Biggest changeResults of Operations The following table sets forth, for the periods indicated, our results of operations: 76 Table of Contents Year Ended December 31, 2022 2021 2020 Net revenue $ 450,893 $ 467,359 $ 338,298 Cost of goods sold 105,019 114,199 87,319 Gross profit 345,874 353,160 250,979 Operating expenses: Selling, general and administrative 283,808 250,200 204,193 Research and development 39,762 30,742 20,086 Total operating expenses 323,570 280,942 224,279 Income from operations 22,304 72,218 26,700 Other expense, net: Interest expense (2,009 ) (7,236 ) (11,279 ) Gain on settlement of deferred acquisition consideration - - 2,246 Loss on the extinguishment of debt - (1,883 ) - Other income (loss), net (13 ) (13 ) 97 Total other expense, net (2,022 ) (9,132 ) (8,936 ) Net income before income taxes 20,282 63,086 17,764 Income tax (expense) benefit (4,750 ) 31,116 (530 ) Net income $ 15,532 $ 94,202 $ 17,234 EBITDA and Adjusted EBITDA The following table presents a reconciliation of GAAP net income to non-GAAP EBITDA and non-GAAP Adjusted EBITDA, for each of the periods presented: Year Ended December 31, 2022 2021 2020 (in thousands) Net income $ 15,532 $ 94,202 $ 17,234 Interest expense 2,009 7,236 11,279 Income tax expense (benefit) 4,750 (31,116 ) 530 Depreciation 5,845 5,781 4,438 Amortization 4,883 4,949 3,745 EBITDA 33,019 81,052 37,226 Stock-based compensation expense 6,552 3,864 1,661 Restructuring charge (1) 2,268 4,704 618 Gain on settlement of deferred acquisition consideration (2) - - (2,246 ) Recovery of certain notes receivable from related parties (3) - (179 ) (1,516 ) Cancellation fee (4) - - 1,950 Write-off of certain assets (5) 4,200 1,104 - Change in fair value of Earnout (6) - (3,985 ) 203 Settlement fee (7) 2,600 700 - Loss on extinguishment of debt (8) - 1,883 - Facility construction project pause (9) 632 - - CPN transaction costs (10) - - 929 Adjusted EBITDA $ 49,271 $ 89,143 $ 38,825 (1) Amounts reflect employee retention and benefits as well as other exit costs associated with the Company’s restructuring activities.
Biggest changeResults of Operations The following table sets forth, for the periods indicated, our results of operations: Year Ended December 31, 2023 2022 2021 Net revenue $ 433,140 $ 450,893 $ 467,359 Cost of goods sold 106,481 105,019 114,199 Gross profit 326,659 345,874 353,160 Operating expenses: Selling, general and administrative 269,754 283,808 250,200 Research and development 44,380 39,762 30,742 Total operating expenses 314,134 323,570 280,942 Income from operations 12,525 22,304 72,218 Other expense, net: Interest expense, net (2,190 ) (2,009 ) (7,236 ) Loss on the extinguishment of debt — — (1,883 ) Other income (loss), net 57 (13 ) (13 ) Total other expense, net (2,133 ) (2,022 ) (9,132 ) Net income before income taxes 10,392 20,282 63,086 Income tax (expense) benefit (5,447 ) (4,750 ) 31,116 Net income and comprehensive income $ 4,945 $ 15,532 $ 94,202 81 Table of Contents EBITDA and Adjusted EBITDA The following table presents a reconciliation of GAAP net income to non-GAAP EBITDA and non-GAAP Adjusted EBITDA, for each of the periods presented: Year Ended December 31, 2023 2022 2021 (in thousands) Net income $ 4,945 $ 15,532 $ 94,202 Interest expense, net 2,190 2,009 7,236 Income tax expense (benefit) 5,447 4,750 (31,116 ) Depreciation 10,448 5,845 5,781 Amortization 4,918 4,883 4,949 EBITDA 27,948 33,019 81,052 Stock-based compensation expense 8,996 6,552 3,864 Restructuring charge (1) 3,796 2,268 4,704 Recovery of certain notes receivable from related parties (2) — — (179 ) Write-off of certain assets (3) — 4,200 1,104 Change in fair value of earnout (4) — — (3,985 ) Settlement fee (5) — 2,600 700 Loss on extinguishment of debt (6) — — 1,883 Facility construction project pause (7) — 632 — Legal and consulting fees (8) 1,182 — — Sales retention (9) 694 — — Adjusted EBITDA $ 42,616 $ 49,271 $ 89,143 (1) Amounts reflect employee retention and benefits as well as other exit costs associated with the Company’s restructuring activities.
Other expense, net Interest expense —Interest expense consists of interest on our outstanding indebtedness, including amortization of debt discount and debt issuance costs, net of interest income recognized.
Other expense, net Interest expense, net —Interest expense, net consists of interest on our outstanding indebtedness, including amortization of debt discount and debt issuance costs, net of interest income recognized.
The preparation of our consolidated financial statements requires us to make estimates, assumptions and judgments that affect the reported amounts of assets, liabilities, and the disclosure at the date of the financial statements, as well as revenue and expenses recorded during the reporting periods.
The preparation of our consolidated financial statements requires us to make estimates, assumptions and judgments that affect the reported amounts of assets, liabilities, and the disclosure at the date of the consolidated financial statements, as well as revenue and expenses recorded during the reporting periods.
Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Valuation allowances are provided when necessary to reduce net deferred tax assets to an amount that is more likely than not to be realized.
Deferred income taxes reflect the net tax effects of temporary differences between the carrying amounts of assets and liabilities for financial reporting purposes and the amounts used for income tax purposes. Valuation allowances are provided when necessary to reduce net deferred tax assets to an amount that is more likely than not to be realized.
In determining whether a valuation allowance for deferred tax assets is necessary, we analyze both positive and negative evidence related to the realization of deferred tax assets including projected future taxable income, recent financial results and estimates of future reversals of deferred tax assets and liabilities.
In determining whether a valuation allowance for deferred tax assets is necessary, we analyze both positive and negative evidence related to the realization of deferred tax assets including projected future taxable income, recent financial results and estimates of future reversals of deferred tax assets and liabilities.
In consideration of the factors discussed above, in the fourth quarter of 2021, we determined it was more likely than not that our deferred tax assets would be realized in the future and released the valuation allowance on our net U.S. deferred tax assets as of December 31, 2021, resulting in a benefit of $48.3 million in income taxes.
In consideration of the factors discussed above, in the fourth quarter of 2021, we determined it was more likely than not that our deferred tax assets would be realized in the future and released the valuation allowance on our net U.S. deferred tax assets as of December 31, 2021, resulting in a benefit of $48.3 million in income taxes.
Our Sports Medicine products include NuShield for surgical applications in targeted soft tissue repairs; and Affinity, Novachor, PuraPly MZ, and PuraPly AM for management of open wounds in the surgical setting. We currently sell these products through independent agencies and our direct sales force.
Our Sports Medicine products include NuShield for surgical applications in targeted soft tissue repairs; and Affinity, Novachor, PuraPly MZ, PuraPly AM, and PuraPly SX for management of open wounds in the surgical setting. We currently sell these products through independent agencies and our direct sales force.
Research and development expenses Research and development expenses include personnel costs for our research and development personnel, expenses related to improvements in our manufacturing processes, enhancements to our currently available products, and additional investments in our product and platform development pipeline. Our research and development expenses also include expenses for clinical trials. We expense research and development costs as incurred.
Research and development expenses Research and development expenses include expenses for clinical trials, personnel costs for our research and development personnel, expenses related to improvements in our manufacturing processes, enhancements to our currently available products, and additional investments in our product and platform development pipeline. We expense research and development costs as incurred.
We expect that our cash on hand and other components of working capital as of December 31, 2022, availability under the 2021 Credit Agreement, plus net cash flows from product sales, will be sufficient to fund our operating expenses, capital expenditure requirements and debt service payments for at least 12 months beyond the filing date of this Annual Report on Form 10-K.
We expect that our cash on hand and other components of working capital as of December 31, 2023, availability under the 2021 Credit Agreement, plus net cash flows from product sales, will be sufficient to fund our operating expenses, capital expenditure requirements and debt service payments for at least 12 months beyond the filing date of this Annual Report on Form 10-K.
In addition, we are also required to make representations and warranties and comply with certain non-financial covenants that are customary in loan agreements of this type, including restrictions on the payment of dividends, repurchase of stock, incurrence of indebtedness, dispositions and acquisitions. As of December 31, 2022, we were in compliance with the covenants under the 2021 Credit Agreement.
In addition, we are also required to make representations and warranties and comply with certain non-financial covenants that are customary in loan agreements of this type, including restrictions on the payment of dividends, repurchase of stock, incurrence of indebtedness, dispositions and acquisitions. As of December 31, 2023, we were in compliance with the covenants under the 2021 Credit Agreement.
These reductions are accrued at the time revenue is recognized, based upon historical experience and specific circumstances. Accounts Receivable, Net Accounts receivables are stated at invoice value less estimated allowances for doubtful accounts. We continually monitor customer payments and maintain a reserve for estimated losses resulting from our customers’ inability to make required payments.
These reductions are accrued at the time revenue is recognized, based upon historical experience and specific circumstances. Accounts Receivable, Net Accounts receivables are stated at invoice value less estimated allowances for credit losses. We continually monitor customer payments and maintain a reserve for estimated losses resulting from our customers’ inability to make required payments.
We maintained the same position that our net U.S. deferred tax assets did not require a valuation allowance as of December 31, 2022. We account for uncertainty in income taxes recognized in the consolidated financial statements by applying a two-step process to determine the amount of tax benefit to be recognized.
We maintained the same position that our net U.S. deferred tax assets did not require a valuation allowance as of December 31, 2023. We account for uncertainty in income taxes recognized in the consolidated financial statements by applying a two-step process to determine the amount of tax benefit to be recognized.
While we reported net income for the most recent three years, we have incurred significant losses since inception and we may incur operating losses in the future as we expend resources as part of our efforts to grow our organization to support the planned expansion of our business.
While we reported net income for the most recent four years, we have incurred significant losses since inception and we may incur operating losses in the future as we expend resources as part of our efforts to grow our organization to support the planned expansion of our business.
The aggregated consideration amounted to $19.0 million as of the acquisition date which consisted of $6.4 million in cash, 2,151,438 shares of our common stock with a fair value of $8.8 million, and a contingent consideration (the “Earnout”) with a fair value at such time of $3.8 million.
The aggregated consideration amounted to $19.0 million as of the acquisition date which consisted of $6.4 million in cash, 2,151,438 shares of our common stock with a fair value of $8.8 million, and a contingent consideration (the Earnout) with a fair value at such time of $3.8 million.
The amount of the benefit that may be recognized is the largest amount that has a greater than 50% likelihood of being realized upon ultimate 85 Table of Contents settlement. The provision for income taxes includes the effects of any resulting tax reserves, or unrecognized tax benefits, that are considered appropriate as well as the related net interest and penalties.
The amount of the benefit that may be recognized is the largest amount that has a greater than 50% likelihood of being realized upon ultimate settlement. The provision for income taxes includes the effects of any resulting tax reserves, or unrecognized tax benefits, that are considered appropriate as well as the related net interest and penalties.
Net cash used in changes in our operating assets and liabilities included an increase in accounts receivable of $28.7 million, an increase in inventory of $9.3 million, and a decrease in operating leases and other liabilities of $12.2 million, all of which were partially offset by an increase in accounts payable, accrued expenses and other current liabilities of $13.2 million.
Net cash used in changes in our operating assets and liabilities included an increase in accounts receivable of $28.7 million, an increase in inventory of $9.3 million, and a decrease 86 Table of Contents in operating leases and other liabilities of $12.2 million, all of which were partially offset by an increase in accounts payable, accrued expenses and other current liabilities of $13.2 million.
The effective tax rate for 2022 was 23.4% and was computed based on the statutory rate of 21% 80 Table of Contents adjusted primarily for state and local income taxes, nondeductible officer compensation and an out-of-period adjustment for an error included in the beginning balance of the deferred tax asset.
The effective tax rate for 2022 was 23.4% and was computed based on the statutory rate of 21% adjusted primarily for state and local income taxes, nondeductible officer compensation and an out-of-period adjustment for an error included in the beginning balance of the deferred tax asset.
The 2021 Credit Agreement requires us to make consecutive quarterly installment payments equal to the following: (a) from September 30, 2021 through and including June 30, 2022, $0.5 million; (b) from September 30, 2022 through and including June 30, 2023, $0.9 million; (c) from September 30, 2023 through and including June 30, 2025, $1.4 million and (d) from September 30, 2025 and the last day of each quarter thereafter until August 6, 2026 (the “Term Loan Maturity Date”), $1.9 million.
The 2021 Credit Agreement requires us to make consecutive quarterly installment payments equal to the following: (a) from September 30, 2021 through and including June 30, 2022, $0.5 million; (b) from September 30, 2022 through and including June 30, 2023, $0.9 million; (c) from September 30, 2023 through and including June 30, 2025, $1.4 million and (d) from September 30, 2025 and the last day of each quarter thereafter until August 6, 2026 (the "Term Loan Maturity Date"), $1.9 million.
The 2021 Credit Agreement, as amended, provides for a term loan facility not to exceed $75.0 million (the “Term Loan Facility”) and a revolving credit facility not to exceed $125.0 million (the “Revolving Facility”). Advances made under the 2021 Credit Agreement may be either SOFR Loans or ABR Loans, at our option.
The 2021 Credit Agreement, as amended, provides for a term loan facility not to exceed $75.0 million (the Term Loan Facility) and a revolving credit facility not to exceed $125.0 million (the Revolving Facility). Advances made under the 2021 Credit Agreement may be either SOFR Loans or ABR Loans, at our option.
There are a number of limitations related to the use of Adjusted EBITDA 74 Table of Contents rather than net income (loss), which is the most directly comparable financial measure calculated and presented in accordance with GAAP.
There are a number of limitations related to the use of Adjusted EBITDA rather than net income (loss), which is the most directly comparable financial measure calculated and presented in accordance with GAAP.
We generally expect our selling, general and administrative expenses to continue to 75 Table of Contents increase due to increased investments in market development and the geographic expansion of our sales forces as we drive for continued revenue growth.
We generally expect our selling, general and administrative expenses to continue to increase due to increased investments in market development and the geographic expansion of our sales forces as we drive for continued revenue growth.
Factors that could cause or contribute to such differences include, but are not limited to, those discussed in the “Risk Factors” section of this Annual Report on Form 10-K.
Factors that could cause or contribute to such differences include, but are not limited to, those discussed in the "Risk Factors" section of this Annual Report on Form 10-K.
In addition, we consider whether it is more likely than not that the tax position will be sustained on examination by taxing authorities based on the technical merits of the position.
In addition, we consider whether it is more likely than not that the 80 Table of Contents tax position will be sustained on examination by taxing authorities based on the technical merits of the position.
We had outstanding borrowings of $71.3 million under our Term Loan Facility and no borrowings outstanding under our Revolving Facility with $125 million available for future revolving borrowings, respectively. 2019 Credit Agreement In March 2019, we, our subsidiaries and SVB, and the several other lenders thereto entered into a credit agreement, as amended (the “2019 Credit Agreement”), providing for a term loan facility of $40.0 million and a revolving credit facility of up to $60.0 million.
We had outstanding borrowings of $66.6 million under our Term Loan Facility and no borrowings outstanding under our Revolving Facility with $125 million available for future revolving borrowings, respectively. 2019 Credit Agreement In March 2019, we, our subsidiaries and SVB, and several other lenders thereto entered into a credit agreement, as amended (the 2019 Credit Agreement), providing for a term loan facility of $40.0 million and a revolving credit facility of up to $60.0 million.
For the year ended December 31, 2021, income tax benefit was $31.1 million, which primarily resulted from the release of the valuation allowance previously recorded against the full amount of our net U.S. deferred tax assets as of December 31, 2021. See footnote “15. Income Taxes” to our audited financial statements included in this Annual Report on Form 10-K .
For the year ended December 31, 2021, income tax benefit was $31.1 million, which primarily resulted from the release of the valuation allowance previously recorded against the full amount of our net U.S. deferred tax assets as of December 31, 2021. See Note 15, Income Taxes to our audited consolidated financial statements included in this Annual Report on Form 10-K.
We generated net revenue of $450.9 million, $467.4 million, and $338.3 million for the years ended December 31, 2022, 2021, and 2020, respectively. We reported net income of $15.5 million, $94.2 (which includes a $48.3 million benefit from release of a tax valuation allowance), and $17.2 million for the years ended December 31, 2022, 2021, and 2020, respectively.
We generated net revenue of $433.1 million, $450.9 million, and $467.4 million for the years ended December 31, 2023, 2022, and 2021, respectively. We reported net income of $4.9 million, $15.5 million, and $94.2 million (which includes a $48.3 million benefit from release of a tax valuation allowance) for the years ended December 31, 2023, 2022, and 2021, respectively.
We generally expect that research and development expenses will increase as we continue to conduct clinical trials on new and existing products, move products through the regulatory pathway (e.g., seek BLA approval), bring new products to market, and enhance our manufacturing process and procedures.
We generally expect that research and development expenses will increase as we continue to conduct clinical trials on new and existing products, move products through the regulatory pathway (e.g., seek BLA approval), add personnel to support product enhancements as well as to bring new products to market, and enhance our manufacturing process and procedures.
As of December 31, 2022, we had an accumulated deficit of $45.3 million. Our primary sources of capital to date have been from sales of our products, borrowings from related parties and institutional lenders and proceeds from the sale of our Class A common stock.
As of December 31, 2023, we had an accumulated deficit of $41.0 million. Our primary sources of capital to date have been from sales of our products, borrowings from related parties and institutional lenders and proceeds from the sale of our Class A common stock.
The increase in research and development expenses was primarily due to increased headcount associated with our existing Advanced Wound Care and Surgical & Sports Medicine products, an increase in product costs associated with our pipeline products not yet commercialized and an increase in the clinical study and related costs necessary to seek regulatory approvals for certain of our products.
The increase in research and development expenses was primarily driven by an increase in compensation expenses of $2.2 million, due to increased headcount associated with our existing Advanced Wound Care and Surgical & Sports Medicine products, an increase of $2.4 million in other clinical research and consulting costs associated with our pipeline products not yet commercialized, and an increase in the clinical study and related costs necessary to seek regulatory approvals for certain of our product candidates.
Investing Activities During the year ended December 31, 2022, we used $33.9 million of cash in investing activities solely consisting of capital expenditures. During the year ended December 31, 2021, we used $31.2 million of cash in investing activities solely consisting of capital expenditures.
Investing Activities During the year ended December 31, 2023, we used $24.4 million of cash in investing activities solely consisting of capital expenditures. During the year ended December 31, 2022, we used $33.9 million of cash in investing activities solely consisting of capital expenditures.
Recently Issued Accounting Pronouncements For a description of recently issued accounting pronouncements, including the expected dates of adoption and the estimated effects, if any, on our consolidated financial statements, see footnote “2. Significant Accounting Policies” to our consolidated financial statements appearing at the end of this Annual Report on Form 10-K.
Recently Issued Accounting Pronouncements For a description of recently issued accounting pronouncements, including the expected dates of adoption and the estimated effects, if any, on our consolidated financial statements, see Note 2, Significant Accounting Policies to our consolidated financial statements appearing at the end of this Annual Report on Form 10-K. 89 Table of Contents
Income Tax (Expense) Benefit Years Ended December 31, Change 2022 2021 2020 2022 to 2021 2021 to 2020 (in thousands, except for percentages) Income tax (expense) benefit $ (4,750 ) $ 31,116 $ (530 ) $ (35,866 ) (115 %) $ 31,646 ** ** not meaningful For the year ended December 31, 2022, income tax expense of $4.8 million included $2.8 million of current income taxes and $2.0 million of deferred income taxes.
Income Tax (Expense) Benefit Years Ended December 31, Change 2023 2022 2021 2023 to 2022 2022 to 2021 (in thousands, except for percentages) Income tax (expense) benefit $ (5,447 ) $ (4,750 ) $ 31,116 $ (697 ) 15 % $ (35,866 ) (115 %) For the year ended December 31, 2023, income tax expense of $5.4 million included $3.4 million of current income taxes and $2.0 million of deferred income taxes.
We maintained the same position that our net U.S. deferred tax assets did not require a valuation allowance as of December 31, 2022. Our U.S. provision for income taxes relates to current tax expense associated with taxable income that could not be offset by state net operating losses.
We believe that our net U.S. deferred tax assets did not require a valuation allowance as of December 31, 2023. Our U.S. provision for income taxes relates to current tax expense associated with taxable income that could not be offset by net operating losses or research and development credits.
We recognize revenue from sales of our Advanced Wound Care and Surgical & Sports Medicine products when the customer obtains control of our product, which occurs at a point in time and may be upon procedure date, shipment, or delivery, based on the contractual terms of a contract.
As of December 31, 2023, we had approximately 260 direct sales representatives and approximately 160 independent agencies. 79 Table of Contents We recognize revenue from sales of our Advanced Wound Care and Surgical & Sports Medicine products when the customer obtains control of our product, which occurs at a point in time and may be upon procedure date, shipment, or delivery, based on the contractual terms of a contract.
For the year ended December 31, 2021, selling, general and administrative expenses increased by $46.0 million, or 23%, as compared to the year ended December 31, 2020.
For the year ended December 31, 2022, selling, general and administrative expenses increased by $33.6 million, or 13%, as compared to the year ended December 31, 2021.
For the year ended December 31, 2021, research and development expenses increased by $10.7 million, or 53%, as compared to the year ended December 31, 2020.
For the year ended December 31, 2022, research and development expenses increased by $9.0 million, or 29%, as compared to the year ended December 31, 2021.
We regularly review inventory quantities on hand and record a provision to write down excess and obsolete inventory to its estimated net realizable value based upon management’s assumptions of future material usage, yields and obsolescence, which are a result of future demand and market conditions and the effective life of certain inventory items.
It also includes cell banks and the cost of tests mandated by regulatory agencies, of the materials to qualify them for production. 88 Table of Contents We regularly review inventory quantities on hand and record a provision to write down excess and obsolete inventory to its estimated net realizable value based upon management’s assumptions of future material usage, yields and obsolescence, which are a result of future demand and market conditions and the effective life of certain inventory items.
Income Taxes” to our audited financial statements included in this Annual Report on Form 10-K. Liquidity and Capital Resources Since our inception, we have funded our operations and capital expenditures through cash flows from product sales, loans from affiliates and entities controlled by certain of our affiliates, third-party debt and proceeds from the sale of our capital stock.
Liquidity and Capital Resources Since our inception, we have funded our operations and capital expenditures through cash flows from product sales, loans from affiliates and entities controlled by certain of our affiliates, third-party debt and proceeds from the sale of our capital stock.
During the year ended December 31, 2020, net cash provided by operating activities was $5.5 million, resulting from our net income of $17.2 million and non-cash charges of $16.0 million, partially offset by net cash used in connection with changes in our operating assets and liabilities of $27.8 million.
During the year ended December 31, 2022, net cash provided by operating activities was $24.9 million, resulting from our net income of $15.5 million, non-cash charges of $43.4 million, partially offset by net cash used in connection with changes in our operating assets and liabilities of $34.1 million.
For the year ended December 31, 2021, net revenue from our Advanced Wound Care products increased by $135.6 million, or 46%, as compared to the year ended December 31, 2020.
For the year ended December 31, 2022, net revenue from our Advanced Wound Care products decreased by $8.0 million, or 2%, as compared to the year ended December 31, 2021.
Commitments and Contingencies” to our audited financial statements included in this Annual Report on Form 10-K. (3) Amounts reflect the collection of certain notes receivable from related parties previously reserved. See footnote “19. Related Party Transactions” to our audited financial statements included in this Annual Report on Form 10-K.
See Note 11, Restructuring , to our audited consolidated financial statements included in this Annual Report on Form 10-K. (2) Amounts reflect the collection of certain notes receivable from related parties previously reserved. See Note 19, Related Party Transactions , to our audited consolidated financial statements included in this Annual Report on Form 10-K.
We recognized $1.9 million as loss on the extinguishment of the loan for the year ended December 31, 2021.
We recognized $1.9 million as loss on the extinguishment of the loan for the year ended December 31, 2021. Income taxes We account for income taxes using an asset and liability approach.
Our Advanced Wound Care products include Apligraf for the treatment of venous leg ulcers (“VLUs”) and diabetic foot ulcers (“DFUs”); Dermagraft for the treatment of DFUs (manufacturing currently suspended pending transition to a new manufacturing facility or engagement of a third-party manufacturer); PuraPly AM as an antimicrobial barrier for a broad variety of wound types; and the Affinity, Novachor and NuShield wound coverings to address a variety of wound sizes and types.
Our Advanced Wound Care products include Apligraf for the treatment of VLUs and DFUs; Dermagraft for the treatment of DFUs (manufacturing and distribution currently suspended pending transition to a new manufacturing facility or engagement of a third-party manufacturer); PuraPly AM and PuraPly XT as antimicrobial barriers and native, cross-linked ECM scaffold for a broad variety of wound types; and Affinity, Novachor and NuShield placental allografts to address a variety of wound sizes and types as a protective barrier and ECM scaffold.
These items include non-cash equity compensation, restructuring charges, loss on the extinguishment of debt, mark-to-market adjustments on our Earnout liability, transaction costs related to CPN acquisition, gain on settlement of deferred acquisition consideration, recovery of certain notes receivable from related parties, write-off of the capitalized costs related to certain unfinished construction work, the cancellation fee for terminating certain agreements or pausing a certain construction project, and settlement fee for a certain dispute.
These items include non-cash equity compensation, restructuring charges, recovery of certain notes receivable from related parties, write-off of the capitalized costs related to certain unfinished construction work and other long-term assets, the change in the fair value of the earnout liability in connection with the CPN acquisition, fees paid in connection with settlement of previously disputed GPO fees, loss on the extinguishment of debt, and the cancellation fee for terminating certain agreements or pausing a certain construction project.
Inventory Inventory is stated at the lower of cost (determined under the first-in first-out method) or net realizable value. Inventory includes raw materials, work in process and finished goods. It also includes cell banks and the cost of tests mandated by regulatory agencies, of the materials to qualify them for production.
Inventory Inventory is stated at the lower of cost (determined under the first-in first-out method) or net realizable value. Inventory includes raw materials, work in process and finished goods.
Impairment of Long-Lived Assets We review other long-lived assets (including identifiable definite lived intangible assets) for impairment whenever events or changes in circumstances indicate that the useful life is shorter than originally estimated or the carrying amount of an asset or asset group may not be recoverable.
Impairment of Long-Lived Assets We review long-lived assets, excluding goodwill, for impairment whenever events or changes in circumstances indicate that the carrying amount of an asset or asset group may not be recoverable.
Net cash used in changes in our operating assets and liabilities included an increase in accounts receivable and other current assets of $17.9 million, an increase in inventory of $6.7 million, and a decrease in accounts payable and other liabilities of $4.6 million, all of which were partially offset by an increase in accrued expenses and other current liabilities of $1.4 million.
Net cash used in changes in our operating assets and liabilities included an increase in inventories and prepaid expenses of a total of $18.3 million, and a decrease in net operating lease liabilities of $8.4 million, partially offset by an increase in accounts payable, accrued expenses, and other current and noncurrent liabilities of $3.1 million, and a decrease in accounts receivable of $5.5 million.
The decrease in gross profit resulted primarily from decreased sales volume and increased manufacturing-related costs, partially offset by a shift in product mix to our higher gross margin products. For the year ended December 31, 2021, cost of goods sold increased by $26.9 million, or 31%, as compared to the year ended December 31, 2020.
The decrease in gross profit resulted primarily from a decrease in the pricing for certain of our products, as well as a shift in product mix. For the year ended December 31, 2022, cost of goods sold decreased by $9.2 million, or 8%, as compared to the year ended December 31, 2021.
Amount in 2022 reflects the disposal of certain equipment related to the same facility. See footnote “8. Property and Equipment, Net” to our audited financial statements included in this Annual Report on Form 10-K. (6) Amounts reflect the change in the fair value of the Earnout liability in connection with the CPN acquisition. See footnote “3.
See Note 8, Property and Equipment, Net , to our audited consolidated financial statements included in this Annual Report on Form 10-K. (4) Amounts reflect the change in the fair value of the earnout liability in connection with the CPN acquisition. See Note 3, Acquisition to our audited consolidated financial statements included in this Annual Report on Form 10-K.
This consisted primarily of the repayment of borrowings of $70.0 million under the 2019 Credit Agreement, the payment of $1.6 million to extinguish this debt facility, the payment of finance lease obligations of $2.6 million, and the payment of $2.2 million related to other financing activities. 82 Table of Contents The net cash used in financing activities was principally offset by $73.2 million in net proceeds from the 2021 Credit Agreement and $2.2 million in proceeds from the exercise of common stock options.
This consisted primarily of the repayment of borrowings of $70.0 million under the 2019 Credit Agreement, the payment of $1.6 million to extinguish this debt facility, the payment of finance lease obligations of $2.6 million, and the payment of $2.2 million related to other financing activities.
Cost of Goods Sold and Gross Profit 78 Table of Contents Years Ended December 31, Change 2022 2021 2020 2022 to 2021 2021 to 2020 (in thousands, except for percentages) Cost of goods sold $ 105,019 $ 114,199 $ 87,319 $ (9,180 ) (8 %) $ 26,880 31 % Gross profit $ 345,874 $ 353,160 $ 250,979 $ (7,286 ) (2 %) $ 102,181 41 % For the year ended December 31, 2022, cost of goods sold decreased by $9.2 million, or 8%, as compared to the year ended December 31, 2021.
Cost of Goods Sold and Gross Profit Years Ended December 31, Change 2023 2022 2021 2023 to 2022 2022 to 2021 (in thousands, except for percentages) Cost of goods sold $ 106,481 $ 105,019 $ 114,199 $ 1,462 1 % $ (9,180 ) (8 %) Gross profit $ 326,659 $ 345,874 $ 353,160 $ (19,215 ) (6 %) $ (7,286 ) (2 %) For the year ended December 31, 2023, cost of goods sold increased by $1.5 million, or 1%, as compared to the year ended December 31, 2022.
In the Advanced Wound Care market, we focus on the development and commercialization of advanced wound care products for the treatment of chronic and acute wounds in various treatment settings. We have a comprehensive portfolio of regenerative medicine products capable of supporting patients from early in the wound healing process through wound closure regardless of wound type.
We have a comprehensive portfolio of regenerative medicine products capable of supporting patients from early in the wound healing process through wound closure regardless of wound type.
During the year ended December 31, 2020, we used $23.5 million of cash in investing activities consisting of capital expenditures of $17.7 million and payment of $5.8 million related to the acquisition of CPN. Financing Activities During the year ended December 31, 2022, net cash used in financing activities was $2.2 million.
During the year ended December 31, 2021, we used $31.2 million of cash in investing activities solely consisting of capital expenditures. Financing Activities During the year ended December 31, 2023, net cash used in financing activities was $5.5 million.
The provision for income taxes includes the effects of any resulting tax reserves, or unrecognized tax benefits, that are considered appropriate as well as the related net interest and penalties.
The amount of the benefit that may be recognized is the largest amount that has a greater than 50% likelihood of being realized upon ultimate settlement. The provision for income taxes includes the effects of any resulting tax reserves, or unrecognized tax benefits, that are considered appropriate as well as the related net interest and penalties.
(8) Amount reflects the loss recognized on the extinguishment of the 2019 Credit Agreement upon repayment in 2021. See footnote “12. Long-Term Debt Obligations” to our audited financial statements included in this Annual Report on Form 10-K. (9) Amount reflects the cancellation fees incurred in connection with the Company’s decision to pause one of its manufacturing facility construction projects.
See Note 12, Long-Term Debt Obligations , to our audited consolidated financial statements included in this Annual Report on Form 10-K. (7) Amount reflects the cancellation fees incurred in connection with the Company’s decision to pause one of its manufacturing facility construction projects. (8) Amount reflects the legal and consulting fees incurred related to the recently published and withdrawn LCDs.
We have and intend to continue to generate data from clinical trials, real-world outcomes and health economics research that validate the clinical efficacy and value proposition offered by our products. Several of our existing and pipeline products in our portfolio have premarket approval (“PMA”), or 510(k) clearance from the FDA.
We offer a comprehensive portfolio of products in the markets we serve that address patient needs across the continuum of care. We have and intend to continue to generate data from clinical trials, real-world outcomes and health economics research that validate the clinical efficacy and value proposition offered by our products.
If the tax position is deemed more-likely-than-not to be sustained, the tax position is then assessed to determine the amount of benefit to recognize in the consolidated financial statements. The amount of the benefit that may be recognized is the largest amount that has a greater than 50% likelihood of being realized upon ultimate settlement.
First, the tax position must be evaluated to determine the likelihood that it will be sustained upon external examination by the taxing authorities. If the tax position is deemed more-likely-than-not to be sustained, the tax position is then assessed to determine the amount of benefit to recognize in the consolidated financial statements.
Acquisition” to our audited financial statements included in this Annual Report on Form 10-K. (7) Amounts reflect the fee the Company paid to a GPO to settle previously disputed GPO fees. See footnote “2. Significant Accounting Policies” to our audited financial statements included in this Annual Report on Form 10-K.
(5) Amounts reflect the fee the Company paid to a GPO to settle previously disputed GPO fees. See Note 2, Significant Accounting Policies to our audited consolidated financial statements included in this Annual Report on Form 10-K. (6) Amount reflects the loss recognized on the extinguishment of the 2019 Credit Agreement upon repayment in 2021.
The increase in cost of goods sold was primarily due to increased unit volumes, and additional manufacturing and quality control headcount. For the year ended December 31, 2021, gross profit increased by $102.2 million, or 41%, as compared to the year ended December 31, 2020.
The increase in cost of goods sold was primarily due to product mix. For the year ended December 31, 2023, gross profit decreased by $19.2 million, or 6%, as compared to the year ended December 31, 2022.
If the estimate of future demand is inaccurate based on actual sales, we may increase the write-down for excess inventory for that component. Goodwill Goodwill represents the excess of the purchase price of an acquired business over the fair value of the identifiable assets acquired and liabilities assumed.
If the estimate of future demand is inaccurate based on actual sales, we may increase the write-down for excess inventory for that component. Income Taxes We account for income taxes using an asset and liability approach.
For the year ended December 31, 2021, total other expense, net, increased by $0.2 million, or 2%, as compared to the year ended December 31, 2020. Interest expense decreased by $4.0 million, or 36%, primarily due to the reduced interest rate for borrowings under the 2021 Credit Agreement.
The increase resulted primarily from increases in interest rates in 2023. For the year ended December 31, 2022, total other expense, net, decreased by $7.1 million, or 78%, as compared to the year ended December 31, 2021. The decrease in interest expense in 2022 resulted from the lower interest rate for the borrowings under the 2021 Credit Agreement.
For the year ended December 31, 2021, net revenue from our Surgical & Sports Medicine products decreased by $6.6 million, or 15%, as compared to the year ended December 31, 2020.
For the year ended December 31, 2023, net revenue from our Surgical & Sports Medicine products decreased by $1.0 million, or 4%, as compared to the year ended December 31, 2022. The decrease in Surgical & Sports Medicine net revenue was primarily due to a shift in distributor focus.
Comparison of the Years Ended December 31, 2022, 2021, and 2020 Revenue Years Ended December 31, Change 2022 2021 2020 2022 to 2021 2021 to 2020 (in thousands, except for percentages) Advanced Wound Care $ 422,231 $ 430,237 $ 294,624 $ (8,006 ) (2 %) $ 135,613 46 % Surgical & Sports Medicine 28,662 37,122 43,674 (8,460 ) (23 %) (6,552 ) (15 %) Net revenue $ 450,893 $ 467,359 $ 338,298 $ (16,466 ) (4 %) $ 129,061 38 % For the year ended December 31, 2022, net revenue from our Advanced Wound Care products decreased by $8.0 million, or 2%, as compared to the year ended December 31, 2021.
(9) Amount reflects the compensation expenses related to retention for those sales employees impacted by the recently published and withdrawn LCDs. 82 Table of Contents Comparison of the Years Ended December 31, 2023, 2022, and 2021 Revenue Years Ended December 31, Change 2023 2022 2021 2023 to 2022 2022 to 2021 (in thousands, except for percentages) Advanced Wound Care $ 405,514 $ 422,231 $ 430,237 $ (16,717 ) (4 %) $ (8,006 ) (2 %) Surgical & Sports Medicine 27,626 28,662 37,122 (1,036 ) (4 %) (8,460 ) (23 %) Net revenue $ 433,140 $ 450,893 $ 467,359 $ (17,753 ) (4 %) $ (16,466 ) (4 %) For the year ended December 31, 2023, net revenue from our Advanced Wound Care products decreased by $16.7 million, or 4%, as compared to the year ended December 31, 2022.
Given the extensive time and cost required to conduct clinical trials and receive FDA approvals, we believe that our data and regulatory approvals provide us with a strong competitive advantage. Our product development expertise and multiple technology platforms provide a robust product pipeline, which we believe will drive future growth.
Several of our existing and pipeline products in our portfolio have PMA, or 510(k) clearance from the FDA. Given the extensive time and cost required to conduct clinical trials and receive FDA approvals, we believe that our data and regulatory approvals provide us with a strong competitive advantage.
Our mission is to provide integrated healing solutions that substantially improve medical outcomes and the lives of patients while lowering the overall cost of care. We offer a comprehensive portfolio of products in the markets we serve that address patient needs across the continuum of care.
We offer our differentiated products and in-house customer support to a wide range of health care customers including hospitals, wound care centers, government facilities, ASCs and physician offices. Our mission is to provide integrated healing solutions that substantially improve medical outcomes and the lives of patients while lowering the overall cost of care.
Commitments and Contingencies” to our audited financial statements included in this Annual Report on Form 10-K. 77 Table of Contents (5) Amount in 2021 reflects the write-off of certain design and consulting fees previously capitalized related to the construction in progress at one of the Company’s Canton, Massachusetts facilities.
(3) Amount in 2021 reflects the write-off of certain design and consulting fees previously capitalized related to the construction in progress at one of the Company’s Canton, Massachusetts facilities. Amount in 2022 reflects the disposal of certain equipment related to the same facility.
Under the 2021 Credit Agreement, we are required to comply with certain financial covenants including the Consolidated Fixed Charge Coverage Ratio and Consolidated Total Net Leverage Ratio, tested quarterly.
We may elect to reduce or terminate the Revolving Facility in its entirety at any time by repaying all outstanding principal and unpaid accrued interest. 87 Table of Contents Under the 2021 Credit Agreement, we are required to comply with certain financial covenants including the Consolidated Fixed Charge Coverage Ratio and Consolidated Total Net Leverage Ratio, tested quarterly.
Risk Factors” in this Annual Report on Form 10-K for an additional discussion of risks. Our primary uses of cash are working capital requirements, capital expenditure and debt service payments. Additionally, from time to time, we may use capital for acquisitions and other investing and financing activities.
Our primary uses of cash are working capital requirements, capital expenditure and debt service payments. Additionally, from time to time, we may use capital for acquisitions and other investing and financing activities. Working capital is used principally for our personnel as well as manufacturing costs related to the production of our products.
We account for uncertainty in income taxes recognized in the consolidated financial statements by applying a two-step process to determine the amount of tax benefit to be recognized. First, the tax position must be evaluated to determine the likelihood that it will be sustained upon external examination by the taxing authorities.
We have also recorded a foreign provision for income taxes related to our wholly-owned subsidiary in Switzerland. We account for uncertainty in income taxes recognized in the consolidated financial statements by applying a two-step process to determine the amount of tax benefit to be recognized.
We may prepay the Term Loan Facility. Once repaid, amounts borrowed under the Term Loan Facility may not be re-borrowed. We must pay in arrears, on the first day of each quarter prior to August 6, 2026 (the “Revolving Termination Date”) and on the Revolving Termination Date, a fee for our non-use of available funds (the “Commitment Fee”).
We must pay in arrears, on the first day of each quarter prior to August 6, 2026 (the "Revolving Termination Date") and on the Revolving Termination Date, a fee for our non-use of available funds (the Commitment Fee). The Commitment Fee rate is between 0.25% to 0.45% based on the Total Net Leverage Ratio.
Working capital is used principally for our personnel as well as manufacturing costs related to the production of our products. Our working capital requirements vary from period to period depending on manufacturing volumes, the timing of shipments and the payment cycles of our customers and payers.
Our working capital requirements vary from period to period depending on manufacturing volumes, the timing of shipments and the payment cycles of our customers and payers. 85 Table of Contents Our capital expenditures consist primarily of building improvements, manufacturing equipment, and computer hardware and software.
The following table presents our cash and outstanding debt as of the dates indicated: December 31, 2022 2021 2020 (in thousands) Cash and cash equivalents $ 102,478 $ 113,929 $ 84,394 Line of credit $ - $ - $ 10,000 Term loan net of debt discount and issuance cost 70,769 73,425 59,710 Finance lease obligations - 200 15,061 Total debt $ 70,769 $ 73,625 $ 84,771 Under the line of credit or the Revolving Facility, we have up to $125.0 million available for future revolving borrowings, subject to maintaining compliance with financial and non-financial covenants. 81 Table of Contents Cash Flows The following table summarizes our cash flows for each of the periods presented: Year Ended December 31, 2022 2021 2020 (in thousands) Net cash provided by operating activities $ 24,859 $ 61,978 $ 5,466 Net cash used in investing activities (33,898 ) (31,220 ) (23,498 ) Net cash provided by (used in) financing activities (2,199 ) (1,036 ) 42,468 Net increase (decrease) in cash and restricted cash $ (11,238 ) $ 29,722 $ 24,436 Operating Activities During the year ended December 31, 2022, net cash provided by operating activities was $24.9 million, resulting from our net income of $15.5 million, non-cash charges of $43.4 million, partially offset by net cash used in connection with changes in our operating assets and liabilities of $34.1 million.
Cash Flows The following table summarizes our cash flows for each of the periods presented: Year Ended December 31, 2023 2022 2021 (in thousands) Net cash provided by operating activities $ 30,917 $ 24,859 $ 61,978 Net cash used in investing activities (24,364 ) (33,898 ) (31,220 ) Net cash used in financing activities (5,505 ) (2,199 ) (1,036 ) Net increase (decrease) in cash and restricted cash $ 1,048 $ (11,238 ) $ 29,722 Operating Activities During the year ended December 31, 2023, net cash provided by operating activities was $30.9 million, resulting from our net income of $4.9 million, non-cash charges of $44.0 million, partially offset by net cash used in connection with changes in our operating assets and liabilities of $18.1 million.
Selling, General and Administrative Expenses Years Ended December 31, Change 2022 2021 2020 2022 to 2021 2021 to 2020 (in thousands, except for percentages) Selling, general and administrative $ 283,808 $ 250,200 $ 204,193 $ 33,608 13 % $ 46,007 23 % For the year ended December 31, 2022, selling, general and administrative expenses increased by $33.6 million, or 13%, as compared to the year ended December 31, 2021.
The decrease in gross profit resulted primarily from decreased sales volume and increased manufacturing-related costs, partially offset by a shift in product mix to our higher gross margin products. 83 Table of Contents Selling, General and Administrative Expenses Years Ended December 31, Change 2023 2022 2021 2023 to 2022 2022 to 2021 (in thousands, except for percentages) Selling, general and administrative $ 269,754 $ 283,808 $ 250,200 $ (14,054 ) (5 %) $ 33,608 13 % For the year ended December 31, 2023, selling, general and administrative expenses decreased by $14.1 million, or 5%, as compared to the year ended December 31, 2022.
We have utilized net operating losses to offset all of the 2022 federal taxable income but have exhausted net operating losses and are subject to limitations in the net operating loss utilization in certain states. We have also recorded a foreign provision for income taxes related to our wholly-owned subsidiary in Switzerland.
The utilization of our remaining federal net operating losses is subject to an 80% taxable income limitation and for certain states we have no net operating losses remaining to offset state taxable income or the utilization of the remaining state net operating losses are subject to a limitation.
As of December 31, 2022, we had an accumulated deficit of $45.3 million and working capital of $147.6 million which included $102.5 million in cash and cash equivalents. We also have $125.0 million available for future revolving borrowings under our Revolving Facility (see footnote “12.
As of December 31, 2023, we had an accumulated deficit of $41.0 million and working capital of $144.5 million which included $103.8 million in cash and cash equivalents.
Upon termination of the 2019 Credit Agreement, the Company recognized $1.9 million as loss on the extinguishment of the loan for the year ended December 31, 2021. Critical Accounting Policies and Significant Judgments and Estimates Our consolidated financial statements have been prepared in accordance with GAAP.
Critical Accounting Policies and Significant Judgments and Estimates Our consolidated financial statements have been prepared in accordance with GAAP.
Other Expense, Net Years Ended December 31, Change 2022 2021 2020 2022 to 2021 2021 to 2020 (in thousands, except for percentages) Interest expense $ (2,009 ) $ (7,236 ) $ (11,279 ) $ 5,227 (72 %) $ 4,043 (36 %) Gain on settlement of deferred acquisition consideration - - 2,246 - 0 % (2,246 ) (100 %) Loss on the extinguishment of debt - (1,883 ) - 1,883 (100 %) (1,883 ) ** Other income (expense), net (13 ) (13 ) 97 - 0 % (110 ) (113 %) Total other expense, net $ (2,022 ) $ (9,132 ) $ (8,936 ) $ 7,110 (78 %) $ (196 ) 2 % ** not meaningful For the year ended December 31, 2022, total other expense, net, decreased by $7.1 million, or 78%, as compared to the year ended December 31, 2021.
The increase in research and development expenses was primarily due to increased headcount associated with our existing Advanced Wound Care and Surgical & Sports Medicine products, an increase in product costs associated with our pipeline products not yet commercialized and an increase in the clinical study and related costs necessary to seek regulatory approvals for certain of our products. 84 Table of Contents Other Expense, Net Years Ended December 31, Change 2023 2022 2021 2023 to 2022 2022 to 2021 (in thousands, except for percentages) Interest expense, net $ (2,190 ) $ (2,009 ) $ (7,236 ) $ (181 ) 9 % $ 5,227 (72 %) Loss on the extinguishment of debt — — (1,883 ) — ** 1,883 (100 %) Other income (expense), net 57 (13 ) (13 ) 70 (538 %) — 0 % Total other expense, net $ (2,133 ) $ (2,022 ) $ (9,132 ) $ (111 ) 5 % $ 7,110 (78 %) ** not meaningful For the year ended December 31, 2023, total other expense, net, increased by $0.1 million, or 5%, as compared to the year ended December 31, 2022.
Long-Term Debt Obligations” to our audited financial statements included in this Annual Report on Form 10-K). For the year ended December 31, 2022, we reported $450.9 million in net revenue, $15.5 million in net income and $24.9 million of cash inflows from operating activities.
For the year ended December 31, 2023, we reported $433.1 million in net revenue, $4.9 million in net income and $30.9 million of cash inflows from operating activities.
Unless the context otherwise requires, for purposes of this section, the terms “we,” “us,” “the Company,” “Organogenesis” or “our company” refer to Organogenesis Holdings Inc. and its subsidiaries as they currently exist. Overview Organogenesis is a leading regenerative medicine company focused on the development, manufacture, and commercialization of solutions for the Advanced Wound Care and Surgical & Sports Medicine markets.
Unless the context otherwise requires, for purposes of this section, the terms we," "us," "our," "the Company," "Organogenesis" and "ORGO" will refer to Organogenesis Holdings Inc. and its subsidiaries as they currently exist.
These increases were partially offset by a $4.2 million decrease resulting from the CPN Earnout fair value adjustment and a $2.0 million decrease in the cancellation fee incurred in the three months ended March 31, 2020 to cancel certain product development and consulting agreements. 79 Table of Contents Research and Development Expenses Years Ended December 31, Change 2022 2021 2020 2022 to 2021 2021 to 2020 (in thousands, except for percentages) Research and development $ 39,762 $ 30,742 $ 20,086 $ 9,020 29 % $ 10,656 53 % For the year ended December 31, 2022, research and development expenses increased by $9.0 million, or 29%, as compared to the year ended December 31, 2021.
Research and Development Expenses Years Ended December 31, Change 2023 2022 2021 2023 to 2022 2022 to 2021 (in thousands, except for percentages) Research and development $ 44,380 $ 39,762 $ 30,742 $ 4,618 12 % $ 9,020 29 % For the year ended December 31, 2023, research and development expenses increased by $4.6 million, or 12%, as compared to the year ended December 31, 2022.