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.
Biggest changeResults of Operations The following table sets forth, for the periods indicated, our results of operations: 55 Table of Contents Year Ended December 31, 2024 2023 2022 Net revenue $ 482,043 $ 433,140 $ 450,893 Cost of goods sold 115,741 106,481 105,019 Gross profit 366,302 326,659 345,874 Operating expenses: Selling, general and administrative 294,513 269,754 283,808 Research and development 50,271 44,380 39,762 Impairment of property and construction 18,842 — — Write down of capitalized internal-use software costs 3,959 — — Total operating expenses 367,585 314,134 323,570 Income (loss) from operations (1,283 ) 12,525 22,304 Other expense, net: Interest expense, net (1,544 ) (2,190 ) (2,009 ) Other income (expense), net 20 57 (13 ) Total other expense, net (1,524 ) (2,133 ) (2,022 ) Net income (loss) before income taxes (2,807 ) 10,392 20,282 Income tax (expense) benefit 3,668 (5,447 ) (4,750 ) Net income and comprehensive income 861 4,945 15,532 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, 2024 2023 2022 (in thousands) Net income $ 861 $ 4,945 $ 15,532 Interest expense, net 1,544 2,190 2,009 Income tax expense (benefit) (3,668 ) 5,447 4,750 Depreciation and amortization 13,623 10,448 5,845 Amortization of intangible assets 3,403 4,918 4,883 EBITDA 15,763 27,948 33,019 Stock-based compensation expense 10,578 8,996 6,552 Restructuring charge (1) — 3,796 2,268 Write-off of certain assets (2) — — 4,200 Settlement fee (3) — — 2,600 Facility construction project pause (4) — — 632 Legal and consulting fees (5) — 1,182 — Sales retention (6) — 694 — Impairment of property and construction (7) 18,842 — — Write-down of capitalized software costs (8) 3,959 — — Disposal of construction in progress (9) 645 Adjusted EBITDA $ 49,787 $ 42,616 $ 49,271 (1) Amounts reflect employee retention and benefits as well as other exit costs associated with our restructuring activities.
Indebtedness 2021 Credit Agreement In August 2021, we and our subsidiaries entered into a credit agreement with SVB and several other lenders, which we refer to as the 2021 Credit Agreement.
Indebtedness 2021 Credit Agreement In August 2021, we and our subsidiaries entered into a credit agreement with SVB and several other lenders (the Lenders), which we refer to as the 2021 Credit Agreement.
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.
Factors that we consider in deciding when to perform an impairment review include, but are not limited to, significant underperformance of the business in relation to expectations, significant negative industry or economic trends and significant changes or planned changes in the use of the assets.
Factors that we consider in deciding when to perform an impairment review include, but are not limited to, significant underperformance of the business in relation to expectations, significant negative industry or economic trends and significant changes or planned changes in the use of our assets.
Some of these limitations are: • Although depreciation and amortization are non-cash charges, the assets that we currently depreciate and amortize will likely have to be replaced in the future, and Adjusted EBITDA does not reflect the cash required to fund such replacements; • Adjusted EBITDA does not reflect interest expense or the cash requirements necessary to service payments on our debt; • Adjusted EBITDA excludes stock-based compensation expense which has been, and will continue to be for the foreseeable future, a significant recurring non-cash expense for our business and an important part of our compensation strategy; • Adjusted EBITDA does not reflect the effect of earnings or charges resulting from matters that our management does not consider to be indicative of our ongoing operations.
Some of these limitations are: • Although depreciation and amortization are non-cash charges, the assets that we currently depreciate and amortize will likely have to be replaced in the future, and Adjusted EBITDA does not reflect the cash required to fund such replacements; • Adjusted EBITDA does not reflect interest expense or the cash requirements necessary to service payments on our debt; 53 Table of Contents • Adjusted EBITDA excludes stock-based compensation expense which has been, and will continue to be for the foreseeable future, a significant recurring non-cash expense for our business and an important part of our compensation strategy; • Adjusted EBITDA does not reflect the effect of earnings or charges resulting from matters that our management does not consider to be indicative of our ongoing operations.
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 required 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.
For ABR Loans, the interest rate is equal to (1) the highest of (a) the Wall Street Journal Prime Rate, (b) the Federal Funds Rate plus 0.50% and (c) the Adjusted Term SOFR rate plus 1.0%, plus (2) an Applicable Margin between 1.00% to 2.25% based on the Total Net Leverage Ratio.
For ABR Loans, the interest rate was equal to (1) the highest of (a) the Wall Street Journal Prime Rate, (b) the Federal Funds Rate plus 0.50% and (c) the Adjusted Term SOFR rate plus 1.0%, plus (2) an Applicable Margin between 1.00% to 2.25% based on the Total Net Leverage Ratio.
The decrease in Advanced Wound Care net revenue was primarily attributable to a decrease in sales of certain of our products due to changes in customer buying patterns as well as the impact of the recently withdrawn LCDs on sales of certain of our products, partially offset by an increase in sales of certain of our products to our existing and new customers.
The decrease in Advanced Wound Care net revenue was primarily attributable to a decrease in sales of certain of our products due to changes in customer buying patterns as well as the impact of the 2023 withdrawn LCDs on sales of certain of our products, partially offset by an increase in sales of certain of our products to our existing and new customers.
These expenses were partially offset by a $1.2 million increase in legal and consulting costs primarily related to efforts to convince three MACs to withdraw the final LCDs for skin substitutes for the treatment of DFUs and VSUs.
These expenses were partially offset by a $1.2 million increase in legal and consulting costs primarily related to efforts to convince three MACs to withdraw the final LCDs for skin substitutes for the treatment of DFUs and VLUs.
This consisted primarily of the payment of term loan and finance lease obligations of $3.0 million and the payment of $0.6 million related to the CPN deferred acquisition consideration, partially offset by the net receipts of $1.4 million in connection with stock awards activities. During the year ended December 31, 2021, net cash used in financing activities was $1.0 million.
During the year ended December 31, 2022, net cash used in financing activities was $2.2 million. This consisted primarily of the payment of term loan and finance lease obligations of $3.0 million and the payment of $0.6 million related to the CPN deferred acquisition consideration, partially offset by the net receipts of $1.4 million in connection with stock awards activities.
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
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.
This consisted primarily of principal payments on the Term Loan of $4.7 million, and on finance lease obligations of $0.5 million, and payments of $0.3 million in connection with stock awards activities. During the year ended December 31, 2022, net cash used in financing activities was $2.2 million.
During the year ended December 31, 2023, net cash used in financing activities was $5.5 million. This consisted primarily of principal payments on the Term Loan of $4.7 million, and on finance lease obligations of $0.5 million, and payments of $0.3 million in connection with stock awards activities.
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.
We expect that our cash on hand and other components of working capital as of December 31, 2024, availability under the 2021 Credit Agreement as amended by the 2024 Amendment, 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, the Company is required to pay a low double-digit royalty and a high single-digit royalty on the Net Sales of Dual and Matrix, respectively, during the royalty term, as defined in the agreement with Vivex. The royalty term is commensurate with the initial term of the contract and will continue for each subsequent renewal period.
Additionally, we are required to pay a low double-digit royalty on the Net Sales of Dual and VIA, and a high single-digit royalty on the Net Sales of Matrix, respectively, during the royalty term, as defined in the Vivex Agreement. The royalty term is commensurate with the initial term of the contract and will continue for each subsequent renewal period.
The following table presents our cash and outstanding debt as of the dates indicated: December 31, 2023 2022 (in thousands) Cash and cash equivalents $ 103,840 $ 102,478 Line of credit $ — $ — Term loan net of debt discount and issuance cost 66,231 70,769 Finance lease obligations 2,969 — Total debt $ 69,200 $ 70,769 Under 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.
The following table presents our cash and outstanding debt as of the dates indicated: December 31, 2024 2023 (in thousands) Cash and cash equivalents $ 135,571 $ 103,840 Line of credit $ — $ — Term loan net of debt discount and issuance cost — 66,231 Finance lease obligations 1,888 2,969 Total debt $ 1,888 $ 69,200 Under 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.
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. Our products have been shown through clinical and scientific studies to support and in some cases accelerate tissue healing and improve patient outcomes.
Overview Organogenesis is a leading regenerative medicine and tissue innovations company focused on empowering healing through the development, manufacturing, and sale of products for the advanced wound care, and surgical and sports medicine markets. Our products have been shown through clinical and scientific studies to support and in some cases accelerate tissue healing and improve patient outcomes.
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.
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 an integrated portfolio of healing and tissue solutions that improve lives while lowering the overall cost of health care.
We paid an upfront licensing fee to Vivex to sell Dual and Matrix, and also agreed to pay a fixed milestone payment for Dual in the event that its ASP is published by certain government agencies for a specified period of time.
We paid an upfront licensing fee to Vivex to sell Dual and Matrix, and also agreed to pay a fixed milestone payment for Dual in the event that its average sales price (ASP) is published by certain government agencies for a specified period of time, which we remitted in December 2024.
However, some of these charges and gains (such as restructuring charge, mark-to-market adjustments, etc.) have recurred and may recur; and • Other companies, including companies in our industry, may calculate Adjusted EBITDA differently, which reduces its usefulness as a comparative measure.
However, some of these charges and gains (such as restructuring and impairment charges) have recurred and may recur; and • Other companies, including companies in our industry, may calculate Adjusted EBITDA differently, which reduces its usefulness as a comparative measure.
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.
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.
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.
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; CYGNUS Dual as a dual-layered amniotic membrane that promotes an optimal environment for wound healing; and VIA Matrix, Affinity, Novachor, and NuShield placental allografts to address a variety of wound sizes and types as a protective barrier and extracellular matrix scaffold.
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.
Our primary uses of cash are working capital requirements and capital expenditure. Additionally, from time to time, we may use capital for acquisitions and other investing and financing activities, such as our recent repurchase of our Class A common stock. Working capital is used principally for our personnel as well as manufacturing costs related to the production of our products.
We primarily sell our Advanced Wound Care products through direct sales representatives who manage and maintain the sales relationships with hospitals, wound care centers, government facilities, ASCs, and physician offices. We primarily sell our Surgical & Sports Medicine products through third-party agencies.
We primarily sell our Advanced Wound Care products through direct sales representatives who manage and maintain the sales relationships with hospitals, wound care centers, government facilities, ASCs, and physician offices. We primarily sell our Surgical & Sports Medicine products through third-party agencies. As of December 31, 2024, we had 256 direct sales representatives and approximately 160 independent agencies.
If an asset is determined to be impaired, the asset is written down to fair value, which is determined based on discounted cash flows or appraised value, depending on the nature of the asset.
If we determine an asset to be impaired, we reduce its carrying value to fair value, which is determined based on discounted cash flows or its appraised value, depending on the nature of the asset.
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.
Cash Flows The following table summarizes our cash flows for each of the periods presented: Year Ended December 31, 2024 2023 2022 (in thousands) Net cash provided by operating activities $ 14,208 $ 30,917 $ 24,859 Net cash used in investing activities (10,032 ) (24,364 ) (33,898 ) Net cash provided by (used in) financing activities 27,637 (5,505 ) (2,199 ) Net increase (decrease) in cash, cash equivalents, and restricted cash $ 31,813 $ 1,048 $ (11,238 ) Operating Activities During the year ended December 31, 2024, net cash provided by operating activities was $14.2 million, resulting from our net income of $0.9 million, non-cash charges of $62.2 million, partially offset by net cash used in connection with changes in our operating assets and liabilities of $48.9 million.
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.
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. Financing Activities During the year ended December 31, 2024, net cash provided by financing activities was $27.6 million.
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.
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. The increase in cost of goods sold was primarily due to product mix.
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.
In addition, we are also required to make representations and warranties and comply with certain non-financial covenants that are 62 Table of Contents customary in loan agreements of this type, including restrictions on the payment of dividends, repurchase of stock, incurrence of indebtedness, dispositions and acquisitions.
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.
Research and Development Expenses Years Ended December 31, Change 2024 2023 2022 2024 to 2023 2023 to 2022 (in thousands, except for percentages) Research and development $ 50,271 $ 44,380 $ 39,762 $ 5,891 13 % $ 4,618 12 % For the year ended December 31, 2024, research and development expenses increased by $5.9 million, or 13%, as compared to the year ended December 31, 2023.
During the year ended December 31, 2021, net cash provided by operating activities was $62.0 million, resulting from our net income of $94.2 million, non-cash charges of $4.8 million, partially offset by net cash used in connection with changes in our operating assets and liabilities of $37.0 million.
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.
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.
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.
To the extent additional funds are necessary to meet our long-term liquidity needs as we continue to execute on our business strategy, we anticipate that they will be obtained through additional equity or debt financings, other strategic transactions or a combination of these potential sources of funds.
Our capital expenditures consist primarily of building improvements, manufacturing equipment, and computer hardware and software. 60 Table of Contents To the extent additional funds are necessary to meet our long-term liquidity needs as we continue to execute on our business strategy, we anticipate that they will be obtained through additional equity or debt financings, other strategic transactions or a combination of these potential sources of funds.
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.
Income Tax (Expense) Benefit Years Ended December 31, Change 2024 2023 2022 2024 to 2023 2023 to 2022 (in thousands, except for percentages) Income tax (expense) benefit $ 3,668 $ (5,447 ) $ (4,750 ) $ 9,115 (167 %) $ (697 ) 15 % For the year ended December 31, 2024, income tax benefit of $3.7 million included $7.1 million of current income taxes and ($10.7) million of deferred income taxes.
Dermagraft As previously disclosed, manufacturing of Dermagraft was suspended in the fourth quarter of 2021 and sales of Dermagraft were suspended in the second quarter of 2022. We currently plan to transition our Dermagraft manufacturing to a new manufacturing facility or engage a third-party manufacturer, which we expect will result in substantial long-term cost savings.
Dermagraft As previously disclosed, manufacturing of Dermagraft was suspended in the fourth quarter of 2021 and sales of Dermagraft were suspended in the second quarter of 2022. We currently plan to transition our Dermagraft manufacturing to our newly-leased biomanufacturing facility in Smithfield, Rhode Island, which we expect will begin in 2027, and will result in substantial long-term cost savings.
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.
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.
Significant judgments and estimates used by management when evaluating long-lived assets for impairment include: an assessment as to whether an adverse event or circumstance has triggered the need for an impairment review; determination of asset groups, the primary asset within each group, and the primary asset's average estimated useful life; undiscounted future cash flows generated by the assets; and determination of fair value when an impairment is deemed to exist, which may require assumptions related to future general economic conditions, future expected production volumes, product pricing and cost estimates, working capital and capital investment requirements, discount rates and estimated liquidation values.
Judgments and estimates used by management when evaluating long-lived assets for impairment include: an assessment as to whether an adverse event or circumstance has triggered the need for an impairment review; determination of asset groups, the primary asset within each group, and the primary asset's average estimated useful life; undiscounted future cash flows generated by the assets; and determination of fair value when an impairment is deemed to exist.
Net cash used in changes in our operating assets and liabilities included an increase in accounts receivable of $8.8 million, an increase in inventory and prepaid expenses of $9.8 million, a decrease in operating lease liability of $7.0 million and a decrease of accrued expenses of $11.9 million, all of which were partially offset by an increase in accounts payable and other liabilities of $3.3 million.
Net cash used in changes in our operating assets and liabilities included an increase in accounts receivable of $8.8 million, an increase in inventory and prepaid expenses of $9.8 million, a decrease in operating lease liability of $7.0 million and a decrease of accrued expenses of $11.9 million, all of which were partially offset by an increase in accounts payable and other liabilities of $3.3 million. 61 Table of Contents Investing Activities During the year ended December 31, 2024, we used $10.0 million of cash in investing activities solely consisting of capital expenditures.
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.
For the year ended December 31, 2024, we reported $482.0 million in net revenue, $0.9 million in net income and $14.2 million of cash inflows from operating activities.
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.
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.
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.
Cost of Goods Sold and Gross Profit Years Ended December 31, Change 2024 2023 2022 2024 to 2023 2023 to 2022 (in thousands, except for percentages) Cost of goods sold $ 115,741 $ 106,481 $ 105,019 $ 9,260 9 % $ 1,462 1 % Gross profit $ 366,302 $ 326,659 $ 345,874 $ 39,643 12 % $ (19,215 ) (6 %) For the year ended December 31, 2024, cost of goods sold increased by $9.3 million, or 9%, as compared to the year ended December 31, 2023.
When such an event occurs, we determine whether there has been impairment by comparing the anticipated undiscounted future net cash flows to the related asset group’s carrying value.
When such an event occurs, we determine whether our asset groups are appropriate for impairment considerations, based on any changed facts and circumstances, and we then determine whether there has been impairment by comparing the anticipated undiscounted future net cash flows to the related asset group’s carrying value.
For SOFR Loans, the interest rate is a per annum interest rate equal to the Adjusted Term SOFR plus an Applicable Margin between 2.00% to 3.25% based on the Total Net Leverage Ratio.
Advances made under the 2021 Credit Agreement were either SOFR Loans or ABR Loans, at our option. For SOFR Loans, the interest rate was a per annum interest rate equal to the Adjusted Term SOFR plus an Applicable Margin between 2.00% to 3.25% based on the Total Net Leverage Ratio.
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.
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.
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.
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. 58 Table of Contents Selling, General and Administrative Expenses Years Ended December 31, Change 2024 2023 2022 2024 to 2023 2023 to 2022 (in thousands, except for percentages) Selling, general and administrative $ 294,513 $ 269,754 $ 283,808 $ 24,759 9 % $ (14,054 ) -5 % For the year ended December 31, 2024, selling, general and administrative expenses increased by $24.8 million, or 9%, as compared to the year ended December 31, 2023.
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).
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.
As of December 31, 2024, we had an accumulated deficit of $40.1 million and working capital of $208.5 million which included $135.6 million in cash and cash equivalents.
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.
See Note 2, Significant Accounting Policies to our audited consolidated financial statements included in this Annual Report on Form 10-K. 56 Table of Contents (4) Amount reflects the cancellation fees incurred in connection with the Company’s decision to pause one of its manufacturing facility construction projects.
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.
See Note 8, Property and Equipment, Net to our audited consolidated financial statements included in this Annual Report on Form 10-K.
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.
The decrease resulted primarily from a decrease in the balance of the Term Loan Facility, leading to lower interest expense in 2024. 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. The increase resulted primarily from increases in interest rates in 2023.
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.
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. 54 Table of Contents 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.
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.
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. We believe that our net U.S. deferred tax assets did not require a valuation allowance as of December 31, 2024.
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.
Net cash used in changes in our operating assets and liabilities included an increase in accounts receivable of $31.8 million, an increase in inventories of $6.2 million, an increase prepaid expenses and other current and other assets of $2.5 million, a decrease in net operating lease liabilities of $14.1 million, and a decrease in accounts payable of $2.4 million; partially offset by an increase in accrued expenses and other current liabilities of $9.2 million, and a decrease in other liabilities of $1.1 million.
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.
We prepaid the Term Loan Facility in November 2024, and 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).
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.
Valuation allowances are provided when necessary to reduce net deferred tax assets to an amount that is more likely than not to be realized.
The decrease in cost of goods sold was primarily due to decreased sales volume in our Advanced Wound Care and Surgical & Sports Medicine products. For the year ended December 31, 2022, gross profit decreased by $7.3 million, or 2%, as compared to the year ended December 31, 2021.
The increase in Surgical & Sports Medicine net revenue was primarily due to growth in new customers and product mix. 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.
The initial term of the agreement expires on December 31, 2026 and can be renewed for up to five additional one-year terms.
The initial term of the agreement expires on December 31, 2026 and can be renewed for up to five additional one-year terms. Management’s Use of Non-GAAP Measures Our management uses financial measures that are not in accordance with GAAP (Non-GAAP), in addition to financial measures in accordance with GAAP, to evaluate our operating results.
(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.
See Note 8, Property and Equipment, Net , to our audited consolidated financial statements included in this Annual Report on Form 10-K. (3) Amounts reflect the fee we paid to a GPO to settle previously disputed GPO fees.
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.
Other expense, net Other expense, net comprises primarily interest expense on our indebtedness that was outstanding until November 2024, including amortization of debt discount and debt issuance costs, net of interest income recognized. Income taxes We account for income taxes using an asset and liability approach.
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.
See Note 11, Restructuring , to our audited consolidated financial statements included in this Annual Report on Form 10-K. (2) Amount reflects the disposal of certain equipment related to construction in progress at one of our Canton, Massachusetts facilities.
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.
These items include non-cash equity compensation, restructuring charges, write-off of the capitalized costs related to certain unfinished construction work and other long-term assets, fees paid in connection with settlement of previously disputed GPO fees, the cancellation fee for terminating certain agreements or pausing a certain construction project, legal and consulting fees associated with, as well as compensation expense related to retention for certain sales employees impacted by the published and subsequently withdrawn LCDs, impairment charges of a purchased building and associated unfinished construction work, and the write-down of costs previously capitalized in the development of internal-use software, that the Company determined have no future value.
(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.
(9) Amount reflects construction in progress terminated and disposed of at one of our Canton, Massachusetts facilities, resulting from the Company’s decision to move certain operations to the Smithfield Facility. 57 Table of Contents Comparison of the Years Ended December 31, 2024, 2023, and 2022 Revenue Years Ended December 31, Change 2024 2023 2022 2024 to 2023 2023 to 2022 (in thousands, except for percentages) Advanced Wound Care $ 453,639 $ 405,514 $ 422,231 $ 48,125 12 % $ (16,717 ) (4 %) Surgical & Sports Medicine 28,404 27,626 28,662 778 3 % (1,036 ) (4 %) Net revenue $ 482,043 $ 433,140 $ 450,893 $ 48,903 11 % $ (17,753 ) (4 %) For the year ended December 31, 2024, net revenue from our Advanced Wound Care products increased by $48.1 million, or 12%, as compared to the year ended December 31, 2023.
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.
Under the 2021 Credit Agreement as amended by the 2024 Amendment, we are required to comply with certain financial covenants including the Consolidated Fixed Charge Coverage Ratio and Consolidated Total Net Leverage Ratio, tested quarterly.
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.
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.
We believe the following critical accounting policies involve significant areas where management applies judgments and estimates in the preparation of our consolidated financial statements. Revenue Recognition We generate revenue through the sale of Advanced Wound Care and Surgical & Sports Medicine products.
We believe the following critical accounting estimates involve significant areas where management applies judgments and estimates in the preparation of our consolidated financial statements, and supplement our discussion in Note 2, Significant Accounting Policies , to our audited consolidated financial statements included in this Annual Report on Form 10-K.
Off-Balance Sheet Arrangements We did not have during the periods presented, and we do not currently have, any off-balance sheet arrangements, as defined in the rules and regulations of the SEC.
If these estimates or their related assumptions change in the future, we may be required to record impairment charges against these assets in the reporting period in which the impairment is identified. 63 Table of Contents Off-Balance Sheet Arrangements We did not have during the periods presented, and we do not currently have, any off-balance sheet arrangements, as defined in the rules and regulations of the SEC.
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.
For the year ended December 31, 2024, gross profit increased by $39.6 million, or 12%, as compared to the year ended December 31, 2023. The increase in gross profit resulted primarily from an increase in volume and a shift in product mix.
For the year ended December 31, 2022, net revenue from our Surgical & Sports Medicine products decreased by $8.5 million, or 23%, as compared to the year ended December 31, 2021.
The increase in Advanced Wound Care net revenue was primarily attributable to an increase in sales of certain products for new and existing customers. For the year ended December 31, 2024, net revenue from our Surgical & Sports Medicine products increased by $0.8 million, or 3%, as compared to the year ended December 31, 2023.
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.
These increases in expenses were partially offset by a $1.0 million decrease in commissions, restructuring and other headcount-related expense; and a $1.5 million decrease in amortization expense. 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.
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.
See Note 8, Property and Equipment, Net , to our consolidated financial statements included in this Annual Report on Form 10-K. 59 Table of Contents Other Expense, Net Years Ended December 31, Change 2024 2023 2022 2024 to 2023 2023 to 2022 (in thousands, except for percentages) Interest expense, net $ (1,544 ) $ (2,190 ) $ (2,009 ) $ 646 (29 %) $ (181 ) 9 % Other income (expense), net 20 57 (13 ) (37 ) (65 %) 70 (538 %) Total other expense, net $ (1,524 ) $ (2,133 ) $ (2,022 ) $ 609 (29 %) $ (111 ) 5 % For the year ended December 31, 2024, total other expense, net, decreased by $0.6 million, or 29%, as compared to the year ended December 31, 2023.