EXETER, N.H.--(BUSINESS WIRE)--Vapotherm, Inc. (NYSE: VAPO), (“Vapotherm” or the “Company”), a global medical technology company focused on the development and commercialization of its innovative, comfortable, non-invasive technologies for respiratory support of patients with chronic or acute breathing disorders today announced fourth quarter and fiscal year 2021 financial results.
Fourth Quarter 2021 Summary
- Net revenue for fourth quarter 2021 was $22.2 million, a two-year compounded annual growth rate of 31%
- Disposables revenue for fourth quarter 2021 was $15.0 million, a two-year compounded annual growth rate of 25%
Fiscal Year 2021 Summary
- Net revenue for 2021 was $113.3 million, a two-year compounded annual growth rate of 53%
- Disposables revenue in 2021 was $66.6 million, 18% growth over 2020 and a two-year compounded annual growth rate of 38%
- Worldwide installed base of Precision Flow Hi-VNI systems grew by approximately 6,600 units in 2021, now at approximately 35,200
“I am proud of what our Team accomplished in 2021 despite the continued disruption of COVID-19 on the global supply chain and U.S. labor markets. We were able to meet all Customer needs throughout multiple COVID-19 surges and, as a result, treated over 650,000 patients, expanded our Installed Base of Precision Flow systems and now have over a quarter of the 2,000 largest U.S. hospitals using our High Velocity Therapy as a front-line therapy for the respiratory distress resulting from COPD, CHF and other diseases. We also laid the groundwork to launch our next generation HVT 2.0 platform system and our Vapotherm Access digital platform,” said Joe Army, President and CEO of Vapotherm. “In 2022, we will focus on ensuring our significantly expanded worldwide installed base is productive through clinician education focused on hypercapnic patients, launching our new HVT 2.0 which will allow us to access areas of the hospital without piped-in air and expanding Vapotherm Access.”
Results for the Three Months Ended December 31, 2021
The following table reflects the Company’s net revenue for the three months ended December 31, 2021 and 2020:
|
|
Three Months Ended December 31, |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
2021 |
|
|
2020 |
|
|
Change |
|
|||||||||||||||
|
|
(in thousands, except percentages) |
|
|||||||||||||||||||||
|
|
Amount |
|
|
% of Revenue |
|
|
Amount |
|
|
% of Revenue |
|
|
$ |
|
|
% |
|
||||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital (product & lease revenue) |
|
$ |
5,357 |
|
|
|
24.1 |
% |
|
$ |
21,582 |
|
|
|
52.8 |
% |
|
$ |
(16,225 |
) |
|
|
(75.2 |
%) |
Disposables |
|
|
15,007 |
|
|
|
67.5 |
% |
|
|
18,074 |
|
|
|
44.2 |
% |
|
|
(3,067 |
) |
|
|
(17.0 |
%) |
Service and other |
|
|
1,880 |
|
|
|
8.4 |
% |
|
|
1,251 |
|
|
|
3.0 |
% |
|
|
629 |
|
|
|
50.3 |
% |
Total net revenue |
|
$ |
22,244 |
|
|
|
100.0 |
% |
|
$ |
40,907 |
|
|
|
100.0 |
% |
|
$ |
(18,663 |
) |
|
|
(45.6 |
%) |
Net revenue for the fourth quarter of 2021 was $22.2 million as compared to $40.9 million for the fourth quarter of 2020, a 45.6% decrease over the fourth quarter of 2020. Total capital equipment revenue, including product and lease revenue, decreased by $16.2 million or 75.2% over the fourth quarter of 2020. This decrease was due to decreased sales of our Precision Flow units due to lower COVID-19 related demand. Total disposables revenue decreased 17.0% over the fourth quarter of 2020, primarily driven by a decrease in COVID-19 related demand.
Revenue information by geography is summarized as follows:
|
|
Three Months Ended December 31, |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
2021 |
|
|
2020 |
|
|
Change |
|
|||||||||||||||
|
|
(in thousands, except percentages) |
|
|||||||||||||||||||||
|
|
Amount |
|
|
% of Revenue |
|
|
Amount |
|
|
% of Revenue |
|
|
$ |
|
|
% |
|
||||||
United States |
|
$ |
17,798 |
|
|
|
80.0 |
% |
|
$ |
33,612 |
|
|
|
82.2 |
% |
|
$ |
(15,814 |
) |
|
|
(47.0 |
%) |
International |
|
|
4,446 |
|
|
|
20.0 |
% |
|
|
7,295 |
|
|
|
17.8 |
% |
|
|
(2,849 |
) |
|
|
(39.1 |
%) |
Total net revenue |
|
$ |
22,244 |
|
|
|
100.0 |
% |
|
$ |
40,907 |
|
|
|
100.0 |
% |
|
$ |
(18,663 |
) |
|
|
(45.6 |
%) |
The decrease in worldwide revenue in the fourth quarter of 2021 as compared to the fourth quarter of 2020 was due to reduced COVID-19 demand.
Gross profit for the fourth quarter of 2021 was $7.8 million, a decrease of $12.9 million over the fourth quarter of 2020. Gross margin was 35.0% in the fourth quarter of 2021 compared to 50.6% in the fourth quarter of 2020. Gross margin was negatively impacted by temporary production costs associated with ensuring we could meet all of our customer’s demand which included adding disposables production capacity in Mexico, higher labor costs for temporary laborers including travel costs and expedited freight costs. A portion of these temporary production costs are included in our inventory balance as of December 31, 2021, which increased by $11.8 million in the fourth quarter of 2021 over the third quarter of 2021.
Operating expenses were $25.8 million in the fourth quarter of 2021, a decrease of $7.3 million as compared to $33.0 million in the same period last year. The decrease in operating expenses was primarily due to lower sales and marketing expenses as a result of reduced sales commissions on lower year over year revenue.
Net loss for the fourth quarter of 2021 was $18.6 million, or $0.71 per share, compared to net loss of $17.2 million, or $0.67 per share, in the fourth quarter of 2020. Net loss for the fourth quarter of 2020 includes a loss on debt extinguishment of $4.2 million recorded as a result of the Company’s October 2020 debt refinancing. Net loss per share was based on 26,073,243 and 25,682,098 weighted average shares outstanding for the fourth quarter of 2021 and 2020, respectively.
Adjusted EBITDA was negative $13.5 million for the fourth quarter of 2021 as compared to negative $9.1 million for the fourth quarter of 2020. The increase in Adjusted EBITDA loss in the fourth quarter of 2021 was primarily due to lower revenue and gross margin due to temporary production costs, partially offset by lower operating expenses in the fourth quarter of 2021. Reconciliations of all historical non-GAAP financial measures used in this release to the most comparable GAAP measures can be found in the attached financial tables.
Results for the Year Ended December 31, 2021
The following table reflects the Company’s net revenue for the year ended December 31, 2021 and 2020:
|
|
Year Ended December 31, |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
2021 |
|
|
2020 |
|
|
Change |
|
|||||||||||||||
|
|
(in thousands, except percentages) |
|
|||||||||||||||||||||
|
|
Amount |
|
|
% of Revenue |
|
|
Amount |
|
|
% of Revenue |
|
|
$ |
|
|
% |
|
||||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Capital (product & lease revenue) |
|
$ |
40,096 |
|
|
|
35.4 |
% |
|
$ |
65,964 |
|
|
|
52.5 |
% |
|
$ |
(25,868 |
) |
|
|
(39.2 |
%) |
Disposables |
|
|
66,631 |
|
|
|
58.8 |
% |
|
|
56,711 |
|
|
|
45.1 |
% |
|
|
9,920 |
|
|
|
17.5 |
% |
Service and other |
|
|
6,565 |
|
|
|
5.8 |
% |
|
|
3,058 |
|
|
|
2.4 |
% |
|
|
3,507 |
|
|
|
114.7 |
% |
Total net revenue |
|
$ |
113,292 |
|
|
|
100.0 |
% |
|
$ |
125,733 |
|
|
|
100.0 |
% |
|
$ |
(12,441 |
) |
|
|
(9.9 |
%) |
Net revenue for 2021 was $113.3 million, representing a 9.9% decrease over 2020. Total capital equipment revenue, including product and lease revenue, decreased 39.2% year over year. This decrease was due to decreased sales of our Precision Flow units as a result of decreased COVID-19 related demand on a year over year basis. Total disposables revenue increased 17.5% year over year, primarily driven by an increase in the worldwide installed base of Precision Flow units and higher average selling prices in the United States.
Revenue information by geography is summarized as follows:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
|
|
|
|
|
|
|
|
|||||||||||||
|
|
2021 |
|
|
2020 |
|
|
Change |
|
|||||||||||||||
|
|
(in thousands, except percentages) |
|
|||||||||||||||||||||
|
|
Amount |
|
|
% of Revenue |
|
|
Amount |
|
|
% of Revenue |
|
|
$ |
|
|
% |
|
||||||
United States |
|
$ |
84,147 |
|
|
|
74.3 |
% |
|
$ |
99,161 |
|
|
|
78.9 |
% |
|
$ |
(15,014 |
) |
|
|
(15.1 |
%) |
International |
|
|
29,145 |
|
|
|
25.7 |
% |
|
|
26,572 |
|
|
|
21.1 |
% |
|
|
2,573 |
|
|
|
9.7 |
% |
Total net revenue |
|
$ |
113,292 |
|
|
|
100.0 |
% |
|
$ |
125,733 |
|
|
|
100.0 |
% |
|
$ |
(12,441 |
) |
|
|
(9.9 |
%) |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
The decrease in U.S. revenue in 2021 versus 2020 was due to a decrease in the number of Precision Flow units sold year over year, partially offset by an increase in single-use disposables sales due to a higher installed base of Precision Flow units. The increase in International revenue versus 2020 was due to an increase in single-use disposable sales due to COVID-19 demand, partially offset by a decrease in the number of Precision Flow units sold year over year.
Gross profit for the year ended December 31, 2021 was $53.2 million, a decrease of $9.9 million over 2020. Gross margin was 46.9% in 2021 in comparison to 50.1% in 2020. Gross margin was negatively impacted by temporary production costs associated with adding disposables production capacity in Mexico, higher labor rates for temporary laborers including travel costs, expedited freight charges and reduced overhead absorption on lower year over year production volumes.
Operating expenses were $110.4 million for the year ended December 31, 2021, an increase of $4.3 million as compared to $106.1 million in 2020. The increase in operating expenses was primarily due to higher general and administrative expenses and research and development expenses partially offset by lower sales and marketing expenses as a result of a decrease in year over year sales commissions.
Net loss for the year ended December 31, 2021 was $59.8 million or $2.31 per share compared to a net loss of $51.5 million or $2.16 per share in 2020. Net loss for 2020 includes a loss on debt extinguishment of $4.2 million recorded as a result of the Company’s debt refinancing in the fourth quarter of 2020. Net loss per share was based on 25,936,970 and 23,818,447 weighted average shares outstanding for the year ended December 31, 2021 and 2020, respectively.
Adjusted EBITDA was negative $41.3 million for the year ended December 31, 2021 as compared to negative $31.8 million for 2020. The increase in Adjusted EBITDA loss in 2021 was primarily due to lower revenue and gross margin due to temporary production costs.
New Debt Facility
In February 2022, the Company refinanced its existing term debt and line of credit and replaced it with a new $125 million five-year term debt facility with $100 million drawn at closing and $25 million available in 2023 upon the achievement of a revenue milestone. The new term debt facility, which was provided by investment affiliates managed by SLR Capital Partners, is interest only for four years which may be extended to a fifth year upon the achievement of a revenue milestone. Upon closing, the Company’s cash balance increased by $50.2 million. The Company believes this additional cash plus $25 million of additional debt capacity will allow the Company to fully fund its operations to cash flow positive.
Cash Position
Cash and cash equivalents were $57.1 million as of December 31, 2021 compared to $113.7 million as of December 31, 2020. On a pro forma basis, cash and cash equivalents as of December 31, 2021 would have been $107.3 million including the $50.2 million of net cash received under the new debt facility entered into in February 2022.
Fiscal 2022 Outlook
The Company believes COVID-19 and its mutations have become a chronic, recurring problem resulting in a significant number of COVID-19 related hospitalizations each year, which is likely to significantly expand the Company’s total addressable market. The Company believes it is now near the tail end of the current COVID-19 surge in the U.S. which has played out as expected. While hospitalizations were higher than in previous surges, the level of respiratory distress and resulting demand for the Company’s products was not, as expected, as great as in prior surges. While it is difficult to predict the impact of another variant on hospitalizations and demand for the Company’s products, its estimate assumes one additional COVID-19 related surge in the U.S. in fourth quarter of this year similar in scope to the surge the U.S. is currently experiencing.
The impact of COVID-19 on hospitalizations worldwide continues to be very dynamic. Should the Company’s expectations regarding COVID-19 hospitalizations not materialize as planned, the Company’s future financial results could be materially different than expected.
For fiscal 2022, net revenue is expected to be in the range of $104 million to $108 million.
For fiscal 2022, gross margin is expected to be in the range of 47% and 50%.
For fiscal 2022, operating expenses are expected to be in the range of $110 million to $112 million.
For fiscal 2022, Adjusted EBITDA loss is expected to be in the range of $39 to $41 million.
Conference Call
Management will host a conference call at 4:30 p.m. Eastern Time on February 24th, 2022, to discuss the results of fourth quarter and full year 2021 with a question and answer session. To listen to the conference call on your telephone, please dial (888) 330-2022 for U.S. callers, or +1 (646) 960-0690 for international callers, approximately ten minutes prior to the start time and reference conference code 6585549. To listen to a live webcast, please visit the Investor Relations section of the Vapotherm website at: http://investors.vapotherm.com/events-and-presentations/events . The webcast replay will be available on the Vapotherm website for 12 months following completion of the call. A replay of this conference call will be available by telephone through March 3, 2022 by dialing (800) 770-2030 in the U.S. or (647) 362-9199 outside of the U.S. The replay access code is 6585549.
Website Information
Vapotherm routinely posts important information for investors on the Investor Relations section of its website, http://investors.vapotherm.com/. Vapotherm intends to use this website as a means of disclosing material, non-public information and for complying with Vapotherm’s disclosure obligations under Regulation FD. Accordingly, investors should monitor the Investor Relations section of Vapotherm’s website, in addition to following Vapotherm’s press releases, Securities and Exchange Commission (“SEC”) filings, public conference calls, presentations and webcasts. The information contained on, or that may be accessed through, Vapotherm’s website is not incorporated by reference into, and is not a part of, this document
Non-GAAP Financial Measures
This press release includes non-GAAP financial measures of EBITDA and Adjusted EBITDA, which differ from financial measures calculated in accordance with U.S. generally accepted accounting principles (“GAAP”). EBITDA in this press release represents net loss less interest expense, net, taxes and depreciation and amortization. Adjusted EBITDA in this release represents EBITDA as adjusted for the impact of foreign currency loss or gain, stock-based compensation expense, intangible asset impairment, loss on debt extinguishment, loss on disposal of property and equipment, and gain on litigation settlement, all of which may be highly variable, difficult to predict and of a size that could have substantial impact on Vapotherm’s reported results of operations for a period. It is for this reason that Vapotherm cannot provide without unreasonable effort a quantitative reconciliation to the most directly comparable GAAP measures for its 2022 financial guidance regarding non-GAAP Adjusted EBITDA. The Company has reconciled all historical non-GAAP financial measures with the most directly comparable GAAP financial measures in tables accompanying this release.
These non-GAAP financial measures are presented because the Company believes they are useful indicators of its operating performance. Management uses Adjusted EBITDA principally as a measure of the Company’s operating performance and for planning purposes, including the preparation of the Company’s annual operating budget and financial projections. The Company believes this measure is useful to investors as supplemental information because it is frequently used by analysts, investors and other interested parties to evaluate companies in its industry. The Company believes Adjusted EBITDA is useful to its management and investors as a measure of comparative operating performance from period to period.
These non-GAAP financial measures should not be considered as alternatives to, or superior to, net income or loss as a measure of financial performance or cash flows from operations as a measure of liquidity, or any other performance measure derived in accordance with GAAP. They should not be construed to imply that the Company’s future results will be unaffected by unusual or non-recurring items. In addition, Adjusted EBITDA is not intended to be a measure of free cash flow for management’s discretionary use, as it does not reflect certain cash requirements such as tax payments, debt service requirements, capital expenditures and certain other cash costs that may recur in the future. Adjusted EBITDA contains certain other limitations, including the failure to reflect our capital expenditures, cash requirements for working capital needs and cash costs to replace assets being depreciated and amortized. In evaluating Adjusted EBITDA, you should be aware that in the future the Company may incur expenses that are the same as or similar to some of the adjustments in this presentation. The Company’s presentation of Adjusted EBITDA should not be construed to imply that its future results will be unaffected by any such adjustments. Management compensates for these limitations by primarily relying on the Company’s GAAP results in addition to using Adjusted EBITDA and other non-GAAP financial measures on a supplemental basis. The Company’s definition of Adjusted EBITDA is not necessarily comparable to other similarly titled captions of other companies due to different methods of calculation.
About Vapotherm
Vapotherm, Inc. (NYSE: VAPO) is a publicly traded developer and manufacturer of advanced respiratory technology based in Exeter, New Hampshire, USA. The Company develops innovative, comfortable, non-invasive technologies for respiratory support of patients with chronic or acute breathing disorders. Over 3.3 million patients have been treated with the use of Vapotherm high velocity therapy® systems. For more information, visit www.vapotherm.com.
Vapotherm high velocity therapy is mask-free non-invasive ventilatory support and is a front-line tool for relieving respiratory distress—including hypercapnia, hypoxemia, and dyspnea. It allows for the fast, safe treatment of undifferentiated respiratory distress with one tool. The Precision Flow system’s mask-free interface delivers optimally conditioned breathing gases, making it comfortable for patients and reducing the risks and care complexities associated with mask therapies. While being treated, patients can talk, eat, drink and take oral medication
Legal Notice Regarding Forward-Looking Statements
This press release contains forward-looking statements under the Private Securities Litigation Reform Act of 1995, including statements about the Company’s expected net revenue, gross margin, operating expenses and Adjusted EBITDA loss for fiscal 2022, the effect of COVID-19 and its mutations on future hospitalization levels, expansion of the Company’s total addressable market and intent to focus on ensuring the installed base is productive through clinician education efforts, launching the HVT 2.0 and expanding Vapotherm Access. In some cases, you can identify forward-looking statements by terms such as ‘‘expect,’’ “believe,” “continue,” “plan,” “estimate,” “future,” “outlook,” “will,” “should,” “could,” “would,” the negative of these terms or, other similar expressions, although not all forward-looking statements contain these words, and the use of future dates. Each forward-looking statement is subject to risks and uncertainties that could cause actual results to differ materially from those expressed or implied in such statement. Applicable risks and uncertainties include, but are not limited to the following: failure to achieve its financial guidance for 2022; Vapotherm has incurred losses in the past and may be unable to achieve or sustain profitability in the future; Vapotherm may need to raise additional capital to fund its existing commercial operations, develop and commercialize new products, and expand its operations; Vapotherm’s dependence on sales generated from its Precision Flow systems, competition from multi-national corporations who have significantly greater resources than Vapotherm and are more established in the respiratory market; the ability for Precision Flow systems, HVT 2.0 platform or Vapotherm Access to gain increased market acceptance; Vapotherm’s inexperience directly marketing and selling its products; the potential loss of one or more suppliers and dependence on its new third party manufacturer; Vapotherm’s susceptibility to seasonal fluctuations; Vapotherm’s failure to comply with applicable United States and foreign regulatory requirements; the failure to obtain U.S. Food and Drug Administration or other regulatory authorization to market and sell future products or its inability to secure, maintain or enforce patent or other intellectual property protection for its products; the impact of the COVID-19 pandemic on its business, including its supply chain, and the other risks and uncertainties included under the heading “Risk Factors” in Vapotherm’s Annual Report on Form 10-K for the fiscal year ended December, 31, 2021, as filed with the SEC on February 24, 2022, and in any subsequent filings with the SEC. The forward-looking statements contained in this press release reflect Vapotherm’s views as of the date hereof, and Vapotherm does not assume and specifically disclaims any obligation to update any forward-looking statements whether as a result of new information, future events or otherwise, except as required by law.
Financial Statements:
VAPOTHERM, INC. CONSOLIDATED BALANCE SHEETS (In thousands, except share amounts) |
||||||||
|
|
December 31, |
|
|||||
|
|
2021 |
|
|
2020 |
|
||
Assets |
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
57,071 |
|
|
$ |
113,683 |
|
Accounts receivable, net |
|
|
10,909 |
|
|
|
23,488 |
|
Inventories |
|
|
36,562 |
|
|
|
19,873 |
|
Prepaid expenses and other current assets |
|
|
5,205 |
|
|
|
5,041 |
|
Total current assets |
|
|
109,747 |
|
|
|
162,085 |
|
Property and equipment, net |
|
|
22,157 |
|
|
|
20,573 |
|
Operating lease right-of-use assets |
|
|
7,045 |
|
|
|
8,260 |
|
Restricted cash |
|
|
253 |
|
|
|
1,853 |
|
Goodwill |
|
|
15,300 |
|
|
|
16,226 |
|
Intangible assets, net |
|
|
4,398 |
|
|
|
5,694 |
|
Deferred income tax assets |
|
|
78 |
|
|
|
- |
|
Other long-term assets |
|
|
1,107 |
|
|
|
967 |
|
Total assets |
|
$ |
160,085 |
|
|
$ |
215,658 |
|
Liabilities and Stockholders’ Equity |
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
5,923 |
|
|
$ |
4,967 |
|
Contract liabilities |
|
|
2,081 |
|
|
|
2,977 |
|
Accrued expenses and other current liabilities |
|
|
28,559 |
|
|
|
34,033 |
|
Revolving loan facility |
|
|
6,608 |
|
|
|
- |
|
Total current liabilities |
|
|
43,171 |
|
|
|
41,977 |
|
Long-term loans payable, net |
|
|
39,726 |
|
|
|
39,653 |
|
Revolving loan facility |
|
|
- |
|
|
|
4,888 |
|
Deferred income tax liabilities |
|
|
- |
|
|
|
6 |
|
Other long-term liabilities |
|
|
10,521 |
|
|
|
15,229 |
|
Total liabilities |
|
|
93,418 |
|
|
|
101,753 |
|
Commitments and contingencies |
|
|
|
|
|
|
|
|
Stockholders' equity |
|
|
|
|
|
|
|
|
Preferred stock ($0.001 par value) 25,000,000 shares authorized; no shares issued and outstanding as of December 31, 2021 and 2020 |
|
|
- |
|
|
|
- |
|
Common stock ($0.001 par value) 175,000,000 shares authorized as of December 31, 2021 and 2020; 26,126,253 and 25,722,984 shares issued and outstanding as of December 31, 2021 and 2020, respectively |
|
|
26 |
|
|
|
26 |
|
Additional paid-in capital |
|
|
443,358 |
|
|
|
430,781 |
|
Accumulated other comprehensive income |
|
|
26 |
|
|
|
41 |
|
Accumulated deficit |
|
|
(376,743 |
) |
|
|
(316,943 |
) |
Total stockholders' equity |
|
|
66,667 |
|
|
|
113,905 |
|
Total liabilities and stockholders’ equity |
|
$ |
160,085 |
|
|
$ |
215,658 |
|
Vapotherm, Inc. UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except share and per share amounts) |
||||||||
|
|
Three Months Ended December 31, |
|
|||||
|
|
2021 |
|
|
2020 |
|
||
Net revenue |
|
$ |
22,244 |
|
|
$ |
40,907 |
|
Cost of goods sold |
|
|
14,455 |
|
|
|
20,196 |
|
Gross profit |
|
|
7,789 |
|
|
|
20,711 |
|
Operating expenses |
|
|
|
|
|
|
|
|
Research and development |
|
|
4,944 |
|
|
|
4,954 |
|
Sales and marketing |
|
|
12,971 |
|
|
|
20,958 |
|
General and administrative |
|
|
7,427 |
|
|
|
7,114 |
|
Intangible asset impairment |
|
|
323 |
|
|
|
- |
|
Loss on disposal of property and equipment |
|
|
105 |
|
|
|
|
|
Total operating expenses |
|
|
25,770 |
|
|
|
33,026 |
|
Loss from operations |
|
|
(17,981 |
) |
|
|
(12,315 |
) |
Other (expense) income |
|
|
|
|
|
|
|
|
Interest expense |
|
|
(635 |
) |
|
|
(813 |
) |
Foreign currency gain (loss) |
|
|
(37 |
) |
|
|
77 |
|
Interest income |
|
|
17 |
|
|
|
30 |
|
Loss on extinguishment of debt |
|
|
- |
|
|
|
(4,163 |
) |
Net loss before income taxes |
|
$ |
(18,636 |
) |
|
$ |
(17,184 |
) |
Benefit for income taxes |
|
|
(76 |
) |
|
|
- |
|
Net loss |
|
$ |
(18,560 |
) |
|
$ |
(17,184 |
) |
Other comprehensive income |
|
|
|
|
|
|
|
|
Foreign currency translation adjustments |
|
|
7 |
|
|
|
38 |
|
Total other comprehensive income |
|
$ |
7 |
|
|
|
38 |
|
Total comprehensive loss |
|
$ |
(18,553 |
) |
|
$ |
(17,146 |
) |
|
|
|
|
|
|
|
|
|
Net loss per share - basic and diluted |
|
$ |
(0.71 |
) |
|
$ |
(0.67 |
) |
Weighted-average number of shares used in calculating net loss per share, basic and diluted |
|
|
26,073,243 |
|
|
|
25,682,098 |
|
Vapotherm, Inc. CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except share and per share amounts) |
||||||||||||
|
|
|
|
|
|
Year Ended December 31, |
|
|
|
|
|
|
|
|
2021 |
|
|
2020 |
|
|
2019 |
|
|||
Net revenue |
|
$ |
113,292 |
|
|
$ |
125,733 |
|
|
$ |
48,104 |
|
Cost of revenue |
|
|
60,104 |
|
|
|
62,687 |
|
|
|
26,793 |
|
Gross profit |
|
|
53,188 |
|
|
|
63,046 |
|
|
|
21,311 |
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
Research and development |
|
|
18,410 |
|
|
|
16,956 |
|
|
|
13,376 |
|
Sales and marketing |
|
|
60,140 |
|
|
|
65,065 |
|
|
|
37,689 |
|
General and administrative |
|
|
31,375 |
|
|
|
24,039 |
|
|
|
18,410 |
|
Intangible asset impairment |
|
|
323 |
|
|
|
- |
|
|
|
- |
|
Loss on disposal of property and equipment |
|
|
105 |
|
|
|
- |
|
|
|
- |
|
Total operating expenses |
|
|
110,353 |
|
|
|
106,060 |
|
|
|
69,475 |
|
Loss from operations |
|
|
(57,165 |
) |
|
|
(43,014 |
) |
|
|
(48,164 |
) |
Other (expense) income |
|
|
|
|
|
|
|
|
|
|
|
|
Interest expense |
|
|
(2,595 |
) |
|
|
(4,711 |
) |
|
|
(5,096 |
) |
Foreign currency gain (loss) |
|
|
(225 |
) |
|
|
114 |
|
|
|
44 |
|
Interest income |
|
|
91 |
|
|
|
257 |
|
|
|
860 |
|
Other income |
|
|
18 |
|
|
|
- |
|
|
|
- |
|
Gain on litigation settlement |
|
|
- |
|
|
|
15 |
|
|
|
1,151 |
|
Loss on extinguishment of debt |
|
|
- |
|
|
|
(4,163 |
) |
|
|
- |
|
Net loss before income taxes |
|
|
(59,876 |
) |
|
|
(51,502 |
) |
|
|
(51,205 |
) |
Benefit for income taxes |
|
|
(76 |
) |
|
|
- |
|
|
|
(146 |
) |
Net loss |
|
|
(59,800 |
) |
|
|
(51,502 |
) |
|
|
(51,059 |
) |
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
|
|
|
Foreign currency translation adjustments |
|
|
(15 |
) |
|
|
(3 |
) |
|
|
44 |
|
Total other comprehensive income (loss) |
|
|
(15 |
) |
|
|
(3 |
) |
|
|
44 |
|
Total comprehensive loss |
|
$ |
(59,815 |
) |
|
$ |
(51,505 |
) |
|
$ |
(51,015 |
) |
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss per share - basic and diluted |
|
$ |
(2.31 |
) |
|
$ |
(2.16 |
) |
|
$ |
(2.74 |
) |
Weighted-average number of shares used in calculating net loss per share, basic and diluted |
|
|
25,936,970 |
|
|
|
23,818,447 |
|
|
|
18,604,707 |
|
Vapotherm, Inc. CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) |
||||||||||||
|
|
|
|
|
|
Year Ended December 31, |
|
|
|
|
|
|
|
|
2021 |
|
|
2020 |
|
|
2019 |
|
|||
Cash flows from operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(59,800 |
) |
|
$ |
(51,502 |
) |
|
$ |
(51,059 |
) |
Adjustments to reconcile net loss to net cash used in operating activities |
|
|
|
|
|
|
|
|
|
|
|
|
Stock-based compensation expense |
|
|
9,766 |
|
|
|
6,430 |
|
|
|
3,836 |
|
Depreciation and amortization |
|
|
5,648 |
|
|
|
4,769 |
|
|
|
3,078 |
|
Loss on extinguishment of debt |
|
|
- |
|
|
|
4,163 |
|
|
|
- |
|
Non-cash lease expense |
|
|
1,764 |
|
|
|
1,140 |
|
|
|
- |
|
Intangible asset impairment |
|
|
323 |
|
|
|
- |
|
|
|
- |
|
Loss on disposal of property and equipment |
|
|
260 |
|
|
|
250 |
|
|
|
101 |
|
Amortization of discount on debt |
|
|
128 |
|
|
|
222 |
|
|
|
234 |
|
Change in fair value of contingent consideration |
|
|
(1,813 |
) |
|
|
- |
|
|
|
- |
|
Provision for bad debts |
|
|
(161 |
) |
|
|
72 |
|
|
|
104 |
|
Deferred income taxes |
|
|
(76 |
) |
|
|
70 |
|
|
|
(147 |
) |
Provision for inventory valuation |
|
|
70 |
|
|
|
(534 |
) |
|
|
(543 |
) |
Gain on litigation settlement |
|
|
- |
|
|
|
- |
|
|
|
(1,151 |
) |
Changes in operating assets and liabilities: |
|
|
|
|
|
|
|
|
|
|
|
|
Accounts receivable |
|
|
12,400 |
|
|
|
(14,810 |
) |
|
|
(833 |
) |
Inventories |
|
|
(16,759 |
) |
|
|
(10,157 |
) |
|
|
5,606 |
|
Prepaid expenses and other assets |
|
|
1,458 |
|
|
|
(483 |
) |
|
|
(1,218 |
) |
Accounts payable |
|
|
798 |
|
|
|
1,461 |
|
|
|
720 |
|
Contract liabilities |
|
|
(892 |
) |
|
|
2,494 |
|
|
|
150 |
|
Accrued expenses and other current liabilities |
|
|
(6,724 |
) |
|
|
18,101 |
|
|
|
1,460 |
|
Operating lease liabilities, current and long-term |
|
|
(1,761 |
) |
|
|
(1,154 |
) |
|
|
- |
|
Net cash used in operating activities |
|
|
(55,371 |
) |
|
|
(39,468 |
) |
|
|
(39,662 |
) |
Cash flows from investing activities |
|
|
|
|
|
|
|
|
|
|
|
|
Purchases of property and equipment |
|
|
(5,895 |
) |
|
|
(9,797 |
) |
|
|
(4,747 |
) |
Acquisition of business, net of cash acquired |
|
|
(1,304 |
) |
|
|
(8,372 |
) |
|
|
(1,560 |
) |
Net cash used in investing activities |
|
|
(7,199 |
) |
|
|
(18,169 |
) |
|
|
(6,307 |
) |
Cash flows from financing activities |
|
|
|
|
|
|
|
|
|
|
|
|
Proceeds from issuance of common stock in connection with public offering, net |
|
|
- |
|
|
|
94,155 |
|
|
|
48,669 |
|
Proceeds from issuance of common stock in connection with at-the-market offering, net |
|
|
- |
|
|
|
9,927 |
|
|
|
- |
|
Proceeds from issuance of common stock under Employee Stock Purchase Plan |
|
|
1,139 |
|
|
|
824 |
|
|
|
- |
|
Proceeds from exercise of stock options and purchase of restricted stock awards |
|
|
1,511 |
|
|
|
593 |
|
|
|
386 |
|
Common stock offering costs |
|
|
- |
|
|
|
(471 |
) |
|
|
(393 |
) |
Proceeds from loans |
|
|
- |
|
|
|
40,000 |
|
|
|
10,500 |
|
Repayment of loans |
|
|
- |
|
|
|
(42,500 |
) |
|
|
- |
|
Payments of debt extinguishment costs |
|
|
- |
|
|
|
(3,765 |
) |
|
|
- |
|
Debt issuance costs |
|
|
- |
|
|
|
(475 |
) |
|
|
(29 |
) |
Proceeds from short-term line of credit and revolving loan facility |
|
|
4,882 |
|
|
|
5,883 |
|
|
|
7,500 |
|
Repayments on short-term line of credit and revolving loan facility |
|
|
(3,162 |
) |
|
|
(4,495 |
) |
|
|
(7,184 |
) |
Net cash provided by financing activities |
|
|
4,370 |
|
|
|
99,676 |
|
|
|
59,449 |
|
Effect of exchange rate changes on cash, cash equivalents and restricted cash |
|
|
(12 |
) |
|
|
(10 |
) |
|
|
5 |
|
Net increase in cash, cash equivalents, and restricted cash |
|
|
(58,212 |
) |
|
|
42,029 |
|
|
|
13,485 |
|
Cash, cash equivalents and restricted cash |
|
|
|
|
|
|
|
|
|
|
|
|
Beginning of year |
|
|
115,536 |
|
|
|
73,507 |
|
|
|
60,022 |
|
End of year |
|
$ |
57,324 |
|
|
$ |
115,536 |
|
|
$ |
73,507 |
|
Supplemental disclosures of cash flow information |
|
|
|
|
|
|
|
|
|
|
|
|
Interest paid during the period |
|
$ |
2,466 |
|
|
$ |
4,439 |
|
|
$ |
4,793 |
|
Property and equipment purchases in accrued expenses |
|
$ |
422 |
|
|
$ |
145 |
|
|
$ |
135 |
|
Issuance of common stock upon vesting of restricted stock units and awards |
|
$ |
161 |
|
|
$ |
213 |
|
|
$ |
402 |
|
Issuance of warrants in conjunction with debt draw down |
|
$ |
- |
|
|
$ |
- |
|
|
$ |
293 |
|
Non-GAAP Financial Measures
The following tables contain a reconciliation of net loss to Adjusted EBITDA for the three months and year ended December 31, 2021 and 2020, respectively.
|
|
Three Months Ended December 31, |
|
|||||
|
|
Amount |
|
|||||
|
|
2021 |
|
|
2020 |
|
||
|
|
(in thousands) |
|
|||||
Net loss |
|
$ |
(18,560 |
) |
|
$ |
(17,184 |
) |
Interest expense, net |
|
|
618 |
|
|
|
783 |
|
Benefit for income taxes |
|
|
(76 |
) |
|
|
- |
|
Depreciation and amortization |
|
|
1,467 |
|
|
|
1,398 |
|
EBITDA |
|
$ |
(16,551 |
) |
|
$ |
(15,003 |
) |
Foreign currency |
|
|
37 |
|
|
|
(77 |
) |
Intangible asset impairment |
|
|
323 |
|
|
|
- |
|
Loss on disposal of property and equipment |
|
|
105 |
|
|
|
- |
|
Loss on extinguishment of debt |
|
|
- |
|
|
|
4,163 |
|
Stock-based compensation |
|
|
2,569 |
|
|
|
1,850 |
|
Adjusted EBITDA |
|
$ |
(13,517 |
) |
|
$ |
(9,067 |
) |
|
|
Year Ended December 31, |
|
|||||
|
|
Amount |
|
|||||
|
|
2021 |
|
|
2020 |
|
||
|
|
(in thousands) |
|
|||||
Net loss |
|
$ |
(59,800 |
) |
|
$ |
(51,502 |
) |
Interest expense, net |
|
|
2,504 |
|
|
|
4,454 |
|
Benefit for income taxes |
|
|
(76 |
) |
|
|
- |
|
Depreciation and amortization |
|
|
5,648 |
|
|
|
4,769 |
|
EBITDA |
|
$ |
(51,724 |
) |
|
$ |
(42,279 |
) |
Foreign currency |
|
|
225 |
|
|
|
(114 |
) |
Intangible asset impairment |
|
|
323 |
|
|
|
- |
|
Loss on disposal of property and equipment |
|
|
105 |
|
|
|
- |
|
Loss on extinguishment of debt |
|
|
- |
|
|
|
4,163 |
|
Gain on litigation settlement |
|
|
- |
|
|
|
(15 |
) |
Stock based compensation |
|
|
9,766 |
|
|
|
6,430 |
|
Adjusted EBITDA |
|
$ |
(41,305 |
) |
|
$ |
(31,815 |
) |
Supplemental Operating Metrics
|
December 31, |
|
|
|
|
|
|
|
|
|
|||||
|
2021 |
|
|
2020 |
|
|
Change |
|
|||||||
|
Amount |
|
|
Amount |
|
|
Amount |
|
|
% |
|
||||
Precision Flow Units Installed Base |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States |
|
23,368 |
|
|
|
19,884 |
|
|
|
3,484 |
|
|
|
17.5 |
% |
International |
|
11,848 |
|
|
|
8,766 |
|
|
|
3,082 |
|
|
|
35.2 |
% |
Total |
|
35,216 |
|
|
|
28,650 |
|
|
|
6,566 |
|
|
|
22.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months Ended December 31, |
|
|
|
|
|
|
|
|
|
|||||
|
2021 |
|
|
2020 |
|
|
Change |
|
|||||||
|
Amount |
|
|
Amount |
|
|
Amount |
|
|
% |
|
||||
Precision Flow Units Sold and Leased |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States |
|
419 |
|
|
|
2,406 |
|
|
|
(1,987 |
) |
|
|
-82.6 |
% |
International |
|
194 |
|
|
|
1,114 |
|
|
|
(920 |
) |
|
|
-82.6 |
% |
Total |
|
613 |
|
|
|
3,520 |
|
|
|
(2,907 |
) |
|
|
-82.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Disposable Patient Circuits Sold |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States |
|
108,200 |
|
|
|
136,106 |
|
|
|
(27,906 |
) |
|
|
-20.5 |
% |
International |
|
34,395 |
|
|
|
40,386 |
|
|
|
(5,991 |
) |
|
|
-14.8 |
% |
Total |
|
142,595 |
|
|
|
176,492 |
|
|
|
(33,897 |
) |
|
|
-19.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Year Ended December 31, |
|
|
|
|
|
|
|
|
|
|||||
|
2021 |
|
|
2020 |
|
|
Change |
|
|||||||
|
Amount |
|
|
Amount |
|
|
Amount |
|
|
% |
|
||||
Precision Flow Units Sold and Leased |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States |
|
3,600 |
|
|
|
7,706 |
|
|
|
(4,106 |
) |
|
|
-53.3 |
% |
International |
|
2,972 |
|
|
|
3,475 |
|
|
|
(503 |
) |
|
|
-14.5 |
% |
Total |
|
6,572 |
|
|
|
11,181 |
|
|
|
(4,609 |
) |
|
|
-41.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Disposable Patient Circuits Sold |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
United States |
|
452,605 |
|
|
|
414,068 |
|
|
|
38,537 |
|
|
|
9.3 |
% |
International |
|
200,901 |
|
|
|
156,423 |
|
|
|
44,478 |
|
|
|
28.4 |
% |
Total |
|
653,506 |
|
|
|
570,491 |
|
|
|
83,015 |
|
|
|
14.6 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
