|
|
|
|
|
(State or Other Jurisdiction of Incorporation)
|
(Commission File Number)
|
(IRS Employer Identification No.)
|
|
|
|
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
|
|
(
|
||
|
(Registrant’s telephone number, including area code)
|
||
|
|
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))
|
|
Title of each class
|
Trading Symbol(s)
|
Name of each exchange on which
registered
|
|
|
|
|
| (d) |
Exhibits.
|
|
Exhibit No.
|
Description
|
|
Press Release, dated July 14, 2026.
|
|
|
Presentation, dated July 14, 2026.
|
|
ANGIODYNAMICS, INC.
|
|||
|
(Registrant)
|
|||
|
Date: July 14, 2026
|
By:
|
/s/ Lawrence T. Weiss |
|
|
|
Name:
|
Lawrence T. Weiss
|
|
|
|
Title:
|
Senior Vice President, Chief
|
|
|
Legal Officer and Corporate Secretary
|
|||
|
Quarter Ended
May 31, 2026
|
Pro Forma* YoY Growth
|
|
|
Pro Forma* Net Sales
|
$86.6 million
|
8.0%
|
|
Med Tech Net Sales
|
$41.8 million
|
16.7%
|
|
Med Device Net Sales
|
$44.8 million
|
1.1%
|
|
|
• |
GAAP gross margin of 54.0%
|
|
|
• |
GAAP loss per share of $0.27
|
|
|
• |
Adjusted loss per share of $0.07
|
|
|
• |
Adjusted EBITDA of $3.3 million
|
|
Year Ended
May 31, 2026
|
Pro Forma* YoY Growth
|
|
|
Pro Forma* Net Sales
|
$320.2 million
|
9.4%
|
|
Med Tech Net Sales
|
$150.0 million
|
18.4%
|
|
Med Device Net Sales
|
$170.2 million
|
2.5%
|
|
|
• |
GAAP gross margin of 54.6%
|
|
|
• |
GAAP loss per share of $0.88
|
|
|
• |
Adjusted loss per share of $0.24
|
|
|
• |
Adjusted EBITDA of $13.2 million
|
|
|
• |
Ended fiscal year 2026 with $53.9 million in cash
|
|
|
• |
Received FDA IDE approval for APEX-Return study evaluating AlphaReturn Blood Management System when used with AlphaVac F1885 System
|
|
|
• |
Received FDA IDE approval for PAVE clinical study evaluating AngioVac System for treatment of right-sided infective endocarditis
|
|
|
• |
Initiated both the AMBITION BTK and RECOVER-AV trials
|
|
|
• |
Two-year follow up data from its PRESERVE pivotal trial presented at the American Urological Association conference in 2026 demonstrating NanoKnife’s durable prostate cancer outcomes
|
|
|
• |
Palmetto GBA (Government Benefits Administrators) finalized a local coverage determination covering NanoKnife IRE for qualifying Medicare patients in prostate and liver cancer, effective July 5,
2026
|
|
|
• |
Received FDA IDE (Investigational Device Exemption) approval for the RELIEF study evaluating NanoKnife IRE for the treatment of benign prostatic hyperplasia
|
|
Guidance Metric
|
Guidance
(As of July 14, 2026)
|
|
Net Sales
|
$336.0M - $341.0M
|
|
Med Tech Net Sales Growth
|
12% – 15%
|
|
Med Device Net Sales Growth
|
Flat
|
|
Gross Margin
|
54% – 55%
|
|
Adjusted EBITDA
|
$13.0M - $16.0M
|
|
Adjusted EPS
|
($0.29) – ($0.24)
|
|
Three Months Ended
|
||||||||||||||||
|
|
|
Actual (1)
May 31, 2026
|
|
|
As Reported (1)
May 31, 2025
|
|
|
Pro Forma
Adjustments (2)
May 31, 2025
|
|
|
Pro Forma
May 31, 2025
|
|
||||
|
|
|
(unaudited)
|
|
|
(audited)
|
|
|
(unaudited)
|
|
|
(unaudited)
|
|||||
|
Net sales
|
$
|
86,607
|
$
|
80,158
|
(1
|
)
|
$
|
80,157
|
||||||||
|
Cost of sales (exclusive of intangible amortization)
|
39,834
|
37,940
|
2
|
37,942
|
||||||||||||
|
Gross margin
|
46,773
|
42,218
|
(3
|
)
|
42,215
|
|||||||||||
|
% of net sales
|
54.0
|
%
|
52.7
|
%
|
52.7
|
%
|
||||||||||
|
Operating expenses
|
||||||||||||||||
|
Research and development
|
8,178
|
6,590
|
—
|
6,590
|
||||||||||||
|
Sales and marketing
|
31,123
|
26,437
|
—
|
26,437
|
||||||||||||
|
General and administrative
|
10,266
|
10,236
|
—
|
10,236
|
||||||||||||
|
Amortization of intangibles
|
2,718
|
2,588
|
—
|
2,588
|
||||||||||||
|
Acquisition, restructuring and other items, net
|
4,683
|
2,155
|
—
|
2,155
|
||||||||||||
|
Total operating expenses
|
56,968
|
48,006
|
—
|
48,006
|
||||||||||||
|
Operating loss
|
(10,195
|
)
|
(5,788
|
)
|
(3
|
)
|
(5,791
|
)
|
||||||||
|
Interest income (expense), net
|
(105
|
)
|
3
|
—
|
3
|
|||||||||||
|
Other expense, net
|
(735
|
)
|
(325
|
)
|
—
|
(325
|
)
|
|||||||||
|
Total other expense, net
|
(840
|
)
|
(322
|
)
|
—
|
(322
|
)
|
|||||||||
|
Loss before income tax (benefit) expense
|
(11,035
|
)
|
(6,110
|
)
|
(3
|
)
|
(6,113
|
)
|
||||||||
|
Income tax (benefit) expense
|
370
|
(60
|
)
|
—
|
(60
|
)
|
||||||||||
|
Net loss
|
$
|
(11,405
|
)
|
$
|
(6,050
|
)
|
$
|
(3
|
)
|
$
|
(6,053
|
)
|
||||
|
Loss per share
|
||||||||||||||||
|
Basic
|
$
|
(0.27
|
)
|
$
|
(0.15
|
)
|
$
|
(0.15
|
)
|
|||||||
|
Diluted
|
$
|
(0.27
|
)
|
$
|
(0.15
|
)
|
$
|
(0.15
|
)
|
|||||||
|
Weighted average shares outstanding
|
||||||||||||||||
|
Basic
|
41,696
|
40,984
|
40,984
|
|||||||||||||
|
Diluted
|
41,696
|
40,984
|
40,984
|
|||||||||||||
|
Twelve months ended
|
||||||||||||||||||||||||
|
Actual (1)
May 31, 2026
|
|
|
Pro Forma
Adjustments (2)
May 31, 2026
|
|
|
Pro Forma
May 31, 2026
|
|
|
As Reported (1)
May 31, 2025
|
|
|
Pro Forma
Adjustments (2)
May 31, 2025
|
|
|
Pro Forma
May 31, 2025
|
|
||||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(audited)
|
(unaudited)
|
(unaudited)
|
|||||||||||||||||||
|
Net sales
|
$
|
320,174
|
(2
|
)
|
$
|
320,172
|
$
|
292,498
|
187
|
$
|
292,685
|
|||||||||||||
|
Cost of sales (exclusive of intangible amortization)
|
145,282
|
—
|
145,282
|
134,793
|
157
|
134,950
|
||||||||||||||||||
|
Gross margin
|
174,892
|
(2
|
)
|
174,890
|
157,705
|
30
|
157,735
|
|||||||||||||||||
|
% of net sales
|
54.6
|
%
|
54.6
|
%
|
53.9
|
%
|
53.9
|
%
|
||||||||||||||||
|
Operating expenses
|
||||||||||||||||||||||||
|
Research and development
|
29,447
|
—
|
29,447
|
26,222
|
—
|
26,222
|
||||||||||||||||||
|
Sales and marketing
|
113,401
|
—
|
113,401
|
103,135
|
—
|
103,135
|
||||||||||||||||||
|
General and administrative
|
43,691
|
—
|
43,691
|
42,092
|
—
|
42,092
|
||||||||||||||||||
|
Amortization of intangibles
|
10,682
|
—
|
10,682
|
10,318
|
—
|
10,318
|
||||||||||||||||||
|
Change in fair value of contingent consideration
|
—
|
—
|
—
|
272
|
—
|
272
|
||||||||||||||||||
|
Acquisition, restructuring and other items, net
|
17,598
|
—
|
17,598
|
15,620
|
161
|
15,781
|
||||||||||||||||||
|
Total operating expenses
|
214,819
|
—
|
214,819
|
197,659
|
161
|
197,820
|
||||||||||||||||||
|
Operating loss
|
(39,927
|
)
|
(2
|
)
|
(39,929
|
)
|
(39,954
|
)
|
(131
|
)
|
(40,085
|
)
|
||||||||||||
|
Interest income (expense), net
|
(299
|
)
|
—
|
(299
|
)
|
978
|
—
|
978
|
||||||||||||||||
|
Other income (expense), net
|
3,926
|
(5,000
|
)
|
(1,074
|
)
|
4,944
|
(5,500
|
)
|
(556
|
)
|
||||||||||||||
|
Total other income (expense), net
|
3,627
|
(5,000
|
)
|
(1,373
|
)
|
5,922
|
(5,500
|
)
|
422
|
|||||||||||||||
|
Loss before income tax (benefit) expense
|
(36,300
|
)
|
(5,002
|
)
|
(41,302
|
)
|
(34,032
|
)
|
(5,631
|
)
|
(39,663
|
)
|
||||||||||||
|
Income tax (benefit) expense
|
442
|
—
|
442
|
(39
|
)
|
—
|
(39
|
)
|
||||||||||||||||
|
Net loss
|
$
|
(36,742
|
)
|
$
|
(5,002
|
)
|
$
|
(41,744
|
)
|
$
|
(33,993
|
)
|
$
|
(5,631
|
)
|
$
|
(39,624
|
)
|
||||||
|
Loss per share
|
||||||||||||||||||||||||
|
Basic
|
$
|
(0.88
|
)
|
$
|
(1.01
|
)
|
$
|
(0.83
|
)
|
$
|
(0.97
|
)
|
||||||||||||
|
Diluted
|
$
|
(0.88
|
)
|
$
|
(1.01
|
)
|
$
|
(0.83
|
)
|
$
|
(0.97
|
)
|
||||||||||||
|
Weighted average shares outstanding
|
||||||||||||||||||||||||
|
Basic
|
41,526
|
41,526
|
40,853
|
40,853
|
||||||||||||||||||||
|
Diluted
|
41,526
|
41,526
|
40,853
|
40,853
|
||||||||||||||||||||
|
Three Months Ended
|
||||||||||||||||
|
Actual
May 31, 2026
|
As Reported (1)
May 31, 2025
|
Pro Forma
Adjustments (2)
May 31, 2025
|
Pro Forma
May 31, 2025
|
|||||||||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
|||||||||||||
|
Net loss
|
$
|
(11,405
|
)
|
$
|
(6,050
|
)
|
$
|
(3
|
)
|
$
|
(6,053
|
)
|
||||
|
Amortization of intangibles
|
2,718
|
2,588
|
—
|
2,588
|
||||||||||||
|
Acquisition, restructuring and other items, net (3)
|
4,683
|
2,155
|
—
|
2,155
|
||||||||||||
|
Tax effect of non-GAAP items (4)
|
1,206
|
254
|
1
|
255
|
||||||||||||
|
Adjusted net loss
|
$
|
(2,798
|
)
|
$
|
(1,053
|
)
|
$
|
(2
|
)
|
$
|
(1,055
|
)
|
||||
|
Three Months Ended
|
||||||||||||||||
|
|
|
Actual
May 31, 2026
|
|
|
As Reported (1)
May 31, 2025
|
|
|
Pro Forma
Adjustments (2)
May 31, 2025
|
|
|
Pro Forma
May 31, 2025
|
|
||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
|||||||||||||
|
Diluted loss per share
|
$
|
(0.27
|
)
|
$
|
(0.15
|
)
|
$
|
—
|
$
|
(0.15
|
)
|
|||||
|
Amortization of intangibles
|
0.07
|
0.06
|
—
|
0.06
|
||||||||||||
|
Acquisition, restructuring and other items, net (3)
|
0.10
|
0.05
|
—
|
0.05
|
||||||||||||
|
Tax effect of non-GAAP items (4)
|
0.03
|
0.01
|
—
|
0.01
|
||||||||||||
|
Adjusted diluted loss per share
|
$
|
(0.07
|
)
|
$
|
(0.03
|
)
|
$
|
—
|
$
|
(0.03
|
)
|
|||||
|
Adjusted diluted sharecount
|
41,696
|
40,984
|
40,984
|
40,984
|
||||||||||||
|
Three Months Ended
|
||||||||||||||||
|
|
|
Actual
May 31, 2026
|
|
|
As Reported (1)
May 31, 2025
|
|
|
Pro Forma
Adjustments (2)
May 31, 2025
|
|
|
Pro Forma
May 31, 2025
|
|
||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
|||||||||||||
|
Net loss
|
$
|
(11,405
|
)
|
$
|
(6,050
|
)
|
$
|
(3
|
)
|
$
|
(6,053
|
)
|
||||
|
Income tax benefit
|
370
|
(60
|
)
|
—
|
(60
|
)
|
||||||||||
|
Interest income (expense), net
|
105
|
(3
|
)
|
—
|
(3
|
)
|
||||||||||
|
Depreciation and amortization
|
5,597
|
5,833
|
—
|
5,833
|
||||||||||||
|
Stock based compensation
|
3,915
|
1,641
|
—
|
1,641
|
||||||||||||
|
Acquisition, restructuring and other items, net (3)
|
4,683
|
2,000
|
—
|
2,000
|
||||||||||||
|
Adjusted EBITDA
|
$
|
3,265
|
$
|
3,361
|
$
|
(3
|
)
|
$
|
3,358
|
|||||||
|
Twelve Months Ended
|
||||||||||||||||||||||||
|
|
|
Actual (1)
May 31, 2026
|
|
|
Pro Forma
Adjustments (2)
May 31, 2026
|
|
|
Pro Forma
May 31, 2026
|
|
|
As Reported (1)
May 31, 2025
|
|
|
Pro Forma
Adjustments (2)
May 31, 2025
|
|
|
Pro Forma
May 31, 2025
|
|
||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
|||||||||||||||||||
|
Net Loss
|
$
|
(36,742
|
)
|
$
|
(5,002
|
)
|
$
|
(41,744
|
)
|
$
|
(33,993
|
)
|
$
|
(5,631
|
)
|
$
|
(39,624
|
)
|
||||||
|
Amortization of intangibles
|
10,682
|
—
|
$
|
10,682
|
10,318
|
—
|
10,318
|
|||||||||||||||||
|
Change in fair value of contingent consideration
|
—
|
—
|
$
|
—
|
272
|
—
|
272
|
|||||||||||||||||
|
Acquisition, restructuring and other items, net (3)
|
17,598
|
—
|
$
|
17,598
|
15,620
|
161
|
15,781
|
|||||||||||||||||
|
Tax effect of non-GAAP items (4)
|
2,287
|
1,149
|
3,436
|
1,760
|
1,258
|
3,018
|
||||||||||||||||||
|
Adjusted net loss
|
$
|
(6,175
|
)
|
$
|
(3,853
|
)
|
$
|
(10,028
|
)
|
$
|
(6,023
|
)
|
$
|
(4,212
|
)
|
$
|
(10,235
|
)
|
||||||
|
Twelve Months Ended
|
||||||||||||||||||||||||
|
|
|
Actual (1)
May 31, 2026
|
|
|
Pro Forma
Adjustments (2)
May 31, 2026
|
|
|
Pro Forma
May 31, 2026
|
|
|
As Reported (1)
May 31, 2025
|
|
|
Pro Forma
Adjustments (2)
May 31, 2025
|
|
|
Pro Forma
May 31, 2025
|
|
||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
|||||||||||||||||||
|
Diluted loss per share
|
$
|
(0.88
|
)
|
$
|
(0.13
|
)
|
$
|
(1.01
|
)
|
$
|
(0.83
|
)
|
$
|
(0.14
|
)
|
$
|
(0.97
|
)
|
||||||
|
Amortization of intangibles
|
0.26
|
—
|
0.26
|
0.25
|
—
|
0.25
|
||||||||||||||||||
|
Change in fair value of contingent consideration
|
—
|
—
|
—
|
0.01
|
—
|
0.01
|
||||||||||||||||||
|
Acquisition, restructuring and other items, net (3)
|
0.41
|
—
|
0.41
|
0.38
|
0.01
|
0.39
|
||||||||||||||||||
|
Tax effect of non-GAAP items (4)
|
0.06
|
0.04
|
0.10
|
0.04
|
0.03
|
0.07
|
||||||||||||||||||
|
Adjusted pro forma diluted loss per share
|
$
|
(0.15
|
)
|
$
|
(0.09
|
)
|
$
|
(0.24
|
)
|
$
|
(0.15
|
)
|
$
|
(0.10
|
)
|
$
|
(0.25
|
)
|
||||||
|
Adjusted diluted sharecount
|
41,526
|
41,526
|
41,526
|
40,853
|
40,853
|
40,853
|
||||||||||||||||||
|
Twelve Months Ended
|
||||||||||||||||||||||||
|
|
|
Actual (1)
May 31, 2026
|
|
|
Pro Forma
Adjustments (2)
May 31, 2026
|
|
|
Pro Forma
May 31, 2026
|
|
|
As Reported (1)
May 31, 2025
|
|
|
Pro Forma
Adjustments (2)
May 31, 2025
|
|
|
Pro Forma
May 31, 2025
|
|
||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
|||||||||||||||||||
|
Net loss
|
$
|
(36,742
|
)
|
$
|
(5,002
|
)
|
$
|
(41,744
|
)
|
$
|
(33,993
|
)
|
$
|
(5,631
|
)
|
$
|
(39,624
|
)
|
||||||
|
Income tax (benefit) expense
|
442
|
—
|
442
|
(39
|
)
|
—
|
(39
|
)
|
||||||||||||||||
|
Interest income (expense), net
|
299
|
—
|
299
|
(978
|
)
|
—
|
(978
|
)
|
||||||||||||||||
|
Depreciation and amortization
|
22,955
|
—
|
22,955
|
25,800
|
—
|
25,800
|
||||||||||||||||||
|
Change in fair value of contingent consideration
|
—
|
—
|
—
|
272
|
—
|
272
|
||||||||||||||||||
|
Stock based compensation
|
13,960
|
—
|
13,960
|
9,772
|
—
|
9,772
|
||||||||||||||||||
|
Acquisition, restructuring and other items, net (3)
|
17,261
|
—
|
17,261
|
12,239
|
161
|
12,400
|
||||||||||||||||||
|
Adjusted EBITDA
|
$
|
18,175
|
$
|
(5,002
|
)
|
$
|
13,173
|
$
|
13,073
|
$
|
(5,470
|
)
|
$
|
7,603
|
||||||||||
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
|
May 31, 2026
|
May 31, 2025
|
May 31, 2026
|
May 31, 2025
|
|||||||||||||
|
(unaudited)
|
(audited)
|
(unaudited)
|
(audited)
|
|||||||||||||
|
Legal (1)
|
$
|
181
|
$
|
309
|
$
|
2,012
|
$
|
715
|
||||||||
|
Mergers and acquisitions (2)
|
—
|
—
|
—
|
737
|
||||||||||||
|
Transition service agreement (3)
|
(17
|
)
|
(414
|
)
|
(1,540
|
)
|
(1,838
|
)
|
||||||||
|
Plant Closure (4)
|
3,208
|
1,941
|
13,119
|
13,761
|
||||||||||||
|
CEO Transition (5)
|
759
|
—
|
1,629
|
—
|
||||||||||||
|
Other
|
552
|
319
|
2,378
|
2,245
|
||||||||||||
|
Total
|
$
|
4,683
|
$
|
2,155
|
$
|
17,598
|
$
|
15,620
|
||||||||
|
Three Months Ended
|
||||||||||||||||||||||||
|
|
|
Actual
May 31, 2026
|
|
|
As
Reported (1)
May 31, 2025
|
|
|
Pro Forma
Adjustments (2)
May 31, 2025
|
|
|
Pro Forma
May 31, 2025
|
|
|
Actual
% Growth
|
|
|
Pro Forma
% Growth
|
|
||||||
|
(unaudited)
|
(audited)
|
(unaudited)
|
(unaudited)
|
|||||||||||||||||||||
|
Net Sales
|
||||||||||||||||||||||||
|
Med Tech
|
$
|
41,758
|
$
|
35,790
|
$
|
—
|
$
|
35,790
|
16.7
|
%
|
16.7
|
%
|
||||||||||||
|
Med Device
|
44,849
|
44,368
|
(1
|
)
|
44,367
|
1.1
|
%
|
1.1
|
%
|
|||||||||||||||
|
$
|
86,607
|
$
|
80,158
|
$
|
(1
|
)
|
$
|
80,157
|
8.0
|
%
|
8.0
|
%
|
||||||||||||
|
Net Sales
|
||||||||||||||||||||||||
|
United States
|
$
|
73,595
|
$
|
67,484
|
$
|
(1
|
)
|
$
|
67,483
|
9.1
|
%
|
9.1
|
%
|
|||||||||||
|
International
|
13,012
|
12,674
|
—
|
12,674
|
2.7
|
%
|
2.7
|
%
|
||||||||||||||||
|
$
|
86,607
|
$
|
80,158
|
$
|
(1
|
)
|
$
|
80,157
|
8.0
|
%
|
8.0
|
%
|
||||||||||||
|
Three Months Ended
|
||||||||||||||||||||||||
|
|
|
Actual
May 31, 2026
|
|
|
As Reported (1)
May 31, 2025
|
|
|
Pro Forma
Adjustments (2)
May 31, 2025
|
|
|
Pro Forma
May 31, 2025
|
|
|
Actual
% Change
|
|
|
Pro Forma
% Change
|
|
||||||
|
(unaudited)
|
(audited)
|
(unaudited)
|
(unaudited)
|
|||||||||||||||||||||
|
Med Tech
|
$
|
26,856
|
$
|
21,117
|
$
|
—
|
$
|
21,117
|
27.2
|
%
|
27.2
|
%
|
||||||||||||
|
Gross margin % of sales
|
64.3
|
%
|
59.0
|
%
|
59.0
|
%
|
||||||||||||||||||
|
Med Device
|
$
|
19,917
|
$
|
21,101
|
$
|
(3
|
)
|
$
|
21,098
|
(5.6
|
)%
|
(5.6
|
)%
|
|||||||||||
|
Gross margin % of sales
|
44.4
|
%
|
47.6
|
%
|
47.6
|
%
|
||||||||||||||||||
|
Total
|
$
|
46,773
|
$
|
42,218
|
$
|
(3
|
)
|
$
|
42,215
|
10.8
|
%
|
10.8
|
%
|
|||||||||||
|
Gross margin % of sales
|
54.0
|
%
|
52.7
|
%
|
52.7
|
%
|
||||||||||||||||||
|
Twelve Months Ended
|
||||||||||||||||||||||||||||||||
|
|
Actual (1)
May 31, 2026
|
|
|
Pro Forma
Adjustments (2)
May 31, 2026
|
Pro Forma
May 31, 2026
|
As
Reported (1)
May 31, 2025
|
Pro Forma
Adjustments (2)
May 31, 2025
|
Pro Forma
May 31, 2025
|
Actual
% Growth
|
Pro Forma
% Growth
|
||||||||||||||||||||||
|
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(audited)
|
(unaudited)
|
(unaudited)
|
||||||||||||||||||||||||||
|
Net Sales
|
||||||||||||||||||||||||||||||||
|
Med Tech
|
$
|
149,954
|
$
|
—
|
$
|
149,954
|
$
|
126,653
|
$
|
—
|
$
|
126,653
|
18.4
|
%
|
18.4
|
%
|
||||||||||||||||
|
Med Device
|
170,220
|
(2
|
)
|
170,218
|
165,845
|
187
|
166,032
|
2.6
|
%
|
2.5
|
%
|
|||||||||||||||||||||
|
$
|
320,174
|
$
|
(2
|
)
|
$
|
320,172
|
$
|
292,498
|
$
|
187
|
$
|
292,685
|
9.5
|
%
|
9.4
|
%
|
||||||||||||||||
|
Net Sales
|
||||||||||||||||||||||||||||||||
|
United States
|
$
|
274,923
|
$
|
(2
|
)
|
$
|
274,921
|
$
|
250,983
|
$
|
13
|
$
|
250,996
|
9.5
|
%
|
9.5
|
%
|
|||||||||||||||
|
International
|
45,251
|
—
|
45,251
|
41,515
|
174
|
41,689
|
9.0
|
%
|
8.5
|
%
|
||||||||||||||||||||||
|
$
|
320,174
|
$
|
(2
|
)
|
$
|
320,172
|
$
|
292,498
|
$
|
187
|
$
|
292,685
|
9.5
|
%
|
9.4
|
%
|
||||||||||||||||
|
Twelve Months Ended
|
||||||||||||||||||||||||||||||||
|
|
|
Actual (1)
May 31, 2026
|
|
|
Pro Forma
Adjustments (2)
May 31, 2026
|
|
|
Pro Forma
May 31, 2026
|
|
|
As Reported (1)
May 31, 2025
|
|
|
Pro Forma
Adjustments (2)
May 31, 2025
|
|
|
Pro Forma
May 31, 2025
|
|
|
Actual
% Change
|
|
|
Pro Forma
% Change
|
|
||||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(audited)
|
(unaudited)
|
(unaudited)
|
|||||||||||||||||||||||||||
|
Med Tech
|
$
|
95,356
|
$
|
—
|
$
|
95,356
|
$
|
78,515
|
$
|
—
|
$
|
78,515
|
21.4
|
%
|
21.4
|
%
|
||||||||||||||||
|
Gross margin % of sales
|
63.6
|
%
|
63.6
|
%
|
62.0
|
%
|
62.0
|
%
|
||||||||||||||||||||||||
|
Med Device
|
$
|
79,536
|
$
|
(2
|
)
|
$
|
79,534
|
$
|
79,190
|
$
|
30
|
$
|
79,220
|
0.4
|
%
|
0.4
|
%
|
|||||||||||||||
|
Gross margin % of sales
|
46.7
|
%
|
46.7
|
%
|
47.7
|
%
|
47.7
|
%
|
||||||||||||||||||||||||
|
Total
|
$
|
174,892
|
$
|
(2
|
)
|
$
|
174,890
|
$
|
157,705
|
$
|
30
|
$
|
157,735
|
10.9
|
%
|
10.9
|
%
|
|||||||||||||||
|
Gross margin % of sales
|
54.6
|
%
|
54.6
|
%
|
53.9
|
%
|
53.9
|
%
|
||||||||||||||||||||||||
|
May 31, 2026
|
May 31, 2025
|
|||||||
|
(unaudited)
|
(audited)
|
|||||||
|
Assets
|
||||||||
|
Current assets:
|
||||||||
|
Cash and cash equivalents
|
$
|
53,864
|
$
|
55,893
|
||||
|
Accounts receivable, net
|
48,325
|
42,890
|
||||||
|
Inventories
|
52,436
|
62,006
|
||||||
|
Prepaid expenses and other
|
8,769
|
7,535
|
||||||
|
Total current assets
|
163,394
|
168,324
|
||||||
|
Property, plant and equipment, net
|
27,097
|
32,300
|
||||||
|
Other assets
|
9,463
|
10,404
|
||||||
|
Intangible assets, net
|
67,209
|
69,116
|
||||||
|
Total assets
|
$
|
267,163
|
$
|
280,144
|
||||
|
Liabilities and stockholders' equity
|
||||||||
|
Current liabilities:
|
||||||||
|
Accounts payable
|
$
|
31,513
|
$
|
33,291
|
||||
|
Accrued liabilities
|
38,909
|
35,518
|
||||||
|
Other current liabilities
|
4,295
|
7,388
|
||||||
|
Total current liabilities
|
74,717
|
76,197
|
||||||
|
Deferred income taxes
|
5,316
|
4,073
|
||||||
|
Other long-term liabilities
|
16,305
|
16,904
|
||||||
|
Total liabilities
|
96,338
|
97,174
|
||||||
|
Stockholders' equity
|
170,825
|
182,970
|
||||||
|
Total Liabilities and Stockholders' Equity
|
$
|
267,163
|
$
|
280,144
|
||||
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
|
May 31, 2026
|
May 31, 2025
|
May 31, 2026
|
May 31, 2025
|
|||||||||||||
|
(unaudited)
|
(unaudited)
|
(unaudited)
|
(audited)
|
|||||||||||||
|
Cash flows from operating activities:
|
||||||||||||||||
|
Net loss
|
$
|
(11,405
|
)
|
$
|
(6,050
|
)
|
$
|
(36,742
|
)
|
$
|
(33,993
|
)
|
||||
|
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
|
||||||||||||||||
|
Depreciation and amortization
|
5,597
|
5,833
|
22,955
|
25,800
|
||||||||||||
|
Non-cash lease expense
|
355
|
462
|
1,555
|
1,958
|
||||||||||||
|
Non-cash interest expense
|
73
|
—
|
290
|
—
|
||||||||||||
|
Stock based compensation
|
3,915
|
1,641
|
13,960
|
9,772
|
||||||||||||
|
Change in fair value of contingent consideration
|
—
|
—
|
—
|
272
|
||||||||||||
|
Deferred income tax provision
|
150
|
(193
|
)
|
143
|
(988
|
)
|
||||||||||
|
Change in accounts receivable allowances
|
123
|
169
|
313
|
699
|
||||||||||||
|
Asset impairments and disposals
|
986
|
76
|
1,304
|
173
|
||||||||||||
|
Other
|
1,152
|
142
|
1,969
|
291
|
||||||||||||
|
Changes in operating assets and liabilities, net of acquisitions:
|
||||||||||||||||
|
Accounts receivable
|
(2,903
|
)
|
447
|
(5,750
|
)
|
23
|
||||||||||
|
Inventories
|
6,463
|
1,146
|
10,047
|
(1,347
|
)
|
|||||||||||
|
Prepaid expenses and other
|
5,250
|
12,548
|
(1,122
|
)
|
3,089
|
|||||||||||
|
Accounts payable, accrued and other liabilities
|
7,696
|
2,590
|
(5,833
|
)
|
(15,877
|
)
|
||||||||||
|
Net cash provided by (used in) operating activities
|
17,452
|
18,811
|
3,089
|
(10,128
|
)
|
|||||||||||
|
Cash flows from investing activities:
|
||||||||||||||||
|
Additions to property, plant and equipment
|
(413
|
)
|
(777
|
)
|
(2,581
|
)
|
(4,464
|
)
|
||||||||
|
Additions to placement and evaluation units
|
(857
|
)
|
(1,846
|
)
|
(3,368
|
)
|
(5,714
|
)
|
||||||||
|
Proceeds from sale of assets
|
—
|
—
|
—
|
—
|
||||||||||||
|
Acquisition of intangibles
|
—
|
—
|
—
|
—
|
||||||||||||
|
Net cash used in investing activities
|
(1,270
|
)
|
(2,623
|
)
|
(5,949
|
)
|
(10,178
|
)
|
||||||||
|
Cash flows from financing activities:
|
||||||||||||||||
|
Deferred financing costs on long-term debt
|
—
|
(680
|
)
|
—
|
(680
|
)
|
||||||||||
|
Payment of acquisition related contingent consideration
|
—
|
(5,000
|
)
|
—
|
(5,000
|
)
|
||||||||||
|
Repurchase of common stock
|
—
|
—
|
—
|
(1,670
|
)
|
|||||||||||
|
Principal payments on financing arrangement
|
(97
|
)
|
(90
|
)
|
(375
|
)
|
(148
|
)
|
||||||||
|
Proceeds from financing arrangement
|
—
|
—
|
—
|
6,310
|
||||||||||||
|
Proceeds from exercise of stock options and employee stock purchase plan
|
(11
|
)
|
—
|
939
|
933
|
|||||||||||
|
Net cash provided by (used in) financing activities
|
(108
|
)
|
(5,770
|
)
|
564
|
(255
|
)
|
|||||||||
|
Effect of exchange rate changes on cash and cash equivalents
|
(20
|
)
|
715
|
267
|
398
|
|||||||||||
|
Increase (decrease) in cash and cash equivalents
|
16,054
|
11,133
|
(2,029
|
)
|
(20,163
|
)
|
||||||||||
|
Cash and cash equivalents at beginning of period
|
37,810
|
44,760
|
55,893
|
76,056
|
||||||||||||
|
Cash and cash equivalents at end of period
|
$
|
53,864
|
$
|
55,893
|
$
|
53,864
|
$
|
55,893
|
||||||||