Investor Presentation March 2023
GAAP to Adjusted EBITDA Reconciliation for the three months
ended December 31, 2022 and 2021
(in $ thousands)
Three Months Ended
December 31,
2022
2021
$
(86,932)
$
(83,411)
GAAP Consolidated net loss
Adjustments (a):
Interest expense
Income tax benefit
Depreciation and amortization
Stock compensation expense (1)
Acquisition and integration costs (2)
Startup costs
Restructuring costs (3)
Unrealized foreign exchange gain
Loss on debt extinguishment
Amortization of inventory step up
10,450
4,828
(15,974)
(12,785)
13,263
6,024
2,046
23,932
983
8,808
1,505
957
266
1,250
320
877
244
3,668
Loss (gain) on disposition of assets
380
(249)
Loss on fair value remeasurement of convertible notes (4)
Other non-recurring, third party costs
Goodwill impairment loss (5)
Adjusted EBITDA (b)
$
671
66,367
(5,481)
$
10,122
56,714
439
(a)
Adjustments to certain GAAP reported measures for the three months ended December 31, 2022 and 2021 include, but are not limited to, the following:
(1)
(2)
(b)
(3)
(4)
For the three months ended December 31, 2021, $23.0 million relates to post combination non-cash stock compensation expense relating to the adoption of the Envigo Equity Plan recognized in connection with the Envigo acquisition.
For the three months ended December 31, 2021, represents charges for legal services, accounting services, travel and other related activities in connection with the acquisition and integration of Plato BioPharma, Envigo and RSI. For the three
months ended December 31, 2022, represent charges for legal services, accounting services and other related activities in connection with the acquisitions of Plato BioPharma, Envigo, RSI, ILS, OBRC, Histion and Protypia.
For the three months ended December 31, 2022, represents costs incurred in connection with the exit of our Dublin and Cumberland sites.
For the three months ended December 31, 2021, represents loss of $56.7 resulting from the fair value remeasurement of the embedded derivative component of the convertible notes.
(5) For the three months ended December 31, 2022, represents a non-cash goodwill impairment charge of $66.4 million related to the RMS segment.
Adjusted EBITDA - Consolidated net (loss) income before interest expense, income tax expense (benefit), depreciation and amortization, stock compensation expense, acquisition and integration costs, startup costs, restructuring costs, unrealized foreign
exchange loss, loss on debt extinguishment, amortization of inventory step up, gain/loss on disposition of assets, loss on fair value remeasurement of the embedded derivative component of the convertible notes, other non-recurring third party costs and
goodwill impairment loss.
29View entire presentation