Aytu BioPharma Reports Fiscal 2024 Third Quarter Operational and Financial Results
Aytu BioPharma Reports Fiscal 2024 Third Quarter Operational and Financial Results
Q3 2024 ADHD Portfolio net revenue up 49% compared to Q3 2023
2024 年第三季度注意力缺陷多动症投资组合净收入与 2023 年第三季度相比增长了 49%
Q3 2024 adjusted EBITDA 1 improved by $7.0 million compared to Q3 2023
2024年第三季度调整后的息税折旧摊销前利润 1 与 2023 年第三季度相比增长了 700 万美元
TTM March 2024 operating income of $7.3 million for the Rx Business
TTM 2024 年 3 月 Rx 业务的营业收入为 730 万美元
TTM March 2024 companywide adjusted EBITDA of positive $15.4 million
TTM 2024 年 3 月全公司调整后的息税折旧摊销前利润为正1,540万美元
TTM March 2024 adjusted EBITDA of positive $17.1 million for the Rx Business
TTM 2024 年 3 月 Rx 业务调整后的息税折旧摊销前利润为正1,710万美元
$19.8 million cash balance at March 31, 2024
截至 2024 年 3 月 31 日,现金余额为 1,980 万美元
Company to host conference call and webcast today, May 15, 2024, at 4:30 p.m. Eastern time
公司将于今天,即2024年5月15日美国东部时间下午 4:30 举办电话会议和网络直播
DENVER, CO / ACCESSWIRE / May 15, 2024 / Aytu BioPharma, Inc. (the "Company" or "Aytu") (Nasdaq:AYTU), a pharmaceutical company focused on commercializing novel therapeutics, today announced financial and operational results for the fiscal 2024 third quarter.
科罗拉多州丹佛/ACCESSWIRE/2024年5月15日/专注于新疗法商业化的制药公司Aytu BioPharma, Inc.(“公司” 或 “Aytu”)(纳斯达克股票代码:AYTU)今天公布了2024财年第三季度的财务和经营业绩。
Q3 2024 Highlights
2024 年第三季度亮点
- Consolidated net revenue was $18.0 million versus $22.7 million in the prior year period and reflects the Company's continued planned wind down of its Consumer Health Segment.
- ADHD Portfolio (Adzenys XR-ODT and Cotempla XR-ODT) net revenue increased 49% to $12.3 million versus $8.3 million in Q3 fiscal 2023.
- Consumer Health Segment net revenue during Q3 2024 was $4.0 million, a decrease of 56% versus Q3 2023, in line with the Company's strategy to discontinue the Consumer Health segment in mid-calendar 2024. As previously announced, the Company is ending its Consumer Health Segment's operations with the objective of driving profitability and generating long-term stockholder value.
- Rx Segment gross margin improved to 74% in Q3 2024 compared to 61% in Q3 2023.
- Net loss during Q3 2024 was $2.9 million, or $0.52 per share, compared to a net loss of $7.2 million, or $1.93 per share, in Q3 2023.
- Consolidated adjusted EBITDA was positive $0.4 million in Q3 2024 compared to negative $6.6 million in Q3 2023.
- Cash and cash equivalents were $19.8 million at March 31, 2023, compared to $19.5 million at December 31, 2023.
- 合并净收入为1,800万美元,去年同期为2,270万美元,这反映了公司继续计划关闭其消费者健康板块。
- 注意力缺陷多动障碍投资组合(Adzenys XR-ODT和Cotempla XR-ODT)的净收入从2023财年第三季度的830万美元增长了49%,至1,230万美元。
- 2024年第三季度消费者健康板块的净收入为400万美元,与2023年第三季度相比下降了56%,这符合该公司在2024年中期停止消费者健康板块的战略。正如先前宣布的那样,该公司将结束其消费者健康板块的业务,目标是提高盈利能力并创造长期股东价值。
- 与2023年第三季度的61%相比,Rx分部的毛利率在2024年第三季度提高至74%。
- 2024年第三季度的净亏损为290万美元,合每股亏损0.52美元,而2023年第三季度的净亏损为720万美元,合每股亏损1.93美元。
- 2024年第三季度合并调整后的息税折旧摊销前利润为正40万美元,而2023年第三季度为负660万美元。
- 截至2023年3月31日,现金及现金等价物为1,980万美元,而截至2023年12月31日为1,950万美元。
Management Discussion
管理层讨论
"The positive operating momentum we have experienced over the past two years continued during the third quarter of fiscal 2024, as ADHD Portfolio revenue continued its rapid growth, increasing 49%, and we improved our adjusted EBITDA by $7.0 million, compared to the year ago third quarter. This represents the first March quarter in the company's history during which Aytu generated positive adjusted EBITDA, which is notable considering the March quarter is typically our lowest revenue quarter for the Rx Segment due largely to patients' insurance deductible resets. Further, when considering both the current softness of our pediatric product sales coupled with the well-publicized cyberattack that impacted the entire healthcare industry, we are very encouraged by the Rx Segment's demonstrated, year over year revenue growth." commented Josh Disbrow, Chief Executive Officer of Aytu. "Our business is better positioned today than at any point in our history. Aytu generated TTM adjusted EBITDA of $15.4 million, while our balance sheet remains strong with $19.8 million of cash at the end of March 2024."
“我们在过去两年中经历的积极经营势头在2024财年第三季度得以延续,与去年同期第三季度相比,ADHD投资组合收入继续快速增长,增长了49%,调整后的息税折旧摊销前利润增加了700万美元。这是该公司历史上第一个3月的季度,在此期间,Aytu调整后的息税折旧摊销前利润为正。考虑到3月季度通常是我们Rx板块收入最低的季度,这在很大程度上是由于患者的保险免赔额重置。此外,考虑到我们目前儿科产品销售疲软,再加上影响整个医疗行业的广为人知的网络攻击,我们对Rx细分市场的收入同比增长感到非常鼓舞。” Aytu首席执行官乔什·迪斯布鲁评论道。“我们今天的业务比我们历史上的任何时候都处于更有利的地位。Aytu的TTM调整后息税折旧摊销前利润为1,540万美元,而我们的资产负债表仍然强劲,截至2024年3月底,现金为1,980万美元。”
"The key drivers to achieving these critical milestones of positive $15.4 million in TTM companywide adjusted EBITDA and positive $17.1 million in Rx Business TTM adjusted EBITDA, have been a combination of redefining our corporate strategic mandate to focus our business solely on the Rx Segment while instituting a number of operational improvements. These improvements include strong sales force execution, the leveraging of our innovative Aytu RxConnect platform, and continued effective expense management. Additionally, once we have fully transitioned manufacturing of our ADHD brands out of our Grand Prairie, Texas facility, we expect to gain additional expense and margin improvements beyond what we're currently generating. While there is still work to be done to mitigate the negative impact of the payor changes within our Pediatric Portfolio, which we believe we will be successful in addressing, we are excited about the overall trajectory of the business as we finish fiscal 2024," Mr. Disbrow concluded.
“实现TTM全公司调整后的息税折旧摊销前利润为正1,540万澳元和Rx Business TTM调整后的息税折旧摊销前利润为正1,710万美元这些关键里程碑的关键驱动因素是重新定义了我们的企业战略使命,将业务仅集中在Rx细分市场,同时进行了多项运营改进。这些改进包括强大的销售队伍执行力、利用我们创新的Aytu RxConnect平台以及持续有效的费用管理。此外,一旦我们将ADHD品牌的生产完全移出德克萨斯州大草原的工厂,我们预计将在目前的收入基础上获得额外的支出和利润率提高。尽管在减轻儿科投资组合中付款人变动的负面影响方面仍有工作要做,我们相信我们将成功解决这个问题,但在2024财年结束之际,我们对业务的整体发展轨迹感到兴奋,” 迪斯布鲁先生总结道。
Non-Core Business Update
非核心业务最新动态
In June 2023, the Company announced that it had instituted a strategic mandate focusing its business solely on its Rx Segment, in an effort to drive long-term stockholder value. The Company has generated positive adjusted EBITDA for fiscal 2023 and for seven of the last reported eight quarters for Rx, excluding the Consumer Health Segment and pipeline R&D (the "Rx Business"). This concentration on the Rx Segment will result in discontinuing the Consumer Health Segment altogether.
2023年6月,该公司宣布已制定一项战略任务,将业务仅集中在Rx板块上,以提高长期股东价值。该公司2023财年的调整后息税折旧摊销前利润为正,在最近公布的八个季度中,有七个季度的调整后息税折旧摊销前利润为正,不包括消费者健康板块和管道研发(“Rx业务”)。这种对Rx细分市场的专注将导致消费者健康板块完全停产。
This goal of emphasizing profitability was initially started with the indefinite suspension of all pipeline clinical development programs announced in October 2022 to minimize research and development expense until such time that the Company can fund those efforts with internally generated cash flows or through partnerships. During fiscal 2023, the Consumer Health Segment contributed adjusted EBITDA of negative $3.6 million and pipeline programs contributed adjusted EBITDA of negative $2.6 million, while the Company's Rx Business contributed adjusted EBITDA of positive $9.7 million. Over the Trailing Twelve-Month ("TTM") period ending March 31, 2024, the Company's Rx Business contributed operating income of $7.3 million and adjusted EBITDA of positive $17.1 million.
这一强调盈利能力的目标最初始于2022年10月宣布无限期暂停所有管道临床开发计划,以最大限度地减少研发费用,直到公司能够通过内部产生的现金流或通过合作伙伴关系为这些工作提供资金。在2023财年,消费者健康板块贡献的调整后息税折旧摊销前利润为负360万美元,管道项目的调整后息税折旧摊销前利润为负260万美元,而该公司的Rx业务贡献的调整后息税折旧摊销前利润为正970万美元。在截至2024年3月31日的过去十二个月(“TTM”)期间,该公司的Rx业务贡献了730万美元的营业收入,调整后的息税折旧摊销前利润为正1710万美元。
Segment Reporting
分部报告
Three Months Ended | ||||||||
March 31, | ||||||||
2024 | 2023 | |||||||
(in thousands) | ||||||||
Consolidated net revenue: |
||||||||
Rx Segment |
$ | 14,025 | $ | 13,805 | ||||
Consumer Health Segment |
3,968 | 8,928 | ||||||
Total consolidated net revenue |
$ | 17,993 | $ | 22,733 | ||||
Rx Segment net revenue: |
||||||||
ADHD Portfolio |
$ | 12,326 | $ | 8,272 | ||||
Pediatric Portfolio |
1,729 | 5,266 | ||||||
Other* |
(30) | 267 | ||||||
Total Rx Segment net revenue |
$ | 14,025 | $ | 13,805 |
三个月已结束 | ||||||||
3月31日 | ||||||||
2024 | 2023 | |||||||
(以千计) | ||||||||
合并净收入: |
||||||||
Rx 分段 |
$ | 14,025 | $ | 13,805 | ||||
消费者健康板块 |
3,968 | 8,928 | ||||||
合并净收入总额 |
$ | 17,993 | $ | 22,733 | ||||
Rx 分部净收入: |
||||||||
多动症投资组合 |
$ | 12,326 | $ | 8,272 | ||||
儿科投资组合 |
1,729 | 5,266 | ||||||
其他* |
(30) | 267 | ||||||
Rx 分部总净收入 |
$ | 14,025 | $ | 13,805 |
_______________
_____________
*Other includes discontinued or deprioritized products.
*其他包括已停产或取消优先次序的产品。
Q3 2024 Financial Results
2024 年第三季度财务业绩
Net revenue for the third quarter of fiscal 2024 was $18.0 million, compared to $22.7 million for the prior year period.
2024财年第三季度的净收入为1,800万美元,而去年同期为2,270万美元。
Net revenue from the Rx Segment in the third quarter of fiscal 2024 was $14.0 million compared to $13.8 million in the prior year period. The ADHD Portfolio (Adzenys XR-ODT and Cotempla XR-ODT) experienced a 49% increase in net revenue to $12.3 million in the third quarter of fiscal 2024, compared to the prior year period. The Pediatric Portfolio (Poly-Vi-Flor, Tri-Vi-Flor, and Karbinal ER) net revenue decreased to $1.7 million due to customer ordering timing as a result of payor changes that impacted scripts.
2024财年第三季度Rx板块的净收入为1,400万美元,而去年同期为1,380万美元。与去年同期相比,ADHD投资组合(Adzenys XR-ODT和Cotempla XR-ODT)在2024财年第三季度的净收入增长了49%,达到1,230万美元。儿科投资组合(Poly-Vi-Flor、Tri-Vi-Flor和Karbinal ER)的净收入降至170万美元,这是由于付款人变更影响了脚本,客户订购时机。
Net revenue from the Consumer Health Segment was $4.0 million in the third quarter of fiscal 2024, a decrease of 56% over the same quarter last year. As previously announced, the Company is winding down its Consumer Health Segment with the objective of discontinuing this segment to improve operating cash flows to drive long-term stockholder value.
2024财年第三季度消费者健康板块的净收入为400万美元,比去年同期下降56%。正如先前宣布的那样,该公司正在结束其消费者健康板块,目标是终止该板块,以改善运营现金流以提高长期股东价值。
Consolidated gross profit was $11.7 million, or 65% of net revenue, in the third quarter of fiscal 2024, compared to $12.7 million, or 56% of net revenue, in the same quarter last year. Gross profit margin for the Rx Segment was 74% in the third quarter of fiscal 2024, compared with 61% in the prior year period.
2024财年第三季度的合并毛利为1170万美元,占净收入的65%,而去年同期为1,270万美元,占净收入的56%。2024财年第三季度,Rx板块的毛利率为74%,而去年同期为61%。
Operating expenses, excluding amortization of intangible assets, restructurings costs, and gain from contingent consideration, were $12.6 million in the third quarter of fiscal 2024 compared to $20.8 million in the prior year period. The decrease was a result of reduced Consumer Health spending and improved operational efficiencies.
2024财年第三季度的运营支出,不包括无形资产摊销、重组成本和或有对价收益,为1,260万美元,而去年同期为2,080万美元。下降是消费者健康支出减少和运营效率提高的结果。
Loss from operations during the third quarter of fiscal 2024 was $2.5 million compared to $8.6 million in the prior year period.
2024财年第三季度的运营亏损为250万美元,而去年同期为860万美元。
Net loss during the third quarter of fiscal 2024 was $2.9 million, or $0.52 per share, compared to a $7.2 million net loss, or $1.93 per share, in the prior year period. The fiscal 2024 third quarter results were impacted by $0.2 million of costs associated with the previously announced winding down of the manufacturing facility.
2024财年第三季度的净亏损为290万美元,合每股亏损0.52美元,而去年同期的净亏损为720万美元,合每股亏损1.93美元。2024财年第三季度业绩受到与先前宣布的关闭制造工厂相关的20万美元成本的影响。
Adjusted EBITDA was positive $0.4 million in the third quarter of fiscal 2024, compared to negative $6.5 million in the prior year period, a $7.0 million improvement. Adjusted EBITDA for the Rx Business was positive $0.9 million in the third quarter of fiscal 2024, compared to negative $4.7 million in the prior year period, a $5.6 million improvement.
2024财年第三季度调整后的息税折旧摊销前利润为正40万美元,而去年同期为负650万美元,增长700万美元。2024财年第三季度Rx业务调整后的息税折旧摊销前利润为正90万美元,而去年同期为负470万美元,增长了560万美元。
Cash and cash equivalents at March 31, 2023, were $19.8 million compared to $19.5 million at December 31, 2023.
截至2023年3月31日,现金及现金等价物为1,980万美元,而截至2023年12月31日为1,950万美元。
Conference Call Details
电话会议详情
Date and Time: Wednesday, May 15, 2024, at 4:30 p.m. Eastern time.
日期和时间: 美国东部时间 2024 年 5 月 15 日星期三下午 4:30。
Call-in Information: Interested parties can access the conference call by dialing (888) 506-0062 for U.S. callers or +1 (973) 528-0011 for international callers and using the participant access code 300411.
电话信息: 有兴趣的人士可以通过拨打(888)506-0062(对于美国来电者)或拨打+1(973)528-0011(对于国际来电者),并使用参与者接入码300411来参加电话会议。
Webcast Information: The webcast will be accessible live and archived at , and accessible on the Investors section of the Company's website at under Events & Presentations.
网络直播信息: 该网络直播将在公司网站的 “投资者” 部分的 “活动与演示” 下方进行直播和存档。
Replay: A teleconference replay of the call will be available until May 29, 2024 at (877) 481-4010 for U.S. callers or +1 (919) 882-2331 for international callers and using replay access code 50379.
重播: 该电话会议的电话会议重播将持续到2024年5月29日,美国来电者的电话会议电话会议重播电话是(877)481-4010,国际来电者的电话会议重播时间为+1(919)882-2331,使用重播接入代码50379。
About Aytu BioPharma, Inc.
关于 Aytu BioPharma, Inc.
Aytu is a pharmaceutical company focused on commercializing novel therapeutics. The Company's prescription products include Adzenys XR-ODT (amphetamine) extended-release orally disintegrating tablets (see Full Prescribing Information, including Boxed WARNING) and Cotempla XR-ODT (methylphenidate) extended-release orally disintegrating tablets (see Full Prescribing Information, including Boxed WARNING) for the treatment of attention deficit hyperactivity disorder (ADHD), Karbinal ER (carbinoxamine maleate), an extended-release antihistamine suspension indicated to treat numerous allergic conditions, and Poly-Vi-Flor and Tri-Vi-Flor, two complementary fluoride-based prescription vitamin product lines available in various formulations for infants and children with fluoride deficiency. To learn more, please visit aytubio.com.
Aytu是一家专注于将新疗法商业化的制药公司。该公司的处方产品包括Adzenys XR-ODT(苯丙胺)缓释口服崩解片剂(参见完整处方信息,包括盒装警告)和用于治疗注意力缺陷多动障碍(ADHD)的Cotempla XR-ODT(哌醋甲酯)缓释口服崩解片剂(参见完整处方信息,包括盒装警告)、Karbinal ER(马来酸卡比诺沙明),一种延长型Karbinal ER(马来酸卡宾沙明)释放抗组胺悬浮液用于治疗多种过敏性疾病,以及两种 Poly-Vi-Flor 和 Tri-Vi-Flor 和 Tri-Vi-Flor基于氟化物的补充性处方维生素产品系列,有多种配方,适用于氟化物缺乏症的婴儿和儿童。要了解更多信息,请访问 aytubio.com。
Forward-Looking Statements
前瞻性陈述
This press release includes forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended ("Securities Act"), and Section 21E of the Securities Exchange Act of 1934, as amended ("Exchange Act"). All statements other than statements of historical facts contained in this press release, are forward-looking statements. Forward-looking statements are generally written in the future tense and/or are preceded by words such as "may," "will," "should," "forecast," "could," "expect," "suggest," "believe," "estimate," "continue," "anticipate," "intend," "plan," or similar words, or the negatives of such terms or other variations on such terms or comparable terminology. All statements other than statements of historical facts contained in this presentation, are forward-looking statements. These statements are predictions and are subject to risks and uncertainties that could cause the actual events or results to differ materially. These risks and uncertainties include, among others, risks associated with: the Company's plans relating to the Company's ability to efficiently wind down the Consumer Health Segment, the Company's ability to complete the manufacturing transfer of Adzenys XR-ODT and Cotempla XR-ODT, the Company's overall financial and operational performance, potential adverse changes to the Company's financial position or our business, the results of operations, strategy and plans, changes in capital markets and the ability of the Company to finance operations in the manner expected, risks relating to gaining market acceptance of our products, our partners performing their required activities, our anticipated future cash position, regulatory and compliance challenges and future events under current and potential future collaborations. We also refer you to (i) the risks described in "Risk Factors" in Part I, Item 1A of our most recent Annual Report on Form 10‐K and in the other reports and documents it files with the Securities and Exchange Commission.
本新闻稿包括经修订的1933年《证券法》(“证券法”)第27A条和经修订的1934年《证券交易法》(“交易法”)第21E条所指的前瞻性陈述。除本新闻稿中包含的历史事实陈述外,所有陈述均为前瞻性陈述。前瞻性陈述通常以将来时态书写和/或前面有 “可能”、“将”、“应该”、“预测”、“可能”、“期望”、“建议”、“相信”、“估计”、“继续”、“预期”、“打算” 或类似词语,或此类术语的否定词或此类术语或类似术语的其他变体。除本演示文稿中包含的历史事实陈述外,所有陈述均为前瞻性陈述。这些陈述是预测,受风险和不确定性的影响,可能导致实际事件或结果出现重大差异。除其他外,这些风险和不确定性包括与以下相关的风险:公司与公司有效关闭消费者健康板块的能力有关的计划、公司完成Adzenys XR-ODT和Cotempla XR-ODT的生产转移的能力、公司的整体财务和运营业绩、公司财务状况或业务的潜在不利变化、经营结果、战略和计划的变化、资本市场的变化以及公司以这种方式为运营融资的能力预期、与我们的产品获得市场认可相关的风险、我们的合作伙伴开展所需活动、我们预期的未来现金状况、监管和合规挑战以及当前和未来潜在合作下的未来事件。我们还请您参阅(i)我们最新的10-K表年度报告第一部分第1A项中的 “风险因素” 及其向美国证券交易委员会提交的其他报告和文件中描述的风险。
Footnote 1
脚注 1
Aytu uses the term adjusted EBITDA, which is a term not defined under United States generally accepted accounting principles ("U.S. GAAP"). The Company uses this term because it is a widely accepted financial indicator utilized to analyze and compare companies on the basis of operating performance. The Company believes that presenting adjusted EBITDA by certain categories allows investors to evaluate the various performance of these categories. The Company's method of computation of adjusted EBITDA may or may not be comparable to other similarly titled measures used by other companies. We believe that net income (loss) is the performance measure calculated and presented in accordance with U.S. GAAP that is most directly comparable to adjusted EBITDA. See below for a reconciliation of net income (loss) to adjusted EBITDA.
Aytu使用调整后息税折旧摊销前利润一词,该术语未在美国公认会计原则(“美国公认会计原则”)中定义。公司之所以使用这个术语,是因为它是一种被广泛接受的财务指标,用于根据经营业绩分析和比较公司。该公司认为,按某些类别列出调整后的息税折旧摊销前利润可以让投资者评估这些类别的各种表现。公司计算调整后息税折旧摊销前利润的方法可能与其他公司使用的其他类似标题的指标相似,也可能不相似。我们认为,净收益(亏损)是根据美国公认会计原则计算和列报的绩效指标,与调整后的息税折旧摊销前利润最直接相似。净收益(亏损)与调整后息税折旧摊销前利润的对账情况见下文。
Contacts for Investors
投资者联系方式
Mark Oki, Chief Financial Officer
Aytu BioPharma, Inc.
moki@aytubio.com
马克·奥基,首席财务官
Aytu BioPharma, Inc.
moki@aytubio.com
Robert Blum or Roger Weiss
Lytham Partners
aytu@lythampartners.com
罗伯特·布鲁姆或罗杰·魏斯
莱瑟姆合作伙伴
aytu@lythampartners.com
Aytu BioPharma, Inc.
Unaudited Consolidated Statements of Operations
(in thousands, except per share data)
Aytu BioPharma, Inc.
未经审计的合并运营报表
(以千计,每股数据除外)
Three Months Ended | ||||||||
March 31, | ||||||||
2024 | 2023 | |||||||
Net revenue |
$ | 17,993 | $ | 22,733 | ||||
Cost of sales |
6,300 | 9,990 | ||||||
Gross profit |
11,693 | 12,743 | ||||||
Operating expenses: |
||||||||
Selling and marketing |
6,549 | 12,804 | ||||||
General and administrative |
5,442 | 7,177 | ||||||
Research and development |
619 | 856 | ||||||
Amortization of intangible assets |
1,303 | 1,198 | ||||||
Restructuring costs |
244 | - | ||||||
Gain from contingent consideration |
- | (734) | ||||||
Total operating expenses |
14,157 | 21,301 | ||||||
Loss from operations |
(2,464) | (8,558) | ||||||
Other expense, net |
(1,195) | (1,215) | ||||||
Gain on derivative warrant liabilities |
1,017 | 2,573 | ||||||
Loss before income tax |
(2,642) | (7,200) | ||||||
Income tax expense |
(245) | - | ||||||
Net loss |
$ | (2,887) | $ | (7,200) | ||||
Basic and diluted weighted-average common shares outstanding |
5,533,555 | 3,726,779 | ||||||
Basic and diluted net loss per common share |
$ | (0.52) | $ | (1.93) |
三个月已结束 | ||||||||
3月31日 | ||||||||
2024 | 2023 | |||||||
净收入 |
$ | 17,993 | $ | 22,733 | ||||
销售成本 |
6,300 | 9,990 | ||||||
毛利 |
11,693 | 12,743 | ||||||
运营费用: |
||||||||
销售和营销 |
6,549 | 12,804 | ||||||
一般和行政 |
5,442 | 7,177 | ||||||
研究和开发 |
619 | 856 | ||||||
无形资产的摊销 |
1,303 | 1,198 | ||||||
重组成本 |
244 | - | ||||||
或有对价的收益 |
- | (734) | ||||||
运营费用总额 |
14,157 | 21,301 | ||||||
运营损失 |
(2,464) | (8,558) | ||||||
其他费用,净额 |
(1,195) | (1,215) | ||||||
衍生权证负债的收益 |
1,017 | 2,573 | ||||||
所得税前亏损 |
(2,642) | (7,200) | ||||||
所得税支出 |
(245) | - | ||||||
净亏损 |
$ | (2,887) | $ | (7,200) | ||||
基本和摊薄后的加权平均已发行普通股 |
5,533,555 | 3,726,779 | ||||||
普通股每股基本亏损和摊薄后净亏损 |
$ | (0.52) | $ | (1.93) |
Aytu BioPharma, Inc.
Unaudited Consolidated Balance Sheets
(in thousands, except share data)
Aytu BioPharma, Inc.
未经审计的合并资产负债表
(以千计,共享数据除外)
March 31, | June 30, | |||||||
2024 | 2023 | |||||||
ASSETS |
||||||||
Current assets: |
||||||||
Cash and cash equivalents |
$ | 19,760 | $ | 22,985 | ||||
Accounts receivable, net |
29,925 | 28,937 | ||||||
Inventories |
13,193 | 11,995 | ||||||
Prepaid expenses |
7,249 | 8,047 | ||||||
Other current assets |
1,003 | 868 | ||||||
Total current assets |
71,130 | 72,832 | ||||||
Non-current assets: |
||||||||
Property and equipment, net |
967 | 1,815 | ||||||
Operating lease right-of-use assets |
1,795 | 2,054 | ||||||
Intangible assets, net |
54,082 | 58,970 | ||||||
Other non-current assets |
889 | 792 | ||||||
Total non-current assets |
57,733 | 63,631 | ||||||
Total assets |
$ | 128,863 | $ | 136,463 | ||||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||||||
Current liabilities: |
||||||||
Accounts payable |
$ | 10,475 | $ | 13,478 | ||||
Accrued liabilities |
44,091 | 46,799 | ||||||
Short-term line of credit |
1,581 | 1,563 | ||||||
Current portion of debt |
15,135 | 85 | ||||||
Current portion of derivative warrant liabilities |
3,261 | - | ||||||
Other current liabilities |
9,146 | 7,090 | ||||||
Total current liabilities |
83,689 | 69,015 | ||||||
Non-current liabilities: |
||||||||
Debt, net of current portion |
- | 14,713 | ||||||
Derivative warrant liabilities |
8,609 | 6,403 | ||||||
Other non-current liabilities |
5,788 | 6,975 | ||||||
Total non-current liabilities |
14,397 | 28,091 | ||||||
Stockholders' equity: |
||||||||
Preferred stock, par value $.0001; 50,000,000 shares authorized; no shares issued or outstanding |
- | - | ||||||
Common stock, par value $.0001; 200,000,000 shares authorized; 5,567,909 and 5,517,174 shares issued and outstanding, respectively |
1 | 1 | ||||||
Additional paid-in capital |
346,132 | 343,485 | ||||||
Accumulated deficit |
(315,356) | (304,129) | ||||||
Total stockholders' equity |
30,777 | 39,357 | ||||||
Total liabilities and stockholders' equity |
$ | 128,863 | $ | 136,463 |
3月31日 | 6月30日 | |||||||
2024 | 2023 | |||||||
资产 |
||||||||
流动资产: |
||||||||
现金和现金等价物 |
$ | 19,760 | $ | 22,985 | ||||
应收账款,净额 |
29,925 | 28,937 | ||||||
库存 |
13,193 | 11,995 | ||||||
预付费用 |
7,249 | 8,047 | ||||||
其他流动资产 |
1,003 | 868 | ||||||
流动资产总额 |
71,130 | 72,832 | ||||||
非流动资产: |
||||||||
财产和设备,净额 |
967 | 1,815 | ||||||
经营租赁使用权资产 |
1,795 | 2,054 | ||||||
无形资产,净额 |
54,082 | 58,970 | ||||||
其他非流动资产 |
889 | 792 | ||||||
非流动资产总额 |
57,733 | 63,631 | ||||||
总资产 |
$ | 128,863 | $ | 136,463 | ||||
负债和股东权益 |
||||||||
流动负债: |
||||||||
应付账款 |
$ | 10,475 | $ | 13,478 | ||||
应计负债 |
44,091 | 46,799 | ||||||
短期信贷额度 |
1,581 | 1,563 | ||||||
债务的流动部分 |
15,135 | 85 | ||||||
衍生权证负债的流动部分 |
3,261 | - | ||||||
其他流动负债 |
9,146 | 7,090 | ||||||
流动负债总额 |
83,689 | 69,015 | ||||||
非流动负债: |
||||||||
债务,扣除流动部分 |
- | 14,713 | ||||||
衍生权证负债 |
8,609 | 6,403 | ||||||
其他非流动负债 |
5,788 | 6,975 | ||||||
非流动负债总额 |
14,397 | 28,091 | ||||||
股东权益: |
||||||||
优先股,面值0.0001美元;已授权5000万股;未发行或流通股票 |
- | - | ||||||
普通股,面值0.0001美元;已授权2亿股;已发行和流通的股票分别为5,567,909和5,517,174股 |
1 | 1 | ||||||
额外的实收资本 |
346,132 | 343,485 | ||||||
累计赤字 |
(315,356) | (304,129) | ||||||
股东权益总额 |
30,777 | 39,357 | ||||||
负债和股东权益总额 |
$ | 128,863 | $ | 136,463 |
Aytu BioPharma, Inc.
Unaudited Reconciliation of Net Loss to Adjusted EBITDA
(in thousands)
Aytu BioPharma, Inc.
未经审计的净亏损与调整后息税折旧摊销前利润的对账
(以千计)
For the Three Months Ended March 31, 2024 | ||||||||||||||||
Rx Business |
Consumer Health |
Pipeline R&D |
Consolidated | |||||||||||||
Net loss - GAAP |
$ | (1,876) | $ | (875) | $ | (136) | $ | (2,887) | ||||||||
Depreciation and amortization |
1,449 | 385 | - | 1,834 | ||||||||||||
Stock-based compensation expense |
699 | 112 | - | 811 | ||||||||||||
Other expense, net |
1,187 | 8 | - | 1,195 | ||||||||||||
Gain on derivative warrant liabilities |
(1,017) | - | - | (1,017) | ||||||||||||
Income tax expense |
245 | - | - | 245 | ||||||||||||
Restructuring costs |
244 | - | - | 244 | ||||||||||||
Adjusted EBITDA - non-GAAP |
$ | 931 | $ | (370) | $ | (136) | $ | 425 |
截至2024年3月31日的三个月 | ||||||||||||||||
Rx 商业 |
消费者 健康 |
管道 研发 |
合并 | |||||||||||||
净亏损——GAAP |
$ | (1,876) | $ | (875) | $ | (136) | $ | (2,887) | ||||||||
折旧和摊销 |
1,449 | 385 | - | 1,834 | ||||||||||||
股票薪酬支出 |
699 | 112 | - | 811 | ||||||||||||
其他费用,净额 |
1,187 | 8 | - | 1,195 | ||||||||||||
衍生权证负债的收益 |
(1,017) | - | - | (1,017) | ||||||||||||
所得税支出 |
245 | - | - | 245 | ||||||||||||
重组成本 |
244 | - | - | 244 | ||||||||||||
调整后的息税折旧摊销前利润-非公认会计准则 |
$ | 931 | $ | (370) | $ | (136) | $ | 425 |
For the Three Months Ended March 31, 2023 | ||||||||||||||||
Rx Business |
Consumer Health |
Pipeline R&D |
Consolidated | |||||||||||||
Net loss - GAAP |
$ | (5,376) | $ | (1,423) | $ | (401) | $ | (7,200) | ||||||||
Depreciation and amortization |
1,563 | 280 | - | 1,843 | ||||||||||||
Stock-based compensation expense |
788 | 114 | 13 | 915 | ||||||||||||
Gain from contingent consideration |
(345) | (389) | - | (734) | ||||||||||||
Other expense (income), net |
1,229 | (14) | - | 1,215 | ||||||||||||
Gain on derivative warrant liabilities |
(2,573) | - | - | (2,573) | ||||||||||||
Adjusted EBITDA - non-GAAP |
$ | (4,714) | $ | (1,432) | $ | (388) | $ | (6,534) |
在截至2023年3月31日的三个月中 | ||||||||||||||||
Rx 商业 |
消费者 健康 |
管道 研发 |
合并 | |||||||||||||
净亏损——GAAP |
$ | (5,376) | $ | (1,423) | $ | (401) | $ | (7,200) | ||||||||
折旧和摊销 |
1,563 | 280 | - | 1,843 | ||||||||||||
股票薪酬支出 |
788 | 114 | 13 | 915 | ||||||||||||
或有对价的收益 |
(345) | (389) | - | (734) | ||||||||||||
其他支出(收入),净额 |
1,229 | (14) | - | 1,215 | ||||||||||||
衍生权证负债的收益 |
(2,573) | - | - | (2,573) | ||||||||||||
调整后的息税折旧摊销前利润-非公认会计准则 |
$ | (4,714) | $ | (1,432) | $ | (388) | $ | (6,534) |
Aytu BioPharma, Inc.
Unaudited Reconciliation of Trailing Twelve-Month Net Income (Loss) to Adjusted EBITDA
(in thousands)
Aytu BioPharma, Inc.
过去十二个月净收益(亏损)与调整后息税折旧摊销前利润的未经审计的对账
(以千计)
Companywide: |
||||||||||||||||||||
For the Three Months Ended | ||||||||||||||||||||
March 31, 2024 |
December 31, 2023 |
September 30, 2023 |
June 30, 2023 |
Total TTM | ||||||||||||||||
Net loss - GAAP |
$ | (2,887) | $ | (220) | $ | (8,120) | $ | (2,457) | $ | (13,684) | ||||||||||
Depreciation and amortization |
1,834 | 1,899 | 1,941 | 1,836 | 7,510 | |||||||||||||||
Stock-based compensation expense |
811 | 820 | 930 | 899 | 3,460 | |||||||||||||||
Other expense, net |
1,195 | 1,179 | 709 | 1,252 | 4,335 | |||||||||||||||
(Gain) loss on derivative warrant liabilities |
(1,017) | 577 | 5,907 | 1,374 | 6,841 | |||||||||||||||
Income tax expense |
245 | 828 | - | - | 1,073 | |||||||||||||||
Restructuring costs |
244 | - | - | - | 244 | |||||||||||||||
One-time transactions |
- | - | 851 | - | 851 | |||||||||||||||
Gain from contingent consideration |
- | - | - | (465) | (465) | |||||||||||||||
Impairment expense |
- | - | - | 5,224 | 5,224 | |||||||||||||||
Adjusted EBITDA - non-GAAP |
$ | 425 | $ | 5,083 | $ | 2,218 | $ | 7,663 | $ | 15,389 | ||||||||||
Rx Business: |
||||||||||||||||||||
For the Three Months Ended | ||||||||||||||||||||
March 31, 2024 |
December 31, 2023 |
September 30, 2023 |
June 30, 2023 |
Total TTM | ||||||||||||||||
Net (loss) income - GAAP |
$ | (1,876) | $ | 667 | $ | (7,321) | $ | 3,677 | $ | (4,853) | ||||||||||
Depreciation and amortization |
1,449 | 1,510 | 1,554 | 1,562 | 6,075 | |||||||||||||||
Stock-based compensation expense |
699 | 707 | 725 | 784 | 2,915 | |||||||||||||||
Other expense, net |
1,187 | 1,170 | 699 | 1,205 | 4,261 | |||||||||||||||
(Gain) loss on derivative warrant liabilities |
(1,017) | 577 | 5,907 | (465) | 5,002 | |||||||||||||||
Income tax expense |
245 | 828 | - | - | 1,073 | |||||||||||||||
Restructuring costs |
244 | - | - | - | 244 | |||||||||||||||
One-time transactions |
- | - | 851 | - | 851 | |||||||||||||||
Loss from contingent consideration |
- | - | - | 1,374 | 1,374 | |||||||||||||||
Impairment expense |
- | - | - | 130 | 130 | |||||||||||||||
Adjusted EBITDA - non-GAAP |
$ | 931 | $ | 5,459 | $ | 2,415 | $ | 8,267 | $ | 17,072 |
全公司: |
||||||||||||||||||||
在已结束的三个月中 | ||||||||||||||||||||
3月31日 2024 |
十二月 31, 2023 |
九月 2023 年 30 日 |
6月30日 2023 |
TTM 总计 | ||||||||||||||||
净亏损——GAAP |
$ | (2,887) | $ | (220) | $ | (8,120) | $ | (2,457) | $ | (13,684) | ||||||||||
折旧和摊销 |
1,834 | 1,899 | 1,941 | 1,836 | 7,510 | |||||||||||||||
股票薪酬支出 |
811 | 820 | 930 | 899 | 3,460 | |||||||||||||||
其他费用,净额 |
1,195 | 1,179 | 709 | 1,252 | 4,335 | |||||||||||||||
衍生权证负债的(收益)亏损 |
(1,017) | 577 | 5,907 | 1,374 | 6,841 | |||||||||||||||
所得税支出 |
245 | 828 | - | - | 1,073 | |||||||||||||||
重组成本 |
244 | - | - | - | 244 | |||||||||||||||
一次性交易 |
- | - | 851 | - | 851 | |||||||||||||||
或有对价的收益 |
- | - | - | (465) | (465) | |||||||||||||||
减值支出 |
- | - | - | 5,224 | 5,224 | |||||||||||||||
调整后的息税折旧摊销前利润-非公认会计准则 |
$ | 425 | $ | 5,083 | $ | 2,218 | $ | 7,663 | $ | 15,389 | ||||||||||
Rx 业务: |
||||||||||||||||||||
在已结束的三个月中 | ||||||||||||||||||||
3月31日 2024 |
十二月 31, 2023 |
九月 2023 年 30 日 |
6月30日 2023 |
TTM 总计 | ||||||||||||||||
净(亏损)收入——GAAP |
$ | (1,876) | $ | 667 | $ | (7,321) | $ | 3,677 | $ | (4,853) | ||||||||||
折旧和摊销 |
1,449 | 1,510 | 1,554 | 1,562 | 6,075 | |||||||||||||||
股票薪酬支出 |
699 | 707 | 725 | 784 | 2,915 | |||||||||||||||
其他费用,净额 |
1,187 | 1,170 | 699 | 1,205 | 4,261 | |||||||||||||||
衍生权证负债的(收益)亏损 |
(1,017) | 577 | 5,907 | (465) | 5,002 | |||||||||||||||
所得税支出 |
245 | 828 | - | - | 1,073 | |||||||||||||||
重组成本 |
244 | - | - | - | 244 | |||||||||||||||
一次性交易 |
- | - | 851 | - | 851 | |||||||||||||||
或有对价造成的损失 |
- | - | - | 1,374 | 1,374 | |||||||||||||||
减值支出 |
- | - | - | 130 | 130 | |||||||||||||||
调整后的息税折旧摊销前利润-非公认会计准则 |
$ | 931 | $ | 5,459 | $ | 2,415 | $ | 8,267 | $ | 17,072 |
SOURCE: Aytu BioPharma, Inc.
来源:Aytu BioPharma, Inc.