Attached files

file filename
EX-99.2 - PRESENTATION, DATED JULY 16, 2020 - ANGIODYNAMICS INCan55154679-ex99_2.htm
8-K - CURRENT REPORT - ANGIODYNAMICS INCan55154679-8ki.htm
Exhibit 99.1



PRESS RELEASE
Investor Contact:

AngioDynamics, Inc.
Stephen Trowbridge, Executive Vice President & CFO
(518) 795-1408

AngioDynamics Reports Fiscal 2020 Fourth Quarter and Full-Year Financial Results
Fiscal 2020 Fourth Quarter Highlights
Net sales of $58.3 million decreased 18.1% compared to the prior-year quarter
Gross margin declined 630 basis points year over year to 51.8%
GAAP loss per share of $4.10, inclusive of approximately $4.14 of goodwill impairment; adjusted loss per share of $0.06
Cash and cash equivalents on May 31, 2020 were $54.4 million, compared to $52.2 million at the end of the third quarter when accounting for $27.2 million in cash and equivalents on hand at February 29, 2020, plus the subsequent $25.0 million draw on the Company’s revolver

Full-Year 2020 Highlights
Net sales of $264.2 million decreased 2.4% year over year
Gross margin declined 70 basis points year over year to 56.9%
GAAP loss per share of $4.37, inclusive of approximately $4.15 of goodwill impairment; adjusted earnings per share of $0.09
Cash used in operations of $14.5 million which includes investment in key technology platforms and ramp up of Auryon supply chain and commercial efforts

Latham, New York, July 16, 2020  AngioDynamics, Inc. (NASDAQ: ANGO), a leading provider of innovative, minimally invasive medical devices for vascular access, peripheral vascular disease, and oncology, today announced financial results for the fourth quarter of fiscal year 2020, which ended May 31, 2020.


“Our fourth quarter sales were impacted by the deferral of elective procedures associated with COVID-19, and we adjusted accordingly throughout the quarter to minimize the impact of the global pandemic on our business,” commented Jim Clemmer, President and Chief Executive Officer of AngioDynamics, Inc. “Despite these temporary challenges, the underlying long-term fundamentals of our business remain intact, and we intend to continue investing strategically in our key growth platforms like Auryon, NanoKnife, and AngioVac. The steps that we took to manage the business through the end of the year will enable us to resume growth and improve our profitability as the environment eventually normalizes. While much of our near-term attention has been on managing through the impacts of COVID-19, we remain focused on our long-term strategy and the transformation of AngioDynamics into a Company with differentiated technology platforms that compete in larger, higher-growth addressable markets.”

Fourth Quarter 2020 Financial Results
 
Net sales for the fourth quarter of fiscal 2020 were $58.3 million, a decrease of 18.1% compared to the prior-year quarter. Excluding the impact of Asclera sales, which were discontinued during fiscal year 2019, net sales decreased 16.8% year over year. Net sales were impacted across the board by the disruption to procedure volumes resulting from the COVID-19 global pandemic. Foreign currency translation did not have a significant impact on the Company’s sales in the quarter.
 
         Oncology net sales were $12.5 million, a decrease of 18.0% from $15.3 million a year ago, with growth in NanoKnife capital sales more than offset by declines across the rest of the Oncology portfolio.
 
         Vascular Interventions and Therapies (“VIT”) net sales were $22.1 million, a decrease of 28.8%, compared to $31.0 million a year ago. Excluding last year’s Asclera sales of $1.1 million in the fourth quarter, VIT declined 26.2%.
 
         Vascular Access net sales were $23.7 million, a decrease of 4.6% from $24.9 million a year ago.
 
Excluding Asclera, U.S. net sales in the fourth quarter of fiscal 2020 were $44.6 million, a decrease of 18.4% from $54.7 million a year ago, and International net sales were $13.7 million, a decrease of 10.9% from $15.4 million a year ago.
 
Gross margin for the fourth quarter of fiscal 2020 was 51.8%, a decline of 630 basis points compared to the fourth quarter of fiscal 2019. The gross margin decline was primarily attributable to under absorption in manufacturing operations, as the Company maintained staffing levels and continued producing product in the plant to provide flexibility during the severe uncertainty brought about by the COVID-19 global pandemic during the fourth quarter. The Company expects this under absorption to continue through the first half of fiscal 2021 as it continues to assess the shape and timing of the COVID-19 recovery. In addition, gross margin during the fourth quarter was negatively


impacted by 160 basis points due to a write off of raw materials and existing dosimetry inventory associated with OARtrac that was purchased pursuant to the Company’s acquisition of RadiaDyne. These inventory items were deemed unmarketable absent subsequent design and development activities. This inventory write down has been excluded from the Company’s adjusted earnings per share and adjusted EBITDA.
 
The Company recorded a net loss from continuing operations of $156.1 million, or loss per share of $4.10, in the fourth quarter of fiscal 2020. This compares to net income from continuing operations of approximately $2.8 million, or earnings per share of $0.07, a year ago. Net income from continuing operations and GAAP earnings per share were negatively impacted by a goodwill impairment described in more detail below. Excluding this impairment, net income from operations and earnings per share in the fourth quarter of fiscal 2020 would have been $1.5 million and $0.04, respectively.
 
Excluding the items shown in the non-GAAP reconciliation table below, adjusted net loss for the fourth quarter of fiscal 2020 was $2.1 million, or a loss of $0.06 per share, compared to adjusted net income of $2.8 million, or earnings per share of $0.07, in the fourth quarter of fiscal 2019.
 
Adjusted EBITDA in the fourth quarter of fiscal 2020, excluding the items shown in the reconciliation table below, was $0.6 million, compared to $8.5 million in the fourth quarter of fiscal 2019.
 
In the fourth quarter of fiscal 2020, the Company generated $3.9 million in operating cash and had capital expenditures of $1.5 million. As of May 31, 2020, the Company had $54.4 million in cash and cash equivalents compared to $52.2 million in cash and cash equivalents at the end of the third quarter. This ending balance accounts for $27.2 million in cash and equivalents on February 29, 2020 plus the subsequent $25.0 million draw on the Company’s revolver. As of May 31, 2020, the Company had $40.0 million in debt outstanding, compared to $15.0 million in debt outstanding on February 29, 2020. Management remains focused on cash preservation amid the current environment.

Full-Year 2020 Financial Results

For the twelve months ended May 31, 2020:

Net sales were $264.2 million, a decrease of 2.4%, compared to $270.6 million for the same period a year ago. Excluding the impact of Asclera, sales of which were discontinued during fiscal year 2019, net sales were flat year over year.

The Company's net loss from continuing operations was $165.8 million, or a loss of $4.37 per share, compared to a net loss from continuing operations of $11.1 million, or a loss per share of $0.30 per share, a year ago. Net loss from continuing operations and GAAP loss per share were negatively impacted by the goodwill impairment described in more detail below. In addition to the goodwill impairment,


the net loss is largely attributable to the decline in the volume of elective surgeries as well as ongoing investment in key technology platforms such as Auryon, NanoKnife, and AngioVac. Excluding this impairment, net loss from operations and loss per share in fiscal 2020 would have been $8.2 million and $0.22, respectively.

Gross margin declined 70 basis points to 56.9% from 57.6% a year ago. In addition, gross margin during fiscal year 2020 was negatively impacted by 40 basis points due to the write off of raw materials described above.

Excluding the items shown in the non-GAAP reconciliation table below, adjusted net income was $3.5 million, or $0.09 per share, compared to adjusted net income of $8.2 million, or $0.22 per share, a year ago.

Adjusted EBITDA, excluding the items shown in the reconciliation table below, was $18.0 million, compared to $30.6 million for the same period a year ago.

Goodwill Impairment

As noted above, the Company recorded a goodwill impairment for the quarter and fiscal year ended May 31, 2020.  At May 31, 2020, the Company identified a triggering event resulting from the Company’s market capitalization being below its book value of equity for a sustained period of time.  Following the triggering event at May 31, 2020, the Company determined its fair value using a combination of the income approach and market approach.  This valuation assessment indicated that the Company’s book value exceeded its fair value, resulting in an impairment of goodwill of $157.6 million.  The continuing uncertainty created by the COVID-19 global pandemic and associated lower procedural volumes negatively impacted the Company’s fair value.

Fiscal Year 2021 Financial Guidance

The Company saw signs of a recovery throughout the fourth quarter of fiscal 2020; however, given the current trajectory of COVID-19 cases and the uncertainty surrounding the magnitude and duration of the continuing impacts of the pandemic, management will not be providing financial guidance for fiscal 2021 at this point in time.

Conference Call
 
The Company’s management will host a conference call today at 8:00 a.m. ET to discuss its fiscal 2020 fourth quarter and full-year results.
 
To participate in the conference call, dial 1-877-407-0784 (domestic) or +1-201-689-8560 (international) and refer to the passcode 13705722.

This conference call will also be webcast and can be accessed from the “Investors” section of the AngioDynamics website at www.angiodynamics.com. The webcast replay


of the call will be available at the same site approximately one hour after the end of the call.

A recording of the call will also be available from 11:00 a.m. ET on Thursday, July 16, 2020, until 11:59 p.m. ET on Thursday, July 23, 2020. To hear this recording, dial 1-844-512-2921 (domestic) or +1-412-317-6671 (international) and enter the passcode 13705722.

Use of Non-GAAP Measures
 
Management uses non-GAAP measures to establish operational goals and believes that non-GAAP measures may assist investors in analyzing the underlying trends in AngioDynamics' business over time. Investors should consider these non-GAAP measures in addition to, not as a substitute for or as superior to, financial reporting measures prepared in accordance with GAAP. In this news release, AngioDynamics has reported adjusted EBITDA, adjusted net income before goodwill impairment, adjusted earnings per share before goodwill impairment, adjusted net income, adjusted earnings per share, free cash flow and net sales excluding Asclera. Management uses these measures in its internal analysis and review of operational performance. Management believes that these measures provide investors with useful information in comparing AngioDynamics' performance over different periods. By using these non-GAAP measures, management believes that investors get a better picture of the performance of AngioDynamics' underlying business. Management encourages investors to review AngioDynamics' financial results prepared in accordance with GAAP to understand AngioDynamics' performance taking into account all relevant factors, including those that may only occur from time to time but have a material impact on AngioDynamics' financial results. Please see the tables that follow for a reconciliation of non-GAAP measures to measures prepared in accordance with GAAP.
 
About AngioDynamics, Inc.
 
AngioDynamics, Inc. is a leading provider of innovative, minimally invasive medical devices used by professional healthcare providers for vascular access, peripheral vascular disease, and oncology. AngioDynamics’ diverse product lines include market-leading ablation systems, vascular access products, angiographic products and accessories, drainage products, thrombolytic products and venous products. For more information, visit www.angiodynamics.com.

Safe Harbor
 
This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements regarding AngioDynamics' expected future financial position, results of operations, cash flows, business strategy, budgets, projected costs, capital expenditures, products, competitive positions, growth opportunities, plans and objectives of management for future operations, as well as


statements that include the words such as "expects," "reaffirms," "intends," "anticipates," "plans," "believes," "seeks," "estimates," "optimistic," or variations of such words and similar expressions, are forward-looking statements. These forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties. Investors are cautioned that actual events or results may differ from AngioDynamics' expectations. Factors that may affect the actual results achieved by AngioDynamics include, without limitation, the scale and scope of the COVID-19 global pandemic, the ability of AngioDynamics to develop its existing and new products, technological advances and patents attained by competitors, infringement of AngioDynamics' technology or assertions that AngioDynamics' technology infringes the technology of third parties, the ability of AngioDynamics to effectively compete against competitors that have substantially greater resources, future actions by the FDA or other regulatory agencies, domestic and foreign health care reforms and government regulations, results of pending or future clinical trials, overall economic conditions, the results of on-going litigation, challenges with respect to third-party distributors or joint venture partners or collaborators, the results of sales efforts, the effects of product recalls and product liability claims, changes in key personnel, the ability of AngioDynamics to execute on strategic initiatives, the effects of economic, credit and capital market conditions, general market conditions, market acceptance, foreign currency exchange rate fluctuations, the effects on pricing from group purchasing organizations and competition, the ability of AngioDynamics to integrate acquired businesses, as well as the risk factors listed from time to time in AngioDynamics' SEC filings, including but not limited to its Annual Report on Form 10-K for the year ended May 31, 2019 and its Quarterly Report on Form 10-Q for the period ended February 29, 2020. AngioDynamics does not assume any obligation to publicly update or revise any forward-looking statements for any reason.
 
In the United States, the NanoKnife System has received a 510(k) clearance by the Food and Drug Administration for use in the surgical ablation of soft tissue and is similarly approved for commercialization in Canada, the European Union, and Australia. The NanoKnife System has not been cleared for the treatment or therapy of a specific disease or condition.


ANGIODYNAMICS, INC. AND SUBSIDIARIES
CONSOLIDATED INCOME STATEMENTS
(in thousands, except per share data)

 
Three months ended
 
Twelve months ended
 
May 31, 2020
 
May 31, 2019
 
May 31, 2020
 
May 31, 2019
 
(unaudited)
 
(unaudited)
 
(audited)
               
Net sales
$
58,332 
   
$
71,182 
   
$
264,157 
   
$
270,634 
 
Cost of sales (exclusive of intangible amortization)
28,120 
   
29,851 
   
113,885 
   
114,634 
 
Gross profit
30,212 
   
41,331 
   
150,272 
   
156,000 
 
% of net sales
51.8 
%
 
58.1 
%
 
56.9 
%
 
57.6 
%
               
Operating expenses
             
Research and development
7,232 
   
6,892 
   
29,682 
   
28,258 
 
Sales and marketing
18,207 
   
20,775 
   
78,634 
   
76,829 
 
General and administrative
8,221 
   
8,488 
   
37,872 
   
34,902 
 
Amortization of intangibles
4,704 
   
4,457 
   
18,121 
   
17,056 
 
Goodwill impairment
157,578 
   
— 
   
157,578 
   
— 
 
Change in fair value of contingent consideration
(11,647)
   
(7,641)
   
(11,531)
   
(6,776)
 
Acquisition, restructuring and other items, net
1,528 
   
5,427 
   
6,014 
   
15,127 
 
Total operating expenses
185,823 
   
38,398 
   
316,370 
   
165,396 
 
Operating income (loss)
(155,611)
   
2,933 
   
(166,098)
   
(9,396)
 
Interest expense, net
(235)
   
(1,410)
   
(907)
   
(5,099)
 
Other expense, net
(63)
   
(135)
   
(130)
   
(207)
 
Total other expense, net
(298)
   
(1,545)
   
(1,037)
   
(5,306)
 
Income (loss) from continuing operations before income tax benefit
(155,909)
   
1,388 
   
(167,135)
   
(14,702)
 
Income tax expense (benefit)
158 
   
(1,365)
   
(1,348)
   
(3,556)
 
Net income (loss) from continuing operations
(156,067)
   
2,753 
   
(165,787)
   
(11,146)
 
Income from discontinued operations, net of income tax
— 
   
56,120 
   
— 
   
72,486 
 
Net income (loss)
$
(156,067)
   
$
58,873 
   
$
(165,787)
   
$
61,340 
 
               
Income (loss) per share - continuing operations
             
Basic
$
(4.10)
   
$
0.07 
   
$
(4.37)
   
$
(0.30)
 
Diluted
$
(4.10)
   
$
0.07 
   
$
(4.37)
   
$
(0.30)
 
Income per share - discontinued operations
             
Basic
$
— 
   
$
1.50 
   
$
— 
   
$
1.93 
 
Diluted
$
— 
   
$
1.50 
   
$
— 
   
$
1.93 
 
Income (loss) per share
             
Basic
$
(4.10)
   
$
1.57 
   
$
(4.37)
   
$
1.64 
 
Diluted
$
(4.10)
   
$
1.57 
   
$
(4.37)
   
$
1.64 
 
               
Weighted average shares outstanding
             
Basic
38,072 
   
37,485 
   
37,961 
   
37,485 
 
Diluted
38,072 
   
37,485 
   
37,961 
   
37,485 
 

ANGIODYNAMICS, INC. AND SUBSIDIARIES
GAAP TO NON-GAAP RECONCILIATION
(in thousands, except per share data)

Reconciliation of Net Income (Loss) to non-GAAP Adjusted Net Income (Loss) Before Goodwill Impairment*:

 
Three months ended
 
Twelve months ended
 
May 31, 2020
 
May 31, 2019
 
May 31, 2020
 
May 31, 2019
 
(unaudited)
 
(unaudited)
               
Net income (loss) from continuing operations
$
(156,067)
   
$
2,753 
   
$
(165,787)
   
$
(11,146)
 
Goodwill impairment
157,578 
   
— 
   
157,578 
   
— 
 
Net income (loss) adjusted for goodwill impairment*
$
1,511 
   
$
2,753 
   
$
(8,209)
   
$
(11,146)
 

Reconciliation of Diluted Income (Loss) Per Share to non-GAAP Adjusted Diluted Earnings Per Share Before Goodwill Impairment*:

 
Three months ended
 
Twelve months ended
 
May 31, 2020
 
May 31, 2019
 
May 31, 2020
 
May 31, 2019
 
(unaudited)
 
(unaudited)
               
Diluted earnings (loss) per share from continuing operations
$
(4.10)
   
$
0.07 
   
$
(4.37)
   
$
(0.30)
 
Goodwill impairment
4.14 
   
— 
   
4.15 
   
— 
 
Diluted earnings (loss) per share adjusted for goodwill impairment*
$
0.04 
   
$
0.07 
   
$
(0.22)
   
$
(0.30)
 
               
Adjusted diluted sharecount
    38,072    
 
38,285   
 
38,105   
 
38,147   

*This does not include the Company's customary adjustments included on the next page.

ANGIODYNAMICS, INC. AND SUBSIDIARIES
GAAP TO NON-GAAP RECONCILIATION
(in thousands, except per share data)

Reconciliation of Net Income (Loss) to non-GAAP Adjusted Net Income (Loss):

 
Three months ended
 
Twelve months ended
 
May 31, 2020
 
May 31, 2019
 
May 31, 2020
 
May 31, 2019
 
(unaudited)
 
(unaudited)
               
Net income (loss) from continuing operations
$
(156,067)
   
$
2,753 
   
$
(165,787)
   
$
(11,146)
 
               
Amortization of intangibles
4,704 
   
4,457 
   
18,121 
   
17,056 
 
Goodwill impairment
157,578 
   
— 
   
157,578 
   
— 
 
Change in fair value of contingent consideration
(11,647)
   
(7,641)
   
(11,531)
   
(6,776)
 
Dosimetry inventory write-off (1)
958 
   
— 
   
958 
   
— 
 
Acquisition, restructuring and other items, net (2)
1,528 
   
5,427 
   
6,014 
   
15,127 
 
Write-off of deferred financing fees (3)
— 
   
— 
   
593 
   
— 
 
Tax effect of non-GAAP items (4)
799 
   
(2,200)
   
(2,406)
   
(6,018)
 
Adjusted net income (loss)
$
(2,147)
   
$
2,796 
   
$
3,540 
   
$
8,243 
 

Reconciliation of Diluted Income (Loss) Per Share to non-GAAP Adjusted Diluted Earnings (Loss) Per Share:

 
Three months ended
 
Twelve months ended
 
May 31, 2020
 
May 31, 2019
 
May 31, 2020
 
May 31, 2019
 
(unaudited)
 
(unaudited)
               
Diluted earnings (loss) per share from continuing operations
$
(4.10)
   
$
0.07 
   
$
(4.37)
   
$
(0.30)
 
               
Amortization of intangibles
0.12 
   
0.12 
   
0.48 
   
0.45 
 
Goodwill impairment
4.14 
   
— 
   
4.14 
   
— 
 
Change in fair value of contingent consideration
(0.31)
   
(0.20)
   
(0.30)
   
(0.18)
 
Dosimetry inventory write-off (1)
0.03 
   
— 
   
0.03 
   
— 
 
Acquisition, restructuring and other items, net (2)
0.04 
   
0.14 
   
0.16 
   
0.40 
 
Write-off of deferred financing fees (3)
— 
   
— 
   
0.02 
   
— 
 
Tax effect of non-GAAP items (4)
0.02 
   
(0.06)
   
(0.07)
   
(0.15)
 
Adjusted diluted earnings (loss) per share
$
(0.06)
   
$
0.07 
   
$
0.09 
   
$
0.22 
 
               
Adjusted diluted sharecount
38,072    
 
38,285    
 
38,105    
 
38,147    

(1)  Write-off of raw materials and existing dosimetry inventory associated with OARtrac that was purchased pursuant to the Company’s acquisition of RadiaDyne.  These inventory items were deemed unmarketable absent subsequent design and development activities.

(2)  Includes costs related to merger and acquisition activities, restructuring, and unusual items, including asset impairments and write-offs, certain litigation, and other items.

(3) Deferred financing fees related to the old credit agreement were written off during the first quarter of fiscal year 2020.

(4)  Adjustment to reflect the income tax provision on a non-GAAP basis has been calculated assuming no valuation allowance on the Company's U.S. deferred tax assets and an effective tax rate of 23% for May 31, 2020 and May 31, 2019.

ANGIODYNAMICS, INC. AND SUBSIDIARIES
GAAP TO NON-GAAP RECONCILIATION (Continued)
(in thousands, except per share data)

Reconciliation of Net Income (Loss) to Adjusted EBITDA:

 
Three months ended
 
Twelve months ended
 
May 31, 2020
 
May 31, 2019
 
May 31, 2020
 
May 31, 2019
 
(unaudited)
 
(unaudited)
               
Net income (loss) from continuing operations
$
(156,067)
   
$
2,753 
   
$
(165,787)
   
$
(11,146)
 
               
Income tax expense (benefit)
158 
   
(1,365)
   
(1,348)
   
(3,556)
 
Interest expense, net
235 
   
1,410 
   
907 
   
5,099 
 
Depreciation and amortization
6,216 
   
5,830 
   
23,650 
   
22,597 
 
Goodwill impairment
157,578 
   
— 
   
157,578 
   
— 
 
Change in fair value of contingent consideration
(11,647)
   
(7,641)
   
(11,531)
   
(6,776)
 
Stock based compensation
1,594 
   
2,122 
   
7,592 
   
9,218 
 
Dosimetry inventory write-off (1)
958 
   
— 
   
958 
   
— 
 
Acquisition, restructuring and other items, net (2)
1,528 
   
5,427 
   
6,014 
   
15,127 
 
Adjusted EBITDA
$
553 
   
$
8,536 
   
$
18,033 
   
$
30,563 
 
               
Per diluted share:
             
Adjusted EBITDA
$
0.01 
   
$
0.22 
   
$
0.47 
   
$
0.80 
 

(1)  Write-off of raw materials and existing dosimetry inventory associated with OARtrac that was purchased pursuant to the Company’s acquisition of RadiaDyne.  These inventory items were deemed unmarketable absent subsequent design and development activities.

(2)  Includes costs related to merger and acquisition activities, restructuring, and unusual items, including asset impairments and write-offs, certain litigation, and other items.


ANGIODYNAMICS, INC. AND SUBSIDIARIES
NET SALES BY PRODUCT CATEGORY AND BY GEOGRAPHY
(in thousands)

  Three months ended
  Twelve months ended
  May 31, 2020
    May 31, 2019 
    % Growth
  Currency Impact
  Constant Currency Growth
  May 31, 2020 
    May 31, 2019 
    % Growth
  Currency Impact
  Constant Currency Growth
  (unaudited)                 (unaudited)     
             
Net Sales by Product Category
                                                     
Vascular Interventions & Therapies
$
22,090 
   
$
31,030 
   
(28.8)%
         
$
112,706 
   
$
119,901 
   
(6.0)%
       
Vascular Access
23,714 
   
24,869 
   
(4.6)%
         
94,299 
   
94,730 
   
(0.5)%
       
Oncology
12,528 
   
15,283 
   
(18.0)%
         
57,152 
   
56,003 
   
2.1%
       
 
$
58,332 
   
$
71,182 
   
(18.1)%
 
0.0%
 
(17.8)%
 
$
264,157 
   
$
270,634 
   
(2.4)%
 
0.0%
 
(2.2)%
 
— 
   
— 
                                 
                                       
Net Sales by Geography
                           
United States
$
44,599 
   
$
55,761 
   
(20.0)%
 
0.0%
 
(20.0)%
 
$
207,980 
   
$
216,957 
   
(4.1)%
 
0.0%
 
(4.1)%
International
13,733 
   
15,421 
   
(10.9)%
 
1.0%
 
(10.0)%
 
56,177 
   
53,677 
   
4.7%
 
1.0%
 
5.5%
 
$
58,332 
   
$
71,182 
   
(18.1)%
 
0.0%
 
(17.8)%
 
$
264,157 
   
$
270,634 
   
(2.4)%
 
0.0%
 
(2.2)%


ANGIODYNAMICS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands)

 
May 31, 2020
 
May 31, 2019
 
(unaudited)
 
(audited)
Assets
     
Current assets:
     
Cash and cash equivalents
$
54,435 
   
$
227,641 
 
Accounts receivable, net
31,263 
   
43,577 
 
Inventories
59,905 
   
40,071 
 
Prepaid expenses and other
7,310 
   
4,003 
 
Total current assets
152,913 
   
315,292 
 
Property, plant and equipment, net
28,312 
   
24,258 
 
Other assets
15,636 
   
3,835 
 
Intangible assets, net
197,136 
   
145,387 
 
Goodwill
201,515 
   
347,666 
 
Total assets
$
595,512 
   
$
836,438 
 
Liabilities and stockholders' equity
     
Current liabilities:
     
Accounts payable
$
19,096 
   
$
22,829 
 
Accrued liabilities
29,469 
   
38,338 
 
Current portion of long-term debt
— 
   
7,500 
 
Current portion of contingent consideration
836 
   
4,635 
 
Other current liabilities
2,133 
   
— 
 
Total current liabilities
51,534 
   
73,302 
 
Long-term debt, net of current portion
40,000 
   
124,407 
 
Contingent consideration, net of current portion
14,811 
   
8,851 
 
Deferred income taxes
24,057 
   
14,542 
 
Other long-term liabilities
9,238 
   
521 
 
Total liabilities
139,640 
   
221,623 
 
Stockholders' equity
455,872 
   
614,815 
 
Total Liabilities and Stockholders' Equity
$
595,512 
   
$
836,438 
 

ANGIODYNAMICS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)

 
Three months ended
 
Twelve months ended
 
May 31, 2020
 
May 31, 2019
 
May 31, 2020
 
May 31, 2019
 
(unaudited)
 
(unaudited)
 
(audited)
Cash flows from operating activities:
             
Net income (loss)
$
(156,067)
   
$
58,873 
   
$
(165,787)
   
$
61,340 
 
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
             
Depreciation and amortization
6,255 
   
6,722 
   
23,805 
   
25,880 
 
Non-cash lease expense
503 
   
— 
   
2,070 
   
— 
 
Goodwill impairment
157,578 
   
— 
   
157,578 
   
— 
 
Gain on disposition
— 
   
(46,592)
   
— 
   
(46,592)
 
Transaction costs for disposition
— 
   
(4,030)
   
— 
   
(4,030)
 
Stock based compensation
1,594 
   
2,130 
   
7,592 
   
9,249 
 
Change in fair value of contingent consideration
(11,647)
   
(7,641)
   
(11,531)
   
(6,776)
 
Deferred income taxes
38 
   
(3,288)
   
(1,568)
   
(2,655)
 
Change in accounts receivable allowances
243 
   
(103)
   
429 
   
(202)
 
Fixed and intangible asset impairments and disposals
333 
   
1,806 
   
728 
   
2,495 
 
               Write-off of other assets
— 
   
— 
   
593 
   
— 
 
Other
16 
   
— 
   
86 
   
(5)
 
Changes in operating assets and liabilities, net of acquisitions:
             
Accounts receivable
4,084 
   
676 
   
11,918 
   
(3,177)
 
Inventories
(4,809)
   
1,274 
   
(18,845)
   
(1,428)
 
Prepaid expenses and other
2,925 
   
(363)
   
(6,453)
   
(1,871)
 
Accounts payable, accrued and other liabilities
2,834 
   
15,548 
   
(15,169)
   
5,212 
 
Net cash provided by (used in) operating activities
3,880 
   
25,012 
   
(14,554)
   
37,440 
 
Cash flows from investing activities:
             
Additions to property, plant and equipment
(1,479)
   
(815)
   
(7,235)
   
(3,118)
 
Acquisition of intangibles
— 
   
— 
   
(350)
   
— 
 
Cash paid in acquisition
— 
   
— 
   
(55,760)
   
(84,920)
 
Proceeds from disposition of discontinued operations
— 
   
169,242 
   
— 
   
169,242 
 
Proceeds from sale of marketable securities
— 
   
— 
   
— 
   
1,350 
 
Net cash provided by (used in) investing activities
(1,479)
   
168,427 
   
(63,345)
   
82,554 
 
Cash flows from financing activities:
             
Proceeds from borrowing on revolving credit facility
25,000 
   
— 
   
40,000 
   
55,000 
 
Repayment of long-term debt
— 
   
(1,250)
   
(132,500)
   
(15,000)
 
Deferred financing costs on long-term debt
— 
   
— 
   
(775)
   
— 
 
Payment of acquisition related contingent consideration
— 
   
(6,000)
   
(1,208)
   
(8,100)
 
Proceeds (outlays) from exercise of stock options and employee stock purchase plan
(53)
   
   
(759)
   
2,031 
 
Net cash provided by (used in) financing activities
24,947 
   
(7,242)
   
(95,242)
   
33,931 
 
Effect of exchange rate changes on cash and cash equivalents
(73)
   
(260)
   
(65)
   
(380)
 
    Increase (decrease) in cash and cash equivalents
27,275 
   
185,937 
   
(173,206)
   
153,545 
 
Cash and cash equivalents at beginning of period
27,160 
   
41,704 
   
227,641 
   
74,096 
 
Cash and cash equivalents at end of period
$
54,435 
   
$
227,641 
   
$
54,435 
   
$
227,641 
 

ANGIODYNAMICS, INC. AND SUBSIDIARIES
GAAP TO NON-GAAP RECONCILIATION
(in thousands)

Reconciliation of Free Cash Flows:
 
Three months ended
 
Twelve months ended
 
May 31, 2020
 
May 31, 2019
 
May 31, 2020
 
May 31, 2019
 
(unaudited)
 
(unaudited)
               
Net cash (used in) provided by operating activities
$
3,880 
   
$
25,012 
   
$
(14,554)
   
$
37,440 
 
Additions to property, plant and equipment
(1,479)
   
(815)
   
(7,235)
   
(3,118)
 
     Free Cash Flow
$
2,401 
   
$
24,197 
   
$
(21,789)
   
$
34,322