株探米国株
日本語 英語
エドガーで原本を確認する
0000784199FALSE00007841992024-11-072024-11-07

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): November 7, 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 November 7, 2024, Artivion, Inc. (“Artivion”) issued a press release announcing its financial results for the third quarter ended September 30, 2024. Artivion hereby incorporates by reference herein the information set forth in its press release dated November 7, 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 November 7, 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: November 7, 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-2024x8k093024ex991.htm EX-99.1 Document
Exhibit 99.1
image.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 Third Quarter 2024 Financial Results

Third Quarter Highlights:

•Achieved revenue of $95.8 million in the third quarter of 2024 versus $87.9 million in the third quarter of 2023, an increase of 9% on a GAAP basis and 10% on a non-GAAP constant currency basis
•Net loss was ($2.3) million or ($0.05) per fully diluted share and non-GAAP net income was $5.0 million or $0.12 per fully diluted share in the third quarter of 2024
•Adjusted EBITDA increased 28% to $17.7 million in the third quarter of 2024 compared to $13.9 million in the third quarter of 2023
•Submitted first module of the pre-market approval application (PMA) for AMDS Hybrid Prosthesis with the U.S. Food and Drug Administration
•Enrollment completed in NEXUS TRIOMPHE clinical trial
•Received regulatory approval from the National Medical Products Administration (NMPA) to commercialize BioGlue Surgical Adhesive in China. Commercialization expected in the second half of 2025.

ATLANTA, GA – (November 7, 2024) – Artivion, Inc. (NYSE: AORT), a leading cardiac and vascular surgery company focused on aortic disease, today announced financial results for the third quarter ended September 30, 2024.

“We continued our strong financial performance through the third quarter as our team delivered revenue growth consistent with our expectations while executing on several initiatives designed to drive long-term profitable growth with our expanding, clinically differentiated product portfolio. Revenue growth in the third quarter was driven by year-over-year growth in On-X of 15%, BioGlue of 14% and stent grafts of 12%, all compared to the third quarter of 2023. On a constant currency basis, year-over-year On-X, BioGlue, and stent grafts grew 15%, 14% and 13%, respectively. We also saw continued revenue strength across Asia Pacific and Latin America which grew 23% and 21%, respectively, and on a constant currency basis, 23% and 32%, compared to last year,” said Pat Mackin, Chairman, President, and Chief Executive Officer.

Page 1 of 11


Mr. Mackin concluded, “We also achieved important milestones in our R&D pipeline this quarter. First, BioGlue was approved in China. Second, we submitted our first module of the PMA application for AMDS with the FDA keeping us on track for an anticipated approval in Q4 2025. Third, our partner Endospan completed enrollment in its U.S. IDE trial TRIOMPHE, putting it on track for PMA approval in the second half of 2026. Fourth, excellent clinical data on 161 patients from our Evita Open Neo trial was presented as a late breaker at EACTS. That trial was larger than our upcoming Arcevo IDE trial, which gives us confidence the upcoming trial will be successful.”

Third Quarter 2024 Financial Results
Total revenues for the third quarter of 2024 were $95.8 million, an increase of 9% on a GAAP basis and 10% on a non-GAAP constant currency basis, both compared to the third quarter of 2023.

Net loss for the third quarter of 2024 was ($2.3) million, or ($0.05) per fully diluted common share, compared to net loss of ($9.8) million, or ($0.24) per fully diluted common share for the third quarter of 2023. Non-GAAP net income for the third quarter of 2024 was $5.0 million, or $0.12 per fully diluted common share, compared to non-GAAP net income of $749,000, or $0.02 per fully diluted common share for the third quarter of 2023. Non-GAAP net income for the third quarter of 2024 includes pretax gains related to foreign currency revaluation of $2.4 million.

2024 Financial Outlook
Artivion is narrowing its revenue guidance and continues to expect constant currency revenue growth of between 10% to 12% for the full year 2024 compared to 2023 and now expects a range of $389 to $396 million for 2024 compared to the previously articulated range of $388 to $396 million. At current rates, the Company expects negligible year-over-year currency impact on the full year 2024 revenues.

Additionally, Artivion continues to expect adjusted EBITDA growth of between 28% and 34% for the full year 2024 compared to 2023 resulting in an expected range of $69 to $72 million for 2024.

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.
Page 2 of 11


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. 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 November 7, 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 13748263.

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 $389 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
Page 3 of 11


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 September 30, 2024. Artivion does not undertake to update its forward-looking statements, whether as a result of new information, future events, or otherwise.
Page 4 of 11


Artivion, Inc. and Subsidiaries
Condensed Consolidated Statements of Operations and Comprehensive Income (Loss)
In Thousands, Except Per Share Data
(Unaudited)
Three Months Ended
September 30,
Nine Months Ended
September 30,
2024 2023 2024 2023
Revenues:
Products $ 71,244  $ 63,747  $ 215,568  $ 192,041 
Preservation services 24,535  24,107  75,661  68,293 
Total revenues 95,779  87,854  291,229  260,334 
Cost of products and preservation services:
Products 24,412  21,574  72,707  62,084 
Preservation services 10,358  10,010  31,243  30,169 
Total cost of products and preservation services 34,770  31,584  103,950  92,253 
Gross margin 61,009  56,270  187,279  168,081 
Operating expenses:
General, administrative, and marketing 50,017  51,093  130,026  158,699 
Research and development 6,605  6,421  21,048  21,062 
Total operating expenses 56,622  57,514  151,074  179,761 
Gain from sale of non-financial assets —  —  —  (14,250)
Operating income (loss) 4,387  (1,244) 36,205  2,570 
Interest expense 8,405  6,603  24,535  19,055 
Interest income (366) (339) (1,093) (679)
Loss on extinguishment of debt —  —  3,669  — 
Other (income) expense, net (2,386) 1,911  5,189 
(Loss) income before income taxes (1,266) (9,419) 9,088  (20,995)
Income tax expense 1,022  382  5,964  5,720 
Net (loss) income $ (2,288) $ (9,801) $ 3,124  $ (26,715)
(Loss) income per share:
Basic $ (0.05) $ (0.24) $ 0.07  $ (0.65)
Diluted $ (0.05) $ (0.24) $ 0.07  $ (0.65)
Weighted-average common shares outstanding:
Basic 41,844  40,881  41,607  40,691 
Diluted 41,844  40,881  42,621  40,691 
Net (loss) income $ (2,288) $ (9,801) $ 3,124  $ (26,715)
Other comprehensive income (loss):
Foreign currency translation adjustments 8,393  (7,070) 2,529  $ (1,423)
Unrealized (loss) gain from foreign currency intra-entity loans, net of tax (2,060) 2,060  (47) 1,855 
Comprehensive income (loss) $ 4,045  $ (14,811) $ 5,606  $ (26,283)
Page 5 of 11


Artivion, Inc. and Subsidiaries
Condensed Consolidated Balance Sheets
In Thousands
September 30,
2024
December 31,
2023
(Unaudited)
ASSETS
Current assets:
Cash and cash equivalents $ 56,173  $ 58,940 
Trade receivables, net 75,686  71,796 
Other receivables 2,288  2,342 
Inventories, net 84,123  81,976 
Deferred preservation costs, net 50,421  49,804 
Prepaid expenses and other 19,267  15,810 
Total current assets 287,958  280,668 
Goodwill 248,745  247,337 
Acquired technology, net 135,052  142,593 
Operating lease right-of-use assets, net 41,206  43,822 
Property and equipment, net 38,262  38,358 
Other intangibles, net 29,527  29,638 
Deferred income taxes 1,458  1,087 
Other long-term assets 20,936  8,894 
Total assets $ 803,144  $ 792,397 
LIABILITIES AND STOCKHOLDERS’ EQUITY
Current liabilities:
Accounts payable $ 11,146  $ 13,318 
Current portion of long-term debt 99,698  1,451 
Accrued expenses 15,888  12,732 
Accrued compensation 15,236  18,715 
Current maturities of operating leases 4,513  3,395 
Taxes payable 3,521  3,840 
Accrued procurement fees 1,456  1,439 
Other current liabilities 1,380  2,972 
Total current liabilities 152,838  57,862 
Long-term debt 214,270  305,531 
Contingent consideration 51,720  63,890 
Non-current maturities of operating leases 41,440  43,977 
Deferred income taxes 18,538  21,851 
Deferred compensation liability 7,930  6,760 
Non-current finance lease obligation 3,194  3,405 
Other long-term liabilities 8,475  7,341 
Total liabilities $ 498,405  $ 510,617 
Commitments and contingencies
Stockholders’ equity:
Preferred stock —  — 
Common stock (75,000 shares authorized, 43,392 and 42,569 shares issued in 2024 and 2023, respectively) 434  426 
Additional paid-in capital 373,264  355,919 
Retained deficit (44,783) (47,907)
Accumulated other comprehensive loss (9,528) (12,010)
Treasury stock, at cost, 1,487 shares as of September 30, 2024 and December 31, 2023 (14,648) (14,648)
Total stockholders’ equity 304,739  281,780 
Total liabilities and stockholders’ equity $ 803,144  $ 792,397 
Page 6 of 11


Artivion, Inc. and Subsidiaries
Condensed Consolidated Statement of Cash Flows
In Thousands
(Unaudited)
Nine Months Ended
September 30,
2024 2023
Net cash flows from operating activities:
Net income (loss) $ 3,124  $ (26,715)
Adjustments to reconcile net income (loss) to net cash from operating activities:
Depreciation and amortization 17,910  17,260 
Change in fair value of contingent consideration (12,170) 21,900 
Non-cash compensation 11,499  10,466 
Non-cash lease expense 5,860  5,467 
Deferred income taxes (4,187) (7,250)
Non-cash debt extinguishment expense 3,669  — 
Write-down of inventories and deferred preservation costs 2,911  3,726 
Fair value adjustment of Endospan agreements (195) 5,000 
Gain from sale of non-financial assets —  (14,250)
Other 1,818  2,325 
Changes in operating assets and liabilities:
Accounts payable, accrued expenses, and other liabilities (5,237) 412 
Inventories and deferred preservation costs (4,791) (10,592)
Prepaid expenses and other assets (4,758) (527)
Receivables (3,356) 765 
Net cash flows provided by operating activities 12,097  7,987 
Net cash flows from investing activities:
Capital expenditures (9,763) (7,083)
Payments for Endospan agreements (7,000) (5,000)
Proceeds from sale of non-financial assets, net —  14,250 
Net cash flows (used in) provided by investing activities (16,763) 2,167 
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 5,285  3,467 
Proceeds from financing insurance premiums —  3,558 
Repayment of debt (211,765) (2,063)
Payment of debt issuance costs (10,044) — 
Principal payments on short-term notes payable (1,027) (1,522)
Other (420) (945)
Net cash flows provided by financing activities 2,029  2,495 
Effect of exchange rate changes on cash and cash equivalents (130) 1,481 
(Decrease) increase in cash and cash equivalents (2,767) 14,130 
Cash and cash equivalents beginning of period 58,940  39,351 
Cash and cash equivalents end of period $ 56,173  $ 53,481 
Page 7 of 11


Artivion, Inc. and Subsidiaries
Financial Highlights
In Thousands
(Unaudited)
Three Months Ended
September 30,
Nine Months Ended
September 30,
2024 2023 2024 2023
Products:
Aortic stent grafts $ 28,643 $ 25,523 $ 92,936 $ 80,032
On-X 21,478 18,744 61,804 54,346
Surgical sealants 18,437 16,234 53,963 49,503
Other 2,686 3,246 6,865 8,160
Total products 71,244 63,747 215,568 192,041
Preservation services 24,535 24,107 75,661 68,293
Total revenues $ 95,779 $ 87,854 $ 291,229 $ 260,334
North America 49,089 48,028 148,679 137,541
Europe, the Middle East, and Africa 30,423 26,536 98,156 84,608
Asia Pacific 10,366 8,402 27,628 24,655
Latin America 5,901 4,888 16,766 13,530
Total revenues $ 95,779 $ 87,854 $ 291,229 $ 260,334
Page 8 of 11


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

Revenues for the
Three Months Ended
September 30,
Percent
Change
From Prior
Year
2024 2023
US GAAP US GAAP Exchange Rate Effect Constant Currency Constant Currency
Products:
Aortic stent grafts $ 28,643 $ 25,523 $ (208) $ 25,315 13%
On-X 21,478 18,744 (103) 18,641 15%
Surgical sealants 18,437 16,234 (128) 16,106 14%
Other 2,686 3,246 3,247 -17%
Total products 71,244 63,747 (438) 63,309 13%
Preservation services 24,535 24,107 (22) 24,085 2%
Total $ 95,779 $ 87,854 $ (460) $ 87,394 10%
North America 49,089  48,028  (50) 47,978  2%
Europe, the Middle East, and Africa 30,423  26,536  12  26,548  15%
Asia Pacific 10,366  8,402  8,403  23%
Latin America 5,901  4,888  (423) 4,465  32%
Total $ 95,779 $ 87,854 $ (460) $ 87,394 10%

Revenues for the
Nine Months Ended
September 30,
Percent
Change
From Prior
Year
2024 2023
US GAAP US GAAP Exchange Rate Effect Constant Currency Constant Currency
Products:
Aortic stent grafts $ 92,936 $ 80,032 688  $ 80,720 15%
On-X 61,804 54,346 (2) 54,344 14%
Surgical sealants 53,963 49,503 (10) 49,493 9%
Other 6,865 8,160 8,164 -16%
Total products 215,568 192,041 680 192,721 12%
Preservation services 75,661 68,293 (26) 68,267 11%
Total $ 291,229 $ 260,334 $ 654 $ 260,988 12%
North America 148,679  137,541  (57) 137,484  8%
Europe, the Middle East, and Africa 98,156  84,608  994  85,602  15%
Asia Pacific 27,628  24,655  —  24,655  12%
Latin America 16,766  13,530  (283) 13,247  27%
Total $ 291,229 $ 260,334 $ 654 $ 260,988 12%
Page 9 of 11


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
September 30,
Nine Months Ended
September 30,
2024 2023 2024 2023
Reconciliation of G&A expense, GAAP to adjusted G&A, non-GAAP:
General, administrative, and marketing expense, GAAP $ 50,017  $ 51,093  $ 130,026  $ 158,699 
  Business development, integration, and severance expense (income) 3,431  6,363  (11,923) 22,461 
  Corporate rebranding expense —  65  —  283 
Adjusted G&A, non-GAAP $ 46,586  $ 44,665  $ 141,949  $ 135,955 

Three Months Ended
September 30,
Nine Months Ended
September 30,
2024 2023 2024 2023
Reconciliation of net loss, GAAP to adjusted EBITDA, non-GAAP:
Net (loss) income, GAAP $ (2,288) $ (9,801) $ 3,124  $ (26,715)
Adjustments:
Interest expense 8,405  6,603  24,535  19,055 
Depreciation and amortization expense 6,110  5,759  17,910  17,260 
  Business development, integration, and severance expense (income) 3,431  6,122  (11,923) 26,844 
Stock-based compensation expense 3,769  3,187  11,499  10,466 
Income tax expense 1,022  382  5,964  5,720 
Loss on extinguishment of debt —  —  3,669  — 
Interest income (366) (339) (1,093) (679)
(Gain) loss on foreign currency revaluation (2,382) 1,882  (29) 112 
  Abandonment of CardioGenesis Cardiac laser therapy business —  —  —  390 
Corporate rebranding expense —  65  —  283 
Gain from sale of non-financial assets —  —  —  (14,250)
Adjusted EBITDA, non-GAAP $ 17,701  $ 13,860  $ 53,656  $ 38,486 

Three Months Ended
September 30,
Nine Months Ended
September 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 $ 11,455  $ 7,232  $ 12,097  $ 7,987 
Capital expenditures (3,639) (2,068) (9,763) (7,083)
Free cash flows, non-GAAP $ 7,816  $ 5,164  $ 2,334  $ 904 
Page 10 of 11


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
September 30,
Nine Months Ended
September 30,
2024 2023 2024 2023
GAAP:
(Loss) income before income taxes $ (1,266) $ (9,419) $ 9,088  $ (20,995)
Income tax expense 1,022  382  5,964  5,720 
Net (loss) income $ (2,288) $ (9,801) $ 3,124  $ (26,715)
Diluted (loss) income per common share $ (0.05) $ (0.24) $ 0.07  $ (0.65)
Diluted weighted-average common shares outstanding 41,844  40,881  42,621  40,691 
Reconciliation of (loss) income before income taxes, GAAP to adjusted income, non-GAAP:
(Loss) income before income taxes, GAAP: $ (1,266) $ (9,419) $ 9,088  $ (20,995)
Adjustments:
Business development, integration, and severance expense (income) 3,431  6,122  (11,923) 26,844 
Amortization expense 3,990  3,766  11,650  11,453 
Loss on extinguishment of debt —  —  3,669  — 
Non-cash interest expense 546  465  1,610  1,391 
Abandonment of CardioGenesis Cardiac laser therapy business —  —  —  390 
Corporate rebranding expense —  65  —  283 
Gain from sale of non-financial assets —  —  —  (14,250)
Adjusted income before income taxes, non-GAAP 6,701  999  14,094  5,116 
Income tax expense calculated at a tax rate of 25% 1,675  250  3,523  1,279 
Adjusted net income, non-GAAP $ 5,026  $ 749  $ 10,571  $ 3,837 
Reconciliation of diluted income (loss) per common share, GAAP to adjusted diluted income per common share, non-GAAP:
Diluted (loss) income per common share, GAAP: $ (0.05) $ (0.24) $ 0.07  $ (0.65)
Adjustments:
Business development, integration, and severance expense (income) 0.08  0.15  (0.28) 0.65 
Amortization expense 0.09  0.09  0.27  0.28 
Loss on extinguishment of debt —  —  0.09  — 
Non-cash interest expense 0.02  0.01  0.04  0.03 
Abandonment of CardioGenesis Cardiac laser therapy business —  —  —  0.01 
Corporate rebranding expense —  —  —  0.01 
Gain from sale of non-financial assets —  —  —  (0.34)
Tax effect of non-GAAP adjustments (0.05) (0.06) (0.03) (0.17)
Effect of 25% tax rate 0.03  0.07  0.09  0.27 
Adjusted diluted income per common share, non-GAAP $ 0.12  $ 0.02  $ 0.25  $ 0.09 
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: 41,844  40,881  42,621  40,691 
Adjustments:
Effect of dilutive stock options and awards 1,160  662  —  512 
Diluted weighted-average common shares outstanding, non-GAAP 43,004  41,543  42,621  41,203 
Page 11 of 11