30 Oct 2014
STAAR Surgical Reports Third Quarter Results
"The third quarter revenue results offer both disappointing and promising news with Visian ICL revenue basically flat while IOL and Other Product sales reflect strong top line growth," said
"Excluding Korea and
"We continued to gain momentum during the quarter in the IOL market. IOL revenue increased by 8% during the quarter as reported, and 13% in constant currency, which was driven by a 13% increase in unit sales. This growth was driven by our KS-IOL products in the European and Japanese markets as we continue to benefit from positive market acceptance and an increased supply of this product. Japan IOL revenue increased by 7%, 16% in constant currency, while European IOL revenue increased 45%. The lack of backorders allows us to more actively promote IOLs in current markets. We remain confident about supply into 2015, which should help to drive additional growth in both existing and new markets." added Mr. Caldwell.
Gross profit margin for the quarter was 65.3% compared to 70.5% in the third quarter of 2013. Several factors drove the gross margin comparison, at least one of which is expected to continue through calendar 2015. First, higher distribution costs and increased inventory reserves impacted margins by approximately 200 basis points; higher ICL unit costs negatively impacted gross margin by 160 basis points; and preloaded acrylic mix was an approximate 90 basis point negative impact on gross margin. Finally, a greater proportion of lower-margin IOL injector sales to a third party impacted gross margin by approximately 160 basis points. These IOL injector sales are included on the Other Product sales line which was approximately 9.8% of sales in the third quarter of 2014 compared with 6.2% in the year ago period. The Company anticipates this trend continuing to be a gross margin headwind into 2015 as IOL injector sales are expected to increase. A positive impact on gross margin during the third quarter was the combination of higher average selling prices on ICLs and IOL unit cost reductions, which positively impacted gross margin by approximately 85 basis points.
Operating expenses for the quarter were
The Company recorded an income tax provision of
The GAAP net loss for the third quarter of 2014 was
Cash and cash equivalents at
Recent Visian Implantable Collamer® Lens (ICL) Highlights.
- Over 80,000 Visian ICLs with the CentraFLOW technology have been successfully implanted since introduction. ICLs with CentraFLOW represented 57% of all ICLs shipped during the quarter.
- According to Market Scope China is the largest refractive market with an estimated 875,000 refractive procedures in 2013. The Visian ICL has grown 20% year to date in the market and has the highest ICL sales of any market this year though still only about a 2% share of the total refractive market. With the approval of the ICL with CentraFLOW the opportunity to grow share should increase as has been seen in other markets.
- Visian ICLs represented 58.5% of total sales, compared to 62.7% of sales in Q3 2013.
- Total ICL sales decreased 1% globally during the third quarter, driven by the 45% decrease in
Korea due to pressure on refractive procedures largely generated by media coverage of LASIK complications. TheJapan refractive market also continues to be under negative pressure. - ICL sales outside of
Korea andJapan increased 12% during the quarter as growth was seen in 8 of the 10 other focus markets. - Average selling price increased 2% driven by mix and new product introductions, but volume was down 3%.
- First surgeries began in
Europe with the Preloaded ICL System during October with leading refractive surgeons. The purpose of these demonstrations is to capture key learnings important for the launch of the new technology to the broader market. The Company is working through the challenge to manufacture this new technology in quantities large enough for the broader release.
Regional ICL Updates
Europe ,Middle East ,Africa (EMEA)
- In the third quarter, Visian ICL revenues grew by 11% while procedures increased 12% and average selling price decreased 1%.
- Revenues in
Europe during the quarter increased 12% and ICL procedures grew 12%. 2014 results reflect the second full year thatEurope has had the CentraFLOW technology.Spain increased revenue by 19% and procedures 18%.France increased revenue by 18% and procedures 22%.Italy and theU.K. grew at higher rates on a smaller base.Germany revenue decreased by 14% and procedures 9%.
- The
Middle East , where the Visian ICL with CentraFLOW was introduced last year, grew 24% in revenues and 30% in procedures. Latin America declined 15% in revenue and 16% in procedures after a 21% rate of revenue growth during the first half of the year.
Asia Pacific (APAC)
- APAC revenue decreased 8% while ICL procedures decreased 10% and average selling price increased 3%. Korea ICL revenue decreased 45% during the quarter while procedures decreased 47%.
- China ICL revenue grew 27% during the quarter while procedures increased 28%.
- ICL revenue increased 9% in
India driven by the ICL with CentraFLOW technology. - ICL revenue in
Japan declined 30% while procedures declined 29% as refractive procedures in this market continued to experience downward pressure.
North America (NA)
- NA ICL revenue decreased 1% while units decreased 4%. Average selling price grew 2% during the quarter.
- Third quarter ICL revenue in the U.S. grew 2% on flat procedure growth.
Quarterly Intraocular Lens (IOL) Highlights
- Third quarter IOL sales were
$5.8 million , an 8% increase (+13% in constant currency) from$5.3 million in the third quarter of 2013 while units increased 13%. This was driven by increased market acceptance and supply of the KS-IOL Preloaded Acrylic product. - Sales in
Japan represented 51% of the Company's total IOL sales, and increased 7.4% during the quarter (+16% in constant currency). IOL unit sales increased by 14% during the quarter. - IOL sales in
Europe , which represented 18% of total IOL sales, increased by 45% and 41% in units during the quarter due to the increased supply of the Preloaded Acrylic KS-IOLs. - IOL sales in the U.S. declined by 6% while IOLs in the rest of the world declined by 1% during the quarter.
Other Operational Highlights and Upcoming Milestones
- The Company continues to work diligently to resolve observations issued in a Warning Letter which followed a GMP inspection at the
Monrovia facility. The Company has submitted a total of eight responses to theFDA with data, which includes the Company's initial response, six monthly progress reports and anOctober 15 response regarding the current process for surgeon selection of the approved ICL in the U.S. - In
China , the Company previously reported a successful Experts Panel Meeting on the ICL with CentraFLOW technology inChina onMay 15 th. OnSeptember 24 th the CMDE issued a Technical Recommendation of Approval and onOctober 29 th the Company learned that CFDA issued the Marketing Approval. The final step is the Approval Certification which should be issued within 10 working days. This is a necessary step for shipping product to the market. - With over 80,000 Visian ICL implants utilizing the CentraFLOW technology good clinical data is starting to emerge regarding the lower rate of cataract complications associated with the new technology. During the recent ESCRS meeting Dr. Alfonso from
Spain presented data on over 1,000 ICL with CentraFLOW implants with two years of follow up showing no incidence of cataract. His work will be presented in an upcoming issue of theJournal of Cataract and Refractive Surgery , a peer reviewed publication. At the AAO earlier this month Dr. Mertens fromBelgium presented data on nearly 1,000 ICL with CentraFLOW implants with three years of follow up showing no incidence of cataract. The incidence of cataract formation with these two surgeons was 0.7% and 0.81%, respectively, with the previous ICL technology. - During the third quarter the Company provided additional information in response to communications with the
FDA regarding the calculator software contained in the TICL submission. The TICL received a favorable panel recommendation from the Advisory Committee onMarch 14, 2014 . The last response to theFDA on the TICL post-panel was submitted onSeptember 26, 2014 . The Company is waiting to learn the next steps of the process. - The confirmatory study for the V6a ICL technology is planned with surgeries by Dr.
Robert Ang . The V6a ICL is designed to add a near-vision enhancement capability which would further differentiate the ICL from LASIK for myopic patients nearing the age of 40. The goal of the V6a ICL would be to delay the need for reading glasses. The technology combines the proven ICL platform with known optic designs and new intellectual property developed by the Company. Assuming the Confirmatory Study goes as planned, this new technology could gain CE Mark approval during 2015.
Conference Call
The Company will host a conference call and video webcast today at
A taped replay of the conference call will also be available beginning approximately one hour after the call's conclusion for seven days. This replay can be accessed by dialing 888-286-8010 for domestic callers and 617-801-6888 for international callers, both using passcode 77729383. An archived video webcast will also be available at www.staar.com.
Use of Non-GAAP Financial Measures
This press release includes supplemental non-GAAP financial information, which STAAR believes investors will find helpful in understanding its operating performance. The Company conducts a significant part of its activities outside the U.S. It receives sales revenue and pays expenses principally in U.S. dollars, Swiss francs, Japanese yen and Euros. The exchange rates between dollars and non-U.S. currencies can fluctuate greatly and can have a significant effect on our results when reported in U.S. dollars. When preparing its financial statements in conformity with GAAP, the Company translates foreign currency sales and expenses denominated in Japanese yen to dollars at the weighted average of exchange rates in effect during the period. As a result, the Company's reported performance may be significantly affected by currency fluctuations. In order to compare the Company's performance from period to period without the effect of currency, the Company will apply the same average exchange rate applicable in the prior period, or the "constant currency" rate to sales or expenses in the current period as well. Because changes in currency are outside of the control of the Company and its managers, management finds this non-GAAP measure useful in determining the long term progress of its initiatives and determining whether its managers are achieving their performance goals. The Company believes that the non-GAAP constant-currency sales results measures provided in this press release are similarly useful to investors to give insight on long term trends in the Company's performance without the external effect of changes in relative currency values. The table below shows sales results calculated in accordance with GAAP, the effect of currency, and the resulting non-GAAP measure expressed in constant currency.
"Adjusted Net Income" excludes the following items that are included in "Net Income" as calculated in accordance with U.S. generally accepted accounting principles ("GAAP"): manufacturing consolidation expenses,
Management believes that "Adjusted Net Income" is useful to investors in gauging the outcome of the key drivers of the business performance: the ability to increase sales revenue and our ability to increase profit margin by improving the mix of high value products while reducing the costs over which management has control.
We have excluded manufacturing consolidation from the third quarter of 2014,
We have excluded gains and losses on foreign currency transactions and the fair value adjustment of warrants because of the significant fluctuations that can result from period to period as a result of market driven factors.
Stock-based compensation expenses consist of expenses for stock options and restricted stock under the
We have provided below a detailed reconciliation table, which is useful to investors in providing the context to understand our Adjusted Net Income and how it differs from Net Income calculated in accordance with GAAP.
About
STAAR, which has been dedicated solely to ophthalmic surgery for over 25 years, designs, develops, manufactures and markets implantable lenses for the eye and delivery systems therefor. All of these lenses are foldable, which permits the surgeon to insert them through a small incision. STAAR's lens used in refractive surgery as an alternative to LASIK is called an Implantable Collamer® Lens or "ICL." A lens used to replace the natural lens after cataract surgery is called an intraocular lens or "IOL." More than 450,000 Visian ICLs have been implanted to date; to learn more about the ICL go to: www.visianinfo.com. STAAR has approximately 335 full time employees and markets lenses in over 60 countries. Headquartered in
Safe Harbor
All statements in this press release that are not statements of historical fact are forward-looking statements, including statements about any of the following: any projections of earnings, revenue, sales, profit margins, cash, effective tax rate or any other financial items; the plans, strategies, and objectives of management for future operations or prospects for achieving such plans; metrics for 2014; statements regarding new or improved products, including but not limited to, expectations for success of new or improved products in the U.S. or international markets or government approval of new or improved products (including the Toric ICL in the U.S.) or commercialization of new products; the nature, timing and likelihood of resolving issues cited in the
These statements are based on expectations and assumptions as of the date of this press release and are subject to numerous risks and uncertainties, which could cause actual results to differ materially from those described in the forward-looking statements. The risks and uncertainties include the following: our limited capital resources and limited access to financing; the negative effect of unstable global economic conditions on sales of products, especially products such as the ICL used in non-reimbursed elective procedures; the challenge of managing our foreign subsidiaries; backlog or supply delays as we fully integrate our manufacturing facility consolidation; the risk of unfavorable changes in currency exchange rate; the discretion of regulatory agencies to approve or reject new or improved products, or to require additional actions before approval (including but not limited to
CONTACT: |
Investors |
Media |
EVC Group |
EVC Group |
|
Brian Moore, 310-579-6199 |
Nicole Kruse, 212-850-6025 |
|
Doug Sherk, 415-652-9100 |
STAAR Surgical Company |
||||
Condensed Consolidated Balance Sheets |
||||
(in 000's) |
||||
Unaudited |
||||
October 3, |
January 3, |
|||
ASSETS |
2014 |
2014 |
||
Current assets: |
||||
Cash and cash equivalents |
$ 18,359 |
$ 22,954 |
||
Accounts receivable trade, net |
11,666 |
10,731 |
||
Inventories, net |
15,731 |
12,514 |
||
Prepaids, deposits, and other current assets |
3,293 |
3,503 |
||
Deferred income taxes |
361 |
373 |
||
Total current assets |
49,410 |
50,075 |
||
Property, plant, and equipment, net |
9,339 |
7,405 |
||
Intangible assets, net |
1,033 |
1,380 |
||
Goodwill |
1,786 |
1,786 |
||
Deferred income taxes |
586 |
626 |
||
Other assets |
640 |
659 |
||
Total assets |
$ 62,794 |
$ 61,931 |
||
LIABILITIES AND STOCKHOLDERS' EQUITY |
||||
Current liabilities: |
||||
Line of credit |
$ 4,600 |
$ 4,750 |
||
Accounts payable |
6,259 |
6,263 |
||
Deferred income taxes |
738 |
739 |
||
Obligations under capital leases |
419 |
288 |
||
Other current liabilities |
4,989 |
6,372 |
||
Total current liabilities |
17,005 |
18,412 |
||
Obligations under capital leases |
538 |
141 |
||
Deferred income taxes |
1,773 |
1,654 |
||
Asset retirement obligations |
127 |
157 |
||
Pension liability |
2,708 |
2,715 |
||
Total liabilities |
22,151 |
23,079 |
||
Stockholders' equity: |
||||
Common stock |
384 |
379 |
||
Additional paid-in capital |
178,049 |
170,246 |
||
Accumulated other comprehensive income |
119 |
282 |
||
Accumulated deficit |
(137,909) |
(132,055) |
||
Total stockholders' equity |
40,643 |
38,852 |
||
Total liabilities and stockholders' equity |
$ 62,794 |
$ 61,931 |
STAAR Surgical Company |
||||||||||||||||||||
Condensed Consolidated Statements of Operations |
||||||||||||||||||||
(In 000's except for per share data) |
||||||||||||||||||||
Unaudited |
||||||||||||||||||||
Three Months Ended |
Nine Months Ended |
|||||||||||||||||||
% of |
October 3, |
% of |
September 27, |
Fav (Unfav) |
% of |
October 3, |
% of |
September 27, |
Fav (Unfav) |
|||||||||||
Sales |
2014 |
Sales |
2013 |
Amount |
% |
Sales |
2014 |
Sales |
2013 |
Amount |
% |
|||||||||
Net sales |
100.0% |
$ 18,188 |
100.0% |
$ 17,106 |
$ 1,082 |
6.3% |
100.0% |
$ 58,414 |
100.0% |
$ 53,271 |
$ 5,143 |
9.7% |
||||||||
Cost of sales |
34.7% |
6,319 |
29.5% |
5,047 |
(1,272) |
-25.2% |
32.5% |
18,995 |
29.9% |
15,939 |
(3,056) |
-19.2% |
||||||||
Gross profit |
65.3% |
11,869 |
70.5% |
12,059 |
(190) |
-1.6% |
67.5% |
39,419 |
70.1% |
37,332 |
2,087 |
5.6% |
||||||||
Selling, general and administrative expenses: |
||||||||||||||||||||
General and administrative |
17.9% |
3,250 |
24.2% |
4,140 |
890 |
21.5% |
23.9% |
13,968 |
22.5% |
12,021 |
(1,947) |
-16.2% |
||||||||
Marketing and selling |
38.6% |
7,026 |
32.3% |
5,527 |
(1,499) |
-27.1% |
34.6% |
20,189 |
30.9% |
16,471 |
(3,718) |
-22.6% |
||||||||
Research and development |
17.2% |
3,137 |
9.8% |
1,684 |
(1,453) |
-86.3% |
15.6% |
9,118 |
8.9% |
4,736 |
(4,382) |
-92.5% |
||||||||
Medical device tax |
0.1% |
9 |
0.3% |
45 |
36 |
-100.0% |
0.1% |
96 |
0.3% |
149 |
53 |
-100.0% |
||||||||
Selling, general, and administrative expenses |
73.8% |
13,422 |
66.6% |
11,396 |
(2,026) |
-17.8% |
74.2% |
43,371 |
62.6% |
33,377 |
(9,994) |
-29.9% |
||||||||
Other general and administrative expenses |
0.0% |
- |
2.9% |
490 |
490 |
100.0% |
0.6% |
334 |
3.8% |
2,004 |
1,670 |
83.3% |
||||||||
Total selling, general and administrative expenses |
73.8% |
13,422 |
69.5% |
11,886 |
(1,536) |
-12.9% |
74.8% |
43,705 |
66.4% |
35,381 |
(8,324) |
-23.5% |
||||||||
Operating income (loss) |
-8.5% |
(1,553) |
1.0% |
173 |
(1,726) |
— |
-7.3% |
(4,286) |
3.7% |
1,951 |
(6,237) |
-319.7% |
||||||||
Other income (expense): |
||||||||||||||||||||
Interest income |
0.0% |
7 |
0.0% |
9 |
(2) |
-22.2% |
0.0% |
26 |
0.0% |
23 |
3 |
13.0% |
||||||||
Interest expense |
-0.2% |
(35) |
-0.2% |
(38) |
3 |
7.9% |
-0.2% |
(102) |
-0.2% |
(134) |
32 |
23.9% |
||||||||
Gain (loss) on foreign currency transactions |
-3.5% |
(628) |
1.3% |
226 |
(854) |
-377.9% |
-1.2% |
(696) |
-0.1% |
(38) |
(658) |
— |
||||||||
Other income, net |
0.3% |
51 |
0.8% |
130 |
(79) |
-60.8% |
0.6% |
338 |
0.7% |
360 |
(22) |
-6.1% |
||||||||
Total other income (expense), net |
-3.4% |
(605) |
1.9% |
327 |
(932) |
-285.0% |
-0.8% |
(434) |
0.4% |
211 |
(645) |
-305.7% |
||||||||
Income before provision (benefit) for income taxes |
-11.9% |
(2,158) |
2.9% |
500 |
(2,658) |
-531.6% |
-8.1% |
(4,720) |
4.1% |
2,162 |
(6,882) |
-318.3% |
||||||||
Provision (benefit) for income taxes |
3.0% |
548 |
-0.1% |
(25) |
(573) |
— |
1.9% |
1,134 |
1.7% |
888 |
(246) |
-27.7% |
||||||||
Net income (loss) |
-14.9% |
$ (2,706) |
3.0% |
$ 525 |
$ (3,231) |
— |
-10.0% |
$ (5,854) |
2.4% |
$ 1,274 |
$ (7,128) |
— |
||||||||
Net income (loss) per share - basic |
$ (0.07) |
$ 0.01 |
$ (0.15) |
$ 0.03 |
||||||||||||||||
Net income (loss) per share - diluted |
$ (0.07) |
$ 0.01 |
$ (0.15) |
$ 0.03 |
||||||||||||||||
Weighted average shares outstanding - basic |
38,369 |
36,750 |
38,044 |
36,552 |
||||||||||||||||
Weighted average shares outstanding - diluted |
38,369 |
39,284 |
38,044 |
38,482 |
STAAR Surgical Company |
|||||
Condensed Consolidated Statements of Cash Flows |
|||||
(in 000's) |
|||||
Unaudited |
|||||
Nine Months Ended |
|||||
October 3, |
September 27, |
||||
2014 |
2013 |
||||
Cash flows from operating activities: |
|||||
Net income (loss) |
$ (5,854) |
$ 1,274 |
|||
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|||||
Depreciation of property and equipment |
1,520 |
1,325 |
|||
Amortization of intangibles |
317 |
334 |
|||
Deferred income taxes |
161 |
(220) |
|||
Fair value adjustment of warrant |
- |
(27) |
|||
Loss on disposal of property and equipment |
- |
172 |
|||
Stock-based compensation expense |
4,736 |
2,924 |
|||
Change in net pension liability |
118 |
124 |
|||
Accretion of asset retirement obligation |
3 |
9 |
|||
Other |
- |
157 |
|||
Changes in working capital: |
|||||
Accounts receivable |
(1,064) |
(1,423) |
|||
Inventories |
(3,191) |
(707) |
|||
Prepaids, deposits and other current assets |
207 |
(614) |
|||
Accounts payable |
(17) |
(389) |
|||
Other current liabilities |
(1,364) |
489 |
|||
Net cash (used in) provided by operating activities |
(4,428) |
3,428 |
|||
Cash flows from investing activities: |
|||||
Acquisition of property and equipment |
(2,517) |
(2,984) |
|||
Disposal of property and equipment |
68 |
- |
|||
Net cash used in investing activities |
(2,449) |
(2,984) |
|||
Cash flows from financing activities: |
|||||
Repayment of capital lease obligations |
(372) |
(675) |
|||
Proceeds from exercise of stock options |
2,793 |
2,723 |
|||
Net cash provided by financing activities |
2,421 |
2,048 |
|||
Effect of exchange rate changes on cash and cash equivalents |
(139) |
(816) |
|||
(Decrease) increase in cash and cash equivalents |
(4,595) |
1,676 |
|||
Cash and cash equivalents, at beginning of the period |
22,954 |
21,675 |
|||
Cash and cash equivalents, at end of the period |
$18,359 |
$23,351 |
STAAR Surgical Company |
|||||||||||||
Global Sales |
|||||||||||||
(in 000's) |
|||||||||||||
Unaudited |
|||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||
October 3, |
September 27, |
% Change |
October 3, |
September 27, |
% Change |
||||||||
Geographic Sales |
2014 |
2013 |
Fav (Unfav) |
2014 |
2013 |
Fav (Unfav) |
|||||||
United States |
15.8% |
$ 2,875 |
17.5% |
$ 2,993 |
-3.9% |
14.9% |
$ 8,676 |
17.6% |
$ 9,388 |
-7.6% |
|||
Japan |
26.3% |
4,792 |
23.6% |
4,040 |
18.6% |
24.6% |
14,349 |
25.2% |
13,427 |
6.9% |
|||
China |
16.0% |
2,915 |
13.3% |
2,275 |
28.1% |
13.1% |
7,675 |
12.3% |
6,575 |
16.7% |
|||
Korea |
6.0% |
1,098 |
11.6% |
1,982 |
-44.6% |
9.7% |
5,671 |
11.0% |
5,851 |
-3.1% |
|||
Spain |
6.5% |
1,178 |
5.9% |
1,012 |
16.4% |
7.3% |
4,270 |
6.5% |
3,466 |
23.2% |
|||
France |
4.5% |
820 |
3.5% |
595 |
37.8% |
5.1% |
2,956 |
3.2% |
1,722 |
71.7% |
|||
Other |
24.9% |
4,510 |
24.6% |
4,209 |
7.2% |
25.4% |
14,817 |
24.1% |
12,842 |
15.4% |
|||
Total International Sales |
84.2% |
15,313 |
82.5% |
14,113 |
8.5% |
85.1% |
49,738 |
82.4% |
43,883 |
13.3% |
|||
Total Sales |
100.0% |
$ 18,188 |
100.0% |
$ 17,106 |
6.3% |
100.0% |
$ 58,414 |
100.0% |
$ 53,271 |
9.7% |
|||
Product Sales |
|||||||||||||
Core products |
|||||||||||||
ICLs |
58.5% |
$ 10,640 |
62.7% |
$ 10,725 |
-0.8% |
60.0% |
$ 35,052 |
61.2% |
$ 32,616 |
7.5% |
|||
IOLs |
31.7% |
5,763 |
31.1% |
5,322 |
8.3% |
32.2% |
18,804 |
32.9% |
17,533 |
7.3% |
|||
Total core products |
90.2% |
16,403 |
93.8% |
16,047 |
2.2% |
92.2% |
53,856 |
94.1% |
50,149 |
7.4% |
|||
Non-core products |
|||||||||||||
Other |
9.8% |
1,785 |
6.2% |
1,059 |
68.4% |
7.8% |
4,558 |
5.9% |
3,122 |
46.0% |
|||
Total Sales |
100.0% |
$ 18,188 |
100.0% |
$ 17,106 |
6.3% |
100.0% |
$ 58,414 |
100.0% |
$ 53,271 |
9.7% |
STAAR Surgical Company |
||||||
Reconciliation of Non-GAAP Financial Measure |
||||||
(in 000's) |
||||||
Unaudited |
Three Months Ended |
Nine Months Ended |
||||
October 3, |
September 27, |
October 3, |
September 27, |
|||
2014 |
2013 |
2014 |
2013 |
|||
Net income (loss) - (as reported) |
$(2,706) |
$ 525 |
$(5,854) |
$1,274 |
||
Less: |
||||||
Manufacturing consolidation expenses |
- |
490 |
334 |
2,004 |
||
Spain distribution transition cost |
- |
- |
- |
442 |
||
Foreign currency impact |
628 |
(226) |
696 |
38 |
||
Fair value adjustment of warrants |
- |
- |
- |
(27) |
||
Stock-based compensation expense |
1,553 |
906 |
4,736 |
2,924 |
||
FDA panel/remediation expense |
612 |
- |
2,104 |
- |
||
Net income - (adjusted) |
$ 87 |
$1,695 |
$ 2,016 |
$6,655 |
||
Net income (loss) per share, basic - (as reported) |
$ (0.07) |
$ 0.01 |
$ (0.15) |
$ 0.03 |
||
Manufacturing consolidation expenses |
$ - |
0.01 |
$ 0.01 |
0.05 |
||
Spain distribution transition cost |
$ - |
- |
$ - |
0.01 |
||
Foreign currency impact |
$ 0.02 |
(0.01) |
$ 0.02 |
0.00 |
||
Fair value adjustment of warrants |
$ - |
- |
$ - |
(0.00) |
||
Stock-based compensation expense |
$ 0.04 |
0.02 |
$ 0.12 |
0.08 |
||
FDA panel/remediation expense |
$ 0.02 |
- |
$ 0.06 |
- |
||
Net income per share, basic - (adjusted) |
$ 0.00 |
$ 0.05 |
$ 0.05 |
$ 0.18 |
||
Net income (loss) per share, diluted - (as reported) |
$ (0.07) |
$ 0.01 |
$ (0.15) |
$ 0.03 |
||
Manufacturing consolidation expenses |
$ - |
0.01 |
$ 0.01 |
0.05 |
||
Spain distribution transition cost |
$ - |
- |
$ - |
0.01 |
||
Foreign currency impact |
$ 0.02 |
(0.01) |
$ 0.02 |
0.00 |
||
Fair value adjustment of warrants |
$ - |
- |
$ - |
(0.00) |
||
Stock-based compensation expense |
$ 0.04 |
0.02 |
$ 0.12 |
0.08 |
||
FDA panel/remediation expense |
$ 0.02 |
- |
$ 0.05 |
- |
||
Net income per share, diluted - (adjusted) |
$ 0.00 |
$ 0.04 |
$ 0.05 |
$ 0.17 |
||
Weighted average shares outstanding - Basic |
38,369 |
36,750 |
38,044 |
36,552 |
||
Weighted average shares outstanding - Diluted |
40,169 |
39,284 |
40,348 |
38,482 |
||
Note: Net income per share (adjusted), basic and diluted, may not add up due to rounding |
STAAR Surgical Company |
|||||||||||
Reconciliation of Non-GAAP Financial Measure |
|||||||||||
Constant Currency Sales |
|||||||||||
(in 000's) |
|||||||||||
Unaudited |
|||||||||||
Three Months Ended |
|||||||||||
GAAP Sales |
|||||||||||
October 3, |
Effect of |
Constant |
September 27, |
As Reported |
Constant Currency |
||||||
2014 |
Currency |
Currency |
2013 |
$ Change |
% Change |
$ Change |
% Change |
||||
ICL |
$10,640 |
$ 34 |
$10,674 |
$10,725 |
$ (85) |
-1% |
$ (51) |
0% |
|||
IOL |
5,763 |
228 |
5,991 |
5,322 |
441 |
8% |
669 |
13% |
|||
Other |
1,785 |
118 |
1,903 |
1,059 |
726 |
68% |
844 |
80% |
|||
Total Sales |
$18,188 |
$ 380 |
$18,568 |
$17,106 |
$1,082 |
6% |
$1,462 |
9% |
|||
Nine Months Ended |
|||||||||||
GAAP Sales |
|||||||||||
October 3, |
Effect of |
Constant |
September 27, |
As Reported |
Constant Currency |
||||||
2014 |
Currency |
Currency |
2013 |
$ Change |
% Change |
$ Change |
% Change |
||||
ICL |
$35,052 |
$ 68 |
$35,120 |
$32,616 |
$2,436 |
8% |
$2,504 |
8% |
|||
IOL |
18,804 |
754 |
19,558 |
17,533 |
1,271 |
7% |
2,025 |
12% |
|||
Other |
4,558 |
239 |
4,797 |
3,122 |
1,436 |
46% |
1,675 |
54% |
|||
Total Sales |
$58,414 |
$1,061 |
$59,475 |
$53,271 |
$5,143 |
10% |
$6,204 |
12% |
SOURCE