Cutera, Inc. Announces Fourth Quarter and Full-Year 2021 Financial Results Along With 2022 Outlook

Achieved Record Revenue in Fourth Quarter and Full-Year 2021

BRISBANE, Calif.--(BUSINESS WIRE)--Cutera, Inc. (NASDAQ: CUTR) (“Cutera” or the “Company”), a leading provider of laser and other energy-based aesthetic systems for practitioners worldwide, today reported financial results for the fourth quarter and full-year ended December 31, 2021.

Fourth Quarter 2021 Financial and Operational Highlights

• Revenue was $65.6 million, an increase of 31% from the prior-year period, driven by strong performance across the business, with particular strength in North American Capital Equipment;
  • Capital Equipment revenue of $43.6 million increased 44% over the prior-year period;
  • Recurring revenue, defined as the combination of Skincare, Consumable Products, and Service, was $22.1 million, an increase of 12% over the prior-year period;
    • Skincare revenue of $10.7 million increased 2% over the prior-year period, impacted by 3Q21 pre-buying in advance of the planned price increase;
    • Consumable Product revenue of $5.4 million grew 77% over prior-year period; and
    • Service revenue of $6.0 million decreased 4% over the prior-year period;
• Gross Margin was 58.2%, compared to 56.2% in the prior-year period, driven by better sales mix and continued leverage, partially offset by modest inflationary pressures;
• Operating Expenses were $40.2 million in the quarter, as compared to $26.6 million in the prior-year period, driven by variable costs from increased sales and by investments in our Acne program;
• Net loss was $3.9 million, or ($0.22) per fully diluted share, compared to a net income of $2.2 million, or $0.12 per fully diluted share, in the prior-year period; and
• Adjusted EBITDA was $4.3 million in the period, as compared to $4.7 million in the prior-year period. Excluding Acne program spend of $4.6 million in the quarter, our adjusted EBITDA would have been $8.9 million.

Full-Year 2021 Financial and Operational Highlights

• Revenue was $231.3 million, an increase of 57% from the prior-year period;
  • Capital Equipment revenue of $139.6 million increased 54% over the prior-year period;
  • Recurring revenue, defined as the combination of Skincare, Consumable Products, and Service, was $91.6 million, an increase of 61% over the prior-year period;
    • Skincare revenue of $49.7 million increased 98% over the prior-year period;
    • Consumable Product revenue of $16.4 million increased 77% over the prior-year period; and
    • Service revenue of $25.6 million increased 13% over the prior-year period;
• Gross Margin was 57.6%, compared to 51.3% in the prior-year period;
• Operating Expenses were $131.3 million as compared to $98.6 million in the prior-year period;
• Net Income was $2.1 million, or $0.11 per fully diluted share, compared to a net loss of $23.9 million, or ($1.43) per fully diluted share, a year ago; and
• Adjusted EBITDA was $20.7 million, as compared to a loss of $4.8 million a year ago. Excluding full-year Acne program spend of $9.5 million, our adjusted EBITDA would have been $30.2 million, a seven-fold improvement.

“I am pleased with our strong fourth-quarter performance, which was driven by our team’s outstanding commercial execution and supported by robust underlying patient demand. I am particularly encouraged that our North American Capital business eclipsed Pre-Covid levels and delivered 56% growth in the quarter,” commented Dave Mowry, Chief Executive Officer of Cutera, Inc. “We anticipate that this top-line momentum will continue as we move through the year, driven by our growing capital equipment pipeline and the strong ongoing patient demand. In light of our business strength, in combination with future product launches, we are tremendously excited for the year ahead.”

2022 Outlook

The Company expects full-year 2022 constant currency revenue in the range of $255 million to $260 million, based on our current product portfolio. For the sake of clarity, this guidance does not include any revenue from our Acne device program.

Conference Call

The Company’s management will host a conference call to discuss these results and related matters today at 1:30 p.m. PT (4:30 p.m. ET). Participating on the call will be Dave Mowry, Chief Executive Officer and Rohan Seth, Chief Financial Officer.

To participate in the conference call, dial 1-877-705-6003 (domestic) or [phone] (international) and refer to the Conference Code: 13726648.

The call will also be webcast and can be accessed from the Investor Relations section of Cutera’s website at http://www.cutera.com/. The webcast replay of the call will be available at the same site approximately one hour after the end of the call.

About Cutera, Inc.

Brisbane, California-based Cutera is a leading provider of laser and other energy-based aesthetic systems for practitioners worldwide. Since 1998, Cutera has developed innovative, easy-to-use products that enable physicians and other qualified practitioners to offer safe and effective aesthetic treatments to their patients. For more information, call 1-888-4CUTERA or visit www.cutera.com.

*Use of Non-GAAP Financial Measures

In this press release, in order to supplement the Company’s condensed consolidated financial statements presented in accordance with Generally Accepted Accounting Principles, or GAAP, management has disclosed certain non-GAAP financial measures for the statement of operations and net income (loss) per diluted share. Non-GAAP adjustments include stock-based compensation, depreciation, amortization, executive and other non-recurring separation costs, customer relationship management (“CRM”) and enterprise resource planning (“ERP”) system costs, non-recurring legal and litigation costs, as well as the net tax impact of excluding these items. From time to time in the future, there may be other items that we may exclude if the Company believes that doing so is consistent with the goal of providing useful information to investors and management. The Company has provided a reconciliation of each non-GAAP financial measure used in this earnings release to the most directly comparable GAAP financial measure. The Company has not provided a reconciliation of non-GAAP guidance measures to the corresponding GAAP measures on a forward-looking basis due to the potential significant variability, limited visibility, unpredictability, or unique non-recurring nature of the items. Forward-looking non-GAAP measures include adjusted EBITDA. The Company defines adjusted EBITDA as earnings before interest, taxes, depreciation and amortization, stock-based compensation, executive and other non-recurring separation costs, customer relationship management and enterprise resource planning system costs, and non-recurring legal and litigation costs.

Company management uses these measurements as aids in monitoring the Company’s ongoing financial performance from quarter to quarter, and year to year, on a regular basis and for benchmarking against other similar companies. Non-GAAP financial measures used by the Company may be calculated differently from, and therefore may not be comparable to, similarly titled measures used by other companies. These non-GAAP financial measures should be considered along with, but not as alternatives to, the operating performance measure as prescribed by GAAP. Non-GAAP financial measures for the statement of operations and net income per diluted share exclude the following:

Non-cash expenses for stock-based compensation. The Company has excluded the effect of stock-based compensation expenses in calculating its non-GAAP operating expenses and net income measures. Although stock-based compensation is a key incentive offered to the Company's employees, the Company continues to evaluate its business performance excluding stock-based compensation expenses. The Company records stock-based compensation expense related to grants of options, employee stock purchase plan, and performance and restricted stock. Depending upon the size, timing and the terms of the grants, this expense may vary significantly but will recur in future periods. The Company believes that excluding stock-based compensation better allows for comparisons to its peer companies;

Depreciation and amortization. The Company has excluded depreciation and amortization expense in calculating its non-GAAP operating expenses and net income measures. Depreciation and amortization are non-cash charges to current operations;

Executive and other non-recurring separation costs. We have excluded costs associated with the resignation of our former Executive Officers in calculating our non-GAAP operating expenses and net income measures. We exclude these and other non-recurring employee separation costs because we believe that these items do not reflect future operating expenses;

Customer Relationship Management. We have excluded CRM system costs related to direct and incremental costs incurred in connection with our multi-phase implementation of a new CRM solution and the related technology infrastructure costs. We exclude these costs because we believe that these items do not reflect future operating expenses and will be inconsistent in amounts and frequency making it difficult to contribute to a meaningful evaluation of our operating performance;

Enterprise Resource Planning. We have excluded ERP system costs related to direct and incremental costs incurred in connection with our multi-phase implementation of a new ERP solution and the related technology infrastructure costs. We exclude these costs because we believe that these items do not reflect future operating expenses and will be inconsistent in amounts and frequency making it difficult to contribute to a meaningful evaluation of our operating performance; and

Non-recurring legal and litigation costs. We have excluded costs incurred related to third party litigation and disputes, that are of a non-recurring nature.

The Company believes that excluding all of the items above allows users of its financial statements to better review and assess both current and historical results of operations.

Safe Harbor Statement

Certain statements in this press release, other than purely historical information, are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, Section 27A of the Securities Act, and Section 21E of the Securities Exchange Act of 1934, as amended (the “Exchange Act”). These statements include, but are not limited to, Cutera’s plans, objectives, strategies, financial performance and outlook, product launches and performance, trends, prospects or future events and involve known and unknown risks that are difficult to predict. As a result, the Company’s actual financial results, performance, achievements or prospects may differ materially from those expressed or implied by these forward-looking statements. In some cases, you can identify forward-looking statements by the use of words such as “may,” “could,” “seek,” “guidance,” “predict,” “potential,” “likely,” “believe,” “will,” “should,” “expect,” “anticipate,” “estimate,” “plan,” “intend,” “forecast,” “foresee” or variations of these terms and similar expressions, or the negative of these terms or similar expressions. Forward-looking statements are based on management's current, preliminary expectations and are subject to risks and uncertainties, which may cause Cutera's actual results to differ materially from the statements contained herein. These statements are not guarantees of future performance, and stockholders should not place undue reliance on forward-looking statements. There are a number of risks, uncertainties and other important factors, many of which are beyond the Company’s control, that could cause its actual results to differ materially from the forward-looking statements contained in this press release, including those described in the “Risk Factors” section of Annual Reports on Form 10-K, Quarterly Reports on Form 10-Q, Current Reports on Form 8-K, the Registration Statement on Form S-,8 and other documents filed from time to time with the United States Securities and Exchange Commission by Cutera.

All information in this press release is as of the date of its release. Accordingly, undue reliance should not be placed on forward-looking statements. Cutera undertakes no obligation to update publicly any forward-looking statements to reflect new information, events or circumstances after the date they were made, or to reflect the occurrence of unanticipated events. If the Company updates one or more forward-looking statements, no inference should be drawn that it will make additional updates with respect to those or other forward-looking statements. Cutera's financial performance for the fourth quarter and full-year ended Dec 31, 2021, as discussed in this release, is preliminary and unaudited, and subject to adjustment.

CUTERA, INC.
CONDENSED CONSOLIDATED BALANCE SHEETS
(in thousands)
(unaudited)
	December 31,			December 31,
	2021			2020
Assets
Current assets:
Cash and cash equivalents	$	164,164		$	47,047
Accounts receivable, net		31,449			21,962
Inventories		39,503			28,508
Other current assets and prepaid expenses		14,545			8,779
Total current assets		249,661			106,296
Property and equipment, net		3,019			2,299
Deferred tax asset		778			643
Goodwill		1,339			1,339
Operating lease right-of-use assets		14,627			17,076
Other long-term assets		10,169			5,080
Restricted cash		700			-
Total assets	$	280,293		$	132,733
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable	$	7,891		$	6,684
Accrued liabilities		54,100			32,295
Operating leases liabilities		2,419			2,260
PPP loan payable		-			3,630
Deferred revenue		9,490			9,489
Total current liabilities		73,900			54,358
Deferred revenue, net of current portion		1,335			1,748
PPP loan payable, net of current portion		-			3,555
Operating lease liabilities, net of current portion		13,483			15,950
Convertible notes, net of unamortized debt issuance costs		134,243			-
Other long-term liabilities		763			242
Total liabilities		223,724			75,853
Stockholders’ equity:
Common stock		18			18
Additional paid-in capital		114,724			117,097
Accumulated deficit		(58,173	)		(60,235	)
Total stockholders' equity		56,569			56,880
Total liabilities and stockholders' equity	$	280,293		$	132,733

CUTERA, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(unaudited)
	Three Months Ended						Twelve Months Ended
	December 31,			December 31,			December 31,			December 31,
	2021			2020			2021			2020
Products	$	59,647		$	43,723		$	205,703		$	125,113
Service		5,982			6,220			25,567			22,570
Total net revenue		65,629			49,943			231,270			147,683
Products		23,565			17,999			83,048			58,325
Service		3,883			3,878			15,117			13,586
Total cost of revenue		27,448			21,877			98,165			71,911
Gross margin		38,181			28,066			133,105			75,772
Gross margin %		58.2	%		56.2	%		57.6	%		51.3	%
Operating expenses:
Sales and marketing		24,094			14,656			76,762			52,766
Research and development		6,804			4,029			21,568			14,322
General and administrative		9,312			7,938			32,945			31,512
Total operating expenses		40,210			26,623			131,275			98,600
Income (loss) from operations		(2,029	)		1,443			1,830			(22,828	)
Interest and other income (expense), net
Amortization of debt issuance costs		(218	)		-			(710	)		-
Interest on convertible notes		(777	)		-			(2,514	)		-
Gain on extinguishment of PPP loan		-			-			7,185			-
Other income (expense), net		(430	)		7			(2,406	)		(579	)
Income (loss) before income taxes		(3,454	)		1,450			3,385			(23,407	)
Income tax expense (benefit)		481			(738	)		1,323			470
Net income (loss)	$	(3,935	)	$	2,188		$	2,062		$	(23,877	)
Net Income (loss) per share:
Basic	$	(0.22	)	$	0.12		$	0.12		$	(1.43	)
Diluted	$	(0.22	)	$	0.12		$	0.11		$	(1.43	)
Weighted-average number of shares used in per share calculations:
Basic		17,980			17,653			17,891			16,691
Diluted		17,980			17,840			18,362			16,691

CUTERA, INC.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
(unaudited)
	Three Months Ended						Twelve Months Ended
	December 31,			December 31,			December 31,			December 31,
	2021			2020			2021			2020
Cash flows from operating activities:
Net income (loss)	$	(3,935	)	$	2,188		$	2,062		$	(23,877	)
Adjustments to reconcile net income (loss) to net cash provided by (used in) operating activities:
Stock-based compensation		4,665			2,052			13,172			10,109
Depreciation and amortization		330			338			1,344			1,394
Amortization of contract acquisition costs		427			579			1,857			2,593
Amortization of debt issuance costs		218			-			710			-
Impairment of capitalized cloud computing costs		-			-			182			805
Change in deferred tax asset		(189	)		(143	)		(135	)		(220	)
Provision for credit losses		(14	)		394			87			2,144
Gain on extinguishment of PPP loan		-			-			(7,185	)		-
Change in right-of-use asset		611			705			2,292			2,522
Other		46			183			1			513
Changes in assets and liabilities:
Accounts receivable		(675	)		(4,759	)		(9,574	)		(2,550	)
Inventories		(4,010	)		825			(10,936	)		5,413
Other current assets and prepaid expenses		(1,195	)		(1,891	)		(5,766	)		(3,164	)
Other long-term assets		(3,641	)		(366	)		(7,128	)		(2,067	)
Accounts payable		632			(148	)		1,207			(6,034	)
Accrued liabilities		9,826			5,169			21,608			161
Operating lease liabilities		(578	)		-			(2,151	)		(1,598	)
Deferred revenue		145			(587	)		(412	)		(2,985	)
Income tax liability		-			(93	)		-			(93	)
Net cash provided by (used in) operating activities		2,663			4,446			1,235			(16,934	)
Cash flows from investing activities:
Acquisition of property, equipment and software		(633	)		(505	)		(1,015	)		(1,279	)
Disposal of property and equipment		-			30			71			30
Proceeds from sales of marketable investments		-			5,648			-			5,648
Proceeds from maturities of marketable investments		-			9,050			-			28,050
Purchase of marketable investments		-			(1,649	)		-			(26,060	)
Net cash provided by (used in) investing activities		(633	)		12,574			(944	)		6,389
Cash flows from financing activities:
Proceeds from exercise of stock options and employee stock purchase plan		709			723			2,765			1,579
Proceeds from PPP loan		-			-			-			7,167
Gross proceeds from equity offering		-			-			-			28,798
Issuance costs on the public offering		-			-			-			(2,303	)
Purchase of capped call		-			-			(16,134	)		-
Proceeds from issuance of convertible notes		-			-			138,250			-
Payment of issuance costs of convertible notes		-			-			(4,717	)		-
Taxes paid related to net share settlement of equity awards		(213	)		(88	)		(2,176	)		(3,428	)
Payments on capital lease obligation		(148	)		(2	)		(462	)		(537	)
Net cash provided by financing activities		348			633			117,526			31,276
Net increase in cash, cash equivalents and restricted cash		2,378			17,653			117,817			20,731
Cash, cash equivalents, and restricted cash at beginning of period		162,486			29,394			47,047			26,316
Cash, cash equivalents, and restricted cash at end of period	$	164,864		$	47,047		$	164,864		$	47,047

CUTERA, INC.
CONSOLIDATED FINANCIAL HIGHLIGHTS
(in thousands, except percentage data)
(unaudited)
	Three Months Ended						% Change	Twelve Months Ended						% Change
	December 31,			December 31,			2021 Vs	December 31,			December 31,			2021 Vs
	2021			2020			2020	2021			2020			2020
Revenue By Geography:
North America	$	35,827		$	23,966		+49.5%	$	111,621		$	69,455		+60.7%
Japan		16,924			16,089		+5.2%		70,235			43,265		+62.3%
Rest of World		12,878			9,888		+30.2%		49,414			34,963		+41.3%
Total Net Revenue	$	65,629		$	49,943		+31.4%	$	231,270		$	147,683		+56.6%
International as a percentage of total revenue		45.4	%		52.0	%			51.7	%		53.0	%
Revenue By Product Category:
Systems
- North America	$	28,747		$	18,426		+56.0%	$	86,100		$	50,721		+69.8%
- Rest of World (including Japan)		14,807			11,719		+26.4%		53,533			40,045		+33.7%
Total Systems		43,554			30,145		+44.5%		139,633			90,766		+53.8%
Consumables		5,361			3,023		+77.3%		16,401			9,286		+76.6%
Skincare		10,732			10,555		+1.7%		49,669			25,061		+98.2%
Total Products		59,647			43,723		+36.4%		205,703			125,113		+64.4%
Service		5,982			6,220		-3.8%		25,567			22,570		+13.3%
Total Net Revenue	$	65,629		$	49,943		+31.4%	$	231,270		$	147,683		+56.6%
	Three Months Ended							Twelve Months Ended
	December 31,			December 31,				December 31,			December 31,
	2021			2020				2021			2020
Pre-tax Stock-Based Compensation Expense:
Cost of revenue	$	500		$	306			$	1,408		$	1,665
Sales and marketing		1,206			767				3,160			3,384
Research and development		1,156			325				2,784			1,670
General and administrative		1,803			654				5,820			3,390
	$	4,665		$	2,052			$	13,172		$	10,109

CUTERA, INC.
RECONCILIATION OF GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
TO NON-GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(unaudited)
	Three Months Ended December 31, 2021																						Three Months Ended December 31, 2020
	GAAP			Depreciation and Amortization			Stock-Based Compensation			CRM and ERP Implementation/ write-off			Severance (RIF)		Legal - Lutronic			Other Adjustments		Non-GAAP			GAAP			Depreciation and Amortization			Stock-Based Compensation			CRM and ERP Implementation/ write-off		Severance (RIF)		Legal - Former CFO Settlement/Lutronic			Other Adjustments			Non-GAAP
Net revenue	$	65,629			-			-			-			-		-			-	$	65,629		$	49,943			-			-			-		-		-			-		$	49,943
Cost of revenue		27,448			(94	)		(500	)		-			-		-			-		26,854			21,877			(174	)		(306	)		-		-		-			275			21,672
Gross margin		38,181			94			500			-			-		-			-		38,775			28,066			174			306			-		-		-			(275	)		28,271
Gross margin %		58.2	%																		59.1	%		56.2	%																		56.6	%
Operating expenses:
Sales and marketing		24,094			(593	)		(1,206	)		-			-		-			-		22,295			14,656			(682	)		(767	)		-		-		-			-			13,207
Research and development		6,804			(49	)		(1,156	)		-			-		-			-		5,599			4,029			(34	)		(325	)		-		-		-			-			3,670
General and administrative		9,312			(4	)		(1,803	)		(711	)		-		(222	)		-		6,572			7,938			(27	)		(654	)		-		-		(566	)		-			6,691
Total operating expenses		40,210			(646	)		(4,165	)		(711	)		-		(222	)		-		34,466			26,623			(743	)		(1,746	)		-		-		(566	)		-			23,568
Income (loss) from operations		(2,029	)		740			4,665			711			-		222			-		4,309			1,443			917			2,052			-		-		566			(275	)		4,703
Interest and other income (expense), net
Amortization of debt issuance costs		(218	)		-			-			-			-		-			-		(218	)		-			-			-			-		-		-			-			-
Interest on convertible notes		(777	)		-			-			-			-		-			-		(777	)		-			-			-			-		-		-			-			-
Gain on extinguishment of PPP loan		-			-			-			-			-		-			-		-			-			-			-			-		-		-			-			-
Other expense		(430	)		-			-			-			-		-			-		(430	)		7			-			-			-		-		-			-			7
Total interest and other income (expense), net		(1,425	)		-			-			-			-		-			-		(1,425	)		7			-			-			-		-		-			-			7
Income (loss) before income taxes		(3,454	)		740			4,665			711			-		222			-		2,884			1,450			917			2,052			-		-		566			(275	)		4,710
Provision for income taxes		481			-			-			-			-		-			-		481			(738	)		-			-			-		-		-			-			(738	)
Net income (loss)	$	(3,935	)	$	740		$	4,665		$	711		$	-	$	222		$	-	$	2,403		$	2,188		$	917		$	2,052		$	-	$	-	$	566		$	(275	)	$	5,448
Net income (loss) per share:
Basic	$	(0.22	)																	$	0.13		$	0.12																		$	0.31
Weighted-average number of shares used in per share calculations:
Basic		17,980																			17,980			17,653																			17,653
Operating expenses as a % of net revenue	GAAP																			Non-GAAP			GAAP																			Non-GAAP
Sales and marketing		36.7	%																		34.0	%		29.3	%																		26.4	%
Research and development		10.4	%																		8.5	%		8.1	%																		7.3	%
General and administrative		14.2	%																		10.0	%		15.9	%																		13.4	%
		61.3	%																		52.5	%		53.3	%																		47.1	%

CUTERA, INC.
RECONCILIATION OF GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
TO NON-GAAP CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(in thousands, except per share data)
(unaudited)
	Twelve Months Ended December 31, 2021																		Twelve Months Ended December 31, 2020
	GAAP			Depreciation and Amortization		Stock-Based Compensation		CRM and ERP Implementation/ write-off		Severance (RIF)		Legal - Lutronic		Other Adjustments		Non-GAAP			GAAP			Depreciation and Amortization		Stock-Based Compensation		CRM and ERP Implementation/ write-off		Severance (RIF)		Legal - Former CFO Settlement/Lutronic		Other Adjustments		Non-GAAP
Net revenue	$	231,270		-		-		-		-		-		-		$	231,270		$	147,683		-		-		-		-		-		-		$	147,683
Cost of revenue		98,165		(526	)	(1,408	)	-		-		-		791			97,022			71,911		(591	)	(1,665	)	-		(318	)	-		275			69,612
Gross margin		133,105		526		1,408		-		-		-		(791	)		134,248			75,772		591		1,665		-		318		-		(275	)		78,071
Gross margin %		57.6	%														58.0	%		51.3	%														52.9	%
Operating expenses:
Sales and marketing		76,762		(2,420	)	(3,160	)	(182	)	(638	)	-		-			70,362			52,766		(3,136	)	(3,384	)	-		(274	)	-		-			45,972
Research and development		21,568		(182	)	(2,784	)	-		-		-		-			18,602			14,322		(149	)	(1,670	)	-		(130	)	-		-			12,373
General and administrative		32,945		(60	)	(5,820	)	(1,316	)	-		(1,201	)	-			24,548			31,512		(111	)	(3,390	)	(1,139	)	(101	)	(1,925	)	(324	)		24,522
Total operating expenses		131,275		(2,662	)	(11,764	)	(1,498	)	(638	)	(1,201	)	-			113,512			98,600		(3,396	)	(8,444	)	(1,139	)	(505	)	(1,925	)	(324	)		82,867
Income (loss) from operations		1,830		3,188		13,172		1,498		638		1,201		(791	)		20,736			(22,828	)	3,987		10,109		1,139		823		1,925		49			(4,796	)
Interest and other income (expense), net
Amortization of debt issuance costs		(710	)	-		-		-		-		-		-			(710	)		-		-		-		-		-		-		-			-
Interest on convertible notes		(2,514	)	-		-		-		-		-		-			(2,514	)		-		-		-		-		-		-		-			-
Gain on extinguishment of PPP loan		7,185		-		-		-		-		-		(7,185	)		-			-		-		-		-		-		-		-			-
Other expense		(2,406	)	-		-		-		-		-		-			(2,406	)		(579	)	-		-		-		-		-		-			(579	)
Total interest and other income (expense), net		1,555		-		-		-		-		-		(7,185	)		(5,630	)		(579	)	-		-		-		-		-		-			(579	)
Income (loss) before income taxes		3,385		3,188		13,172		1,498		638		1,201		(7,976	)		15,106			(23,407	)	3,987		10,109		1,139		823		1,925		49			(5,375	)
Provision for income taxes		1,323		-		-		-		-		-		-			1,323			470		-		-		-		-		-		9			479
Net income (loss)	$	2,062		3,188		13,172		1,498		638		1,201		(7,976	)	$	13,783		$	(23,877	)	3,987		10,109		1,139		823		1,925		40		$	(5,854	)
Net income (loss) per share:
Basic	$	0.12														$	0.77		$	(1.43	)													$	(0.35	)
Weighted-average number of shares used in per share calculations:
Basic		17,891															17,891			16,691															16,691
Operating expenses as a % of net revenue	GAAP															Non-GAAP			GAAP															Non-GAAP
Sales and marketing		33.2	%														30.4	%		35.7	%														31.1	%
Research and development		9.3	%														8.0	%		9.7	%														8.4	%
General and administrative		14.2	%														10.6	%		21.3	%														16.6	%
		56.7	%														49.0	%		66.7	%														56.1	%

CUTERA, INC.
RECONCILIATION OF NET INCOME (LOSS) TO ADJUSTED EBITDA
(in thousands)
(unaudited)
	Three Months Ended			Twelve Months Ended
	December 31, 2021
Net income (loss)	$	(3,935	)	$	2,062
Adjustments:
Stock-based compensation		4,665			13,172
Depreciation and amortization		740			3,188
ERP implementation cost		711			1,498
Severance (RIF)		-			638
Legal - Lutronic		222			1,201
Other adjustments		-			(791	)
Gain on extinguishment of PPP loan		-			(7,185	)
Interest and other expense, net		1,425			5,630
Provision for income taxes		481			1,323
Total adjustments		8,244			18,674
Adjusted EBITDA	$	4,309		$	20,736