Biggest changeResults of Continuing Operations The following table sets forth components of our consolidated statements of operations as a percentage of net sales for the periods presented: Years Ended December 31, 2024 2023 Net sales 100.0 % 100.0 % Cost of sales (including depreciation and amortization) 32.3 % 35.9 % Gross profit 67.7 % 64.1 % Selling, general and administrative expense 59.5 % 59.4 % Research and development expense 2.4 % 2.6 % Restructuring costs — % 0.2 % Change in fair value of contingent consideration 0.2 % 0.1 % Depreciation and amortization 1.3 % 1.7 % Impairment of assets 6.3 % 15.4 % Loss on disposals 0.1 % 0.7 % Operating loss (2.1 %) (16.0 %) 73 Table of Contents The following table presents a reconciliation of net loss from continuing operations to Adjusted EBITDA for the periods presented: Years Ended December 31, (in thousands) 2024 2023 Net loss from continuing operations $ (43,833) $ (121,196) Interest expense, net 38,792 40,676 Income tax expense (benefit), net (5,293) 85 Depreciation and amortization (a) 49,555 57,365 Acquisition and related costs (b) 1,339 5,694 Shareholder litigation costs (c) 13,802 — Restructuring and succession charges (d) (57) 2,331 Equity-based compensation (e) 10,058 2,722 Financial restructuring costs (f) 351 7,291 Impairment of assets (g) 36,357 78,615 Loss on disposal of a business (h) 292 1,539 Other items (i) 7,519 13,740 Adjusted EBITDA $ 108,882 $ 88,862 (a) Includes for the years ended December 31, 2024 and 2023, respectively, depreciation and amortization of $41.9 million and $48.5 million in cost of sales and $7.7 million and $8.9 million in operating expenses presented in the consolidated statements of operations and comprehensive loss.
Biggest changeGAAP measure. 74 Table of C o ntents Results of Operations The following table sets forth components of our consolidated statements of operations as a percentage of net sales for the periods presented: Years Ended December 31, 2025 2024 Net sales 100.0 % 100.0 % Cost of sales (including depreciation and amortization) 31.7 % 32.3 % Gross profit 68.3 % 67.7 % Selling, general and administrative expense 55.3 % 60.1 % Research and development expense 2.1 % 2.4 % Restructuring costs 0.4 % — % Change in fair value of contingent consideration — % 0.2 % Depreciation and amortization 1.0 % 1.3 % Impairment of assets — % 6.3 % Loss on disposals — % 0.1 % Operating income (loss) 9.5 % (2.7 %) The following table presents a reconciliation of net income (loss) to Adjusted EBITDA for the periods presented: Years Ended December 31, (in thousands) 2025 2024 Net income (loss) $ 27,274 $ (47,049) Interest expense, net 26,486 38,792 Income tax benefit, net (1,565) (5,293) Depreciation and amortization (a) 47,011 49,555 Acquisition and related costs (b) — 1,339 Shareholder litigation costs (c) 51 13,802 Restructuring costs (d) 2,235 (57) Equity-based compensation (e) 12,673 13,274 Debt refinancing (f) 902 351 Loss on extinguishment (g) 326 — Impairment of assets (h) — 36,357 Loss on disposal of a business (i) 81 292 Other items (j) 803 7,519 Adjusted EBITDA $ 116,277 $ 108,882 (a) Includes for the years ended December 31, 2025 and 2024, respectively, depreciation and amortization of $41.3 million and $41.9 million in cost of sales and $5.7 million and $7.7 million in operating expenses presented in the consolidated statements of operations and comprehensive income (loss).
Non-GAAP financial measures have limitations as an analytical tool and should not be considered in isolation or as a substitute for, or superior to, the financial information prepared and presented in accordance with U.S. GAAP. These measures might exclude certain normal recurring expenses.
Non-GAAP financial measures have limitations as an analytical tool and should not be considered in isolation or as a substitute for, or as superior to, the financial information prepared and presented in accordance with U.S. GAAP. These measures might exclude certain normal recurring expenses.
Investors are encouraged to review the reconciliation of the non-GAAP measure provided in this Annual Report on Form 10-K, including all tables referencing Adjusted EBITDA to its most directly comparable U.S. GAAP measure.
Investors are encouraged to review the reconciliation of the non-GAAP measure provided in this Annual Report on Form 10-K, including all tables referencing Adjusted EBITDA to its most directly comparable U.S.
Gains and losses are recorded with selling, general and administrative expenses within the consolidated statements of operations and comprehensive loss. Impairment of goodwill and indefinite-lived intangible assets We evaluate goodwill for impairment annually during the fourth quarter, or more frequently if events or changes in circumstances indicate that the asset might be impaired.
Gains and losses are recorded in selling, general and administrative expenses within the consolidated statements of operations and comprehensive income (loss). Impairment of Goodwill and Indefinite-Lived Intangible Assets We evaluate goodwill for impairment annually during the fourth quarter, or more frequently if events or changes in circumstances indicate that the asset might be impaired.
This portfolio also enables precision ultrasonic neuro and general surgery to address brain tumors and pathologies of the liver and other organs. ◦ Bone Graft Substitutes (“BGS”) : Our product portfolio includes a range of products that facilitate optimal bone fusion following a surgical procedure. • Restorative Therapies, comprised of: ◦ Fracture Care: We provide low-intensity pulse ultrasound to help patients who suffer from bone fractures that do not heal through traditional methods.
This portfolio also enables precision ultrasonic neuro and general surgery to address brain tumors and pathologies of the liver and other organs. ◦ Bone Graft Substitutes (“BGS”) : Our BGS product portfolio includes a range of products that facilitate optimal bone fusion following a surgical procedure. • Restorative Therapies , consisting of: ◦ Fracture Care: We provide low-intensity pulse ultrasound to help patients who suffer from bone fractures that do not heal through traditional methods.
Where appropriate, these estimates take into consideration a range of possible outcomes, which are probability-weighted for relevant factors such as our historical experiences, current contractual requirements, specific known market events and trends, industry data and forecasted customer buying and payment patterns.
Where appropriate, these estimates take into consideration a range of possible outcomes, which are probability-weighted for relevant factors such as our historical experience, current contractual requirements, specific known market events and trends, industry data and forecasted customer buying and payment patterns.
We discount future cash flows based on a market comparable weighted average cost of capital rate for each reporting unit. The discount rates used in the discounted free cash flow analyses reflect the risks inherent in the expected future cash flows generated by the respective intangible assets.
We discounted future cash flows based on a market comparable weighted average cost of capital rate for each reporting unit. The discount rates used in the discounted free cash flow analyses reflected the risks inherent in the expected future cash flows generated by the respective intangible assets.
(c) Amounts that are contractually committed to as of December 31, 2024 related to multi-year exclusive supply agreements. Generally, our purchase obligations under these supply agreements are based on forecasted requirements, subject in some cases to an annual contractual minimum.
(c) Amounts that are contractually committed to as of December 31, 2025 related to multi-year exclusive supply agreements. Generally, our purchase obligations under these supply agreements are based on forecasted requirements, subject in some cases to an annual contractual minimum.
A discussion of the year ended December 31, 2023 compared to the year ended December 31, 2022 has been reported previously in our Form 10-K for the fiscal year ended December 31, 2023, filed with the SEC on March 12, 2024, under the heading "Management's Discussion and Analysis of Financial Condition and Results of Operations." Executive Summary We are a global medical device company focused on helping patients recover and live life to the fullest by relieving pain and addressing musculoskeletal challenges through a diverse portfolio of high-quality, innovative, and clinically-proven solutions.
A discussion of the year ended December 31, 2024 compared to the year ended December 31, 2023 has been reported previously in our Form 10-K for the fiscal year ended December 31, 2024, filed with the SEC on March 11, 2025, under the heading "Management's Discussion and Analysis of Financial Condition and Results of Operations." Executive Summary We are a global medical device company focused on helping patients recover and live life to the fullest by relieving pain and addressing musculoskeletal challenges through a diverse portfolio of high-quality, innovative, and clinically proven solutions.
Certain of our more critical accounting policies require the application of significant judgment by management in selecting the appropriate assumptions for calculating financial estimates. By their nature, these judgments are subject to an inherent degree of uncertainty. 80 Table of Contents We use historical experience and other assumptions as the basis for our judgments in making these estimates.
Certain of our more critical accounting policies require the application of significant judgment by management in selecting the appropriate assumptions for calculating financial estimates. By their nature, these judgments are subject to an inherent degree of uncertainty. We use historical experience and other assumptions as the basis for our judgments in making these estimates.
Each of these factors and assumptions can significantly affect the value of the intangible asset. 81 Table of Contents Acquired in-process research and development (“IPR&D”) is the fair value of projects for which the related products have not received regulatory approval and have no alternative future use and is capitalized as an indefinite-lived intangible asset.
Each of these factors and assumptions can significantly affect the value of the intangible asset. Acquired in-process research and development (“IPR&D”) is the fair value of projects for which the related products have not received regulatory approval and have no alternative future use and is capitalized as an indefinite-lived intangible asset.
Significant judgments inherent in this analysis include estimating the amount and timing of future cash flows and the selection of appropriate discount rates, royalty rate and long-term growth rate assumptions.
Significant judgments inherent in this analysis included estimating the amount and timing of future cash flows and the selection of appropriate discount rates, royalty rates and long-term growth rate assumptions.
However, over time, as we grow our net sales, we expect selling, general and administrative expenses to decline as a percentage of net sales. 71 Table of Contents Research and development expense Research and development expense primarily consists of employee compensation, equity-based compensation and related expenses, as well as contract research organization service expenses related to clinical trials.
However, over time, as we grow our net sales, we expect selling, general and administrative expenses to decline as a percentage of net sales. Research and Development Expense Research and development expense primarily consists of employee compensation, equity-based compensation and related expenses, as well as contract research organization service expenses related to clinical trials.
We define Adjusted EBITDA as net loss from continuing operations before depreciation and amortization, provision of income taxes and interest expense, net, adjusted for the impact of certain cash, non-cash and other items that we do not consider in our evaluation of ongoing operating performance.
We define Adjusted EBITDA as net income (loss) before depreciation and amortization, provision of income taxes and interest expense, net, adjusted for the impact of certain cash, non-cash and other items that we do not consider in our evaluation of ongoing operating performance.
(“Continuing LLC Owner”) 85% of the amount of any realized tax benefits (or in some circumstances are deemed to realize) resulting from (i) increases in the tax basis of assets of BV LLC as a result of (a) any future redemptions or exchanges of LLC Interests and (b) certain distributions (or deemed distributions) by BV LLC and (ii) certain other tax benefits arising from our making payments under the TRA.
(“Continuing LLC Owner”) 85% of the amount of any realized tax benefits (or in some circumstances are deemed to realize) resulting from (i) increases in the tax basis of assets of BV LLC as a result of (a) any future redemptions or exchanges of LLC Interests and (b) certain distributions (or deemed distributions) by BV LLC and (ii) certain other tax benefits arising from payments we make under the TRA.
Amortization expense primarily consists of amortization expense related to customer relationships and other intangible assets. Interest expense Interest expense primarily consists of interest on our indebtedness, which currently consists of our term loan and revolving credit facility, which was incurred pursuant to the Amended 2019 Credit Agreement.
Amortization expense primarily consists of amortization expense related to customer relationships and other intangible assets. Interest Expense Interest expense primarily consists of interest on our indebtedness, which currently consists of our term loan and revolving credit facility, which was incurred pursuant to the 2025 Credit Agreement.
Adjusted EBITDA by segment is comprised of net sales and costs directly attributable to a segment, as well as an allocation of corporate overhead costs primarily based on a ratio of net sales by segment to total consolidated net sales.
Adjusted EBITDA by segment consists of net sales and costs directly attributable to a segment, as well as an allocation of corporate overhead costs primarily based on a ratio of net sales by segment to total consolidated net sales.
Components of our results of operations Net sales We generate net sales from a portfolio of active healing products that serve physicians spanning the orthopedic continuum, including sports medicine, total joint reconstruction, hand and upper extremities, foot and ankle, podiatric surgery, trauma, spine and neurosurgery. We report sales net of contractual allowances, rebates and returns.
Components of our results of operations Net Sales We generate net sales from a portfolio of active healing products that serve physicians spanning the orthopedic continuum, including sports medicine, total joint reconstruction, hand and upper extremities, foot and ankle, podiatric surgery, trauma, spine and neurosurgery.
Our impairment process includes applying a quantitative impairment analysis to the fair value of the reporting unit and comparing it to its carrying value. We used independent third-party valuation specialists in 2024 and 2023 using year-to-date October data in each year to assist management in performing our annual impairment evaluation.
Our impairment process in 2024 included applying a quantitative impairment analysis to the fair value of the reporting unit and comparing it to its carrying value. We used independent third-party valuation specialists and year-to-date October data to assist management in performing the 2024 annual impairment evaluation.
Financial Statements and Supplementary Data—Notes to the Consolidated Financial Statements—Note 3. Balance sheet information. Equity-based compensation Equity-based compensation expense generated from the granting of restricted stock units represents the fair value of the stock measured at the market price on the date of grant.
Financial Statements and Supplementary Data—Notes to the Consolidated Financial Statements—Note 3. Balance Sheet Information for further discussion regarding goodwill . Equity-Based Compensation Equity-based compensation expense generated from the granting of restricted stock units represents the fair value of the stock measured at the market price on the date of grant.
We determine the fair value of U.S. and International reporting units based primarily on an income approach, which incorporates the use of a discounted free cash flow analysis. The discounted free cash flow analysis is based on significant judgments, including the current operating budgets, estimated long-term growth projections and future forecasts for each reporting unit.
We determined the fair value of U.S. and International reporting units based primarily on an income approach, which incorporated the use of a discounted free cash flow analysis. The discounted free cash flow analysis was based on significant judgments, including the current operating budgets, estimated long-term growth projections and future forecasts for each reporting unit.
We will continue to qualify as an emerging growth company until the earliest of: • The last day of our fiscal year following the fifth anniversary of the date of our IPO; • The last day of our fiscal year in which have annual gross revenues of $1.235 billion or more; • The date on which we have, during the previous three-year period, issued more than $1.0 billion in non-convertible debt; • The date on which we are deemed to be a “large accelerated filer”, which will occur at such time as we (1) have an aggregate worldwide market value of common equity securities held by non-affiliates of $700 million or more as of the last business day of our second fiscal quarter, (2) have been required to file annual and quarterly reports under the Exchange Act for a period of at least 12 months, (3) have filed at least one annual report pursuant to the Exchange Act, and (4) are not eligible to use the requirements for smaller reporting companies as defined in Rule 12b-2 under the Exchange Act (annual revenue less than $100 million and either no public float or a public float of less than $700 million). 83 Table of Contents Additionally, we are considered a “smaller reporting company,” as defined by Rule 12b-2 of the Exchange Act, which was determined as of the last day of our second fiscal quarter of 2024 (a “determination date”).
We will continue to qualify as an emerging growth company until the earliest of: • December 31, 2026 (the last day of our fiscal year following the fifth anniversary of the date of our IPO); • The last day of our fiscal year in which we have annual gross revenues of $1.235 billion or more; • The date on which we have, during the previous three-year period, issued more than $1.0 billion in non-convertible debt; • The date on which we are deemed to be a “large accelerated filer,” which will occur at such time as we (1) have an aggregate worldwide market value of common equity securities held by non-affiliates of $700 million or more as of the last business day of our second fiscal quarter, (2) have been required to file annual and quarterly reports under the Exchange Act for a period of at least 12 months, (3) have filed at least one annual report pursuant to the Exchange Act, and (4) are not eligible to use the requirements for smaller reporting companies as defined in Rule 12b-2 under the Exchange Act (annual revenue less than $100 million and either no public float or a public float of less than $700 million).
We base the allowance on an assessment of customer creditworthiness, historical payment experience, the age of outstanding receivables and other information as applicable. Fair value We record certain assets and liabilities at fair value.
We base the allowance on an assessment of customer creditworthiness, historical payment experience, the age of outstanding receivables and other information, as applicable. 82 Table of C o ntents Fair Value We record certain assets and liabilities at fair value.
Payments due upon cancellation generally consist only of payments for services provided or expenses incurred, including non-cancellable obligations of our service providers, up to the date of cancellation. Certain agreements include contingent events that upon occurrence would require payment. For information regarding Commitments and Contingencies, refer to Item 8.
Payments due upon cancellation generally consist only of payments for services provided or expenses incurred, including non-cancellable obligations of our service providers, up to the date of cancellation. Certain agreements include contingent events that upon occurrence would require payment. For information regarding Commitments and Contingencies, refer to Item 8. Financial Statements and Supplementary Data in this Annual Report.
Identifying and calculating the cost to exit operations requires certain assumptions to be made, the most significant of which are anticipated future liabilities. Although our estimates have been reasonably accurate in the past, significant judgment is required, and these estimates and assumptions may change as additional information becomes available and facts or circumstances change.
Identifying and calculating the cost to exit operations requires certain assumptions, the most significant of which are anticipated future liabilities. Although our estimates have been reasonably accurate in the past, significant judgment is required, and these estimates and assumptions may change as additional information becomes available and facts or circumstances change. Restructuring costs are recorded at estimated fair value.
The value of each reporting unit is determined on a stand-alone basis from the perspective of a market participant and represents the price we estimate we would receive in a sale of the reporting unit in an orderly transaction between market participants at the measurement date.
The value of each reporting unit was determined on a stand-alone basis from the perspective of a market participant and represents the price we estimated we would have received in a sale of the reporting unit in an orderly transaction between market participants at the measurement date.
Market risk, industry risk and a small company premium has an impact on the discount rate.
Market risk, industry risk and a small company premium had impact on the discount rate.
We establish reserves for the estimated variable consideration based on the amounts earned or eligible for claim on the related sales.
We establish reserves for the estimated variable consideration based on the amounts earned or eligible to be claimed on the related sales.
Income tax expense The Company’s subsidiary, Bioventus LLC (“BV LLC”), is a partnership for U.S. federal tax purposes. Accordingly, the members include the profits and losses of BV LLC in their income tax returns. Certain wholly-owned subsidiaries of BV LLC are taxable entities for U.S. or foreign tax purposes and file tax returns in their local jurisdictions.
Accordingly, the members include the profits and losses of BV LLC in their income tax returns. Certain wholly-owned subsidiaries of BV LLC are taxable entities for U.S. or foreign tax purposes and file tax returns in their local jurisdictions.
We plan to expand our United States clinical indications to address the healing of fresh fractures, especially for high-risk patients.
We plan to expand our U.S. clinical fracture care indications to address the healing of fresh fractures, especially for high-risk patients.
Financial Statements and Supplementary Data in this Annual Report. 78 Table of Contents Tax Receivable Agreement The BV LLC Agreement provides for the payment of certain distributions to the Continuing LLC Owner in amounts sufficient to cover the income taxes imposed with respect to the allocation of taxable income from BV LLC as well as obligations within the TRA.
Tax Receivable Agreement The BV LLC Agreement provides for the payment of certain distributions to the Continuing LLC Owner in amounts sufficient to cover the income taxes imposed with respect to the allocation of taxable income from BV LLC as well as obligations within the TRA.
We report the income tax effects of these differences as deferred income taxes. Valuation allowances recognized reduce the related deferred tax assets to an amount which will, more likely than not, be realized.
We report the income tax effects of these differences as deferred income taxes. Valuation allowances recognized reduce the related deferred tax assets to an amount which are more likely than not to be realized. We recognize interest and penalties related to unrecognized tax benefits as a component of income tax expense.
We recognize interest and penalties related to unrecognized tax benefits as a component of income tax expense. 72 Table of Contents Non-GAAP Financial Measures - Adjusted EBITDA We present Adjusted EBITDA, a non-GAAP financial measure, because we believe it is a useful indicator that management uses to measure operating performance and for planning purposes, including the preparation of our annual operating budget and financial projections.
Non-GAAP Financial Measures - Adjusted EBITDA We present Adjusted EBITDA, a non-GAAP financial measure, because we believe it is a useful indicator that management uses to measure operating performance and for planning purposes, including the preparation of our annual operating budget and financial projections.
If we raise additional funds through collaboration and licensing arrangements with third parties, it might be necessary to relinquish valuable rights to our products, future revenue streams or product candidates, or to grant licenses on terms that might not be favorable to us. We cannot be certain that additional funding will be available on acceptable terms, or at all.
If we raise additional funds by issuing equity securities or convertible debt, our stockholders will experience dilution. If we raise additional funds through collaboration and licensing arrangements with third parties, it might be necessary to relinquish valuable rights to our products, future revenue streams or product candidates, or to grant licenses on terms that might not be favorable to us.
We operate our business through two reporting segments, U.S. and International, and our portfolio of products is comprised of five patient-focused areas, grouped into three businesses based on clinical use: (i) Pain Treatments, (ii) Surgical Solutions and (iii) Restorative Therapies. • Pain Treatments, comprised of: ◦ Knee Osteoarthritis (“KOA”) area : Our product portfolio includes a range of intra-articular, hyaluronic acid (“HA”) injections that help relieve patient discomfort and improve quality of life. ◦ Peripheral Nerve Stimulation (“PNS”) area: We are focused on developing a full portfolio of peripheral nerve stimulation products with solutions for acute, temporary and chronic pain. • Surgical Solutions, comprised of: ◦ Ultrasonics: Our Ultrasonics business offers precision bone resection for patients with degenerative spine conditions and spinal deformities.
We operate our business through two reporting segments, U.S. and International, and our portfolio of products is comprised of five patient-focused areas, grouped into three businesses based on clinical use: (i) Pain Treatments & PRP (“Pain Treatments”), (ii) Surgical Solutions and (iii) Restorative Therapies. • Pain Treatments , consisting of: ◦ Knee Osteoarthritis (“KOA”) : Our product portfolio includes a range of intra-articular, hyaluronic acid (“HA”) injections that help relieve patient discomfort and improve quality of life.
We analyze all other indefinite-lived intangible assets qualitatively to determine if it is more likely than not that an impairment exists. If we meet the criteria, we perform a quantitative analysis to determine if an impairment exists. Our reporting units are U.S. and International and we analyze each reporting unit separately in our impairment evaluations.
We analyze all other indefinite-lived intangible assets qualitatively to determine if it is more likely than not that an impairment exists. If we meet the qualitative criteria, we perform a quantitative analysis to determine if an impairment exists.
We generally recognize revenue at the point in time when control is transferred to the customer, for example, when the product is shipped to the customer, when the patient has accepted the product or upon consumption in a surgical procedure.
Financial Statements and Supplementary Data—Notes to Consolidated Financial Statements—Note 2. Significant Accounting Policies for further information. We generally recognize revenue at the point in time when control is transferred to the customer, for example, when the product is shipped to the customer, when the patient has accepted the product or upon consumption in a surgical procedure.
The amount of variable consideration is included in the transaction price only to the extent that it is probable that a significant reversal in the amount of the cumulative revenue recognized will not occur in a future period. We regularly review all reserves and update them at the end of each reporting period as needed.
The amount of variable consideration is included in the transaction price only to the extent that it is probable that a significant reversal in the amount of the cumulative revenue recognized will not occur in a future period.
These items include acquisition and divestiture related costs, certain shareholder litigation costs, impairments of assets, restructuring and succession charges, equity-based compensation expense, financial restructuring costs and other items.
These items include acquisition and divestiture related costs, certain shareholder litigation costs, impairment of assets, restructuring costs, equity-based compensation expense, debt refinancing, loss on extinguishment of debt, and other items.
Changes in estimates and assumptions could materially affect the determination of fair value for each reporting unit and could result in an impairment charge, which could be material to our financial position and results of operations.
Changes in estimates and assumptions could materially affect the determination of fair value for each reporting unit and could result in an impairment charge, which could be material to our financial position and results of operations. There were no goodwill impairment charges for the years ended December 31, 2025, 2024 or 2023. Refer to Item 8.
We may also receive an aggregate of $20.0 million in potential earn-out payments, which are based on the achievement of certain revenue and financial metric thresholds in respect to sales of products from the Advanced Rehabilitation Business during the 2025 and 2026 fiscal years.
We may also receive an aggregate of $20.0 million in potential earn-out payments based on the achievement of certain revenue and financial performance thresholds related to the Advanced Rehabilitation Business during the fiscal years ending December 31, 2025 and 2026. The revenue and specified financial performance criteria for the fiscal year ended December 31, 2025 were not achieved.
We have previously entered into interest rate swaps to limit our exposure to changes in the variable interest rate on our term loan. Interest expense includes any fair value gain or losses on these swaps.
We have entered into interest rate swaps to limit our exposure to changes in the variable interest rate on our 2025 Term Loan. Interest expense includes any fair value gain or losses on these swaps. Other Expense Other expense primarily consists of foreign currency transaction and remeasurement gains and losses on transactions denominated in currencies other than our functional currency.
Any failure to raise capital in the future might have a negative impact on our financial condition and our ability to pursue our business strategies. Future cash requirements The following table summarizes certain estimated future cash requirements under our various contractual obligations committed to as of December 31, 2024 in total and disaggregated into current and long-term obligations.
Future Cash Requirements The following table summarizes certain estimated future cash requirements under our various contractual obligations committed to as of December 31, 2025 in total and disaggregated into current and long-term obligations.
Change in fair value of contingent consideration Years Ended December 31, Change (in thousands, except for percentage) 2024 2023 $ % Change in fair value of contingent consideration $ 1,423 $ 719 $ 704 97.9 % Changes in fair value for both periods relates to contingent consideration associated with the acquisition of Bioness in March 2021.
Change in Fair Value of Contingent Consideration Years Ended December 31, Change (in thousands, except for percentage) 2025 2024 $ % Change in fair value of contingent consideration $ — $ 1,423 $ (1,423) (100.0 %) Activity from the change in fair value of contingent consideration relates to the acquisition of Bioness in 2021.
(g) Activity in 2024 includes: (i) a non-cash impairment charge of $33.9 million for intangible assets solely attributable to our Advanced Rehabilitation Business due to the decision to divest the business and (ii) a non-cash impairment charge of $2.5 million for rented right-of-use assets involving exited office and warehouse spaces.
(g) Losses recognized in connection with the refinancing of long-term debt. 75 Table of C o ntents (h) Includes a non-cash impairment charge of $33.9 million for intangible assets solely attributable to our Advanced Rehabilitation Business, driven by the decision to divest and a $2.5 million non-cash impairment charge for right-of-use assets associated with exited office and warehouse spaces.
We based the fair value of its intangibles on the consideration agreed to with the purchaser for the Advanced Rehabilitation Business. We also recorded impairment losses of $2.5 million during the year ended December 31, 2024 for 2 right-of-use assets, specifically office and warehouse spaces, which the Company exited during 2024.
Based on this evaluation, we recorded a $33.9 million impairment to reduce intangible assets to fair value less costs to sell, using the consideration agreed upon with the purchaser. Additionally, we recognized $2.5 million of impairment losses during the year ended December 31, 2024 for two right-of-use assets—office and warehouse spaces—that the Company exited during the year.
Each quarter, we update our estimate of our annual effective tax rate, and if the estimated annual effective tax rate changes, we make a cumulative adjustment in such period.
Income Taxes The tax provision for interim periods is determined using an estimate of our annual effective tax rate, adjusted for discrete items, if any, that arise during the period. Each quarter, we update our estimate of our annual effective tax rate, and if the estimated annual effective tax rate changes, we make a cumulative adjustment in such period.
(b) Includes acquisition and integration costs related to completed acquisitions and changes in fair value of contingent consideration. (c) Costs incurred as a result of certain shareholder litigation unrelated to our ongoing operations. (d) Costs incurred were the result of adopting restructuring plans to reduce headcount, contract termination, reorganize management structure and consolidate certain facilities.
(b) Includes acquisition and integration costs related to completed acquisitions and changes in fair value of contingent consideration. (c) Costs incurred as a result of certain shareholder litigation unrelated to our ongoing operations. (d) Restructuring costs in 2025 primarily related to severance associated with the elimination of several positions and the consolidation of certain administrative functions and roles.
Other (income) expense Other (income) expense primarily consists of foreign currency transaction and remeasurement gains and losses on transactions denominated in currencies other than our functional currency. Our foreign currency transaction and remeasurement gains and losses are primarily related to foreign currency denominated cash, liabilities and intercompany receivables and payables. Other (income) expense may also include certain nonrecurring items.
Our foreign currency transaction and remeasurement gains and losses are primarily related to cash, liabilities and intercompany receivables and payables denominated in foreign currency. Other expense may also include certain nonrecurring items. Income Tax Expense The Company’s subsidiary, Bioventus LLC (“BV LLC”), is a partnership for U.S. federal tax purposes.
During the year ended December 31, 2024, other items primarily consisted of the following: (i) divestiture costs related to the Company’s Advanced Rehabilitation Business, including transactional fees, totaled $4.7 million; (ii) transformative project costs of $1.7 million; and (iii) strategic transaction costs of $0.4 million.
Other items during the year ended December 31, 2024 primarily consisted of $4.7 million, net of transactional fees, of expenses related to the divestiture of the Advanced Rehabilitation Business and transformative project costs of $1.7 million. Net Sales Years Ended December 31, Change (in thousands, except for percentage) 2025 2024 $ % U.S.
We may explore divestiture opportunities for non-core assets to improve our liquidity position. In addition, we may raise additional funds to finance future cash needs through receivables or royalty financings or corporate collaboration and licensing arrangements. If we raise additional funds by issuing equity securities or convertible debt, our stockholders will experience dilution.
Our ability to access these sources will depend on market conditions, our financial performance, and other factors. 79 Table of C o ntents We may explore divestiture opportunities for non-core assets to improve our liquidity position. In addition, we may raise additional funds to finance future cash needs through receivables or royalty financings or corporate collaboration and licensing arrangements.
Segment Adjusted EBITDA Adjusted EBITDA for each of our reportable segments is as follows: Years Ended December 31, Change (in thousands, except for percentage) 2024 2023 $ % U.S. $ 95,421 $ 78,668 $ 16,753 21.3 % International $ 13,461 $ 10,194 $ 3,267 32.0 % U.S.
Segment Adjusted EBITDA Adjusted EBITDA for each of our reportable segments is as follows: Years Ended December 31, Change (in thousands, except for percentage) 2025 2024 $ % U.S. $ 100,967 $ 95,421 $ 5,546 5.8 % International $ 15,310 $ 13,461 $ 1,849 13.7 % 78 Table of C o ntents U.S.
We sell our products primarily through our direct sales team, which manages and maintains the sales relationship with healthcare providers, distribution centers or specialty pharmacies. Certain Surgical Solutions products are sold through independent distributors to hospitals so our neurosurgeon and orthopedic spine surgeon customers can use them in procedures.
Certain Surgical Solutions products are sold through independent distributors to hospitals so our neurosurgeon and orthopedic spine surgeon customers can use them in procedures. In certain international markets, we also sell to independent distributors on prearranged business terms, who manage or maintain the sales relationship with their physician customers. Refer to Item 8.
As of December 31, 2024, $22.1 million and $19.5 million of our cash and cash equivalents was held within the U.S. and International segments, respectively.
Information Regarding Cash Flows Cash and cash equivalents as of December 31, 2025 totaled $51.2 million, compared to $41.6 million as of December 31, 2024. As of December 31, 2025, $41.3 million and $9.9 million of our cash and cash equivalents was held within the U.S. and International segments, respectively.
Assumptions used in determining stock option fair value include the risk-free interest rate, expected dividend yield, expected price volatility, expected life of stock options and weighted-average fair value of stock options granted. The expected term of the options granted is estimated using the simplified method. Expected volatility is based on the historical volatility of our peers’ common stock.
The fair value of time-based stock options is determined using the Black-Scholes valuation model, with such value recognized as expense over the service period, net of actual forfeitures. Assumptions used in determining stock option fair value include the risk-free interest rate, expected dividend yield, expected price volatility, expected life of stock options and weighted-average fair value of stock options granted.
We recognize a tax benefit from any uncertain tax positions only if they are more likely than not to be sustained upon examination based on the technical merits of the position.
The release of all or part of the valuation allowance against deferred tax assets may cause greater volatility in the effective tax rate in the periods in which it is reversed. 84 Table of C o ntents We recognize a tax benefit from any uncertain tax positions only if they are more likely than not to be sustained upon examination based on the technical merits of the position.
Restructuring costs recorded in 2023 and 2022 are the result of aligning our organizational and management cost structure to improve profitability and cash flow. Depreciation and amortization Depreciation expense primarily consists of depreciation of computer equipment and software as well as demonstration and consignment inventory, leasehold improvements, furniture, fixtures, machinery and equipment.
In 2025, restructuring costs primarily related to severance costs associated with the elimination of several positions in order to optimize our organizational structure. 73 Table of C o ntents Depreciation and Amortization Depreciation expense primarily consists of depreciation of computer equipment and software as well as demonstration and consignment inventory, leasehold improvements, furniture, fixtures, machinery and equipment.
On December 31, 2024, we closed the sale of the Advanced Rehabilitation Business and received $24.7 million at closing, net of transactional fees, subject to a post-closing adjustment for net working capital.
The Advanced Rehabilitation Business was considered non-core and required additional research and development investment to achieve its next stage of growth. We received $24.7 million of cash proceeds at closing, net of transactional fees, which were subject to a post-closing adjustment for net working capital.
Restructuring costs are recorded at estimated fair value. Key assumptions in determining the restructuring costs include negotiated terms and payments to terminate contractual obligations. Restructuring costs primarily consist of employee severance, legal, consulting and temporary labor expenses.
Key assumptions in determining the restructuring costs include negotiated terms and payments to terminate contractual obligations.
Gross profit and gross margin Years Ended December 31, Change (in thousands, except for percentage) 2024 2023 $ % U.S. $ 348,953 $ 294,366 $ 54,587 18.5 % International 39,273 33,827 5,446 16.1 % Total $ 388,226 $ 328,193 $ 60,033 18.3 % Years Ended December 31, 2024 2023 Change U.S. 68.9 % 65.4 % 3.5 % International 59.1 % 54.1 % 5.0 % Total 67.7 % 64.1 % 3.6 % U.S.
Gross Profit and Gross Margin Years Ended December 31, Change (in thousands, except for percentage) 2025 2024 $ % U.S. $ 350,004 $ 348,953 $ 1,051 0.3 % International 38,153 39,273 (1,120) (2.9 %) Total $ 388,157 $ 388,226 $ (69) — % Years Ended December 31, 2025 2024 Change U.S. 69.7 % 68.9 % 0.8 % International 57.8 % 59.1 % (1.3 %) Total 68.3 % 67.7 % 0.6 % 76 Table of C o ntents U.S.
Significant accounting policies for a further description of our significant accounting policies, however, we believe that the following accounting estimates are considered critical to our business in order to obtain a full understanding and to evaluate our reported financial results.
Significant Accounting Policies for a further description of our significant accounting policies. The critical accounting estimates discussed below represent the most significant judgments and assumptions we use to prepare our consolidated financial statements and are important to understanding and interpreting our reported results.
The risk-free interest rate is determined based upon a constant U.S. Treasury security rate with a contractual life that approximates the expected term of the option. Income taxes The tax provision for interim periods is determined using an estimate of our annual effective tax rate, adjusted for discrete items, if any, that arise during the period.
The expected term of the options granted is estimated using the simplified method. Expected volatility is based on the historical volatility of our peers’ common stock. The risk-free interest rate is determined based upon a constant U.S. Treasury security rate with a contractual life that approximates the expected term of the option.
Other (income) expense during 2024 primarily consisted of an increase of $1.0 million in foreign currency gains, resulting from recognizing previously unrealized gains and losses on the assets and liabilities of the Advanced Rehabilitation Business, which was sold in the fourth quarter of 2024. Activity during 2023 primarily included a $1.5 million receipt from the settlement of a legal claim.
Other income, net during 2024 primarily reflected foreign currency gains, inclusive of a $1.0 million gain related to the recognition of previously unrealized gains and losses on the assets and liabilities of the Advanced Rehabilitation Business.
Other (income) expense Years Ended December 31, Change (in thousands, except for percentage) 2024 2023 $ % Interest expense, net $ 38,792 $ 40,676 $ (1,884) (4.6 %) Other (income) expense $ (1,645) $ (1,290) $ (355) 27.5 % Interest expense, net decreased during the year ended December 31, 2024 compared to the prior year primarily due to less debt outstanding and a decrease in interest rates.
Other Expense (Income) Years Ended December 31, Change (in thousands, except for percentage) 2025 2024 $ % Interest expense, net $ 26,486 $ 38,792 $ (12,306) (31.7 %) Loss on extinguishment $ 326 $ — $ 326 NM Other expense (income) $ 1,454 $ (1,645) $ 3,099 (188.4 %) Interest expense, net decreased during the year ended December 31, 2025 compared to the prior year.
Refer to Item 8. Financial Statements and Supplementary Data—Notes to the Consolidated Financial Statements—Note 5. Financial instruments in this Annual Report for further details on the Company’s indebtedness. Information regarding cash flows Cash and cash equivalents as of December 31, 2024 totaled $41.6 million, compared to $37.0 million as of December 31, 2023.
As of December 31, 2025, we had $294.0 million outstanding under the 2025 Term Loan, net of original issue discount and deferred financing costs, and no outstanding borrowings under the 2025 Revolver. Refer to Item 8. Financial Statements and Supplementary Data—Notes to the Consolidated Financial Statements—Note 5. Financial Instruments for further details on the Company’s indebtedness.
Depreciation and amortization Years Ended December 31, Change (in thousands, except for percentage) 2024 2023 $ % Depreciation and amortization $ 7,652 $ 8,842 $ (1,190) (13.5 %) Depreciation and amortization decreased during the year ended December 31, 2024 compared with the prior year primarily due to the write-off of consigned fixed assets and fewer assets to depreciate due to divestitures.
Depreciation and Amortization Years Ended December 31, Change (in thousands, except for percentage) 2025 2024 $ % Depreciation and amortization $ 5,727 $ 7,652 $ (1,925) (25.2 %) Depreciation and amortization decreased during the year ended December 31, 2025 compared with the prior year primarily due to certain information technology assets being fully depreciated in 2025. 77 Table of C o ntents Impairment of Assets In 2024, we evaluated the Advanced Rehabilitation Business for impairment following our decision to divest.
We anticipate that to the extent that we require capital, we will obtain funding through additional equity financings or the incurrence of other indebtedness or a combination of these potential sources of capital. As of December 31, 2024, we have the ability to borrow up to $40.0 million using our Revolving Credit Facility and available letters of credit.
We anticipate that, to the extent additional capital is required, we will seek funding through a combination of equity financings, the incurrence of additional indebtedness, or other strategic sources of capital.
(in thousands) Current Long-Term Total Long-term debt (a) $ 27,339 $ 310,525 $ 337,864 Interest payments on long-term debt obligations (a) 28,974 21,442 50,416 Lease liabilities (b) 5,104 20,104 25,208 Purchase commitments (c) 29,196 1,223 30,419 $ 90,613 $ 353,294 $ 443,907 (a) Refer to Item 8. Financial Statements and Supplementary Data—Notes to the Consolidated Financial Statements—Note 5.
(in thousands) Current Long-Term Total Long-term debt (a) $ 15,000 $ 281,250 $ 296,250 Interest payments on long-term debt obligations (a) 20,242 65,330 85,572 Lease liabilities (b) 5,222 15,811 21,033 Purchase commitments (c) 23,763 25,000 48,763 $ 64,227 $ 387,391 $ 451,618 (a) Refer to Item 8. Financial Statements and Supplementary Data—Notes to the Consolidated Financial Statements—Note 5.
The change in cash was primarily due to the following: Years Ended December 31, Change (in thousands, except for percentage) 2024 2023 $ % Cash flows from continuing operations: Net cash from operating activities $ 38,795 $ 17,513 $ 21,282 121.5 % Net cash from investing activities 22,963 27,313 (4,350) (15.9 %) Net cash from financing activities (54,580) (26,653) (27,927) 104.8 % Net cash from discontinued operations — (13,675) 13,675 (100.0 %) Effect of exchange rate changes on cash (2,560) 629 (3,189) NM Net change in cash and cash equivalents $ 4,618 $ 5,127 $ (509) (9.9 %) Operating Activities Net cash in operating activities from continuing operations increased $21.3 million, due to cash collections from sales growth and the timing of working capital payments.
The change in cash was primarily due to the following: Years Ended December 31, Change (in thousands, except for percentage) 2025 2024 $ % Net cash from operating activities $ 74,673 $ 38,795 $ 35,878 92.5 % Net cash from investing activities (3,248) 22,963 (26,211) (114.1 %) Net cash from financing activities (62,140) (54,580) (7,560) 13.9 % Effect of exchange rate changes on cash 371 (2,560) 2,931 (114.5 %) Net change in cash and cash equivalents $ 9,656 $ 4,618 $ 5,038 109.1 % Operating Activities Net cash inflows from operating activities increased $35.9 million due to cash collections on net sales, lower interest payments due to favorable interest rates and reduced debt levels, and one-time charges in 2024 including the payment of certain shareholder litigation costs and expenses related to the divestiture of the Advanced Rehabilitation Business.
Income tax (benefit) expense, net Years Ended December 31, Change (in thousands, except for percentage) 2024 2023 $ % Income tax (benefit) expense, net $ (5,293) $ 85 $ (5,378) NM Effective tax rate NM - Not Meaningful 10.8 % (0.1) % 10.9 % The $5.4 million change in income taxes was due to the recognition of deferred tax benefits resulting from the impairments recorded.
Income Tax Benefit, Net Years Ended December 31, Change (in thousands, except for percentage) 2025 2024 $ % Income tax benefit, net $ (1,565) $ (5,293) $ 3,728 (70.4) % Effective tax rate 6.1 % 10.1 % (4.0 %) The effective tax rate of 6.1% for the year ended December 31, 2025 was attributable to the release of reserves for uncertain tax positions and a positive change in the valuation allowance on deferred tax assets due to the utilization of net operating loss carryforwards.
There were no significant adjustments arising from the change in estimates of variable consideration for the years ended December 31, 2024 and 2023. Accounts receivable allowances for credit losses We maintain allowances for credit losses to provide for receivables we do not expect to collect.
Accounts Receivable Allowances for Credit Losses We maintain allowances for credit losses to provide for receivables we do not expect to collect.
As a result, we consolidate the financial results of BV LLC and report a noncontrolling interest representing the 19.4% that is owned by the Continuing LLC Owner. Noncontrolling interest activity during year ended December 31, 2024 was the result of losses recorded.
We consolidate BV LLC’s financial statements as we have both a majority economic interest and sole voting control over BV LLC. The portion of BV LLC not owned by us—19.0% as of December 31, 2025—is reflected as a noncontrolling interest, representing the share of BV LLC owned by the Continuing LLC Owner.
International Net sales increased $4.0 million, or 6.4%, due to volume growth in Pain Treatments and Surgical Solutions, partially offset with a volume decline in Restorative Therapies.
Net sales decreased $4.7 million, or 0.9%, compared to the prior year. Net sales from Pain Treatments increased $13.3 million, driven by volume growth in Durolane. Net sales from Surgical Solutions increased $12.7 million due to volume growth in BGS and Ultrasonics.
Gross profit increased $54.6 million, or 18.5%, primarily due to volume growth in Pain Treatments, Surgical Solutions and our EXOGEN Bone Stimulation System, partially offset by the Wound Business divestiture. Gross margin increased due to product mix.
Gross profit increased $1.1 million, or 0.3%, compared to the prior year, primarily driven by volume growth in Durolane, BGS and our EXOGEN Bone Stimulation System. This increase was partially offset by a $21.3 million reduction resulting from the divestiture of the Advanced Rehabilitation Business. Gross margin increased 0.8% in comparison to the prior year.
We determined the fair value of intangibles of the Wound Business based on the consideration offered for the Wound Business. 76 Table of Contents Loss on disposals The loss on disposals during the year ended December 31, 2024 resulted from the sale of the Advanced Rehabilitation Business.
Loss on Disposals The loss on disposals during the years ended December 31, 2025 and 2024 related to the sale of the Advanced Rehabilitation Business.
To the extent that we are unable to make payments under the TRA for any reason, such payments generally will be deferred and will accrue interest until paid; provided, however, that nonpayment for a specified period may constitute a material breach of a material obligation under the TRA and therefore accelerate payments due under the TRA.
To the extent that we are unable to make payments under the TRA for any reason, such payments generally will be deferred and will accrue interest until paid; provided, however, that nonpayment for a specified period may constitute a material breach of a material obligation under the TRA and therefore accelerate payments due under the TRA. 80 Table of C o ntents Indebtedness The 2025 Credit Agreement contains affirmative and negative covenants applicable to senior secured credit facilities, including covenants that, among other things, limit or restrict our ability to, subject to negotiated exceptions, incur additional indebtedness, liens on our assets, engage in acquisitions or dispositions, pay dividends or make other distributions, enter into transactions with affiliated persons, make investments, change the nature of our business or organizational documents, or prepay or make modifications to other indebtedness that would adversely affect the lenders.
Noncontrolling interest Subsequent to the IPO and related transactions, we are the sole managing member of BV LLC of which we owned 80.6% and 80.0% at December 31, 2024 and 2023, respectively. We have a majority economic interest, the sole voting interest in, and control the management of BV LLC.
The effective rate was 10.1% for the year ended December 31, 2024 due to the recognition of deferred tax benefits from recorded impairments. Noncontrolling Interest Subsequent to the IPO and related transactions, we became the sole managing member of BV LLC, holding ownership interests of 81.0% and 80.6% as of December 31, 2025 and 2024, respectively.
Adjusted EBITDA increased $16.8 million, or 21.3%, due to revenue growth and increased gross profit. International Adjusted EBITDA increased $3.3 million or 32.0%, due to increased gross profit. Liquidity and Capital Resources Sources of liquidity Our principal liquidity needs have historically been for acquisitions, working capital, research and development, clinical trials, and capital expenditures.
The increase was primarily driven by lower selling, general and administrative expenses, partially offset by lower gross profit primarily resulting from the divestiture of the Advanced Rehabilitation Business. Liquidity and Capital Resources Sources of Liquidity Our principal liquidity needs have historically been for acquisitions, working capital, research and development, clinical trials, and capital expenditures.
Restructuring costs Years Ended December 31, Change (in thousands, except for percentage) 2024 2023 $ % Restructuring costs $ (52) $ 840 $ (892) (106.2 %) There were expense reversals during the year ended December 31, 2024 primarily due to employee transitions associated with prior restructuring initiatives.
Restructuring Costs Years Ended December 31, Change (in thousands, except for percentage) 2025 2024 $ % Restructuring costs NM - Not Meaningful $ 2,235 $ (52) $ 2,287 NM Restructuring costs in 2025 primarily related to severance costs associated with the elimination of several positions in order to optimize our organizational structure.
Gross margin increased due to product mix. 75 Table of Contents Selling, general and administrative expense Years Ended December 31, Change (in thousands, except for percentage) 2024 2023 $ % Selling, general and administrative expense $ 340,894 $ 303,879 $ 37,015 12.2 % Selling, general and administrative expense increased $37.0 million, or 12.2%, primarily due to increases in: (i) compensation and related costs of $24.4 million; (ii) accounting and legal costs of $10.8 million, mostly related to the settlement of shareholder litigation; and (iii) equity-based compensation of $8.2 million.
Selling, General and Administrative Expense Years Ended December 31, Change (in thousands, except for percentage) 2025 2024 $ % Selling, general and administrative expense $ 314,026 $ 343,798 $ (29,772) (8.7 %) Selling, general and administrative expenses decreased by $29.8 million, or 8.7%, primarily due to: (i) a $14.5 million decrease in compensation-related costs, partially attributable to the sale of the Advanced Rehabilitation Business; (ii) a $13.8 million reduction in shareholder litigation costs settled during 2024; and (iii) a $2.3 million decrease in administrative related expenses.