LeMaitre Q1 2023 Financial Results

LeMaitre Vascular, Inc.

BURLINGTON, Mass., May 02, 2023 (GLOBE NEWSWIRE) -- LeMaitre (Nasdaq:LMAT), a provider of vascular devices, implants and services, today reported Q1 2023 results, announced a $0.14/share quarterly dividend and provided guidance.

Q1 2023 Financial Results

• Sales $47.1mm, +19% (+22% organic) vs. Q1 2022

• Op. income $7.9mm, -1%

• Op. margin 17%

• Net income $6.0mm, flat

• Earnings per diluted share $0.27, -1%

Valvulotomes (+29%), carotid patches (+17%), bovine grafts (+22%), allografts (+42%) and carotid shunts (+18%) drove record sales in Q1. Sales increased 21% in the Americas, 17% in EMEA, and 6% in APAC.

The gross margin was 65.6%, flat vs. Q1 2022, helped by price increases and manufacturing efficiencies, offset by mix.

Operating income was $7.9mm, down 1% vs. Q1 2022, as increased sales and gross profits mitigated operating expense growth. Operating expenses grew 28% due to increased sales rep headcount and commissions, the return of in-person annual sales meetings, and a $0.3mm restructuring charge related to the 2022 St. Etienne factory closure.

George LeMaitre, Chairman and CEO, said “Sales surged 22% organically as hospitals staffed up, ASP increased and we increased our rep headcount by 14% to 128. Growth was spread across most products and geographies.”

Aziyo Distribution

In April the Company agreed to distribute Aziyo porcine cardiac patches in the US. LeMaitre will distribute the products for three years with an option to acquire Aziyo’s worldwide patch business during the second and third year. The patches are designed to decrease inflammation and stimulate healthy tissue formation. Aziyo’s 2022 sales of patches in the US were $6.8 million. LeMaitre expects to generate a 50% gross margin on these sales.

Business Outlook (Includes Aziyo Distribution)

	Q2 2023 Guidance		2023 Full Year Guidance
Sales	$47.1mm - $49.5mm (Mid: $48.3mm, +15%, +13% Org.)		$187.1mm - $193.1mm (Mid: $190.1mm, +18%, +15% Org.)
Gross Margin	65.0%		65.1%
Op. Income	$8.0mm - $9.6mm (Mid: $8.8mm, +52%)		$31.7mm - $35.6mm (Mid $33.7mm, +26%)
Op. Income Ex-Special*	$8.0mm - $9.6mm (Mid: $8.8mm, -1%)		$32.0mm - $35.9mm (Mid $34.0mm, +14%)
EPS	$0.30 - $0.35 (Mid: $0.32, +103%)		$1.14 - $1.27 (Mid: $1.20, +29%)
EPS Ex-Special*	$0.30 - $0.35 (Mid: $0.32, +10%)		$1.15 - $1.28 (Mid: $1.21, +17%)

*Special charges related to the St. Etienne factory closure were $3.1mm in Q2 2022 and $0.3mm Q1 2023.

Quarterly Dividend

On April 24, 2023, the Company's Board of Directors approved a quarterly dividend of $0.14/share of common stock. The dividend will be paid on June 1, 2023 to shareholders of record on May 17, 2023.

Share Repurchase Program

On February 21, 2023, the Company's Board of Directors authorized the repurchase of up to $25.0mm of the Company’s common stock. The repurchase program may be suspended or discontinued at any time and will conclude on February 21, 2024, unless extended by the Board.

Conference Call Reminder

Management will conduct a conference call at 5:00pm ET today. The conference call will be broadcast live over the Internet. Individuals interested in listening to the webcast can log on to the Company's website at www.lemaitre.com/investor. Access to the live call is available by registering online here. All registrants will receive dial-in information and a PIN allowing them to access the live call. The audio webcast can also be accessed live or via replay through a webcast at http://www.lemaitre.com/investor. For individuals unable to join the live conference call, a replay will be available on the Company's website.

A reconciliation of GAAP to non-GAAP results is included in the tables attached to this release.

About LeMaitre

LeMaitre is a provider of devices, implants and services for the treatment of peripheral vascular disease, a condition that affects more than 200 million people worldwide. The Company develops, manufactures and markets disposable and implantable vascular devices to address the needs of its core customer, the vascular surgeon.

LeMaitre is a registered trademark of LeMaitre Vascular, Inc. This press release may include other trademarks and trade names of the Company.

For more information about the Company, please visit http://www.lemaitre.com.

Use of Non-GAAP Financial Measures

LeMaitre management believes that in order to better understand the Company's short- and long-term financial trends, investors may wish to consider certain non-GAAP financial measures as a supplement to financial performance measures prepared in accordance with GAAP. Non-GAAP financial measures are not based on a comprehensive set of accounting rules or principles and do not have standardized meanings. These non-GAAP measures result from facts and circumstances that may vary in frequency and/or impact on continuing operations. Non-GAAP measures should be considered in addition to, and not as a substitute for, financial performance measures in accordance with GAAP. In addition to the description provided below, reconciliation of GAAP to non-GAAP results is provided in the financial statement tables included in this press release.

In this press release, the Company has reported non-GAAP sales growth percentages after adjusting for the impact of foreign currency exchange, business development transactions, and/or other events as well as EBITDA. This press release also provides guidance for operating income and EPS excluding the special charge relating to the closure of our St. Etienne factory and revenue related to the Aziyo distribution agreement. The Company refers to the calculation of non-GAAP sales growth percentages as "organic." The Company analyzes non-GAAP sales on a constant currency basis, net of acquisitions and other non-recurring events, and the aforementioned non-GAAP profitability measures to better measure the comparability of results between periods. Because changes in foreign currency exchange rates have a non-operating impact on net sales, and acquisitions, divestitures, product discontinuations, factory closures, and other strategic transactions are episodic in nature and are highly variable to the reported sales results, the Company believes that evaluating growth in sales on a constant currency basis net of such transactions provides an additional and meaningful assessment of sales to management. The Company believes that the presentation of guidance described above for operating income and EPS provides an alternative and meaningful view of the Company’s profitability.

Forward-Looking Statements

The Company's current financial results, as discussed in this release, are preliminary and unaudited, and subject to adjustment. This press release contains forward-looking statements within the meaning of the U.S. Private Securities Litigation Reform Act of 1995. Statements in this press release regarding the Company's business that are not historical facts may be "forward-looking statements" that involve risks and uncertainties. Forward-looking statements are based on management's current, preliminary expectations and are subject to risks and uncertainties that could cause actual results to differ from the results expected, including, but not limited to, the status of our global regulatory approvals and compliance with regulatory requirements to market and sell our products both in the U.S. and outside of the U.S.; the duration and severity of the impact of COVID-19 on the global economy, our customers, our suppliers and our company; the risk of significant fluctuations in our quarterly and annual results due to numerous factors; the risk that assumptions about the market for the Company’s products and the productivity of the Company’s direct sales force and distributors may not be correct; the risk that we may not be able to maintain our recent levels of profitability; the risk that the Company may not realize the anticipated benefits of its strategic activities; risks related to the integration of acquisition targets; the acceleration or deceleration of product growth rates; risks related to product demand and market acceptance of the Company’s products and pricing; the risk that a recall of our products could result in significant costs or negative publicity; the risk that the Company is not successful in transitioning to a direct-selling model in new territories and other risks and uncertainties included under the heading "Risk Factors" in our most recent Annual Report on Form 10-K, as updated by our subsequent filings with the SEC, which are all available on the Company's investor relations website at http://www.lemaitre.com and on the SEC's website at http://www.sec.gov. Undue reliance should not be placed on forward-looking statements, which speak only as of the date they are made. The Company 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.

CONTACT: 
J.J. Pellegrino, CFO, LeMaitre
781-425-1691
jjpellegrino@lemaitre.com

LEMAITRE VASCULAR, INC. (NASDAQ: LMAT)
CONDENSED CONSOLIDATED BALANCE SHEETS
(amounts in thousands)
			March 31, 2023				December 31, 2022
			(unaudited)
Assets
Current assets:
	Cash and cash equivalents		$	16,677			$	19,134
	Short-term marketable securities			64,328				63,557
	Accounts receivable, net			25,365				22,040
	Inventory and other deferred costs			53,779				50,271
	Prepaid expenses and other current assets			4,619				6,731
Total current assets				164,768				161,733
Property and equipment, net				19,242				17,901
Right-of-use leased assets				15,527				15,634
Goodwill				65,945				65,945
Other intangibles, net				45,508				46,527
Deferred tax assets				1,802				1,745
Other assets				2,074				991
Total assets			$	314,866			$	310,476
Liabilities and stockholders' equity
Current liabilities:
	Accounts payable		$	3,371			$	2,903
	Accrued expenses			17,620				19,967
	Acquisition-related obligations			856				573
	Lease liabilities - short-term			2,057				1,886
Total current liabilities				23,904				25,329
Lease liabilities - long-term				14,448				14,710
Deferred tax liabilities				71				69
Other long-term liabilities				2,278				2,167
Total liabilities				40,701				42,275
Stockholders' equity
	Common stock			238				237
	Additional paid-in capital			192,003				189,268
	Retained earnings			100,714				97,773
	Accumulated other comprehensive loss			(5,572	)			(6,031	)
	Treasury stock			(13,218	)			(13,046	)
Total stockholders' equity				274,165				268,201
Total liabilities and stockholders' equity			$	314,866			$	310,476

LEMAITRE VASCULAR, INC. (NASDAQ: LMAT)
CONDENSED CONSOLIDATED STATEMENT OF OPERATIONS
(amounts in thousands, except per share amounts)
(unaudited)
		For the three months ended
		March 31, 2023				March 31, 2022
Net sales		$	47,075			$	39,561
Cost of sales			16,192				13,599
Gross profit			30,883				25,962
Operating expenses:
Sales and marketing			10,897				7,850
General and administrative			7,932				7,252
Research and development			3,875				2,932
Restructuring			305				-
Total operating expenses			23,009				18,034
Income from operations			7,874				7,928
Other income (expense):
Interest income			568				108
Foreign currency loss			(425	)			(40	)
Income before income taxes			8,017				7,996
Provision for income taxes			1,977				1,958
Net income		$	6,040			$	6,038
Earnings per share of common stock
Basic		$	0.27			$	0.28
Diluted		$	0.27			$	0.27
Weighted - average shares outstanding:
Basic			22,111				21,935
Diluted			22,274				22,103
Cash dividends declared per common share		$	0.140			$	0.125

LEMAITRE VASCULAR, INC. (NASDAQ: LMAT)
SELECTED NET SALES INFORMATION
(amounts in thousands)
(unaudited)
		For the three months ended
		March 31, 2023						March 31, 2022
		$			%			$			%
Net Sales by Geography
	Americas	$	32,126		68	%		$	26,543		67	%
	Europe, Middle East and Africa		12,277		26	%			10,494		27	%
	Asia Pacific		2,672		6	%			2,524		6	%
Total Net Sales		$	47,075		100	%		$	39,561		100	%

LEMAITRE VASCULAR, INC (NASDAQ: LMAT)
NON-GAAP FINANCIAL MEASURES
(amounts in thousands)
(unaudited)
				For the three months ended
				March 31, 2023			March 31, 2022
Reconciliation between GAAP and Non-GAAP EBITDA
	Net income as reported			$	6,040		$	6,038
	Interest (income) expense, net			(568)			(108)
	Amortization and depreciation expense			2,351			2,373
	Provision for income taxes			1,977			1,958
	EBITDA			$	9,800		$	10,261
	EBITDA percentage decrease						-4%

LEMAITRE VASCULAR, INC. (NASDAQ: LMAT)
NON-GAAP FINANCIAL MEASURES
(amounts in thousands)
(unaudited)
Reconciliation between GAAP and Non-GAAP sales growth:
	For the three months ended March 31, 2023
		Net sales as reported		$	47,075
		Impact of currency exchange rate fluctuations			1,052
		Adjusted net sales						$	48,127
	For the three months ended March 31, 2022
		Net sales as reported		$	39,561
		Adjusted net sales						$	39,561
		Adjusted net sales increase for the three months ended March 31, 2023						$	8,566			22%
Reconciliation between GAAP and Non-GAAP projected sales growth:
	For the three months ending June 30, 2023
		Net sales per guidance (midpoint)		$	48,312
		Impact of currency exchange rate fluctuations and Aziyo distribution			(879	)
		Adjusted projected net sales						$	47,433
	For the three months ended June 30, 2022
		Net sales as reported		$	42,108
		Adjusted net sales						$	42,108
		Adjusted projected net sales increase for the three months ending June 30, 2023						$	5,325			13%
Reconciliation between GAAP and Non-GAAP projected sales growth:
	For the year ending December 31, 2023
		Net sales per guidance (midpoint)		$	190,052
		Impact of currency exchange rate fluctuations and Aziyo distribution			(4,605	)
		Adjusted projected net sales						$	185,447
	For the year ended December 31, 2022
		Net sales as reported		$	161,651
		Adjusted net sales						$	161,651
		Adjusted projected net sales increase for the year ending December 31, 2023						$	23,796			15%
Reconciliation between GAAP and Non-GAAP projected operating income:
	For the three months ending June 30, 2023
		Operating income per guidance (midpoint)		$	8,803
		Adjusted projected operating income						$	8,803
	For the three months ended June 30, 2022
		Operating income as reported		$	5,784
		Impact of special charge			3,107
		Adjusted operating income						$	8,891
		Adjusted projected operating income decrease for the three months ending June 30, 2023						$	(88	)		-1%
Reconciliation between GAAP and Non-GAAP projected operating income:
	For the year ending December 31, 2023
		Operating income per guidance (midpoint)		$	33,676
		Impact of special charge			305
		Adjusted projected operating income						$	33,981
	For the year ended December 31, 2022
		Operating income as reported		$	26,829
		Impact of special charge			3,107
		Adjusted operating income						$	29,936
		Adjusted projected operating income increase for the year ending December 31, 2023						$	4,045			14%
Reconciliation between GAAP and Non-GAAP projected EPS:
	For the three months ending June 30, 2023
		EPS per guidance (midpoint)		$	0.32
		Adjusted EPS						$	0.32
	For the three months ended June 30, 2022
		EPS as reported		$	0.16
		Impact of special charge		$	0.13
		Adjusted EPS						$	0.29
		Adjusted projected EPS increase for the three months ending June 30, 2023						$	0.03			10%
Reconciliation between GAAP and Non-GAAP projected EPS:
	For the year ending December 31, 2023
		EPS per guidance (midpoint)		$	1.20
		Impact of special charge		$	0.01
		Adjusted EPS						$	1.21
	For the year ended December 31, 2022
		EPS as reported		$	0.93
		Impact of special charge		$	0.11
		Adjusted EPS						$	1.04
		Adjusted projected EPS increase for the year ending December 31, 2023						$	0.17			17%