Penumbra, Inc. Reports Third Quarter 2024 Financial Results

ALAMEDA, Calif., Oct. 30, 2024 /PRNewswire/ -- Penumbra, Inc. (NYSE: PEN), the world's leading thrombectomy company, today reported financial results for the third quarter ended September 30, 2024.

• Revenue of $301.0 million in the third quarter of 2024, an increase of 11.1% or 10.9% in constant currency¹, compared to the third quarter of 2023.
• U.S. thrombectomy revenue of $162.1 million in the third quarter of 2024 increased 21.2% and 5.4% compared to the third quarter of 2023 and second quarter of 2024, respectively, led by growth in our U.S. VTE franchise, which grew 32% compared to the third quarter of 2023.
• Income from operations of $35.4 million and Non-GAAP income from operations¹ of $40.3 million in the third quarter of 2024.
• Net income of $29.5 million and adjusted EBITDA¹ of $56.7 million or net income margin of 9.8% and adjusted EBITDA margin of 18.8% in the third quarter of 2024.

Third Quarter 2024 Financial Results
Total revenue increased to $301.0 million for the third quarter of 2024 compared to $270.9 million for the third quarter of 2023, an increase of 11.1%, or 10.9% in constant currency¹. The United States represented 75.2% of total revenue and international represented 24.8% of total revenue for the third quarter of 2024. Revenue from the U.S. increased 16.2% while revenue from our international regions decreased 1.9%, or 2.5% in constant currency¹. Revenue from sales of our global thrombectomy products grew to $204.1 million in the third quarter of 2024, an increase of 14.0%, or 13.8% in constant currency¹ over the same period a year ago, driven primarily by the sales of our U.S. thrombectomy products which increased by 21.2% over the same period a year ago. Revenue from sales of our global embolization and access products grew to $96.9 million for the third quarter of 2024, an increase of 5.5%, or 5.2% in constant currency¹ from the same period a year ago, driven primarily by our U.S. embolization and access products which increased by 5.3% from the same period a year ago.

Gross profit for the third quarter of 2024 was $200.3 million, or 66.5% of total revenue compared to $177.7 million, or 65.6% of total revenue, for the third quarter of 2023. Gross margin is impacted by product mix, regional mix, and production initiatives to support demand and create future efficiencies. As such, with favorable product mix, improvement in productivity, and by leveraging our fixed costs on higher volume of new product sales during the year, our gross margin may be positively impacted in the future.

Total operating expenses, including $5.0 million of one-time expenses in connection with the wind down of the Immersive Healthcare business during the third quarter of 2024, were $164.9 million, or 54.8% of total revenue for the third quarter of 2024. This compares to total operating expenses of $165.1 million, or 60.9% of total revenue for the third quarter of 2023, which included a one-time $18.2 million expense associated with the acquisition of in-process research and development ("IPR&D") and a $2.4 million amortization expense of finite lived intangible assets acquired in connection with the Sixense acquisition. Excluding the charges noted above, total non-GAAP operating expenses¹ were $160.0 million, or 53.1% of total revenue, for the third quarter of 2024, and $144.5 million, or 53.3% of total revenue for the third quarter of 2023. R&D expenses were $25.2 million for the third quarter of 2024, compared to $21.0 million for the third quarter of 2023. SG&A expenses were $139.7 million for the third quarter of 2024, compared to $125.9 million for the third quarter of 2023.

Income from operations was $35.4 million for the third quarter of 2024, compared to income from operations of $12.6 million for the third quarter of 2023. Excluding one-time expenses in connection with the wind down of the Immersive Healthcare business, non-GAAP income from operations¹ was $40.3 million for the third quarter of 2024. This compares to non-GAAP income from operations of $33.2 million for the third quarter of 2023, which excludes the one-time expense associated with the acquired IPR&D and the amortization expense of finite lived intangible assets acquired in connection with the Sixense acquisition.

Full Year 2024 Financial Outlook
The Company reiterates guidance for total revenue for 2024 to be in the range of $1,180.0 million to $1,200.0 million. The Company now expects the U.S. thrombectomy franchise will grow 24% to 25% year-over-year, compared to 23% to 25% previously. Excluding the impact from the Immersive Healthcare impairments, the Company also continues to expect gross margin expansion in the range of 100 to 150 basis points and total non-GAAP operating margin expansion in the range of 100 to 200 basis points in 2024 compared to full year 2023.

¹See "Non-GAAP Financial Measures" for important information about our use of non-GAAP measures.

Webcast and Conference Call Information
Penumbra, Inc. will host a conference call to discuss the third quarter 2024 financial results after market close on Wednesday, October 30, 2024 at 4:30 PM Eastern Time. The conference call can be accessed live over the phone by dialing [phone] for domestic and international callers (conference id: 5872954), or the webcast can be accessed on the "Events and Presentations" section under the "Investors" tab of the Company's website at: www.penumbrainc.com. The webcast will be available on the Company's website for at least two weeks following the completion of the call.

About Penumbra
Penumbra, Inc., the world's leading thrombectomy company, is focused on developing the most innovative technologies for challenging medical conditions such as ischemic stroke, venous thromboembolism such as pulmonary embolism, and acute limb ischemia. Our broad portfolio, which includes computer assisted vacuum thrombectomy (CAVT), centers on removing blood clots from head-to-toe with speed, safety and simplicity. By pioneering these innovations, we support healthcare providers, hospitals and clinics in more than 100 countries, working to improve patient outcomes and quality of life. For more information, visit www.penumbrainc.com and connect on Instagram, LinkedIn, and X.

Non-GAAP Financial Measures
In addition to financial measures prepared in accordance with U.S. generally accepted accounting principles ("GAAP"), the Company uses the following non-GAAP financial measures in this press release: a) constant currency, b) non-GAAP operating expenses, non-GAAP income from operations, non-GAAP net income, and non-GAAP diluted earnings per share ("EPS") and c) adjusted EBITDA.

Constant Currency. The Company's constant currency revenue disclosures estimate the impact of changes in foreign currency rates on the translation of the Company's current period revenue as compared to the applicable comparable period in the prior year. This impact is derived by taking the current local currency revenue and translating it into U.S. dollars based upon the foreign currency exchange rates used to translate the local currency revenue for the applicable comparable period in the prior year, rather than the actual exchange rates in effect during the current period. It does not include any other effect of changes in foreign currency rates on the Company's results or business.

Non-GAAP operating expenses, non-GAAP income from operations, non-GAAP net income, and non-GAAP diluted EPS. The adjustments to the GAAP financial measures reflect the exclusion of:

• the effect of the amortization of finite lived intangible assets acquired in connection with the Sixense acquisition over their estimated useful lives;
• the one-time expense associated with the acquisition of IPR&D in the third quarter of 2023;
• the excess tax benefits associated with share-based compensation arrangements;
• non-recurring litigation related expenses;
• non-cash long-lived asset impairment related to the impairment of our Immersive Healthcare asset group; and
• one-time expenses in connection with the wind down of the Immersive Healthcare business.

Adjusted EBITDA. The Company's adjusted EBITDA reflects the exclusion from GAAP net income (loss) of:

• non-cash operating charges such as stock-based compensation, depreciation and amortization, and impairment charges;
• non-operating items such as the one-time expense associated with the acquisition of IPR&D, interest income, interest expense, and provision for (benefit from) income taxes;
• non-recurring litigation related expenses; and
• one-time expenses in connection with the wind down of the Immersive Healthcare business.

Full reconciliation of these non-GAAP measures to the most comparable GAAP measures is set forth in the tables below.

Our management believes the non-GAAP financial measures disclosed in this press release are useful to investors in assessing the operating performance of our business and provide meaningful comparisons to prior periods and thus a more complete understanding of our business than could be obtained absent this disclosure. Specifically, we consider the change in constant currency revenue as a useful metric as it provides an alternative framework for assessing how our underlying business performed excluding the effect of foreign currency rate fluctuations. We consider non-GAAP operating expenses, non-GAAP income from operations, non-GAAP net income, and non-GAAP diluted EPS useful metrics as they provide an alternative framework for assessing how our underlying business performed excluding non-cash long-lived asset impairment related to the impairment of our Immersive Healthcare asset group, the one-time expense associated with the acquisition of IPR&D in the third quarter of 2023, the amortization expense of finite lived intangible assets acquired in connection with the Sixense acquisition, the excess tax benefits associated with share-based compensation arrangements, expenses related to certain litigation matters that we have determined are not a normal or recurring part of our business, including settlement costs and legal fees, and one-time expenses in connection with the wind down of the Immersive Healthcare business. Further, we consider adjusted EBITDA a useful metric as it provides an alternative framework for assessing how our underlying business performed excluding non-cash operating charges such as stock-based compensation, depreciation and amortization, and impairment charges, non-operating items such as the one-time expense associated with the acquisition of IPR&D, interest income, interest expense, and provision for (benefit from) income taxes, non-recurring litigation related expenses, and one-time expenses in connection with the wind down of the Immersive Healthcare business.

The non-GAAP financial measures included in this press release may be different from, and therefore may not be comparable to, similarly titled measures used by other companies. These non-GAAP measures should not be considered in isolation or as alternatives to GAAP measures. We urge investors to review the reconciliation of these non-GAAP financial measures to the comparable GAAP financial measures included in this press release, and not to rely on any single financial measure to evaluate our business.

Forward-Looking Statements
Except for historical information, certain statements in this press release are forward-looking in nature and are subject to risks, uncertainties and assumptions about us. Our business and operations are subject to a variety of risks and uncertainties and, consequently, actual results may differ materially from those projected by any forward-looking statements. Factors that could cause actual results to differ from those projected include, but are not limited to: failure to sustain or grow profitability or generate positive cash flows; failure to effectively introduce and market new products; delays in product introductions; significant competition; inability to further penetrate our current customer base, expand our user base and increase the frequency of use of our products by our customers; inability to achieve or maintain satisfactory pricing and margins; manufacturing difficulties; permanent write-downs or write-offs of our inventory or other assets; product defects or failures; unfavorable outcomes in clinical trials; inability to maintain our culture as we grow; fluctuations in foreign currency exchange rates; potential adverse regulatory actions; and the potential impact of any acquisitions, mergers, dispositions, joint ventures or investments we may make. These risks and uncertainties, as well as others, are discussed in greater detail in our filings with the Securities and Exchange Commission ("SEC"), including our Annual Report on Form 10-K for the year ended December 31, 2023 filed with the SEC on February 22, 2024. There may be additional risks of which we are not presently aware or that we currently believe are immaterial which could have an adverse impact on our business. Any forward-looking statements are based on our current expectations, estimates and assumptions regarding future events and are applicable only as of the dates of such statements. We make no commitment to revise or update any forward-looking statements in order to reflect events or circumstances that may change.

Penumbra, Inc. Condensed Consolidated Balance Sheets (unaudited) (in thousands)
		September 30, 2024		December 31, 2023
Assets
Current assets:
Cash and cash equivalents		$ 280,476		$ 167,486
Marketable investments		10,548		121,701
Accounts receivable, net		176,051		201,768
Inventories		393,413		388,023
Prepaid expenses and other current assets		31,265		36,424
Total current assets		891,753		915,402
Property and equipment, net		59,919		72,691
Operating lease right-of-use assets		180,923		188,756
Finance lease right-of-use assets		28,888		31,092
Intangible assets, net		6,920		71,056
Goodwill		166,355		166,270
Deferred taxes		105,851		85,158
Other non-current assets		38,514		25,880
Total assets		$ 1,479,123		$ 1,556,305
Liabilities and Stockholders' Equity
Current liabilities:
Accounts payable		$ 33,151		$ 27,155
Accrued liabilities		105,550		110,555
Current operating lease liabilities		12,068		11,203
Current finance lease liabilities		2,416		2,231
Total current liabilities		153,185		151,144
Non-current operating lease liabilities		189,960		197,229
Non-current finance lease liabilities		22,245		23,680
Other non-current liabilities		9,453		5,308
Total liabilities		374,843		377,361
Stockholders' equity:
Common stock		38		39
Additional paid-in capital		1,079,193		1,047,198
Accumulated other comprehensive loss		(963)		(3,151)
Retained earnings		26,012		134,858
Total stockholders' equity		1,104,280		1,178,944
Total liabilities and stockholders' equity		$ 1,479,123		$ 1,556,305

Penumbra, Inc. Condensed Consolidated Statements of Operations (unaudited) (in thousands, except share and per share amounts)
		Three Months Ended September 30,				Nine Months Ended September 30,
		2024		2023		2024		2023
Revenue		$ 301,039		$ 270,946		$ 879,097		$ 773,843
Cost of revenue		100,733		93,228		334,823		278,192
Gross profit		200,306		177,718		544,274		495,651
Operating expenses:
Research and development		25,205		20,958		74,773		62,481
Sales, general and administrative		139,737		125,920		426,052		376,433
Acquired in-process research and development		-		18,215		-		18,215
Impairment charge		-		-		76,945		-
Total operating expenses		164,942		165,093		577,770		457,129
Income (loss) from operations		35,364		12,625		(33,496)		38,522
Interest and other income, net		4,414		679		10,026		2,970
Income (loss) before income taxes		39,778		13,304		(23,470)		41,492
Provision for (benefit from) income taxes		10,251		4,090		(3,799)		4,756
Net income (loss)		$ 29,527		$ 9,214		$ (19,671)		$ 36,736
Net income (loss) per share:
Basic		$ 0.76		$ 0.24		$ (0.51)		$ 0.96
Diluted		$ 0.75		$ 0.23		$ (0.51)		$ 0.94
Weighted average shares outstanding:
Basic		38,610,805		38,462,463		38,706,809		38,324,279
Diluted		39,178,227		39,219,966		38,706,809		39,183,635

Penumbra, Inc. Reconciliation of GAAP Operating Expenses and GAAP Income (Loss) from Operations to Non-GAAP Operating Expenses and Non-GAAP Income from Operations 1 (unaudited) (in thousands)
		Three Months Ended September 30,				Nine Months Ended September 30,
		2024		2023		2024		2023
GAAP operating expenses		$ 164,942		$ 165,093		$ 577,770		$ 457,129
GAAP operating expenses includes the effect of the following items:
Impairment charge2		-		-		76,945		-
Non-recurring litigation related expenses		-		-		4,823		-
Amortization of finite lived intangible assets acquired		-		2,380		4,759		7,139
Wind down expenses3		4,971		-		4,971		-
Acquired IPR&D4		-		18,215		-		18,215
Non-GAAP operating expenses		$ 159,971		$ 144,498		$ 486,272		$ 431,775
GAAP income (loss) from operations		$ 35,364		$ 12,625		$ (33,496)		$ 38,522
GAAP income (loss) from operations includes the effect of the following items:
Impairment charge2		-		-		76,945		-
Non-recurring litigation related expenses		-		-		4,823		-
Amortization of finite lived intangible assets acquired		-		2,380		4,759		7,139
Wind down expenses3		4,971		-		4,971		-
Acquired IPR&D4		-		18,215		-		18,215
Non-GAAP income from operations		$ 40,335		$ 33,220		$ 58,002		$ 63,876

______________________

¹See "Non-GAAP Financial Measures" for important information about our use of non-GAAP measures.

²Represents charges associated with the impairment of the Immersive Healthcare asset group during the three months ended June 30, 2024.

³Represents one-time expenses that include severance and other costs related to the wind down of the Immersive Healthcare business during the three and nine months ended September 30, 2024.

⁴Represents a one-time $18.2 million expense associated with the acquisition of IPR&D during the three and nine months ended September 30, 2023.

Penumbra, Inc. Reconciliation of GAAP Net Income (Loss) and GAAP Diluted EPS to Non-GAAP Net Income and Non-GAAP Diluted EPS 1 (unaudited) (in thousands, except share and per share amounts)
		Three Months Ended September 30, 2024				Three Months Ended September 30, 2023				Nine Months Ended September 30, 2024				Nine Months Ended September 30, 2023
		Net income		Diluted EPS		Net income		Diluted EPS		Net (loss) income		Diluted EPS		Net income		Diluted EPS
GAAP net income (loss)		$ 29,527		$ 0.75		$ 9,214		$ 0.23		$ (19,671)		$ (0.51)		$ 36,736		$ 0.94
GAAP net income (loss) includes the effect of the following items:
Impairment charge2		-		-		-		-		76,945		1.96		-		-
Non-recurring litigation related expenses		-		-		-		-		4,823		0.12		-		-
Amortization of finite lived intangible assets acquired		-		-		2,380		0.07		4,759		0.12		7,139		0.18
Wind down expenses3		4,971		0.13		-		-		4,971		0.13		-		-
Acquired IPR&D4		-		-		18,215		0.46		-		-		18,215		0.46
Tax effects on the non-GAAP adjustments above5		(1,198)		(0.03)		(558)		(0.01)		(22,051)		(0.56)		(1,673)		(0.04)
Excess tax benefits related to stock compensation awards		(85)		-		(2,987)		(0.08)		(491)		(0.01)		(8,372)		(0.21)
Non-GAAP net income		$ 33,215		$ 0.85		$ 26,264		$ 0.67		$ 49,285		$ 1.25		$ 52,045		$ 1.33
GAAP diluted EPS				$ 0.75				$ 0.23				$ (0.51)				$ 0.94
Non-GAAP diluted EPS6				$ 0.85				$ 0.67				$ 1.25				$ 1.33
Weighted average shares outstanding used to compute:
GAAP diluted EPS		39,178,227				39,219,966				38,706,809				39,183,635
Non-GAAP diluted EPS6		39,178,227				39,219,966				39,334,133				39,183,635

______________________

¹See "Non-GAAP Financial Measures" for important information about our use of non-GAAP measures.

²Represents charges associated with the impairment of the Immersive Healthcare asset group during the three months ended June 30, 2024.

³Represents one-time expenses that include severance and other costs related to the wind down of the Immersive Healthcare business during the three and nine months ended September 30, 2024.

⁴Represents a one-time $18.2 million expense associated with the acquisition of IPR&D during the three and nine months ended September 30, 2023.

⁵For the three and nine months ended September 30, 2024 and 2023, management used a combined federal and state tax rate of 24.10% and 23.44%, respectively, to compute the tax effect of non-GAAP adjustments.

⁶For the purposes of calculating Non-GAAP diluted EPS for the nine months ended September 30, 2024, non-GAAP diluted weighted average shares outstanding of 39,334,133 was used, as the Company had non-GAAP net income in the period.

Penumbra, Inc. Reconciliation of GAAP Net Income (Loss) and GAAP Net Income (Loss) Margin to Adjusted EBITDA and Adjusted EBITDA Margin 1 (unaudited) (in thousands, except for percentages)
		Three Months Ended September 30,				Nine Months Ended September 30,
		2024		2023		2024		2023
GAAP net income (loss)		$ 29,527		$ 9,214		$ (19,671)		$ 36,736
Adjustments to GAAP net (loss) income:
Depreciation and amortization expense		4,148		6,933		19,314		20,218
Interest income, net		(3,129)		(1,123)		(9,333)		(2,516)
Provision for (benefit from) income taxes		10,251		4,090		(3,799)		4,756
Stock-based compensation expense		10,940		14,136		34,069		39,725
Impairment charge2		-		-		76,945		-
Non-recurring litigation related expenses		-		-		4,823		-
Wind down expenses3		4,971		-		4,971		-
Acquired IPR&D4		-		18,215		-		18,215
Adjusted EBITDA		$ 56,708		$ 51,465		$ 107,319		$ 117,134
Revenue		$ 301,039		$ 270,946		$ 879,097		$ 773,843
Adjusted EBITDA		$ 56,708		$ 51,465		$ 107,319		$ 117,134
GAAP net income (loss) margin		9.8 %		3.4 %		(2.2) %		4.7 %
Adjusted EBITDA margin		18.8 %		19.0 %		12.2 %		15.1 %

______________________

¹See "Non-GAAP Financial Measures" for important information about our use of non-GAAP measures.

²Represents charges associated with the impairment of the Immersive Healthcare asset group during the three months ended June 30, 2024.

³Represents one-time expenses that include severance and other costs related to the wind down of the Immersive Healthcare business during the three and nine months ended September 30, 2024.

⁴Represents a one-time $18.2 million expense associated with the acquisition of IPR&D during the three and nine months ended September 30, 2023.

Penumbra, Inc. Reconciliation of Revenue Growth by Geographic Regions to Constant Currency Revenue Growth 1 (unaudited) (in thousands, except for percentages)
		Three Months Ended September 30,				Reported Change				FX Impact		Constant Currency Change
		2024		2023		$		%		$		$		%
United States		$ 226,326		$ 194,816		$ 31,510		16.2 %		$ -		$ 31,510		16.2 %
International		74,713		76,130		(1,417)		(1.9) %		(487)		(1,904)		(2.5) %
Total		$ 301,039		$ 270,946		$ 30,093		11.1 %		$ (487)		$ 29,606		10.9 %
		Nine Months Ended September 30,				Reported Change				FX Impact		Constant Currency Change
		2024		2023		$		%		$		$		%
United States		$ 654,150		$ 553,467		$ 100,683		18.2 %		$ -		$ 100,683		18.2 %
International		224,947		220,376		4,571		2.1 %		(595)		3,976		1.8 %
Total		$ 879,097		$ 773,843		$ 105,254		13.6 %		$ (595)		$ 104,659		13.5 %

Penumbra, Inc. Reconciliation of Revenue Change by Product Categories to Constant Currency Revenue Growth 1 (unaudited) (in thousands, except for percentages)
		Three Months Ended September 30,				Reported Change				FX Impact		Constant Currency Change
		2024		2023		$		%		$		$		%
Thrombectomy		$ 204,141		$ 179,080		$ 25,061		14.0 %		$ (259)		$ 24,802		13.8 %
Embolization and Access		96,898		91,866		5,032		5.5 %		(228)		4,804		5.2 %
Total		$ 301,039		$ 270,946		$ 30,093		11.1 %		$ (487)		$ 29,606		10.9 %
		Nine Months Ended September 30,				Reported Change				FX Impact		Constant Currency Change
		2024		2023		$		%		$		$		%
Thrombectomy		$ 595,346		$ 486,563		$ 108,783		22.4 %		$ (226)		$ 108,557		22.3 %
Embolization and Access		283,751		287,280		(3,529)		(1.2) %		(369)		(3,898)		(1.4) %
Total		$ 879,097		$ 773,843		$ 105,254		13.6 %		$ (595)		$ 104,659		13.5 %

Penumbra, Inc. Reconciliation of Revenue Change by Product Categories and Geographic Regions to Constant Currency Revenue Growth 1 (unaudited) (in thousands, except for percentages)
		Three Months Ended September 30,				Reported Change				FX Impact		Constant Currency Change
		2024		2023		$		%		$		$		%
Thrombectomy
United States		$ 162,051		$ 133,754		$ 28,297		21.2 %		$ -		$ 28,297		21.2 %
International		42,090		45,326		(3,236)		(7.1) %		(259)		(3,495)		(7.7) %
Total Thrombectomy		204,141		179,080		25,061		14.0 %		(259)		24,802		13.8 %
Embolization and Access
United States		64,275		61,062		3,213		5.3 %				3,213		5.3 %
International		32,623		30,804		1,819		5.9 %		(228)		1,591		5.2 %
Total Embolization and Access		96,898		91,866		5,032		5.5 %		(228)		4,804		5.2 %
Total		$ 301,039		$ 270,946		$ 30,093		11.1 %		$ (487)		$ 29,606		10.9 %
		Nine Months Ended September 30,				Reported Change				FX Impact		Constant Currency Change
		2024		2023		$		%		$		$		%
Thrombectomy
United States		$ 466,064		$ 367,994		$ 98,070		26.6 %		$ -		$ 98,070		26.6 %
International		129,282		118,569		10,713		9.0 %		(226)		10,487		8.8 %
Total Thrombectomy		595,346		486,563		108,783		22.4 %		(226)		108,557		22.3 %
Embolization and Access
United States		188,086		185,473		2,613		1.4 %				2,613		1.4 %
International		95,665		101,807		(6,142)		(6.0) %		(369)		(6,511)		(6.4) %
Total Embolization and Access		283,751		287,280		(3,529)		(1.2) %		(369)		(3,898)		(1.4) %
Total		$ 879,097		$ 773,843		$ 105,254		13.6 %		$ (595)		$ 104,659		13.5 %

______________________

¹See "Non-GAAP Financial Measures" for important information about our use of non-GAAP measures.

Investor Relations
Penumbra, Inc.
510-995-2461
[email protected]

SOURCE Penumbra, Inc.