ANI Pharmaceuticals Reports Third Quarter 2021 Results

11/01/2021

-- Third quarter 2021 net revenues of $52.1 million; net loss of $4.4 million and diluted loss per share of ($0.37) --

-- Third quarter adjusted non-GAAP EBITDA of $16.6 million and adjusted non-GAAP diluted earnings per share of $1.01 --

-- FDA approves supplemental new drug application for Purified Cortrophin Gel for the treatment of certain chronic autoimmune disorders; full-scale launch planned for early Q1 2022 --

-- Acquisition of Novitium Pharma LLC is expected to close in November 2021 --

-- Launched Nebivolol Tablets simultaneously from two manufacturing sites --

ANI Pharmaceuticals, Inc. (ANI or the Company) (NASDAQ: ANIP) today announced business highlights and financial results for the three months ended September 30, 2021.

Third Quarter and Recent Business Highlights :

  • The U.S. Food and Drug Administration (FDA) approved the Company’s supplemental new drug application (sNDA) for Purified Cortrophin™ Gel (Repository Corticotropin Injection USP) (Cortrophin Gel) for the treatment of certain chronic autoimmune disorders, including acute exacerbations of multiple sclerosis and rheumatoid arthritis, in addition to excess urinary protein due to nephrotic syndrome.
  • The Company plans full-scale Cortrophin Gel launch in the first quarter of 2022.
  • The acquisition of Novitium Pharma LLC is expected to close in November 2021; and
  • Launched Nebivolol Tablets simultaneously from two manufacturing sites. Nebivolol is the generic version of the reference listed drug (RLD) Bystolic®.

Third Quarter 2021 Financial Highlights :

  • Net revenues were $52.1 million compared to $53.0 million in Q3 2020.
  • GAAP net loss was $4.4 million and diluted GAAP loss per share was ($0.37).
  • Adjusted non-GAAP EBITDA was $16.6 million.
  • Adjusted non-GAAP diluted earnings per share was $1.01.
  • Cash and cash equivalents were $15.3 million, net accounts receivable was $106.7 million, and face value of debt was $202.9 million as of September 30, 2021.

“The approval of Cortrophin Gel marks a critical milestone for ANI. During the past five years, we have made a significant investment in establishing and updating manufacturing processes and ensuring a sustainable, U.S.-based supply chain for this important product. Physicians now have a much-needed treatment option for patients with acute exacerbations of multiple sclerosis and rheumatoid arthritis, as well as nephrotic syndrome, who can benefit from a repository corticotropin. We have built an experienced rare disease leadership team to drive a full-scale commercial launch early in the first quarter of 2022,” said Nikhil Lalwani, President and CEO of ANI.

“ANI is at an inflection point, having achieved critical milestones against key strategic pillars which we believe will deliver sustainable growth. Approval of the Cortrophin Gel sNDA enables ANI to serve patients in need and build new capabilities. In addition, we have delivered a strong third quarter in our base business, and the Novitium acquisition investment thesis is well on track, achieving ten new product approvals since March of 2021,” concluded Lalwani.

Third Quarter 2021 Financial Results

 

Net Revenues

(in thousands)

 

Three Months Ended
September 30,

 

 

2021

 

2020

Generic pharmaceutical products

 

$

35,140

 

$

37,712

Branded pharmaceutical products

 

 

14,313

 

 

12,411

Contract manufacturing

 

 

2,382

 

 

2,152

Royalty and other income

 

 

226

 

 

704

Total net revenues

 

$

52,061

 

$

52,979

Net revenues for generic pharmaceutical products were $35.1 million during the three months ended September 30, 2021, a decrease of 6.8% compared to $37.7 million for the same period in 2020. From a product perspective, the net decrease was due to declines in sales of Erythromycin Ethylsuccinate (EES), Methazolamide, Penicillamine and Vancomycin. These decreases were partially offset by the second quarter 2021 launch of Nicardipine and the third quarter 2021 launch of Nebivolol. The decrease in net generic revenues was due in part to a decrease in average selling prices tempered by increased volumes among generic products.

Net revenues for branded pharmaceutical products were $14.3 million during the three months ended September 30, 2021, an increase of 15.3% compared to $12.4 million for the same period in 2020. The increase primarily reflects the April 2021 launch of the products acquired in the Sandoz, Inc. asset acquisition. These increases were tempered by decreased unit sales of InnoPran XL. The increase in net brand revenues was due in part to higher volumes tempered by a shift in mix towards brand products with lower average selling prices.

Contract manufacturing revenues were $2.4 million during the three months ended September 30, 2021, an increase of 10.7% compared to $2.2 million for the same period in 2020, due to a current year shift in mix towards customers with higher average selling prices, mostly offset by a decrease in the volume of orders.

Operating expenses increased by 10.9% to $55.6 million for the three months ended September 30, 2021, from $50.2 million in the prior year period.

Cost of sales, excluding depreciation and amortization, increased by $4.3 million to $24.4 million in the third quarter of 2021 from the prior year period, primarily as a result of $2.2 million in cost of sales representing the excess of fair value over cost of inventory acquired in the Sandoz, Inc. asset acquisition and subsequently sold during the period and increased volumes in the current year period. The increase was tempered by a $1.1 million decrease related to a decrease in sales of products subject to profit-sharing arrangements.

Research and development expenses decreased from $2.9 million to $2.5 million, a decrease of 16.4%, primarily due to a decrease in expense related to Cortrophin.

Selling, general and administrative expenses increased by $1.5 million in the third quarter of 2021 to $17.2 million compared to $15.7 million in the comparable quarter in 2020. The increase primarily reflects the $0.5 million of transaction expenses related to the pending Novitium acquisition and $2.1 million in sales and marketing expenses related to Cortrophin pre-launch activities incurred during the three months ended September 30, 2021. Depreciation and amortization expense was $11.3 million for the three months ended September 30, 2021, essentially unchanged compared to $11.4 million for the same period in 2020.

Net loss for the third quarter of 2021 was $4.4 million as compared to net income of $0.4 million in the prior year period. Diluted loss per share for the three months ended September 30, 2021 was ($0.37), compared to diluted earnings per share of $0.04 in the prior year period.

Adjusted non-GAAP diluted earnings per share was $1.01 in the third quarter of 2021 compared to $0.97 in the third quarter of 2020.

For reconciliations of adjusted non-GAAP EBITDA and adjusted non-GAAP diluted earnings per share, as well as adjusted non-GAAP net income, to the most directly comparable GAAP financial measure, please see Table 3 and Table 4, respectively.

Liquidity

As of September 30, 2021, the Company had $15.3 million in unrestricted cash and cash equivalents plus $106.7 million in net accounts receivable. The Company had $202.9 million (face value) in outstanding debt as of September 30, 2021.

Conference Call

As previously announced, ANI Pharmaceuticals management will host its third quarter 2021 conference call as follows:

Date      

Monday, November 1, 2021

Time      

8:30 a.m. ET

Toll free (U.S.)      

(877) 876-9173

         

Webcast (live and replay)

     

www.anipharmaceuticals.com, under the “Investors” section

A replay of the conference call will be available within two hours of the call’s completion and will remain accessible for one week by dialing 800-938-2243 and entering access code 6513021.

Non-GAAP Financial Measures

Adjusted non-GAAP EBITDA

ANI’s management considers adjusted non-GAAP EBITDA to be an important financial indicator of ANI’s operating performance, providing investors and analysts with a useful measure of operating results unaffected by non-cash stock-based compensation and differences in capital structures, tax structures, capital investment cycles, ages of related assets, and compensation structures among otherwise comparable companies. Management uses adjusted non-GAAP EBITDA when analyzing Company performance.

Adjusted non-GAAP EBITDA is defined as net income, excluding tax expense or benefit, interest expense, (net), other expense, (net), depreciation, amortization, the excess of fair value over cost of acquired inventory, non-cash stock-based compensation expense, expense from acquired in-process research and development, Novitium transaction expenses, Cortrophin pre-launch charges, asset impairments, legal settlement expense, credit facility ticking fee expense, and certain other items that vary in frequency and impact on ANI’s results of operations. Adjusted non-GAAP EBITDA should be considered in addition to, but not in lieu of, net income or loss reported under GAAP. A reconciliation of adjusted non-GAAP EBITDA to the most directly comparable GAAP financial measure is provided below.

Adjusted non-GAAP Net Income

ANI’s management considers adjusted non-GAAP net income to be an important financial indicator of ANI’s operating performance, providing investors and analysts with a useful measure of operating results unaffected by the excess of fair value over cost of acquired inventory sold, non-cash stock-based compensation, non-cash interest expense, depreciation and amortization, Cortrophin pre-launch charges, acquired in-process research and development (“IPR&D”) expense, Novitium transaction expenses, asset impairments, legal settlement expense, credit facility ticking fee expense, and certain other items that vary in frequency and impact on ANI’s results of operations. Management uses adjusted non-GAAP net income when analyzing Company performance.

Adjusted non-GAAP net income is defined as net income, plus the excess of fair value over cost of acquired inventory sold, non-cash stock-based compensation expense, Novitium transaction expenses, non-cash interest expense, depreciation and amortization expense, expense from acquired in-process research and development, Cortrophin pre-launch charges, asset impairments, legal settlement expense, credit facility ticking fee expense, and certain other items that vary in frequency and impact on ANI’s results of operations, less the tax impact of these adjustments calculated using an estimated statutory tax rate. Management will continually analyze this metric and may include additional adjustments in the calculation in order to provide further understanding of ANI’s results. Adjusted non-GAAP net income should be considered in addition to, but not in lieu of, net income reported under GAAP. A reconciliation of adjusted non-GAAP net income to the most directly comparable GAAP financial measure is provided below.

Adjusted non-GAAP Diluted Earnings per Share

ANI’s management considers adjusted non-GAAP diluted earnings per share to be an important financial indicator of ANI’s operating performance, providing investors and analysts with a useful measure of operating results unaffected by the excess of fair value over cost of acquired inventory sold, non-cash stock-based compensation, non-cash interest expense, depreciation and amortization, Cortrophin pre-launch charges, acquired IPR&D expense, Novitium transaction expenses, asset impairments, legal settlement expense, credit facility ticking fee expense, and certain other items that vary in frequency and impact on ANI’s results of operations. Management uses adjusted non-GAAP diluted earnings per share when analyzing Company performance.

Adjusted non-GAAP diluted earnings per share is defined as adjusted non-GAAP net income, as defined above, divided by the diluted weighted average shares outstanding during the period. Management will continually analyze this metric and may include additional adjustments in the calculation in order to provide further understanding of ANI’s results. Adjusted non-GAAP diluted earnings per share should be considered in addition to, but not in lieu of, diluted earnings or loss per share reported under GAAP. A reconciliation of adjusted non-GAAP diluted earnings per share to the most directly comparable GAAP financial measure is provided below.

About ANI

ANI Pharmaceuticals is a diversified bio-pharmaceutical company serving patients in need by developing, manufacturing, and marketing high quality branded and generic prescription pharmaceutical products, including for diseases with high unmet medical need. For more information, please visit www.anipharmaceuticals.com.

Forward-Looking Statements

To the extent any statements made in this release relate to information that is not historical, these are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such statements include, but are not limited to, statements about the Company’s corporate strategy, the pending acquisition of Novitium and expected closing, the planned commercial launch of Cortrophin Gel in the first quarter of 2022 which will be the first rare disease pharmaceutical product to be sold by the Company, future operations, products, financial position, operating results and prospects, including plans for sustainable growth, and other statements that are not historical in nature, particularly those that utilize terminology such as “anticipates,” “will,” “expects,” “plans,” “potential,” “future,” “believes,” “intends,” “continue,” other words of similar meaning, derivations of such words and the use of future dates.

Uncertainties and risks may cause the Company’s actual results to be materially different than those expressed in or implied by such forward-looking statements. Uncertainties and risks include, but are not limited to, any delays in the currently expected timeline for approval of the Novitium acquisition by the U.S. Federal Trade Commission (FTC), which is required for the closing of the acquisition, or the risk that such approval is not obtained; the Company’s failure to satisfy other closing conditions to complete the Novitium acquisition and the related equity and debt financing transactions contemplated to close concurrently with the acquisition; the inability of the Company to develop and sales and marketing platform for Cortrophin Gel, or delays or higher than anticipated costs to do so; the ability of the Company to successfully maintain manufacturing capabilities and adequate commercial quantities of Cortrophin Gel at acceptable costs and quality levels; broad acceptance of Cortrophin Gel by physicians, patents and the healthcare community; the acceptance of pricing and placement of Cortrophin Gel on payers’ formularies; risks the Company may face with respect to importing raw materials; the use of single source suppliers and the time it may take to validate and qualify another supplier, if necessary; increased competition and strategies employed by competitors; the ability to realize benefits anticipated from acquisitions; costs and regulatory requirements relating to contract manufacturing arrangements; delays or failure in obtaining product approvals from the U.S. Food and Drug Administration; general business and economic conditions, including the ongoing impact of the COVID-19 pandemic; market trends for our products; regulatory environment and changes; and regulatory and other approvals relating to product development and manufacturing.

More detailed information on these and additional factors that could affect the Company’s actual results are described in the Company’s filings with the Securities and Exchange Commission, including its most recent Annual Report on Form 10-K and quarterly reports on Form 10-Q. All forward-looking statements in this news release speak only as of the date of this news release and are based on the Company’s current beliefs, assumptions, and expectations. Except as required by law, the Company undertakes no obligation to update or revise any forward-looking statement, whether as a result of new information, future events or otherwise.

Financial Tables Follow

ANI Pharmaceuticals, Inc. and Subsidiaries
Table 1: US GAAP Statement of Operations
(unaudited, in thousands, except per share amounts)
                 
                 
   

Three Months Ended September 30,

 

Nine Months Ended September 30,

   

2021

 

2020

 

2021

 

2020

                 
Net Revenues  

$

52,061

 

 

$

52,979

 

 

$

155,207

 

 

$

151,223

 

                 
Operating Expenses:                
Cost of sales (excl. depreciation and amortization)  

 

24,413

 

 

 

20,118

 

 

 

66,712

 

 

 

62,617

 

Research and development  

 

2,456

 

 

 

2,939

 

 

 

8,229

 

 

 

12,318

 

Selling, general, and administrative  

 

17,181

 

 

 

15,725

 

 

 

53,588

 

 

 

50,621

 

Depreciation and amortization  

 

11,346

 

 

 

11,358

 

 

 

33,568

 

 

 

33,739

 

Legal settlement expense  

 

-

 

 

 

-

 

 

 

8,400

 

 

 

-

 

Cortrophin pre-launch charges  

 

227

 

 

 

37

 

 

 

780

 

 

 

8,275

 

                 
Total Operating Expenses  

 

55,623

 

 

 

50,177

 

 

 

171,277

 

 

 

167,570

 

                 
Operating (Loss)/Income  

 

(3,562

)

 

 

2,802

 

 

 

(16,070

)

 

 

(16,347

)

                 
Other Expense, net                
Interest expense, net  

 

(2,497

)

 

 

(2,510

)

 

 

(7,482

)

 

 

(6,898

)

Other expense, net  

 

(1,071

)

 

 

(229

)

 

 

(1,653

)

 

 

(335

)

                 
(Loss)/Income Before Benefit for Income Taxes  

 

(7,130

)

 

 

63

 

 

 

(25,205

)

 

 

(23,580

)

                 
Benefit for income taxes  

 

2,683

 

 

 

371

 

 

 

6,738

 

 

 

4,667

 

                 
Net (Loss)/Income  

$

(4,447

)

 

$

434

 

 

$

(18,467

)

 

$

(18,913

)

                 
(Loss)/Earnings Per Share                
Basic (Loss)/Earnings Per Share  

$

(0.37

)

 

$

0.04

 

 

$

(1.53

)

 

$

(1.58

)

Diluted (Loss)/Earnings Per Share  

$

(0.37

)

 

$

0.04

 

 

$

(1.53

)

 

$

(1.58

)

                 
Basic Weighted-Average Shares Outstanding  

 

12,107

 

 

 

11,991

 

 

 

12,066

 

 

 

11,953

 

Diluted Weighted-Average Shares Outstanding  

 

12,107

 

 

 

12,003

 

 

 

12,066

 

 

 

11,953

 

ANI Pharmaceuticals, Inc. and Subsidiaries
Table 2: US GAAP Balance Sheets
(uaudited, in thousands)
             
             
        September 30,
2021
  December 31,
2020
Current Assets            
Cash and cash equivalents      

$

15,254

 

 

$

7,864

 

Accounts receivable, net      

 

106,714

 

 

 

95,793

 

Inventories, net      

 

61,684

 

 

 

60,803

 

Prepaid income taxes      

 

3,030

 

 

 

-

 

Prepaid expenses and other current assets      

 

4,702

 

 

 

5,861

 

Total Current Assets      

 

191,384

 

 

 

170,321

 

             
Property and equipment      

 

60,816

 

 

 

58,797

 

Accumulated depreciation      

 

(21,290

)

 

 

(17,528

)

Property and equipment, net      

 

39,526

 

 

 

41,269

 

Restricted cash      

 

5,001

 

 

 

5,003

 

Deferred tax assets, net of deferred tax liabilities and valuation allowance      

 

60,196

 

 

 

51,704

 

Intangible assets, net      

 

170,141

 

 

 

188,511

 

Goodwill      

 

3,580

 

 

 

3,580

 

Other non-current assets      

 

626

 

 

 

802

 

Total Assets      

$

470,454

 

 

$

461,190

 

             
Current Liabilities            
Current debt, net of deferred financing costs      

$

15,927

 

 

$

13,243

 

Accounts payable      

 

11,513

 

 

 

11,261

 

Accrued royalties      

 

3,996

 

 

 

6,407

 

Accrued compensation and related expenses      

 

4,539

 

 

 

6,231

 

Current income taxes payable, net      

 

-

 

 

 

3,906

 

Accrued government rebates      

 

11,713

 

 

 

7,826

 

Returned goods reserve      

 

32,229

 

 

 

27,155

 

Deferred revenue      

 

62

 

 

 

80

 

Accrued expenses and other      

 

4,893

 

 

 

2,456

 

Total Current Liabilities      

 

84,872

 

 

 

78,565

 

             
Non-current debt, net of deferred financing costs and current component      

 

186,063

 

 

 

172,443

 

Derivatives and other non-current liabilities      

 

8,116

 

 

 

14,482

 

Total Liabilities      

 

279,051

 

 

 

265,490

 

             
Stockholders' Equity            
Common stock      

 

1

 

 

 

1

 

Treasury stock      

 

(3,135

)

 

 

(2,246

)

Additional paid-in capital      

 

222,211

 

 

 

214,354

 

Accumulated deficit      

 

(23,439

)

 

 

(4,972

)

Accumulated other comprehensive loss, net of tax      

 

(4,235

)

 

 

(11,437

)

Total Stockholders' Equity      

 

191,403

 

 

 

195,700

 

             
Total Liabilities and Stockholders' Equity      

$

470,454

 

 

$

461,190

 

ANI Pharmaceuticals, Inc. and Subsidiaries
Table 3: Adjusted non-GAAP EBITDA Calculation and US GAAP to Non-GAAP Reconciliation
(unaudited, in thousands)
         
         
         
   

Three Months Ended September 30,

   

2021

 

2020

         
Net (Loss)/Income  

$

(4,447

)

 

$

434

 

       
Add/(Subtract):        
Interest expense, net  

 

2,497

 

 

 

2,510

 

Other expense, net  

 

2,271

 

 

 

229

 

Benefit for income taxes  

 

(2,683

)

 

 

(371

)

Depreciation and amortization  

 

11,346

 

 

 

11,358

 

Cortrophin pre-launch charges and sales & marketing expenses  

 

2,192

 

 

 

37

 

Stock-based compensation  

 

2,807

 

 

 

2,383

 

CEO transition items(2)  

 

-

 

 

 

204

 

Asset impairments(3)  

 

-

 

 

 

92

 

Excess of fair value over cost of acquired inventory  

 

2,225

 

 

 

111

 

Novitium transaction expenses  

 

431

 

 

 

-

 

Adjusted non-GAAP EBITDA  

$

16,639

 

 

$

16,987

 

         
         
         
         
   

Nine Months Ended September 30,

   

2021

 

2020

         
Net Loss  

$

(18,467

)

 

$

(18,913

)

         
Add/(Subtract):        
Interest expense, net  

 

7,482

 

 

 

6,898

 

Other expense, net  

 

2,853

 

 

 

335

 

Benefit for income taxes  

 

(6,738

)

 

 

(4,667

)

Depreciation and amortization  

 

33,568

 

 

 

33,739

 

Legal settlement expense  

 

8,400

 

 

 

-

 

Cortrophin pre-launch charges and sales & marketing expenses  

 

5,236

 

 

 

8,275

 

Stock-based compensation(1)  

 

7,520

 

 

 

7,078

 

CEO transition items(2)  

 

-

 

 

 

7,349

 

Cortrophin team restructuring  

 

-

 

 

 

401

 

Acquired IPR&D expense  

 

-

 

 

 

3,784

 

Asset impairments(3)  

 

-

 

 

 

884

 

Excess of fair value over cost of acquired inventory  

 

3,717

 

 

 

4,183

 

Charges related to market exits  

 

-

 

 

 

567

 

Novitium transaction expenses  

 

5,064

 

 

 

-

 

Adjusted non-GAAP EBITDA  

$

48,635

 

 

$

49,913

 

Reconciliation of certain adjusted non-GAAP accounts:
 

Cost of sales (excl.
depreciation and
amortization)

 

Selling, general, and
administrative
expenses

 

Research and
development
expenses

 

Three Months Ended
September 30,

 

Three Months Ended
September 30,

 

Three Months Ended
September 30,

 

2021

2020

 

2021

2020

 

2021

2020

                 
As reported:

$

24,413

 

$

20,118

 

 

$

17,181

 

$

15,725

 

 

$

2,456

 

$

2,939

 

                 
                 
                 
                 
                 
                 
Cortrophin pre-launch charges and sales & marketing expenses      

 

(1,965

)

       
Stock-based compensation

 

(5

)

 

(37

)

 

 

(2,653

)

 

(2,223

)

 

 

(149

)

 

(123

)

CEO transition items(2)        

 

(204

)

     
Asset impairments(3)              

 

(92

)

Excess of fair value over cost of acquired inventory

 

(2,225

)

 

(111

)

           
Novitium transaction expenses      

 

(431

)

       
As adjusted:

$

22,183

 

$

19,970

 

 

$

12,132

 

$

13,298

 

 

$

2,307

 

$

2,724

 

                 
                 
Reconciliation of certain adjusted non-GAAP accounts:
 

Cost of sales (excl.
depreciation and
amortization)

 

Selling, general, and
administrative
expenses

 

Research and
development
expenses

 

Nine Months Ended
September 30,

 

Nine Months Ended
September 30,

 

Nine Months Ended
September 30,

 

2021

2020

 

2021

2020

 

2021

2020

                 
As reported:

$

66,712

 

$

62,617

 

 

$

53,588

 

$

50,621

 

 

$

8,229

 

$

12,318

 

                 
                 
                 
                 
                 
                 
                 
Cortrophin pre-launch charges and sales & marketing expenses      

 

(4,456

)

       
Stock-based compensation(1)

 

(15

)

 

(107

)

 

 

(7,082

)

 

(6,496

)

 

 

(423

)

 

(475

)

CEO transition items(2)        

 

(7,349

)

     
Cortrophin team restructuring        

 

(47

)

   

 

(354

)

Acquired IPR&D expense              

 

(3,784

)

Asset impairments(3)  

 

(740

)

   

 

(52

)

   

 

(92

)

Excess of fair value over cost of acquired inventory

 

(3,717

)

 

(4,183

)

           
Charges related to market exits  

 

(267

)

         

 

(300

)

Novitium transaction expenses      

 

(5,064

)

       
As adjusted:

$

62,980

 

$

57,320

 

 

$

36,986

 

$

36,677

 

 

$

7,806

 

$

7,313

 

(1) For the nine months ended September 30, 2020, Stock-based compensation excludes $3.4 million of stock-based compensation expense associated with the departure of a former President and CEO. This amount is included in this table as part of CEO transition items.
(2) CEO transition items for the nine months ended September 30, 2020 is comprised of $3.4 million of stock-based compensation expense and $3.1 million of expense for salary continuation, bonus and other fringe benefits associated with the departure of our former President and CEO, as well as certain legal and recruiting costs related to the search for a permanent replacement.
(3) For the nine months ended September 30, 2020, Asset impairments is comprised of finished goods inventory reserves for Bretylium and accounts receivable reserves due to customer bankruptcy, tempered by a modest recovery of previously reserved inventory related to market exits.
ANI Pharmaceuticals, Inc. and Subsidiaries
Table 4: Adjusted non-GAAP Net Income and Adjusted non-GAAP Diluted Earnings per Share Reconciliation
(unaudited, in thousands, except per share amounts)
                 
   

Three Months Ended September 30,

 

Nine Months Ended September 30,

   

2021

 

2020

 

2021

 

2020

                 
Net (Loss)/Income  

$

(4,447

)

 

$

434

 

 

$

(18,467

)

 

$

(18,913

)

                 
Add/(Subtract):                
Non-cash interest expense  

 

559

 

 

 

565

 

 

 

1,644

 

 

 

1,222

 

Depreciation and amortization expense  

 

11,346

 

 

 

11,358

 

 

 

33,568

 

 

 

33,739

 

Cortrophin pre-launch charges and sales & marketing expenses  

 

2,192

 

 

 

37

 

 

 

5,236

 

 

 

8,275

 

Legal settlement expense  

 

-

 

 

 

-

 

 

 

8,400

 

 

 

-

 

Acquired IPR&D expense  

 

-

 

 

 

-

 

 

 

-

 

 

 

3,784

 

Stock-based compensation(1)  

 

2,807

 

 

 

2,383

 

 

 

7,520

 

 

 

7,078

 

CEO transition items(2)  

 

-

 

 

 

204

 

 

 

-

 

 

 

7,349

 

Cortrophin team restructuring  

 

-

 

 

 

-

 

 

 

-

 

 

 

401

 

Asset impairments(3)  

 

-

 

 

 

92

 

 

 

-

 

 

 

884

 

Excess of fair value over cost of acquired inventory  

 

2,225

 

 

 

111

 

 

 

3,717

 

 

 

4,183

 

Charges related to market exits  

 

-

 

 

 

-

 

 

 

-

 

 

 

567

 

Credit facility ticking fee expense  

 

2,434

 

 

 

-

 

 

 

2,434

 

 

 

-

 

Novitium transaction expenses  

 

431

 

 

 

-

 

 

 

5,064

 

 

 

-

 

Less:                
Estimated tax impact of adjustments (calc. at 24%)  

 

(5,279

)

 

 

(3,540

)

 

 

(16,220

)

 

 

(16,196

)

                 
Adjusted non-GAAP Net Income  

$

12,269

 

 

$

11,644

 

 

$

32,896

 

 

$

32,373

 

                 
Diluted Weighted-Average                
Shares Outstanding  

 

12,107

 

 

 

12,003

 

 

 

12,066

 

 

 

11,953

 

Adjusted Diluted Weighted-Average                
Shares Outstanding  

 

12,119

 

 

 

12,003

 

 

 

12,080

 

 

 

11,977

 

                 
Adjusted non-GAAP                
Diluted Earnings per Share  

$

1.01

 

 

$

0.97

 

 

$

2.72

 

 

$

2.70

 

(1) For the nine months ended September 30, 2020, Stock-based compensation excludes $3.4 million of stock-based compensation expense associated with the departure of a former President and CEO. This amount is included in this table as part of CEO transition items.
(2) CEO transition items for the nine months ended September 30, 2020 is comprised of $3.4 million of stock-based compensation expense and $3.1 million of expense for salary continuation, bonus and other fringe benefits associated with the departure of our former President and CEO, as well as certain legal and recruiting costs related to the search for a permanent replacement.
(3) For the nine months ended September 30, 2020, Asset impairments is comprised of finished goods inventory reserves for Bretylium and accounts receivable reserves due to customer bankruptcy, tempered by a modest recovery of previously reserved inventory related to market exits.

 

Investor Relations:
Lisa M. Wilson, In-Site Communications, Inc.
T: 212-452-2793
E: lwilson@insitecony.com

Source: ANI Pharmaceuticals, Inc.