NOVT Novanta Inc

• Third Quarter 2024 GAAP Revenue of $244 million
• Third Quarter 2024 GAAP Net Income of $19 million
• Third Quarter 2024 GAAP Diluted Earnings Per Share of $0.53
• Third Quarter 2024 Adjusted Earnings Per Share of $0.85
• Third Quarter 2024 Adjusted EBITDA of $57 million

Novanta Inc. (Nasdaq: NOVT) (“Novanta” or the “Company”), a trusted technology partner to medical and advanced technology equipment manufacturers, today reported financial results for the third quarter 2024.

Financial Highlights

Three Months Ended

 

(In millions, except per share amounts)

September 27,

 

 

September 29,

 

 

2024

 

 

2023

 

GAAP

 

 

 

 

 

Revenue

$

244.4

 

 

$

221.5

 

Operating Income

$

32.6

 

 

$

30.3

 

Net Income

$

19.2

 

 

$

21.2

 

Diluted EPS

$

0.53

 

 

$

0.59

 

Non-GAAP*

 

 

 

 

 

Adjusted Operating Income

$

46.8

 

 

$

43.0

 

Adjusted Diluted EPS

$

0.85

 

 

$

0.85

 

Adjusted EBITDA

$

57.0

 

 

$

52.2

 

*Reconciliations of GAAP to non-GAAP financial measures, as well as definitions for the non-GAAP financial measures included in this press release and the reasons for their use, are presented below.

“Our team delivered strong third quarter results, at the top end of our guidance range, driven by the strength of our diversified business and the Novanta Growth System operating model,” said Matthijs Glastra, Chair and Chief Executive Officer. “The third quarter demonstrated continued sequential improvement in our revenue growth rate, and customer bookings increased 13% year-over-year for our core businesses. We also saw our minimally invasive surgery products achieve a book-to-bill ratio of 1.4 in the quarter, signaling positive momentum with our new product launches.”

Third Quarter

During the third quarter of 2024, Novanta generated GAAP revenue of $244.4 million, an increase of $22.9 million, or 10.3%, versus the third quarter of 2023. The Company’s acquisition activities resulted in an increase in revenue of $21.1 million, or 9.5%, compared to the third quarter of 2023. Changes in foreign currency exchange rates favorably impacted revenue by $1.8 million, or 0.8%, during the third quarter of 2024. Organic Revenue Growth, which excludes the net impact of acquisitions and changes in foreign currency exchange rates, was 0.0% for the third quarter of 2024 (see “Organic Revenue Growth” in the non-GAAP reconciliations below).

In the third quarter of 2024, GAAP operating income was $32.6 million, compared to $30.3 million in the third quarter of 2023. GAAP net income was $19.2 million in the third quarter of 2024, compared to $21.2 million in the third quarter of 2023. GAAP diluted earnings per share (“EPS”) was $0.53 in the third quarter of 2024, compared to $0.59 in the third quarter of 2023. Diluted weighted average shares outstanding was 36.1 million in the third quarter of 2024.

Adjusted Diluted EPS was $0.85 in the third quarter of 2024, compared to $0.85 in the third quarter of 2023. Adjusted EBITDA was $57.0 million in the third quarter of 2024, compared to $52.2 million in the third quarter of 2023.

Operating cash flow for the third quarter of 2024 was $23.0 million, compared to $44.6 million for the third quarter of 2023.

Financial Guidance

“While the macroeconomic environment throughout 2024 created some challenging dynamics with the timing of capital equipment purchases in the year, we believe we are well-positioned to benefit from a recovering investment climate in 2025 and beyond. Our Novanta team and our customers both remain committed to driving positive momentum from new product launches, which we believe will result in an improving and accelerating revenue and profit growth in 2025. Based on our customers’ expectations, backlog, and product launches, we expect Organic Revenue growth of up to 10% in 2025 compared to 2024.”

For the fourth quarter of 2024, the Company expects GAAP revenue of approximately $237 million to $242 million. The Company expects Adjusted Gross Profit Margin to be approximately 46.0%. The Company expects Adjusted EBITDA to be in the range of $50 million to $52 million and Adjusted Diluted EPS to be in the range of $0.70 to $0.74. The Company’s guidance assumes no significant changes in foreign exchange rates.

For the full year 2024, the Company expects GAAP revenue of approximately $948 million to $953 million. The Company expects Adjusted Gross Profit Margin to be approximately 46.3%. The Company expects Adjusted EBITDA to be in the range of $208 million to $210 million and Adjusted Diluted EPS to be in the range of $3.02 to $3.06. The Company’s guidance assumes no significant changes in foreign exchange rates.

Novanta provides earnings guidance on a non-GAAP basis and does not provide earnings guidance on a GAAP basis, with the exception of GAAP revenue guidance. A reconciliation of the Company’s forward-looking Adjusted Gross Profit Margin, Adjusted EBITDA and Adjusted Diluted EPS guidance to the most directly comparable GAAP financial measures is not provided because of the inherent difficulty in forecasting and quantifying certain amounts that are necessary for such reconciliations, including acquisitions and related expenses; impact of purchase price allocations for recently completed acquisitions; future changes in the fair value of contingent considerations; future restructuring expenses; foreign exchange gains/(losses); significant discrete income tax expenses (benefits); benefits or expenses associated with the completion of tax audits; divestitures and related expenses; gains and losses from sale of real estate assets; costs related to product line closures; intangible asset impairment charges and related asset write-offs; and other charges reflected in the Company’s reconciliation of historical non-GAAP financial measures, the amounts of which, based on past experience, could be material. For additional information regarding Novanta’s non-GAAP financial measures, see “Use of Non-GAAP Financial Measures” below.

Conference Call Information

The Company will host a conference call on Tuesday, November 5, 2024 at 10:00 a.m. ET to discuss these results and to provide a business update. To access the call, please dial (888) 346-3959 prior to the scheduled conference call time. Alternatively, the conference call can be accessed online via a live webcast on the Events & Presentations page of the Investors section of the Company’s website at www.novanta.com.

A replay of the audio webcast will be available approximately three hours after the conclusion of the call in the Investor Relations section of the Company’s website at www.novanta.com. The replay will remain available until Wednesday, January 1, 2025.

Use of Non-GAAP Financial Measures

The non-GAAP financial measures used in this press release are Organic Revenue Growth, Adjusted Gross Profit, Adjusted Gross Profit Margin, Adjusted Operating Income, Adjusted Operating Margin, Adjusted Income Before Income Taxes, Adjusted Income Tax Provision/(Benefit) and Effective Tax Rate, Adjusted Net Income, Adjusted Diluted EPS, Adjusted EBITDA, Adjusted EBITDA Margin, Free Cash Flow, Free Cash Flow as a Percentage of Net Income, and Net Debt.

The Company believes that these non-GAAP financial measures provide useful and supplementary information to investors regarding the operating performance of the Company. It is management’s belief that these non-GAAP financial measures would be particularly useful to investors because of the significant changes that have occurred outside of the Company’s day-to-day business in accordance with the execution of the Company’s strategy. This strategy includes streamlining the Company’s existing operations through site and functional consolidations, strategic divestitures and product line closures, expanding the Company’s business through significant internal investments, and broadening the Company’s product and service offerings through acquisitions of innovative and complementary technologies and solutions. The financial impact of certain elements of these activities, particularly acquisitions, divestitures, and site and functional restructurings, is often large relative to the Company’s overall financial performance and can adversely affect the comparability of its operating results and investors’ ability to analyze the business from period to period.

The Company’s Adjusted EBITDA, Organic Revenue Growth and Adjusted Gross Profit Margin are used by management to evaluate operating performance, communicate financial results to the Board of Directors, benchmark results against historical performance and the performance of peers, and evaluate investment opportunities, including acquisitions and divestitures. In addition, Adjusted EBITDA, Organic Revenue Growth and Adjusted Gross Profit Margin are used to determine bonus payments for senior management and employees. The Company has also used in the past, and may use in the future, Adjusted Diluted EPS and Adjusted EBITDA as performance targets for certain performance-based restricted stock units. Accordingly, the Company believes that these non-GAAP financial measures provide greater transparency and insight into management’s method of analysis.

Non-GAAP financial measures should not be considered as substitutes for, or superior to, measures of financial performance prepared in accordance with GAAP. They are limited in value because they exclude charges that have a material effect on the Company’s reported results and, therefore, should not be relied upon as the sole financial measures to evaluate the Company’s financial results. The non-GAAP financial measures are meant to supplement, and to be viewed in conjunction with, GAAP financial measures. Investors are encouraged to review the reconciliation of these non-GAAP financial measures to their most directly comparable GAAP financial measures as provided in the tables accompanying this press release.

Safe Harbor and Forward-Looking Information

Certain statements in this release are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995 and are based on current expectations and assumptions that are subject to risks and uncertainties. All statements contained in this news release that do not relate to matters of historical fact should be considered forward-looking statements, and are generally identified by words such as “expect,” “intend,” “anticipate,” “estimate,” “believe,” “future,” “could,” “should,” “plan,” “aim,” and other similar expressions. These forward-looking statements include, but are not limited to, statements regarding anticipated financial performance and financial position, including our financial outlook for the full years 2024 and 2025 and fourth quarter of 2024; expectations for our end markets and market position; macroeconomic expectations; our competitive position, including our positioning for long-term growth, capital spending and momentum from new product launches; and other statements that are not historical facts.

These forward-looking statements are neither promises nor guarantees, but involve risks and uncertainties that may cause actual results to differ materially from those contained in the forward-looking statements. Our actual results could differ materially from those anticipated in these forward-looking statements for many reasons, including, but not limited to, the following: economic and political conditions and the effects of these conditions on our customers’ businesses, capital expenditures and level of business activities; risks associated with epidemics, pandemics or other public health crises; our dependence upon our ability to respond to fluctuations in product demand; our ability to continuously innovate, to introduce new products in a timely manner, and to manage transitions to new product innovations effectively; customer order timing and other similar factors; disruptions or breaches in security of our or our third-party providers’ information technology systems; risks associated with our operations in foreign countries; our increased use of outsourcing in foreign countries; risks associated with increased outsourcing of components manufacturing; our exposure to increased tariffs, trade restrictions or taxes on our products; violations of our intellectual property rights and our ability to protect our intellectual property against infringement by third parties; risk of losing our competitive advantage; our failure to successfully integrate recent and future acquisitions into our business; our ability to attract and retain key personnel; our restructuring and realignment activities; product defects or problems integrating our products with other vendors’ products; disruptions in the supply of certain key components and other goods from our suppliers; our failure to accurately forecast component and raw material requirements leading to additional costs and significant delays in shipments; production difficulties and product delivery delays or disruptions; our exposure to extensive medical device regulations, which may impede or hinder the approval, certification or sale of our products and, in some cases, may ultimately result in an inability to obtain approval or certification of certain products or may result in the recall or seizure of previously approved or certified products; potential penalties for violating foreign and U.S. federal and state healthcare laws and regulations; impact of healthcare industry cost containment and healthcare reform measures; changes in governmental regulations related to our business or products; actual or perceived failures to comply with applicable data protection, privacy and security laws, regulations, standards, and other requirements; our failure to implement new information technology systems successfully; changes in foreign currency rates; our failure to realize the full value of our intangible assets; our reliance on original equipment manufacturer customers; increasing scrutiny and changing expectations from investors, customers, governments and other stakeholders and third parties with respect to corporate sustainability policies and practices; the effects of climate change and related regulatory responses; our exposure to the credit risk of some of our customers and in weakened markets; being subject to U.S. federal income taxation even though we are a non-U.S. corporation; changes in tax laws and fluctuations in our effective tax rates; any need for additional capital to adequately respond to business challenges or opportunities and repay or refinance our existing indebtedness, which may not be available on acceptable terms or at all; our existing indebtedness limiting our ability to engage in certain activities; volatility in the market price for our common shares; and our failure to maintain appropriate internal controls in the future.

Other important risk factors that could affect the outcome of the events set forth in these statements and that could affect the Company’s operating results and financial condition are discussed in Part I, Item 1A of our Annual Report on Form 10-K for the fiscal year ended December 31, 2023, as updated by our subsequent filings with the Securities and Exchange Commission. Such statements are based on the Company’s beliefs and assumptions and on information currently available to the Company. The Company disclaims any obligation to publicly update or revise any such forward-looking statements as a result of developments occurring after the date of this document except as required by law.

About Novanta

Novanta is a leading global supplier of core technology solutions that give medical and advanced industrial original equipment manufacturers a competitive advantage. We combine deep proprietary technology expertise and competencies in precision medicine and manufacturing, medical solutions, and robotics and automation with a proven ability to solve complex technical challenges. This enables Novanta to engineer core components and sub-systems that deliver extreme precision and performance, tailored to our customers' demanding applications. The driving force behind our growth is the team of innovative professionals who share a commitment to innovation and customer success. Novanta’s common shares are quoted on Nasdaq under the ticker symbol “NOVT.”

More information about Novanta is available on the Company’s website at www.novanta.com. For additional information, please contact Novanta Investor Relations at (781) 266-5137 or InvestorRelations@novanta.com.

NOVANTA INC.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(In thousands of U.S. dollars or shares, except per share amounts)

(Unaudited)

 

 

Three Months Ended

 

 

September 27,

 

 

September 29,

 

 

2024

 

 

2023

 

Revenue

$

244,405

 

 

$

221,503

 

Cost of revenue

 

135,190

 

 

 

119,912

 

Gross profit

 

109,215

 

 

 

101,591

 

Operating expenses:

 

 

 

 

 

Research and development and engineering

 

23,253

 

 

 

22,022

 

Selling, general and administrative

 

44,319

 

 

 

39,648

 

Amortization of purchased intangible assets

 

6,589

 

 

 

5,131

 

Restructuring, acquisition, and related costs

 

2,499

 

 

 

4,481

 

Total operating expenses

 

76,660

 

 

 

71,282

 

Operating income

 

32,555

 

 

 

30,309

 

Interest income (expense), net

 

(8,079

)

 

 

(6,756

)

Foreign exchange transaction gains (losses), net

 

(202

)

 

 

(370

)

Other income (expense), net

 

(49

)

 

 

(189

)

Income before income taxes

 

24,225

 

 

 

22,994

 

Income tax provision (benefit)

 

5,033

 

 

 

1,771

 

Net Income

$

19,192

 

 

$

21,223

 

 

 

 

 

 

 

Earnings per common share:

 

 

 

 

 

Basic

$

0.53

 

 

$

0.59

 

Diluted

$

0.53

 

 

$

0.59

 

 

 

 

 

 

 

Weighted average common shares outstanding—basic

 

35,959

 

 

 

35,856

 

Weighted average common shares outstanding—diluted

 

36,129

 

 

 

36,041

 

 

NOVANTA INC.

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands of U.S. dollars)

(Unaudited)

 

 

September 27,

 

 

December 31,

 

 

2024

 

 

2023

 

ASSETS

 

 

 

 

 

Current Assets

 

 

 

 

 

Cash and cash equivalents

$

92,690

 

 

$

105,051

 

Accounts receivable, net

 

164,502

 

 

 

139,410

 

Inventories

 

154,021

 

 

 

149,371

 

Prepaid expenses and other current assets

 

25,721

 

 

 

21,465

 

Total current assets

 

436,934

 

 

 

415,297

 

Property, plant and equipment, net

 

119,596

 

 

 

109,449

 

Operating lease assets

 

44,645

 

 

 

38,302

 

Intangible assets, net

 

198,394

 

 

 

145,022

 

Goodwill

 

594,088

 

 

 

484,507

 

Other assets

 

25,166

 

 

 

33,479

 

Total assets

$

1,418,823

 

 

$

1,226,056

 

LIABILITIES AND STOCKHOLDERS’ EQUITY

 

 

 

 

 

Current Liabilities

 

 

 

 

 

Current portion of long-term debt

$

5,016

 

 

$

4,968

 

Accounts payable

 

68,720

 

 

 

57,195

 

Accrued expenses and other current liabilities

 

82,864

 

 

 

77,012

 

Total current liabilities

 

156,600

 

 

 

139,175

 

Long-term debt

 

452,502

 

 

 

349,404

 

Operating lease liabilities

 

42,672

 

 

 

37,345

 

Other long-term liabilities

 

24,854

 

 

 

26,672

 

Total liabilities

 

676,628

 

 

 

552,596

 

Stockholders’ Equity:

 

 

 

 

 

Total stockholders’ equity

 

742,195

 

 

 

673,460

 

Total liabilities and stockholders’ equity

$

1,418,823

 

 

$

1,226,056

 

 

NOVANTA INC.

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands of U.S. dollars)

(Unaudited)

 

 

Three Months Ended

 

 

September 27,

 

 

September 29,

 

 

2024

 

 

2023

 

Cash flows from operating activities:

 

 

 

 

 

Net Income

$

19,192

 

 

$

21,223

 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

Depreciation and amortization

 

14,155

 

 

 

11,397

 

Share-based compensation

 

6,364

 

 

 

6,037

 

Deferred income taxes

 

(4,197

)

 

 

(4,663

)

Other

 

1,993

 

 

 

4,601

 

Changes in assets and liabilities which (used)/provided cash, excluding effects from business acquisitions:

 

 

 

 

 

Accounts receivable

 

(17,310

)

 

 

193

 

Inventories

 

7,002

 

 

 

4,442

 

Other operating assets and liabilities

 

(4,173

)

 

 

1,411

 

Net cash provided by (used in) operating activities

 

23,026

 

 

 

44,641

 

Cash flows from investing activities:

 

 

 

 

 

Purchases of property, plant and equipment

 

(3,561

)

 

 

(6,795

)

Net cash provided by (used in) investing activities

 

(3,561

)

 

 

(6,795

)

Cash flows from financing activities:

 

 

 

 

 

Repayments under term loan and revolving credit facilities

 

(28,639

)

 

 

(51,549

)

Payments of withholding taxes from share-based awards

 

(63

)

 

 

(163

)

Other financing activities

 

(179

)

 

 

(252

)

Net cash provided by (used in) financing activities

 

(28,881

)

 

 

(51,964

)

Effect of exchange rates on cash and cash equivalents

 

3,638

 

 

 

(1,251

)

Increase (decrease) in cash and cash equivalents

 

(5,778

)

 

 

(15,369

)

Cash and cash equivalents, beginning of period

 

98,468

 

 

 

91,330

 

Cash and cash equivalents, end of period

$

92,690

 

 

$

75,961

 

 

NOVANTA INC.

Revenue by Reportable Segment

(In thousands of U.S. dollars)

(Unaudited)

 

 

Three Months Ended

 

 

September 27,

 

 

September 29,

 

 

2024

 

 

2023

 

Revenue

 

 

 

 

 

Precision Medicine and Manufacturing

$

60,595

 

 

$

71,277

 

Medical Solutions

 

103,783

 

 

 

83,378

 

Robotics and Automation

 

80,027

 

 

 

66,848

 

Total

$

244,405

 

 

$

221,503

 

 

NOVANTA INC.

Reconciliation of GAAP to Non-GAAP Financial Measures

(In thousands of U.S. dollars)

(Unaudited)

 

Adjusted Gross Profit and Adjusted Gross Profit Margin by Reportable Segment (Non-GAAP):

 

 

Three Months Ended

 

 

September 27,

 

 

September 29,

 

 

2024

 

 

2023

 

Precision Medicine and Manufacturing

 

 

 

 

 

Gross Profit (GAAP)

$

27,048

 

 

$

36,208

 

Gross Profit Margin (GAAP)

 

44.6

%

 

 

50.8

%

Amortization of intangible assets

 

503

 

 

 

585

 

Adjusted Gross Profit (Non-GAAP)

$

27,551

 

 

$

36,793

 

Adjusted Gross Profit Margin (Non-GAAP)

 

45.5

%

 

 

51.6

%

 

 

 

 

 

 

Medical Solutions

 

 

 

 

 

Gross Profit (GAAP)

$

42,373

 

 

$

34,027

 

Gross Profit Margin (GAAP)

 

40.8

%

 

 

40.8

%

Amortization of intangible assets

 

1,966

 

 

 

1,070

 

Adjusted Gross Profit (Non-GAAP)

$

44,339

 

 

$

35,097

 

Adjusted Gross Profit Margin (Non-GAAP)

 

42.7

%

 

 

42.1

%

 

 

 

 

 

 

Robotics and Automation

 

 

 

 

 

Gross Profit (GAAP)

$

40,569

 

 

$

32,652

 

Gross Profit Margin (GAAP)

 

50.7

%

 

 

48.8

%

Amortization of intangible assets

 

1,239

 

 

 

1,396

 

Adjusted Gross Profit (Non-GAAP)

$

41,808

 

 

$

34,048

 

Adjusted Gross Profit Margin (Non-GAAP)

 

52.2

%

 

 

50.9

%

 

 

 

 

 

 

Unallocated Corporate and Shared Services

 

 

 

 

 

Gross Profit (GAAP)

$

(775

)

 

$

(1,296

)

Adjusted Gross Profit (Non-GAAP)

$

(775

)

 

$

(1,296

)

 

 

 

 

 

 

Novanta Inc.

 

 

 

 

 

Gross Profit (GAAP)

$

109,215

 

 

$

101,591

 

Gross Profit Margin (GAAP)

 

44.7

%

 

 

45.9

%

Amortization of intangible assets

 

3,708

 

 

 

3,051

 

Adjusted Gross Profit (Non-GAAP)

$

112,923

 

 

$

104,642

 

Adjusted Gross Profit Margin (Non-GAAP)

 

46.2

%

 

 

47.2

%

 

NOVANTA INC.

Reconciliation of GAAP to Non-GAAP Financial Measures

(Amounts in thousands except per share amounts)

(Unaudited)

 

Adjusted Operating Income and Adjusted Diluted EPS (Non-GAAP):

 

 

Three Months Ended September 27, 2024

 

 

Operating Income

 

 

Operating Margin

 

 

Income Before Income Taxes

 

 

Income Tax Provision / (Benefit)

 

 

Effective Tax Rate

 

 

Net Income

 

 

Diluted EPS

 

GAAP results

$

32,555

 

 

 

13.3

%

 

$

24,225

 

 

$

5,033

 

 

 

20.8

%

 

$

19,192

 

 

$

0.53

 

Non-GAAP Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

10,297

 

 

 

4.2

%

 

 

10,297

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring costs

 

1,919

 

 

 

0.8

%

 

 

1,919

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition and related costs

 

580

 

 

 

0.2

%

 

 

580

 

 

 

 

 

 

 

 

 

 

 

 

 

Officer transition costs

 

1,411

 

 

 

0.6

%

 

 

1,411

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange transaction (gains) losses, net

 

 

 

 

 

 

 

202

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax effect of non-GAAP adjustments

 

 

 

 

 

 

 

 

 

 

2,903

 

 

 

 

 

 

 

 

 

 

Non-GAAP tax adjustments

 

 

 

 

 

 

 

 

 

 

53

 

 

 

 

 

 

 

 

 

 

Total non-GAAP adjustments

 

14,207

 

 

 

5.8

%

 

 

14,409

 

 

 

2,956

 

 

 

 

 

 

11,453

 

 

 

0.32

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted results (Non-GAAP)

$

46,762

 

 

 

19.1

%

 

$

38,634

 

 

$

7,989

 

 

 

20.7

%

 

$

30,645

 

 

$

0.85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - Diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

36,129

 

 

NOVANTA INC.

Reconciliation of GAAP to Non-GAAP Financial Measures

(Amounts in thousands except per share amounts)

(Unaudited)

 

Adjusted Operating Income and Adjusted Diluted EPS (Non-GAAP):

 

 

Three Months Ended September 29, 2023

 

 

Operating Income

 

 

Operating Margin

 

 

Income Before Income Taxes

 

 

Income Tax Provision / (Benefit)

 

 

Effective Tax Rate

 

 

Net Income

 

 

Diluted EPS

 

GAAP results

$

30,309

 

 

 

13.7

%

 

$

22,994

 

 

$

1,771

 

 

 

7.7

%

 

$

21,223

 

 

$

0.59

 

Non-GAAP Adjustments:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of intangible assets

 

8,182

 

 

 

3.7

%

 

 

8,182

 

 

 

 

 

 

 

 

 

 

 

 

 

Restructuring costs

 

4,330

 

 

 

2.0

%

 

 

4,330

 

 

 

 

 

 

 

 

 

 

 

 

 

Acquisition and related costs

 

151

 

 

 

(0.0

)%

 

 

151

 

 

 

 

 

 

 

 

 

 

 

 

 

Foreign exchange transaction (gains) losses, net

 

 

 

 

 

 

 

370

 

 

 

 

 

 

 

 

 

 

 

 

 

Tax effect on non-GAAP adjustments

 

 

 

 

 

 

 

 

 

 

2,700

 

 

 

 

 

 

 

 

 

 

Non-GAAP tax adjustments

 

 

 

 

 

 

 

 

 

 

770

 

 

 

 

 

 

 

 

 

 

Total non-GAAP adjustments

 

12,663

 

 

 

5.7

%

 

 

13,033

 

 

 

3,470

 

 

 

 

 

 

9,563

 

 

 

0.26

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Adjusted results (Non-GAAP)

$

42,972

 

 

 

19.4

%

 

$

36,027

 

 

$

5,241

 

 

 

14.5

%

 

$

30,786

 

 

$

0.85

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Weighted average shares outstanding - Diluted

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

36,041

 

 

NOVANTA INC.

Reconciliation of GAAP to Non-GAAP Financial Measures

(In thousands of U.S. dollars)

(Unaudited)

 

Adjusted EBITDA (Non-GAAP):

 

 

Three Months Ended

 

September 27,

September 29,

 

2024

2023

Net Income (GAAP)

$

19,192

 

$

21,223

 

Net Income Margin

7.9

%

 

9.6

%

Interest (income) expense, net

8,079

6,756

 

Income tax provision (benefit)

5,033

 

1,771

 

Depreciation and amortization

14,155

 

 

11,397

 

Share-based compensation

6,364

 

6,037

 

Restructuring, acquisition and related costs

2,491

 

4,481

 

Officer transition costs

1,411

—

 

Other, net

251

559

 

Adjusted EBITDA (Non-GAAP)

$

56,976

 

$

52,224

 

Adjusted EBITDA Margin (Non-GAAP)

23.3

%

23.6

%

Organic Revenue Growth (Non-GAAP):  

 

Three Months Ended September 27, 2024

 

 

Compared to

 

 

Three Months Ended September 29, 2023

 

Reported Revenue Growth/(Decline) (GAAP)

 

10.3

%

Less: Change attributable to acquisitions

 

9.5

%

Plus: Change due to foreign currency

 

(0.8

)%

Organic Revenue Growth/(Decline) (Non-GAAP)

 

0.0

%

Net Debt (Non-GAAP):

 

 

September 27,

 

 

December 31,

 

 

2024

 

 

2023

 

Total Debt (GAAP)

$

457,518

 

 

$

354,372

 

Plus: Deferred financing costs

 

2,809

 

 

 

3,681

 

Gross Debt

 

460,327

 

 

 

358,053

 

Less: Cash and cash equivalents

 

(92,690

)

 

 

(105,051

)

Net Debt (Non-GAAP)

$

367,637

 

 

$

253,002

 

Free Cash Flow (Non-GAAP):

 

 

Three Months Ended

 

 

September 27,

 

 

September 29,

 

 

2024

 

 

2023

 

Net Cash Provided by Operating Activities (GAAP)

$

23,026

 

 

$

44,641

 

Less: Purchases of property, plant and equipment

 

(3,561

)

 

 

(6,795

)

Free Cash Flow (Non-GAAP)

$

19,465

 

 

$

37,846

 

Net Income (GAAP)

$

19,192

 

 

$

21,223

 

Net Cash Provided by Operating Activities as a Percentage of Net Income

 

120.0

%

 

 

210.3

%

Free Cash Flow as a Percentage of Net Income

 

101.4

%

 

 

178.3

%

Non-GAAP Financial Measures

The following provides additional explanations for non-GAAP financial measures used by the Company, including explanations for certain non-GAAP adjustments that may not be present in the quarterly disclosures included in the current earnings release but have been used by the Company in the two most recent fiscal years. See the tables above for the calculations of the non-GAAP financial measures used in this earnings release.

Organic Revenue Growth

The Company defines the term “organic revenue” as revenue excluding the impact from business acquisitions, divestitures, product line discontinuations, and the effect of foreign currency translation. The Company uses the related term “organic revenue growth” to refer to the financial performance metric of comparing current period organic revenue with the reported revenue of the corresponding period in the prior year. The Company believes that this non-GAAP financial measure, when taken together with our GAAP financial measures, allows the Company and its investors to better measure the Company’s performance and evaluate long-term performance trends. Organic revenue growth also facilitates easier comparisons of the Company’s performance with prior and future periods and relative comparisons to its peers. The Company excludes the effect of foreign currency translation from these measures because foreign currency translation is subject to volatility and can obscure underlying business trends. The Company excludes the effect of acquisitions and divestitures because these activities can vary dramatically between reporting periods and between the Company and its peers, which the Company believes makes comparisons of long-term performance trends difficult for management and investors. Organic Revenue Growth is also used as a performance metric to determine bonus payments for senior management and employees.

Adjusted Gross Profit and Adjusted Gross Profit Margin

The calculation of Adjusted Gross Profit and Adjusted Gross Profit Margin excludes amortization of acquired intangible assets because: (i) the amounts are non-cash; (ii) the Company cannot influence the timing and amount of future expense recognition; and (iii) excluding such expenses provides investors and management better visibility into the underlying trends and performance of our businesses.

Adjusted Operating Income and Adjusted Operating Margin

The calculation of Adjusted Operating Income and Adjusted Operating Margin excludes amortization of acquired intangible assets for the reasons described above for Adjusted Gross Profit and Adjusted Gross Profit Margin. The Company also excludes officer transition costs, restructuring, and acquisition and related costs due to the significant changes that have occurred outside of the Company’s day-to-day business for the reasons described above in the introductory paragraphs of the “Use of Non-GAAP Financial Measures.”

Adjusted Income Before Income Taxes

The calculation of Adjusted Income Before Income Taxes excludes amortization of acquired intangible assets, officer transition costs, and restructuring, and acquisition and related costs for the reasons described above for Adjusted Operating Income and Adjusted Operating Margin. The Company also excludes foreign exchange transaction gains (losses) from the calculation of Adjusted Income Before Income Taxes as the Company cannot fully influence the timing and amount of foreign exchange transaction gains (losses).

Non-GAAP Income Tax Provision/(Benefit) and Effective Tax Rate

Non-GAAP Income Tax Provision/(Benefit) and Effective Tax Rate are calculated based on the Adjusted Income Before Income Taxes by jurisdiction, the applicable tax rates in effect for the respective jurisdictions and the income tax effect of non-GAAP adjustments discussed above. In addition, the Company excludes significant discrete income tax expenses (benefits) related to releases of valuation allowances and uncertain tax positions, tax audits, certain changes in tax laws, and acquisition related tax planning actions on the Company’s effective tax rate.

Adjusted Net Income

Because Income Before Income Taxes is included in determining Net Income, the calculation of Adjusted Net Income also excludes amortization of acquired intangible assets, officer transition costs, restructuring, acquisition and related costs, and foreign exchange transaction gains (losses) for the reasons described above for Adjusted Income Before Income Taxes. In addition, the Company excludes (i) significant discrete income tax expenses (benefits) related to releases of valuation allowances and uncertain tax positions, tax audits or amendments to prior year returns, certain changes in tax laws, and acquisition related tax planning actions on the Company’s effective tax rate; and (ii) the income tax effect of non-GAAP adjustments discussed above.

Adjusted Diluted EPS

Because Net Income is used in the calculation of Diluted EPS, Adjusted Diluted EPS excludes: (i) amortization of acquired intangible assets; (ii) officer transition costs; (iii) restructuring, acquisition and related costs; (iv) foreign exchange transaction gains (losses); (v) significant discrete income tax expenses (benefits) related to releases of valuation allowances, uncertain tax positions, tax audits or amendments to prior year returns, certain changes in tax laws, and acquisition related tax planning actions on the Company’s effective tax rate; and (vi) the income tax effect of non-GAAP adjustments for the reasons described above for Adjusted Net Income.

Adjusted EBITDA and Adjusted EBITDA Margin

The Company defines Adjusted EBITDA as income before deducting interest (income) expense, income tax provision (benefit), depreciation, amortization, non-cash share-based compensation, restructuring, acquisition and related costs, other non-operating (income) expense items, including foreign exchange transaction (gains) losses and net periodic pension costs of the Company’s frozen U.K. defined benefit pension plan for the reasons described above in the introductory paragraphs of the “Use of Non-GAAP Financial Measures.”

Adjusted EBITDA Margin is defined as Adjusted EBITDA as a percentage of Revenue.

In evaluating Adjusted EBITDA and Adjusted EBITDA Margin, 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.

Free Cash Flow and Free Cash Flow as a Percentage of Net Income

The Company defines Free Cash Flow as net cash provided by operating activities less cash paid for purchases of property, plant and equipment and plus cash proceeds from sales of property, plant and equipment. Free Cash Flow as a Percentage of Net Income is defined as Free Cash Flow divided by Net Income. Management believes these non-GAAP financial measures are important indicators of the Company’s liquidity as well as its ability to service its outstanding debt and to fund future growth.

Net Debt

The Company defines Net Debt as its total debt as reported on the consolidated balance sheet plus unamortized deferred financing costs and less its cash and cash equivalents as of the end of the period presented. Management uses Net Debt to monitor the Company’s outstanding debt obligations that could not be satisfied by its cash and cash equivalents on hand.

View source version on businesswire.com: https://www.businesswire.com/news/home/20241105162002/en/

Novanta Inc. Investor Relations: Ray Nash (781) 266-5137