株探米国株
日本語 英語
エドガーで原本を確認する
0000784199FALSE00007841992024-08-082024-08-08

UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
WASHINGTON, D.C. 20549
___________________________________________
FORM 8-K
___________________________________________
CURRENT REPORT
PURSUANT TO SECTION 13 OR 15(d) OF THE
SECURITIES EXCHANGE ACT OF 1934
Date of Report (Date of earliest event reported): August 8, 2024
___________________________________________
ARTIVION, INC.
(Exact name of registrant as specified in its charter)
___________________________________________
Delaware 1-13165 59-2417093
(State or Other Jurisdiction
of Incorporation)
(Commission File Number)
(IRS Employer
Identification No.)
1655 Roberts Boulevard, N.W., Kennesaw, Georgia
30144
(Address of principal executive office) (Zip Code)
Registrant's telephone number, including area code: (770) 419-3355
___________________________________________________________________________________
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions (see General Instruction A.2. below):
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b))
Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c))
Securities registered pursuant to Section 12(b) of the Act:
Title of each class Trading Symbol(s) Name of each exchange
on which registered
Common Stock, $0.01 par value AORT NYSE
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
Emerging growth company ☐
If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐



Item 2.02    Results of Operations and Financial Condition
On August 8, 2024, Artivion, Inc. (“Artivion”) issued a press release announcing its financial results for the second quarter ended June 30, 2024. Artivion hereby incorporates by reference herein the information set forth in its press release dated August 8, 2024, a copy of which is attached hereto as Exhibit 99.1. Except as otherwise provided in the press release, the press release speaks only as of the date of such press release and it shall not create any implication that the affairs of Artivion have continued unchanged since such date.
The information provided pursuant to this Item 2.02 is to be considered “furnished” pursuant to Item 2.02 of Form 8-K and shall not be deemed to be “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended, or otherwise subject to the liabilities of that Section or Sections 11 and 12(a)(2) of the Securities Act of 1933, as amended, nor shall it be deemed incorporated by reference into any of Artivion’s reports or filings with the Securities and Exchange Commission, whether made before or after the date hereof, except as expressly set forth by specific reference in such report or filing.
Except for the historical information contained in this report, the statements made by Artivion are forward-looking statements that involve risks and uncertainties. All such statements are subject to the safe harbor created by the Private Securities Litigation Reform Act of 1995. Artivion’s future financial performance could differ significantly from the expectations of management and from results expressed or implied in the press release.  Please refer to the last paragraph of the text portion of the press release for further discussion about forward-looking statements. For further information on risk factors, please refer to “Risk Factors” contained in Artivion’s most recently filed Form 10-K and its subsequent filings with the Securities and Exchange Commission, as well as in the press release attached as Exhibit 99.1 hereto. Artivion disclaims any obligation or duty to update or modify these forward-looking statements.
Item 9.01(d)    Exhibits
(d)Exhibits.
Exhibit Number Description
Press Release dated August 8, 2024.
104 Cover Page Interactive Data File (formatted as Inline XBRL and contained in Exhibit 101).
*Furnished herewith, not filed.
-2-


SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, Artivion, Inc. has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
Date: August 8, 2024
ARTIVION, INC.
By: /s/ Lance A. Berry
Name: Lance A. Berry
Title:
Chief Financial Officer and
Executive Vice President, Finance
-3-
EX-99.1 2 aort-2024x8k63024ex991.htm EX-99.1 Document
Exhibit 99.1
imagea.jpg
FOR IMMEDIATE RELEASE

Contacts:
Artivion Gilmartin Group LLC
Lance A. Berry Brian Johnston / Laine Morgan
Executive Vice President & Phone: 332-895-3222
Chief Financial Officer investors@artivion.com
Phone: 770-419-3355

Artivion Reports Second Quarter 2024 Financial Results

Second Quarter Highlights:

•Achieved revenue of $98.0 million in the second quarter of 2024 versus $89.3 million in the second quarter of 2023, an increase of 10% on both a GAAP and constant currency basis
•Net loss was ($2.1) million or ($0.05) per fully diluted share and non-GAAP net income was $2.9 million or $0.07 per fully diluted share in the second quarter of 2024
•Adjusted EBITDA increased 35% to $18.6 million in the second quarter of 2024 compared to $13.8 million in the second quarter of 2023
•Raised FY24 revenue guidance to 10% to 12% year-over-year growth on a constant currency basis, an increase of 0.5% at the midpoint
•Raised FY24 adjusted EBITDA guidance to 28% to 34% year-over-year growth, an increase of 1% at the midpoint

ATLANTA, GA – (August 8, 2024) – Artivion, Inc. (NYSE: AORT), a leading cardiac and vascular surgery company focused on aortic disease, today announced financial results for the second quarter ended June 30, 2024.

“In the second quarter, we continued to make substantial progress on our strategic growth initiatives to drive sustained and profitable growth, and we further solidified our position as the leader in the aortic disease space. Revenue growth in the second quarter was driven by year-over-year constant currency growth in On-X of 15% and stent grafts of 13%, both compared to the second quarter of 2023. We also saw continued revenue strength across Latin America and Asia Pacific, which grew 25% and 15%, respectively, in the second quarter on a constant currency basis compared to the same period last year. In addition to our strong revenue performance, adjusted EBITDA grew 35% this quarter, demonstrating our ability to scale the business and continue to expand adjusted EBITDA margins,” said Pat Mackin, Chairman, President, and Chief Executive Officer.

Mr. Mackin concluded, “Given our second quarter performance, we are raising our full year revenue and adjusted EBITDA expectations for 2024.”

Second Quarter 2024 Financial Results
Total revenues for the second quarter of 2024 were $98.0 million, an increase of 10% on both a GAAP basis and constant currency basis, both compared to the second quarter of 2023.
Page 1 of 10



Net loss for the second quarter of 2024 was ($2.1) million, or ($0.05) per fully diluted common share, compared to net loss of ($3.4) million, or ($0.08) per fully diluted common share for the second quarter of 2023. Non-GAAP net income for the second quarter of 2024 was $2.9 million, or $0.07 per fully diluted common share, compared to non-GAAP net income of $2.3 million, or $0.06 per fully diluted common share for the second quarter of 2023. Non-GAAP net income for the second quarter of 2024 includes pretax losses related to foreign currency revaluation of $0.9 million.

2024 Financial Outlook
Artivion is raising its revenue guidance range and now expects constant currency revenue growth of between 10% to 12% for the full year 2024, compared to the 9% to 12% previously provided. Growth rates are compared to 2023. The Company expects revenues to be in the range of $388 to $396 million compared to the previously articulated range of $386 to $396 million. At current rates, the Company expects negligible year-over-year currency impact on the full year 2024 revenues.

Additionally, Artivion is raising its adjusted EBITDA guidance range and now expects growth of between 28% and 34% for the full year 2024, compared to the 26% to 34% previously provided. Growth rates are compared to 2023. The Company expects adjusted EBITDA to be in the range of $69 to $72 million compared to the previously articulated range of $68 to $72 million.

The Company's financial performance for 2024 and future periods is subject to the risks identified below.

Non-GAAP Financial Measures
This press release contains non-GAAP financial measures, including non-GAAP revenue, non-GAAP net income, non-GAAP adjusted EBITDA, non-GAAP general, administrative, and marketing expenses, and free cash flows. Investors should consider this non-GAAP information in addition to, and not as a substitute for, financial measures prepared in accordance with US GAAP. In addition, this non-GAAP financial information may not be the same as similar measures presented by other companies. The Company's non-GAAP revenues are adjusted for the impact of changes in currency exchange. The Company’s non-GAAP net income, non-GAAP adjusted EBITDA, non-GAAP general, administrative, and marketing, and free cash flows results exclude (as applicable) depreciation and amortization expense, interest income and expense, stock-based compensation expense, loss or gain on foreign currency revaluation, income tax expense or benefit, corporate rebranding expense, business development, integration, and severance income or expense, loss on extinguishment of debt, and non-cash interest expense. The Company generally uses non-GAAP financial measures to facilitate management's review of the operational performance of the company and as a basis for strategic planning. Company management believes that these non-GAAP presentations provide useful information to investors regarding unusual non-operating transactions, the operating expense structure of the Company's existing and recently acquired operations, without regard to its on-going efforts to acquire additional complementary products and businesses, and the transaction and integration expenses incurred in connection with recently acquired and divested product lines, and the operating expense structure excluding fluctuations resulting from foreign currency revaluation and stock-based compensation expense. The Company believes it is useful to exclude certain expenses because such amounts in any specific period may not directly correlate to the underlying performance of its business operations or can vary significantly between periods as a result of factors such as impact of recent acquisitions, non-cash expense related to amortization of previously acquired tangible and intangible assets, and any related adjustments to their carrying values. The Company has adjusted for the impact of changes in currency exchange from certain revenues to evaluate comparable product growth rates on a constant currency basis. The Company does, however, expect to incur similar types of expenses and currency exchange impacts in the future, and this non-GAAP financial information should not be viewed as a statement or indication that these types of expenses will not recur.
Page 2 of 10


Company management encourages investors to review the Company's consolidated financial statements and publicly filed reports in their entirety, including the reconciliation of GAAP to non-GAAP financial measures.

Webcast and Conference Call Information
The company will hold a teleconference call and live webcast on August 8, 2024, at 4:30 p.m. ET to discuss the results, followed by a question and answer session. To participate in the conference call dial 201-689-8261 a few minutes prior to 4:30 p.m. ET. The teleconference replay will be available approximately one hour following the completion of the event and can be accessed by calling (toll free) 877-660-6853 or 201-612-7415. The conference number for the replay is 13746922.

The live webcast and replay can be accessed by going to the Investors section of the Artivion website at www.Artivion.com and selecting the heading Webcasts & Presentations.

About Artivion, Inc.
Headquartered in suburban Atlanta, Georgia, Artivion, Inc., is a medical device company focused on developing simple, elegant solutions that address cardiac and vascular surgeons’ most difficult challenges in treating patients with aortic diseases. Artivion’s four major groups of products include: aortic stent grafts, surgical sealants, On-X mechanical heart valves, and implantable cardiac and vascular human tissues. Artivion markets and sells products in more than 100 countries worldwide. For additional information about Artivion, visit our website, www.Artivion.com.

Forward Looking-Statements
Statements made in this press release that look forward in time or that express management's beliefs, expectations, or hopes are forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Such forward-looking statements reflect the views of management at the time such statements are made. These statements include, but are not limited to, those regarding our full year revenue expectations and our confidence in our ability to meet or exceed our adjusted EBITDA target for 2024; the timeline for regulatory approval for AMDS and other products; that our revenues for the full year 2024 will be in the range of $388 and $396 million, representing revenue growth of between 10% to 12% compared to 2023 on a constant currency basis; expect, at current exchange rates, negligible currency impact on the 2024 full year revenues; and expect non-GAAP adjusted EBITDA to increase between 28% and 34% for the full year 2024 compared to 2023, resulting in non-GAAP adjusted EBITDA in the range of $69 to $72 million in 2024. These forward-looking statements are subject to a number of risks, uncertainties, estimates and assumptions that may cause actual results to differ materially from current expectations, including, but not limited to, the unpredictability of the timing and outcome of regulatory decisions, the benefits anticipated from the Ascyrus Medical LLC transaction and Endospan agreements and our operational improvements in our tissue and stent graft business may not be achieved at all or at the levels we anticipate or had originally anticipated; the benefits anticipated from our clinical trials and regulatory approvals may not be achieved or achieved on our anticipated timelines; and the benefits anticipated from our expansion into APAC and LATAM may not be achieved or achieved on our anticipated timelines. These risks and uncertainties include the risk factors detailed in our Securities and Exchange Commission filings, including our Form 10-K for the year ended December 31, 2023, and our Form 10-Q for the quarter ended June 30, 2024. Artivion does not undertake to update its forward-looking statements, whether as a result of new information, future events, or otherwise.



Page 3 of 10


Artivion, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations and Comprehensive (Loss) Income
In Thousands, Except Per Share Data
(Unaudited)
Three Months Ended
June 30,
Six Months Ended
June 30,
2024 2023 2024 2023
Revenues:
Products $ 73,210  $ 66,003  $ 144,324  $ 128,294 
Preservation services 24,809  23,248  51,126  44,186 
Total revenues 98,019  89,251  195,450  172,480 
Cost of products and preservation services:
Products 24,545  20,977  48,295  40,510 
Preservation services 10,150  10,190  20,885  20,159 
Total cost of products and preservation services 34,695  31,167  69,180  60,669 
Gross margin 63,324  58,084  126,270  111,811 
Operating expenses:
General, administrative, and marketing 49,320  57,241  80,009  107,606 
Research and development 7,497  7,418  14,443  14,641 
Total operating expenses 56,817  64,659  94,452  122,247 
Gain from sale of non-financial assets —  (14,250) —  (14,250)
Operating income 6,507  7,675  31,818  3,814 
Interest expense 8,304  6,356  16,130  12,452 
Interest income (353) (265) (727) (340)
Loss on extinguishment of debt —  —  3,669  — 
Other expense, net 983  4,241  2,392  3,278 
(Loss) income before income taxes (2,427) (2,657) 10,354  (11,576)
Income tax (benefit) expense (306) 725  4,942  5,338 
Net (loss) income $ (2,121) $ (3,382) $ 5,412  $ (16,914)
(Loss) income per share:
Basic $ (0.05) $ (0.08) $ 0.13  $ (0.41)
Diluted $ (0.05) $ (0.08) $ 0.13  $ (0.41)
Weighted-average common shares outstanding:
Basic 41,683  40,755  41,487  40,595 
Diluted 41,683  40,755  42,405  40,595 
Net (loss) income $ (2,121) $ (3,382) $ 5,412  $ (16,914)
Other comprehensive (loss) income:
Foreign currency translation adjustments (2,727) 1,026  (5,864) $ 5,647 
Unrealized gain (loss) from foreign currency intra-entity loans, net of tax 404  800  2,013  (205)
Comprehensive (loss) income $ (4,444) $ (1,556) $ 1,561  $ (11,472)
Page 4 of 10


Artivion, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
In Thousands
June 30,
2024
December 31,
2023
(Unaudited)
ASSETS
Current assets:
Cash and cash equivalents $ 55,019  $ 58,940 
Trade receivables, net 73,890  71,796 
Other receivables 5,063  2,342 
Inventories, net 80,802  81,976 
Deferred preservation costs, net 50,674  49,804 
Prepaid expenses and other 19,514  15,810 
Total current assets 284,962  280,668 
Goodwill 244,008  247,337 
Acquired technology, net 135,151  142,593 
Operating lease right-of-use assets, net 41,655  43,822 
Property and equipment, net 37,440  38,358 
Other intangibles, net 29,261  29,638 
Deferred income taxes 3,309  1,087 
Other long-term assets 13,753  8,894 
Total assets $ 789,539  $ 792,397 
LIABILITIES AND SHAREHOLDERS’ EQUITY
Current liabilities:
Accounts payable $ 11,728  $ 13,318 
Accrued expenses 16,490  12,732 
Accrued compensation 13,995  18,715 
Current maturities of operating leases 3,283  3,395 
Taxes payable 1,734  3,840 
Accrued procurement fees 1,472  1,439 
Current portion of long-term debt 268  1,451 
Other current liabilities 1,612  2,972 
Total current liabilities 50,582  57,862 
Long-term debt 313,295  305,531 
Contingent consideration 48,210  63,890 
Non-current maturities of operating leases 41,967  43,977 
Deferred income taxes 21,719  21,851 
Deferred compensation liability 7,455  6,760 
Non-current finance lease obligation 3,202  3,405 
Other long-term liabilities 8,053  7,341 
Total liabilities $ 494,483  $ 510,617 
Commitments and contingencies
Shareholders’ equity:
Preferred stock —  — 
Common stock (75,000 shares authorized, 43,279 and 42,569 shares issued in 2024 and 2023, respectively) 433  426 
Additional paid-in capital 367,627  355,919 
Retained deficit (42,495) (47,907)
Accumulated other comprehensive loss (15,861) (12,010)
Treasury stock, at cost, 1,487 shares as of June 30, 2024 and December 31, 2023 (14,648) (14,648)
Total shareholders’ equity 295,056  281,780 
Total liabilities and shareholders’ equity $ 789,539  $ 792,397 
Page 5 of 10


Artivion, Inc. and Subsidiaries
Condensed Consolidated Statement of Cash Flows
In Thousands
(Unaudited)
Six Months Ended
June 30,
2024 2023
Net cash flows from operating activities:
Net income (loss) $ 5,412  $ (16,914)
Adjustments to reconcile net income (loss) to net cash from operating activities:
Depreciation and amortization 11,800  11,501 
Non-cash compensation 7,730  7,279 
Non-cash lease expense 3,897  3,631 
Loss on extinguishment of debt 3,669  — 
Write-down of inventories and deferred preservation costs 1,508  2,021 
Deferred income taxes 994  (8,073)
Fair value adjustment of long-term loan —  5,000 
Gain from sale of non-financial assets —  (14,250)
Change in fair value of contingent consideration (15,680) 15,700 
Other 1,178  1,836 
Changes in operating assets and liabilities:
Inventories and deferred preservation costs (2,165) (6,921)
Prepaid expenses and other assets (5,224) (2,317)
Accounts payable, accrued expenses, and other liabilities (6,031) 1,607 
Receivables (6,446) 655 
Net cash flows provided by operating activities 642  755 
Net cash flows from investing activities:
Proceeds from sale of non-financial assets, net —  14,250 
Payments for Endospan Agreement —  (5,000)
Capital expenditures (6,124) (5,015)
Net cash flows (used in) provided by investing activities (6,124) 4,235 
Net cash flows from financing activities:
Proceeds from issuance of debt 190,000  — 
Proceeds from revolving credit facility 30,000  — 
Proceeds from exercise of stock options and issuance of common stock 3,587  2,581 
Proceeds from financing insurance premiums —  3,558 
Principal payments on short-term notes payable (1,027) (529)
Payment of debt issuance costs (10,044) — 
Repayment of debt (211,688) (1,381)
Other (272) (825)
Net cash flows provided by financing activities 556  3,404 
Effect of exchange rate changes on cash and cash equivalents 1,005  1,030 
(Decrease) increase in cash and cash equivalents (3,921) 9,424 
Cash and cash equivalents beginning of period 58,940  39,351 
Cash and cash equivalents end of period $ 55,019  $ 48,775 
Page 6 of 10


Artivion, Inc. and Subsidiaries
Financial Highlights
In Thousands
(Unaudited)
Three Months Ended
June 30,
Six Months Ended
June 30,
2024 2023 2024 2023
Products:
Aortic stent grafts $ 32,190 $ 28,359 $ 64,293 $ 54,509
On-X 20,645 17,946 40,326 35,602
Surgical sealants 18,545 16,566 35,526 33,269
Other 1,830 3,132 4,179 4,914
Total products 73,210 66,003 144,324  128,294 
Preservation services 24,809 23,248 51,126 44,186
Total revenues $ 98,019 $ 89,251 $ 195,450 $ 172,480
North America 48,662 46,268 99,590 89,513
Europe, the Middle East, and Africa 34,145 30,143 67,733 58,072
Asia Pacific 9,653 8,375 17,262 16,253
Latin America 5,559 4,465 10,865 8,642
Total revenues $ 98,019 $ 89,251 $ 195,450 $ 172,480
Page 7 of 10


Artivion, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP
Revenues 
In Thousands
(Unaudited)

Revenues for the
Three Months Ended
June 30,
Percent
Change
From Prior
Year
2024 2023
US GAAP US GAAP Exchange Rate Effect Constant Currency Constant Currency
Products:
Aortic stent grafts $ 32,190 $ 28,359 $ 148  $ 28,507 13%
On-X 20,645 17,946 (3) 17,943 15%
Surgical sealants 18,545 16,566 —  16,566 12%
Other 1,830 3,132 (2) 3,130 -42%
Total products 73,210 66,003 143 66,146 11%
Preservation services 24,809 23,248 (6) 23,242 7%
Total $ 98,019 $ 89,251 $ 137 $ 89,388 10%
North America 48,662  46,268  (11) 46,257  5%
Europe, the Middle East, and Africa 34,145  30,143  177  30,320  13%
Asia Pacific 9,653  8,375  (1) 8,374  15%
Latin America 5,559  4,465  (28) 4,437  25%
Total $ 98,019 $ 89,251 $ 137 $ 89,388 10%

Revenues for the
Six Months Ended
June 30,
Percent
Change
From Prior
Year
2024 2023
US GAAP US GAAP Exchange Rate Effect Constant Currency Constant Currency
Products:
Aortic stent grafts $ 64,293 $ 54,509 896  $ 55,405 16%
On-X 40,326 35,602 101  35,703 13%
Surgical sealants 35,526 33,269 118  33,387 6%
Other 4,179 4,914 4,917 -15%
Total products 144,324 128,294 1,118 129,412 12%
Preservation services 51,126 44,186 (4) 44,182 16%
Total $ 195,450 $ 172,480 $ 1,114 $ 173,594 13%
North America 99,590  89,513  (7) 89,506  11%
Europe, the Middle East, and Africa 67,733  58,072  982  59,054  15%
Asia Pacific 17,262  16,253  (1) 16,252  6%
Latin America 10,865  8,642  140  8,782  24%
Total $ 195,450 $ 172,480 $ 1,114 $ 173,594 13%
Page 8 of 10


Artivion, Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP
General, Administrative, and Marketing Expense, Adjusted EBITDA, and Free Cash Flows
In Thousands
(Unaudited)
Three Months Ended
June 30,
Six Months Ended
June 30,
2024 2023 2024 2023
Reconciliation of G&A expense, GAAP to adjusted G&A, non-GAAP:
General, administrative, and marketing expense, GAAP $ 49,320  $ 57,241  $ 80,009  $ 107,606 
  Business development, integration, and severance expense (income) 2,033  11,101  (15,354) 16,098 
  Corporate rebranding expense —  69  —  218 
  Abandonment of CardioGenesis Cardiac laser therapy business —  160  —  160 
Adjusted G&A, non-GAAP $ 47,287  $ 45,911  $ 95,363  $ 91,130 

Three Months Ended
June 30,
Six Months Ended
June 30,
2024 2023 2024 2023
Reconciliation of net (loss) income, GAAP to adjusted EBITDA, non-GAAP:
Net (loss) income, GAAP $ (2,121) $ (3,382) $ 5,412  $ (16,914)
Adjustments:
Interest expense 8,304  6,356  16,130  12,452 
Depreciation and amortization expense 5,891  5,767  11,800  11,501 
Stock-based compensation expense 4,252  3,938  7,730  7,279 
Income tax (benefit) expense (306) 725  4,942  5,338 
Loss on extinguishment of debt —  —  3,669  — 
Loss (gain) on foreign currency revaluation 943  (797) 2,353  (1,770)
  Abandonment of CardioGenesis Cardiac laser therapy business —  390  —  390 
Corporate rebranding expense —  69  —  218 
Gain from sale of non-financial assets —  (14,250) —  (14,250)
Interest income (353) (265) (727) (340)
  Business development, integration, and severance expense (income) 2,033  15,270  (15,354) 20,722 
Adjusted EBITDA, non-GAAP $ 18,643  $ 13,821  $ 35,955  $ 24,626 

Three Months Ended
June 30,
Six Months Ended
June 30,
2024 2023 2024 2023
Reconciliation of cash flows from operating activities, GAAP to free cash flows, non-GAAP:
Net cash flows provided by operating activities $ 6,135  $ 6,909  $ 642  $ 755 
Capital expenditures (2,513) (2,172) (6,124) (5,015)
Free cash flows, non-GAAP $ 3,622  $ 4,737  $ (5,482) $ (4,260)
Page 9 of 10


Artivion Inc. and Subsidiaries
Reconciliation of GAAP to Non-GAAP
Net Income and Diluted Income Per Common Share
In Thousands, Except Per Share Data
(Unaudited)
Three Months Ended
June 30,
Six Months Ended
June 30,
2024 2023 2024 2023
GAAP:
(Loss) income before income taxes $ (2,427) $ (2,657) $ 10,354  $ (11,576)
Income tax (benefit) expense (306) 725  4,942  5,338 
Net (loss) income $ (2,121) $ (3,382) $ 5,412  $ (16,914)
Diluted (loss) income per common share $ (0.05) $ (0.08) $ 0.13  $ (0.41)
Diluted weighted-average common shares outstanding 41,683  40,755  42,405  40,595 
Reconciliation of (loss) income before income taxes, GAAP to adjusted income, non-GAAP:
(Loss) income before income taxes, GAAP: $ (2,427) $ (2,657) $ 10,354  $ (11,576)
Adjustments:
Amortization expense 3,793  3,806  7,660  7,687 
Loss on extinguishment of debt —  —  3,669  — 
Non-cash interest expense 484  464  1,064  926 
Abandonment of CardioGenesis Cardiac laser therapy business —  390  —  390 
Corporate rebranding expense —  69  —  218 
Gain from sale of non-financial assets —  (14,250) —  (14,250)
Business development, integration, and severance expense (income) 2,033  15,270  (15,354) 20,722 
Adjusted income before income taxes, non-GAAP 3,883  3,092  7,393  4,117 
Income tax expense calculated at a tax rate of 25% 970  773  1,848  1,029 
Adjusted net income, non-GAAP $ 2,913  $ 2,319  $ 5,545  $ 3,088 
Reconciliation of diluted income (loss) per common share, GAAP to adjusted diluted income per common share, non-GAAP:
Diluted income (loss) per common share, GAAP: $ (0.05) $ (0.08) $ 0.13  $ (0.41)
Adjustments:
Amortization expense 0.09  0.09  0.18  0.19 
Loss on extinguishment of debt —  —  0.09  — 
Non-cash interest expense 0.01  0.01  0.02  0.02 
Abandonment of CardioGenesis Cardiac laser therapy business —  0.01  —  0.01 
Corporate rebranding expense —  —  —  0.01 
Gain from sale of non-financial assets —  (0.34) —  (0.34)
Business development, integration, and severance expense (income) 0.05  0.37  (0.36) 0.50 
Tax effect of non-GAAP adjustments (0.04) (0.03) 0.01  (0.10)
Effect of 25% tax rate 0.01  0.03  0.06  0.20 
Adjusted diluted income per common share, non-GAAP $ 0.07  $ 0.06  $ 0.13  $ 0.08 
Reconciliation of diluted weighted-average common shares outstanding GAAP to diluted weighted-average common shares outstanding, non-GAAP:
Diluted weighted-average common shares outstanding, GAAP: 41,683  40,755  42,405  40,595 
Adjustments:
Effect of dilutive stock options and awards 941  419  —  444 
Diluted weighted-average common shares outstanding, non-GAAP 42,624  41,174  42,405  41,039 
Page 10 of 10