Organogenesis Holdings Inc. Reports Fourth Quarter 2022 and Fiscal Year 2022 Financial Results; Introduces Fiscal Year 2023 Guidance

Organogenesis Holdings Inc. Reports Fourth Quarter 2022 and Fiscal Year 2022 Financial Results; Introduces Fiscal Year 2023 Guidance

CANTON, Mass., March 01, 2023 (GLOBE NEWSWIRE) -- Organogenesis Holdings Inc. (Nasdaq: ORGO), a leading regenerative medicine company focused on the development, manufacture, and commercialization of product solutions for the Advanced Wound Care and Surgical & Sports Medicine markets, today reported financial results for the fourth quarter and the year ended December 31, 2022.
 

Fourth Quarter 2022 Financial Results Summary:

  • Net revenue of $115.5 million for the fourth quarter of 2022, a decrease of 10% compared to net revenue of $127.9 million for the fourth quarter of 2021. Net revenue for the fourth quarter of 2022 consists of:
    • Net revenue from Advanced Wound Care products of $108.8 million, a decrease of 10% from the fourth quarter of 2021.
    • Net revenue from Surgical & Sports Medicine products of $6.7 million, a decrease of 6% from the fourth quarter of 2021.
    • Net revenue from the sale of PuraPly products of $56.8 million, a decrease of 9% from the fourth quarter of 2021.
    • Net revenue from the sale of non-PuraPly products of $58.7 million, a decrease of 10% from the fourth quarter of 2021.
  • Net income of $7.5 million for the fourth quarter of 2022, compared to a net income of $51.0 million for the fourth quarter of 2021, a decrease of $43.5 million.
  • Adjusted net income1 of $8.9 million for the fourth quarter of 2022, compared to an adjusted net income of $54.0 million for the fourth quarter of 2021, a decrease of $45.1 million.
  • Adjusted EBITDA of $14.1 million for the fourth quarter of 2022, compared to Adjusted EBITDA of $26.3 million for the fourth quarter of 2021, a decrease of $12.3 million.

Fiscal Year 2022 Financial Results Summary:

  • Net revenue of $450.9 million for the year ended December 31, 2022, a decrease of 4% compared to net revenue of $467.4 million for the year ended December 31, 2021. Net revenue for the year ended December 31, 2022 consists of:
    • Net revenue from Advanced Wound Care products of $422.2 million, a decrease of 2% year-over-year.
    • Net revenue from Surgical & Sports Medicine products of $28.7 million, a decrease of 23% year-over-year.
    • Net revenue from the sale of PuraPly products of $242.7 million, an increase of 22% year-over-year.
    • Net revenue from the sale of non-PuraPly products of $208.2 million, a decrease of 23% year-over-year.
  • Net income of $15.5 million for the year ended December 31, 2022, compared to a net income of $94.2 million for the year ended December 31, 2021, a decrease of $78.7 million.
  • Adjusted net income1 of $26.2 million for the year ended December 31, 2022, compared to an adjusted net income of $101.3 million for the year ended December 31, 2021, a decrease of $75.0 million.
  • Adjusted EBITDA of $49.3 million for the year ended December 31, 2022, compared to an adjusted EBITDA of $89.1 million for the year ended December 31, 2021, a decrease of $39.9 million.

“Fourth quarter sales results came in above the low-end of the guidance range we provided on our third quarter earnings call,” said Gary S. Gillheeney, Sr., President and Chief Executive Officer of Organogenesis. “As expected, we saw a continuation of the challenging operating environment in the physician office setting in Q4, however we delivered double-digit growth in sales of Advanced Wound Care products in the hospital outpatient setting and, excluding ReNu, NuCel and Dermagraft, our team delivered low double-digit growth in the number of accounts served – in both the hospital outpatient and physician office settings.”

Mr. Gillheeney, Sr. continued: “Our financial guidance reflects a moderation in net revenue growth driven primarily by the impact of published ASPs in the physician office setting. That said, we expect to deliver solid growth in the hospital outpatient setting, to increase our customer base and to drive customer and clinician adoption deeper into existing accounts again in 2023. We will continue to be a leader in the Advanced Wound Care space while improving our competitive positions in the Surgical & Sports Medicine and burn markets as we deliver on our mission to provide integrated healing solutions that substantially improve outcomes well over the overall cost of care."

________________________________________
1Defined as GAAP net income adjusted to exclude the effect of amortization, restructuring charges, the recovery of certain notes receivable from related parties, the change in the fair value of the CPN earnout, loss on extinguishment of debt, write-off of certain assets, facility construction project pause, GPO settlement fee and the resulting income taxes on these items.

Fourth Quarter 2022 Financial Results:

  

Three Month Ended December 31,

  

Change

 
  

2022

  

2021

  

$

  

%

 
  

(in thousands, except for percentages)

       

Advanced Wound Care

 

$

108,836

  

$

120,752

  

$

(11,916

)

  

(10

%)

Surgical & Sports Medicine

  

6,680

   

7,106

   

(426

)

  

(6

%)

Net revenue

 

$

115,516

  

$

127,858

  

$

(12,342

)

  

(10

%)

Net revenue for the fourth quarter of 2022 was $115.5 million, compared to $127.9 million for the fourth quarter of 2021, a decrease of $12.3 million, or 10%. The decrease in net revenue was driven by an decrease of $11.9 million, or 10% in Advanced Wound Care products and a decrease of $0.4 million, or 6% in net revenue of Surgical & Sports Medicine products.

Gross profit for the fourth quarter of 2022 was $88.4 million, or 77% of net revenue, compared to $95.3 million or 75% of net revenue for the fourth quarter of 2021, a decrease of $6.9 million, or 7%.

Operating expenses for the fourth quarter of 2022 were $79.7 million, compared to $75.5 million for the fourth quarter of 2021, an increase of $4.2 million, or 6%. R&D expense was $11.4 million for the fourth quarter of 2022, compared to $8.3 million in the fourth quarter of 2021, an increase of $3.1 million, or 38%. Selling, general and administrative expenses were $68.3 million, compared to $67.3 million in the fourth quarter of 2021, an increase of $1.0 million, or 2%.

Operating income for the fourth quarter of 2022 was $8.7 million, compared to an operating income of $19.8 million for the fourth quarter of 2021, a decrease of $11.0 million.

Total other expense, net, for the fourth quarter of 2022 was $0.0 million, compared to $0.9 million for the fourth quarter of 2021, a decrease of $0.9 million.

Net income for the fourth quarter of 2022 was $7.5 million, or $0.06 per share, compared to a net income of $51.0 million, or $0.38 per share, for the fourth quarter of 2021, a decrease of $43.5 million, or 0.33 per share.

Adjusted net income of $8.9 million for the fourth quarter of 2022, compared to adjusted net income of $54.0 million for the fourth quarter of 2021, a decrease of $45.1 million, or 83%.

Adjusted EBITDA was $14.1 million for the fourth quarter of 2022, compared to $26.3 million for the fourth quarter of 2021, a decrease of $12.3 million, or 47%.

As of December 31, 2022, the Company had $103.3 million in cash, cash equivalents and restricted cash and $70.8 million in debt obligations, compared to $114.5 million in cash, cash equivalents and restricted cash and $73.6 million in debt obligations, of which $0.2 million were finance lease obligations as of December 31, 2021.

Fiscal Year 2022 Results
The following table represents net revenue by product grouping for the year ended December 31, 2022 and December 31, 2021, respectively:

  

Year Ended December 31,

  

Change

 
  

2022

  

2021

  

$

  

%

 
  

(in thousands, except for percentages)

       

Advanced Wound Care

 

$

422,231

  

$

430,237

  

$

(8,006

)

  

(2

%)

Surgical & Sports Medicine

  

28,662

   

37,122

   

(8,460

)

  

(23

%)

Net revenue

 

$

450,893

  

$

467,359

  

$

(16,466

)

  

(4

%)

Net revenue for the year ended December 31, 2022 was $450.9 million, compared to $467.4 million for the year ended December 31, 2021, a decrease of $16.5 million, or 4%. The decrease in net revenue was driven by a decrease of $8.5 million, or 23% in net revenue of Surgical & Sports Medicine products and a decrease of $8.0 million, or 2% in Advanced Wound Care products.

Gross profit for the year ended December 31, 2022 is $345.9 million, or 77% of net revenue, compared to $353.2 million, or 76% of net revenue, for the year ended December 31, 2021, a decrease of $7.3 million, or 2%.

Operating expenses for the year ended December 31, 2022 were $323.6 million, compared to $280.9 million for the year ended December 31, 2021, an increase of $42.6 million, or 15%. R&D expense was $39.8 million for the year ended December 31, 2022, compared to $30.7 million for year ended December 31, 2021, an increase of $9.0 million, or 29%. Selling, general and administrative expenses were $283.8 million for year ended December 31, 2022, compared to $250.2 million year ended December 31, 2021, an increase of $33.6 million, or 13%.

Operating income for the year ended December 31, 2022 was $22.3 million, compared to an operating income of $72.2 million for the year ended December 31, 2021, a decrease of $49.9 million.

Total other expense, net, for the year ended December 31, 2022 was $2.0 million, compared to $9.1 million for the year ended December 31, 2021, a decrease of $7.1 million.

Net income of $15.5 million for the year ended December 31, 2022 or $0.12 per share, compared to net income of $94.2 million, or $0.70 per share for the year ended December 31, 2021, a decrease of $78.7 million, or $0.59 per share.

Adjusted net income for the year ended December 31, 2022 was $26.2 million., compared to $101.3 million for the year ended December 31, 2021, a decrease of $75.0 million, or 74%.

Adjusted EBITDA of $49.3 million for the year ended December 31, 2022, compared to an Adjusted EBITDA of $89.1 million for the year ended December 31, 2021, a decrease of $39.9 million, or 45%.

Fiscal Year 2023 Guidance:

For the year ending December 31, 2023, the Company expects:

  • Net revenue between $450.0 million and $462.0 million, remaining flat to an increase of approximately 2% year-over-year, as compared to net revenue of $450.9 million for the year ended December 31, 2022.
    • The 2023 net revenue guidance range assumes:
      • Net revenue from Advanced Wound Care products between $420.0 million and $428.0 million, a decrease of 1% to an increase of approximately 1% year-over-year as compared to net revenue of $422.2 million for the year ended December 31, 2022.
      • Net revenue from Surgical & Sports Medicine products between $30.0 million and $34.0 million, an increase of approximately 5% to 19% year-over-year as compared to net revenue of $28.7 million for the year ended December 31, 2022.
      • Net revenue from the sale of PuraPly products between $180.0 million and $200.0 million, representing a decrease of approximately 18% to 26% year-over-year, as compared to net revenue of $242.7 million for the year ended December 31, 2022.
  • Net income between $7.2 million and $13.9 million and adjusted net income between $12.3 million and $19.0 million.
  • EBITDA between $26.6 million and $36.1 million and Adjusted EBITDA between $36.5 million and $46.0 million.

Fourth Quarter Earnings Conference Call:

Financial results for the fourth fiscal quarter of 2022 will be reported after the market closes on Wednesday, March 1st. Management will host a conference call at 5:00 p.m. Eastern Time on March 1st to discuss the results of the quarter, and provide a corporate update with a question and answer session. Those who would like to participate may access the live webcast here, or access the teleconference here. A live webcast of the call will also be provided on the investor relations section of the Company's website at investors.organogenesis.com.

For those unable to participate, the webcast will be archived at investors.organogenesis.com for approximately one year.

ORGANOGENESIS HOLDINGS INC.
UNAUDITED CONSOLIDATED BALANCE SHEETS
(amounts in thousands, except share and per share data)

  

December 31,

 
  

2022

  

2021

 

Assets

      

Current assets:

      

Cash and cash equivalents

 

$

102,478

  

$

113,929

 

Restricted cash

  

812

   

599

 

Accounts receivable, net

  

89,450

   

82,460

 

Inventory

  

24,783

   

25,022

 

Prepaid expenses and other current assets

  

5,086

   

4,969

 

Total current assets

  

222,609

   

226,979

 

Property and equipment, net

  

102,463

   

79,160

 

Intangible assets, net

  

20,789

   

25,673

 

Goodwill

  

28,772

   

28,772

 

Operating lease right-of-use assets, net

  

43,192

   

49,144

 

Deferred tax asset, net

  

30,014

   

31,994

 

Other assets

  

1,520

   

1,537

 

Total assets

 

$

449,359

  

$

443,259

 
       

Liabilities and Stockholders’ Equity

      

Current liabilities:

      

Current portion of deferred acquisition consideration

 

$

-

  

$

1,436

 

Current portion of term loan

  

4,538

   

2,656

 

Current portion of finance lease obligations

  

-

   

200

 

Current portion of operating lease obligations

  

11,708

   

11,785

 

Accounts payable

  

32,330

   

29,339

 

Accrued expenses and other current liabilities

  

26,447

   

37,289

 

Total current liabilities

  

75,023

   

82,705

 

Term loan, net of current portion

  

66,231

   

70,769

 

Operating lease obligations, net of current portion

  

41,314

   

46,893

 

Other liabilities

  

1,122

   

1,557

 

Total liabilities

  

183,690

   

201,924

 

Commitments and contingencies (Note 18)

      

Stockholders’ equity:

      

Preferred stock, $0.0001 par value; 1,000,000 shares authorized; none issued

  

-

   

-

 

Common stock, $0.0001 par value; 400,000,000 shares authorized; 131,647,677 and 129,408,740 shares issued; 130,919,129 and 128,680,192 shares outstanding at December 31, 2022 and 2021, respectively.

  

13

   

13

 

Additional paid-in capital

  

310,957

   

302,155

 

Accumulated deficit

  

(45,301

)

  

(60,833

)

Total stockholders' equity

  

265,669

   

241,335

 

Total liabilities and stockholders' equity

 

$

449,359

  

$

443,259

 
         

ORGANOGENESIS HOLDINGS INC. UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS
(amounts in thousands, except share and per share data)

  

Three Months Ended December 31,

  

Year Ended December 31,

 
  

2022

  

2021

  

2022

  

2021

 

Net revenue

 

$

115,516

  

$

127,858

  

$

450,893

  

$

467,359

 

Cost of goods sold

  

27,110

   

32,597

   

105,019

   

114,199

 

Gross profit

  

88,406

   

95,261

   

345,874

   

353,160

 

Operating expenses:

            

Selling, general and administrative

  

68,293

   

67,250

   

283,808

   

250,200

 

Research and development

  

11,395

   

8,260

   

39,762

   

30,742

 

Total operating expenses

  

79,688

   

75,510

   

323,570

   

280,942

 

Income from operations

  

8,718

   

19,751

   

22,304

   

72,218

 

Other expense, net:

            

Interest expense

  

30

   

(853

)

  

(2,009

)

  

(7,236

)

Loss on the extinguishment of debt

  

-

   

-

   

-

   

(1,883

)

Other income (expense), net

  

6

   

(9

)

  

(13

)

  

(13

)

Total other expense, net

  

36

   

(862

)

  

(2,022

)

  

(9,132

)

Net income before income taxes

  

8,754

   

18,889

   

20,282

   

63,086

 

Income tax (expense) benefit

  

(1,268

)

  

32,106

   

(4,750

)

  

31,116

 

Net income

 

$

7,486

  

$

50,995

  

$

15,532

  

$

94,202

 

Net income, per share:

            

Basic

 

$

0.06

  

$

0.40

  

$

0.12

  

$

0.73

 

Diluted

 

$

0.06

  

$

0.38

  

$

0.12

  

$

0.70

 

Weighted-average common shares outstanding

            

Basic

  

130,916,950

   

128,661,435

   

130,070,231

   

128,331,022

 

Diluted

  

131,857,509

   

133,348,995

   

132,383,152

   

133,662,659

 
                 

ORGANOGENESIS HOLDINGS INC. UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS
(amounts in thousands, except share and per share data)

  

Year Ended December 31,

 
  

2022

  

2021

  

2020

 

Cash flows from operating activities:

         

Net income

 

$

15,532

  

$

94,202

  

$

17,234

 

Adjustments to reconcile net income to net cash provided by operating activities:

         

Depreciation

  

5,845

   

5,781

   

4,438

 

Amortization of intangible assets

  

4,883

   

4,949

   

3,745

 

Amortization of operating lease right-of-use assets

  

7,303

   

5,946

   

-

 

Non-cash interest expense

  

434

   

346

   

236

 

Deferred interest expense

  

501

   

1,493

   

2,133

 

Deferred rent expense

  

-

   

-

   

1,273

 

Gain on settlement of deferred acquisition consideration

  

-

   

-

   

(2,246

)

Deferred tax expense (benefit)

  

1,980

   

(31,976

)

  

112

 

Loss on disposal of property and equipment

  

4,482

   

1,407

   

201

 

Provision recorded for doubtful accounts

  

1,781

   

2,999

   

1,183

 

Adjustment for excess and obsolete inventories

  

9,648

   

12,079

   

3,050

 

Stock-based compensation

  

6,552

   

3,864

   

1,661

 

Loss on extinguishment of debt

  

-

   

1,883

   

-

 

Change in fair value of Earnout liability

  

-

   

(3,985

)

  

203

 

Changes in operating assets and liabilities:

         

Accounts receivable

  

(8,770

)

  

(28,654

)

  

(17,567

)

Inventory

  

(9,410

)

  

(9,302

)

  

(6,700

)

Prepaid expenses and other current assets

  

(378

)

  

(34

)

  

(355

)

Operating leases

  

(7,006

)

  

(6,156

)

  

-

 

Accounts payable

  

3,260

   

3,847

   

(4,102

)

Accrued expenses and other current liabilities

  

(11,850

)

  

9,354

   

1,443

 

Other liabilities

  

72

   

(6,065

)

  

(476

)

Net cash provided by operating activities

  

24,859

   

61,978

   

5,466

 

Cash flows from investing activities:

         

Purchases of property and equipment

  

(33,898

)

  

(31,220

)

  

(17,678

)

Cash paid for business acquisition

  

-

   

-

   

(5,820

)

Net cash used in investing activities

  

(33,898

)

  

(31,220

)

  

(23,498

)

Cash flows from financing activities:

         

Line of credit repayments under the 2019 Credit Agreement

  

-

   

(10,000

)

  

(23,484

)

Term loan borrowings (repayments) under the 2019 Credit Agreement

  

-

   

(60,000

)

  

10,000

 

Proceeds from term loan under the 2021 Credit Agreement, net of debt discount and issuance cost

  

-

   

73,174

   

-

 

Term loan repayments under the 2021 Credit Agreement

  

(2,813

)

  

(938

)

  

-

 

Proceeds from equity financing

  

-

   

-

   

64,729

 

Payment of equity issuance costs

  

-

   

-

   

(5,656

)

Principal repayments of finance lease obligations

  

(200

)

  

(2,630

)

  

(2,427

)

Proceeds from the exercise of stock options

  

2,070

   

2,198

   

2,823

 

Payments of withholding taxes in connection with RSUs vesting

  

(648

)

  

(737

)

  

-

 

Payments of deferred acquisition consideration

  

(608

)

  

(483

)

  

(3,517

)

Payment to extinguish debt

  

-

   

(1,620

)

  

-

 

Net cash provided by (used in) financing activities

  

(2,199

)

  

(1,036

)

  

42,468

 

Change in cash, cash equivalents and restricted cash

  

(11,238

)

  

29,722

   

24,436

 

Cash, cash equivalents, and restricted cash, beginning of year

  

114,528

   

84,806

   

60,370

 

Cash, cash equivalents, and restricted cash, end of year

 

$

103,290

  

$

114,528

  

$

84,806

 

Supplemental disclosure of cash flow information:

         

Cash paid for interest

 

$

2,649

  

$

5,787

  

$

9,609

 

Cash paid for income taxes

 

$

1,201

  

$

607

  

$

61

 

Supplemental disclosure of non-cash investing and financing activities:

         

Reimbursement of offering expenses included in prepaid expenses and other current assets

 

$

-

  

$

-

  

$

1,009

 

Fair value of shares issued for business acquisition

 

$

-

  

$

-

  

$

7,986

 

Deferred acquisition consideration and earnout liability recorded for business acquisition

 

$

828

  

$

-

  

$

5,218

 

Purchases of property and equipment in accounts payable and accrued expenses

 

$

1,928

  

$

3,750

  

$

2,391

 

Right-of-use assets obtained through lease obligations

 

$

1,350

  

$

53,793

  

$

-

 
             

Non-GAAP Financial Measures

Our management uses financial measures that are not in accordance with generally accepted accounting principles in the United States, or GAAP, in addition to financial measures in accordance with GAAP to evaluate our operating results. These non-GAAP financial measures should be considered supplemental to, and not a substitute for, our reported financial results prepared in accordance with GAAP. Our management uses Adjusted EBITDA and adjusted net income to evaluate our operating performance and trends and make planning decisions. Our management believes Adjusted EBITDA and adjusted net income help identify underlying trends in our business that could otherwise be masked by the effect of the items that we exclude. Accordingly, we believe that Adjusted EBITDA and adjusted net income provide useful information to investors and others in understanding and evaluating our operating results, enhancing the overall understanding of our past performance and prospects, and allowing for greater transparency with respect to key financial metrics used by our management in its financial and operational decision-making.

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:

  

Three Months Ended December 31,

  

Year Ended December 31,

 
  

2022

  

2021

  

2022

  

2021

 

Net income

 

$

7,486

  

$

50,995

  

$

15,532

  

$

94,202

 

Interest expense

  

(30

)

  

853

   

2,009

   

7,236

 

Income tax expense (benefit)

  

1,268

   

(32,106

)

  

4,750

   

(31,116

)

Depreciation

  

1,514

   

1,771

   

5,845

   

5,781

 

Amortization

  

1,221

   

1,223

   

4,883

   

4,949

 

EBITDA

  

11,459

   

22,736

   

33,019

   

81,052

 

Stock-based compensation expense

  

1,855

   

1,083

   

6,552

   

3,864

 

Restructuring charge (1)

  

750

   

1,828

   

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

)

Loss on extinguishment of debt (5)

  

-

   

-

   

-

   

1,883

 

Facility construction project pause (6)

  

-

   

-

   

632

   

-

 

Settlement fee (7)

  

-

   

700

   

2,600

   

700

 

Adjusted EBITDA

 

$

14,064

  

$

26,347

  

$

49,271

  

$

89,143

 

(1) Amounts reflect employee retention and benefits as well as other exit costs associated with the Company’s restructuring activities.

(2) Amounts reflect the collection of certain notes receivable from related parties previously reserved.

(3) Amount in 2021 reflects the write-off of certain design and consulting fees previously capitalized related to the construction in progress at one of the Company’s Canton, Massachusetts facilities. Amount in 2022 reflects the disposal of certain equipment related to the same facility.

(4) Amounts reflect the change in the fair value of the Earnout liability in connection with the CPN acquisition.

(5) Amount reflects the loss recognized on the extinguishment of the 2019 Credit Agreement upon repayment in 2021.

(6) Amount reflects the cancellation fees incurred in connection with the Company’s decision to pause one of its manufacturing facility construction projects.

(7) Amounts reflect the fee the Company paid to a GPO to settle previously disputed GPO fees.

The following table presents a reconciliation of GAAP net income to non-GAAP adjusted net income, for each of the periods presented:

  

Three Months Ended December 31,

  

Year Ended December 31,

 
  

2022

  

2021

  

2022

  

2021

 

Net income

 

$

7,486

  

$

50,995

  

$

15,532

  

$

94,202

 

Amortization

  

1,221

   

1,223

   

4,883

   

4,949

 

Restructuring charge (1)

  

750

   

1,828

   

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

)

Loss on extinguishment of debt (5)

  

-

   

-

   

-

   

1,883

 

Facility construction project pause (6)

  

-

   

-

   

632

   

-

 

Settlement fee (7)

  

-

   

700.0

   

2,600

   

700.0

 

Tax on above

  

(527

)

  

(762

)

  

(3,898

)

  

(2,117

)

Adjusted net income

 

$

8,930

  

$

53,984

  

$

26,217

  

$

101,261

 

(1) Amounts reflect employee retention and benefits as well as other exit costs associated with the Company’s restructuring activities.

(2) Amounts reflect the collection of certain notes receivable from related parties previously reserved.

(3) Amount in 2021 reflects the write-off of certain design and consulting fees previously capitalized related to the construction in progress at one of the Company’s Canton, Massachusetts facilities. Amount in 2022 reflects the disposal of certain equipment related to the same facility.

(4) Amounts reflect the change in the fair value of the Earnout liability in connection with the CPN acquisition.

(5) Amount reflects the loss recognized on the extinguishment of the 2019 Credit Agreement upon repayment in 2021.

(6) Amount reflects the cancellation fees incurred in connection with the Company’s decision to pause one of its manufacturing facility construction projects.

(7) Amounts reflect the fee the Company paid to a GPO to settle previously disputed GPO fees.

The following table presents a reconciliation of projected GAAP net income to projected non-GAAP EBITDA and projected non-GAAP Adjusted EBITDA included in our guidance for the year ending December 31, 2023:

  

Year Ended December 31,

 
  

2023L

  

2023H

 

Net income

 

$

7,200

  

$

13,900

 

Interest expense

  

5,200

   

5,200

 

Income tax expense (benefit)

  

2,900

   

5,700

 

Depreciation

  

6,400

   

6,400

 

Amortization

  

4,900

   

4,900

 

EBITDA

  

26,600

   

36,100

 

Stock-based compensation expense

  

7,800

   

7,800

 

Restructuring charge

  

2,100

   

2,100

 

Adjusted EBITDA

 

$

36,500

  

$

46,000

 
         

The following table presents a reconciliation of projected GAAP net income to projected non-GAAP adjusted net income included in our guidance for the year ending December 31, 2023:

  

Year Ended December 31,

 
  

2023L

  

2023H

 

Net income

 

$

7,200

  

$

13,900

 

Amortization

  

4,900

   

4,900

 

Restructuring charge

  

2,100

   

2,100

 

Tax on above

  

(1,871

)

  

(1,871

)

Adjusted net income

 

$

12,329

  

$

19,029

 
         

Forward-Looking Statements

This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements relate to expectations or forecasts of future events. Forward-looking statements may be identified by the use of words such as “forecast,” “intend,” “seek,” “target,” “anticipate,” “believe,” “expect,” “estimate,” “plan,” “outlook,” and “project” and other similar expressions that predict or indicate future events or trends or that are not statements of historical matters. Such forward-looking statements include statements relating to the Company’s expected revenue, adjusted net revenue, net income, adjusted net income, EBITDA, and Adjusted EBITDA for fiscal 2023 and the breakdown of expected revenue in both its Advanced Wound Care and Surgical & Sports Medicine categories as well as the estimated revenue contribution of its PuraPly products. Forward-looking statements with respect to the operations of the Company, strategies, prospects, and other aspects of the business of the Company are based on current expectations that are subject to known and unknown risks and uncertainties, which could cause actual results or outcomes to differ materially from expectations expressed or implied by such forward-looking statements. These factors include, but are not limited to: (1) the impact of any changes to the reimbursement levels for the Company’s products; (2) the Company faces significant and continuing competition, which could adversely affect its business, results of operations and financial condition; (3) rapid technological change could cause the Company’s products to become obsolete and if the Company does not enhance its product offerings through its research and development efforts, it may be unable to effectively compete; (4) to be commercially successful, the Company must convince physicians that its products are safe and effective alternatives to existing treatments and that its products should be used in their procedures; (5) the Company may owe rebates to the federal government prospectively on certain of its products if more than a certain percentage of the product is not administered to a patient and is discarded (wasted) by providers; (6) the Company’s ability to raise funds to expand its business; (7) the Company has incurred losses in prior years and may incur losses in the future; (8) changes in applicable laws or regulations; (9) the possibility that the Company may be adversely affected by other economic, business, and/or competitive factors; (10) the Company’s ability to maintain production of Affinity in sufficient quantities to meet demand; (11) any resurgence of the COVID-19 pandemic and its impact, if any, on the Company’s fiscal condition and results of operations; (12) the impact of the suspension of commercialization of: (a) ReNu and NuCel in connection with the expiration of the FDA’s enforcement grace period for HCT/Ps on May 31, 2021 and (b) Dermagraft in the second quarter of 2022 pending transition of manufacturing to a new manufacturing facility or a third-party manufacturer; and (13) other risks and uncertainties described in the Company’s filings with the Securities and Exchange Commission, including Item 1A (Risk Factors) of the Company’s Form 10-K for the year ended December 31, 2022 and its subsequently filed periodic reports. You are cautioned not to place undue reliance upon any forward-looking statements, which speak only as of the date made. Although it may voluntarily do so from time to time, the Company undertakes no commitment to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise, except as required by applicable securities laws.

About Organogenesis Holdings Inc.
Organogenesis Holdings Inc. is a leading regenerative medicine company offering a portfolio of bioactive and acellular biomaterials products in advanced wound care and surgical biologics, including orthopedics and spine. Organogenesis’s comprehensive portfolio is designed to treat a variety of patients with repair and regenerative needs. For more information, visit www.organogenesis.com.


Investor Inquiries: ICR Westwicke Mike Piccinino, CFA OrganoIR@westwicke.com Press and Media Inquiries: Organogenesis Lori Freedman LFreedman@organo.com