarked, “With the $20 million raised from Casdin Capital and an additional $86 million raised in the July follow-on offering, we are well positioned to pursue additional strategic acquisitions to strengthen our portfolio of class-defining bioproduction tools for cell and gene therapies.”

 

Page 4 of 10

 

2020 Financial Guidance

 

Due to uncertainty regarding the impact of COVID-19 on BioLife and its customers, on May 1, 2020 the Company withdrew its financial guidance for 2020.

 

Conference Call & Webcast

 

Management will discuss the Company's financial results and provide a general business update on a conference call and live webcast today at 4:30 p.m. ET (1:30 p.m. PT).

 

To access the webcast, log onto the Investor Relations page of the BioLife Solutions website at http://www.biolifesolutions.com/earnings. Alternatively, you can access the live conference call by dialing 888-517-2485 with Conference ID 9675894. A webcast replay will be available approximately two hours after the call and will be archived on http://www.biolifesolutions.com/ for 90 days.

 

About BioLife Solutions

 

BioLife Solutions is a leading supplier of cell and gene therapy bioproduction tools. Our tools portfolio includes our proprietary CryoStor® freeze media and HypoThermosol® shipping and storage media, ThawSTAR® family of automated, water-free thawing products, evo® cold chain management system, and Custom Biogenic Systems® high-capacity storage freezers. For more information, please visit www.biolifesolutions.com, and follow BioLife on Twitter.

 

Cautions Regarding Forward Looking Statements

 

Except for historical information contained herein, this press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, but are not limited to, statements concerning the expected financial performance of the company following the completion of its 2019 acquisitions and giving effect to the COVID-19 pandemic, the company's ability to implement its business strategy and anticipated business and operations, in particular following its 2019 acquisitions and giving effect to the COVID-19 pandemic, the company's anticipated future growth strategy, including the acquisition of synergistic cell and gene therapy manufacturing tools and services or technologies, the potential utility of and market for our products and services, potential revenue growth and market expansion, regulatory approvals and/or commercial manufacturing of our customers' products, and potential customer revenue. All statements other than statements of historical fact are statements that could be deemed forward-looking statements. These statements are based on management's current expectations and beliefs and are subject to a number of risks, uncertainties and assumptions that could cause actual results to differ materially from those described in the forward-looking statements, including among other things, uncertainty regarding unexpected costs, charges or expenses resulting from the company’s 2019 acquisitions, market adoption of the company’s products (including the company’s recently acquired products); the ability of the company’s 2019 acquisitions to be accretive on the company’s financial results; the ability of the company to implement its business strategy; uncertainty regarding third-party market projections; market volatility; competition; litigation; the impact of the COVID-19 pandemic; and those other factors described in our risk factors set forth in our filings with the Securities and Exchange Commission from time to time, including our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K. We undertake no obligation to update the forward-looking statements contained herein or to reflect events or circumstances occurring after the date hereof, other than as may be required by applicable law.

 

Page 5 of 10

 

Non-GAAP Measures of Financial Performance:

 

To supplement our financial statements, which are presented on the basis of U.S. generally accepted accounting principles (GAAP), the following non-GAAP measures of financial performance are included in this release: adjusted gross profit and gross margin, adjusted operating expenses, adjusted operating income/(loss), adjusted net income/(loss), adjusted earnings per diluted share (EPS), earnings before interest, taxes, depreciation and amortization (EBITDA), and adjusted EBITDA. A reconciliation of GAAP to adjusted non-GAAP financial measures is included as an attachment to this press release. When analyzing the Company's operating results, investors should not consider non-GAAP measures as substitutes for the comparable financial measures prepared in accordance with GAAP.

 

 

Media & Investor Relations

 

Roderick de Greef

Chief Financial and Chief Operating Officer

(425) 686-6002

rdegreef@biolifesolutions.com

 

Page 6 of 10

 

BIoLife Solutions, Inc.

Unaudited Condensed Statements of Operations

(In thousands, except per share amounts)

 

 

   

Three Months Ended June 30,

   

Six Months Ended June 30,

 

(In thousands, except per share and share data)

 

2020

   

2019

   

2020

   

2019

 

Product Revenue

  $ 9,489     $ 6,701     $ 21,216     $ 12,471  

Rental revenue

    431    

––

      866    

––

 

Total revenue

    9,920       6,701       22,082       12,471  

Operating expenses

                               

Cost of revenue (exclusive of intangible assets amortization)

    4,499       1,968       9,067       3,616  

Research and development

    1,477       691       3,140       1,050  

Sales and marketing

    1,366       945       2,942       1,782  

General and administrative

    3,278       2,207       6,413       4,359  

Intangible assets amortization

    706       104       1,394       104  

Acquisition costs

    13       39       238       247  

Change in fair value of contingent consideration

    (1,463

)

 

––

      (1,526

)

 

––

 

Total operating expenses

    9,876       5,954       21,668       11,158  

Operating income

    44       747       414       1,313  
                                 

Other income (expense), net

                               

Change in fair value of warrant liability

    (16,442

)

    3,586       5,472       (16,077

)

Other income/(loss)

    18       (81

)

    42       (145

)

Total other income (expenses), net

    (16,424

)

    3,505       5,514       (16,222

)

                                 

Net income (loss)

  $ (16,380

)

  $ 4,252     $ 5,928     $ (14,909

)

                                 

Earnings (loss) per share attributable to common stockholders:

                               

Basic

  $ (0.70

)

  $ 0.18     $ 0.23     $ (0.80

)

Diluted

  $ (0.70

)

  $ 0.02     $ 0.01     $ (0.80

)

Weighted average shares used to compute earnings per share attributable to common stockholders:

                               

Basic

    23,292,635       18,819,459       22,151,726       18,734,401  

Diluted

    23,292,635       24,539,299       27,013,580       18,734,401  

 

Page 7 of 10

 

BIoLife Solutions, Inc.

Unaudited Condensed Balance Sheet Information

(In thousands

 

   

June 30, 2020

   

December 31, 2019

 

Cash and cash equivalents

  $ 29,879     $ 6,448  

Accounts receivable, net

    4,351       5,345  

Inventories

    10,890       10,972  

Total current assets

    46,254       24,113  

Total assets

    113,970       92,816  
                 

Accounts payable

    3,077       3,119  

Total current liabilities

    7,490       7,669  

Total liabilities

    8,127       49,362  

Total Shareholders' equity

  $ 105,843     $ 43,454  

 

 

 

BIoLife Solutions, Inc.

Unaudited Condensed Statement of Cash Flows Information

(In thousands)

 

   

Six Month Period Ended June 30,

 
   

2020

   

2019

 

Cash provided by operating activities

  $ 4,407     $ 1,079  

Cash used in investing activities

    (1,683

)

    (12,705

)

Cash provided by financing activities

    20,707       586  

Net increase (decrease) in cash and equivalents

  $ 23,431     $ (11,040

)

 

 

 

BIOLIFE SOLUTIONS, INC.

RECONCILIATION OF GAAP GROSS PROFIT TO NON-GAAP (ADJUSTED) GROSS PROFIT

(Unaudited, amounts in thousands)

 

   

Three Months Ended

   

Six Months Ended

 
   

June 30, 2020

   

June 30, 2019

   

June 30, 2020

   

June 30, 2019

 

GAAP GROSS PROFIT

  $ 4,834     $ 4,652     $ 11,860     $ 8,775  
                                 

GAAP GROSS MARGIN

    49

%

    69

%

    54

%

    70

%

                                 

ADJUSTMENTS TO GROSS PROFIT:

                               

Inventory step-up charges

    190       103       386       103  

Intangible assets amortization

    587       81       1,155       81  

ADJUSTED GROSS PROFIT

  $ 5,611     $ 4,836     $ 13,401     $ 8,959  

ADJUSTED GROSS MARGIN

    57

%

    72

%

    61

%

    72

%

 

Page 8 of 10

 

BIOLIFE SOLUTIONS, INC.

RECONCILIATION OF GAAP OPERATING EXPENSES TO NON-GAAP (ADJUSTED) OPERATING EXPENSES

(Unaudited, amounts in thousands)

 

 

   

Three Months Ended

   

Six Months Ended

 
   

June 30, 2020

   

June 30, 2019

   

June 30, 2020

   

June 30, 2019

 

GAAP OPERATNG EXPENSES

  $ 9,876     $ 5,954     $ 21,668     $ 11,158  
                                 

ADJUSTMENTS TO OPERATING EXPENSES:

                               

Cost of revenue

    (4,499

)

    (1,968

)

    (9,067

)

    (3,616

)

Acquisition and integration costs

    (13

)

    (39

)

    (238

)

    (247

)

Intangible assets amortization

    (706

)

    (104

)

    (1,394

)

    (104

)

Change in fair value of contingent consideration

    1,463    

––

      1,526    

––

 

ADJUSTED OPERATING EXPENSES

  $ 6,121     $ 3,843     $ 12,495     $ 7,191  

 

BIOLIFE SOLUTIONS, INC.

RECONCILIATION OF GAAP OPERATING INCOME TO NON-GAAP (ADJUSTED) OPERATING INCOME

(Unaudited, amounts in thousands)

 

 

   

Three Months Ended

   

Six Months Ended

 
   

June 30, 2020

   

June 30, 2019

   

June 30, 2020

   

June 30, 2019

 

GAAP OPEARITNG INCOME

  $ 44     $ 747     $ 414     $ 1,313  
                                 

ADJUSTMENTS TO OPERATING INCOME:

                               

Inventory step-up charges

    190       103       386       103  

Acquisition and integration costs

    13       39       238       247  

Intangible assets amortization

    706       104       1,394       104  

Change in fair value of contingent consideration

    (1,463

)

 

––

      (1,526

)

 

––

 

ADJUSTED OPERATING INCOME/(LOSS)

  $ (510

)

  $ 993     $ 906     $ 1,767  

 

 

BIOLIFE SOLUTIONS, INC.

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

(Unaudited, amounts in thousands)

 

 

   

Three Months Ended

   

Six Months Ended

 
   

June 30, 2020

   

June 30, 2019

   

June 30, 2020

   

June 30, 2019

 

GAAP NET INCOME/(LOSS)

  $ (16,380

)

  $ 4,252     $ 5,928     $ (14,909

)

                                 

ADJUSTMENTS TO NET INCOME/(LOSS):

                               

Inventory step-up charges

    190       103       386       103  

Acquisition and integration costs

    13       39       238       247  

Intangible assets amortization

    706       104       1,394       104  

Loss on disposal of assets

 

––

   

––

      4    

––

 

Loss on Equity Method Investment

 

––

      217    

––

      448  

Change in fair value of contingent consideration

    (1,463

)

 

––

      (1,526

)

 

––

 

Change in fair value of warrant liability

    16,442       (3,586

)

    (5,472

)

    16,077  

ADJUSTED NET INCOME/(LOSS)

  $ (492

)

  $ 1,129     $ 952     $ 2,070  

 

Page 9 of 10

 

BIOLIFE SOLUTIONS, INC.

RECONCILIATION OF GAAP NET INCOME PER DILUTED SHARE TO NON-GAAP (ADJUSTED) NET INCOME PER DILUTED SHARE

(Unaudited, amounts in thousands)

 

 

   

Three Months Ended

   

Six Months Ended

 
   

June 30, 2020

   

June 30, 2019

   

June 30, 2020

   

June 30, 2019

 

GAAP NET INCOME/(LOSS) PER SHARE - DILUTED

  $ (0.70

)

  $ 0.02     $ 0.01     $ (0.80

)

                                 

ADJUSTMENTS TO NET INCOME/(LOSS) PER SHARE – DILUTED:

                               

Inventory step-up charges

    0.01    

––

      0.01       0.01  

Acquisition and integration costs

 

––

   

––

      0.01       0.01  

Intangible assets amortization

    0.03       0.01       0.05       0.01  

Loss on disposal of assets

 

––

   

––

   

––

   

––

 

Loss on Equity Method Investment

 

––

      0.01    

––

      0.02  

Change in fair value of contingent consideration

    (0.06

)

 

––

      (0.06

)

 

––

 

Change in fair value of warrant liability

    0.71    

––

   

––

      0.86  

ADJUSTED NET INCOME/(LOSS) PER SHARE - DILUTED

  $ (0.01

)

  $ 0.04     $ 0.02     $ 0.11  

 

 

BIOLIFE SOLUTIONS, INC.

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

(Unaudited, amounts in thousands)

 

 

   

Three Months Ended

    Six Months Ended  
   

June 30, 2020

   

June 30, 2019

   

June 30, 2020

   

June 30, 2019

 

GAAP NET INCOME/(LOSS)

  $ (16,380

)

  $ 4,252     $ 5,928     $ (14,909

)

                                 

ADJUSTMENTS:

                               

Interest expense/(income), net

    (17

)

    (136

)

    (45

)

    (304

)

Depreciation

    560       110       973       209  

Intangible assets amortization

    706       104       1,394       104  

EBITDA

  $ (15,131

)

  $ 4,330     $ 8,250     $ (14,900

)

                                 

OTHER ADJUSTMENTS:

                               

Acquisition and integration costs

    13       39       238       247  

Inventory step-up charges

    190       103       386       103  

Share-based compensation (non-cash)

    1,145       818       2,258       1,349  

Loss on disposal of assets

 

––

   

––

      4    

––

 

Loss from equity-method investment (SAVSU)

 

––

      217    

––

      448  

Change in fair value of contingent consideration

    (1,463

)

 

––

      (1,526

)

 

––

 

Change in fair value of warrant liability

    16,442       (3,586

)

    (5,472

)

    16,077  

ADJUSTED EBITDA

  $ 1,196     $ 1,921     $ 4,138     $ 3,324  

 

# # #

 

Page 10 of 10
GRAPHIC 3 img01.jpg begin 644 img01.jpg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