Minnesota | 001-35435 | 41-1939628 | ||||||||||||
(State or other jurisdiction of incorporation) |
(Commission File Number) | (IRS Employer Identification Number) |
5540 Pioneer Creek Drive
Maple Plain, Minnesota
|
55359 | |||||||
(Address of principal executive offices) | (Zip Code) | |||||||
Registrant’s telephone number, including area code: | (763) 479-3680 |
Not Applicable | ||
(Former name or former address, if changed since last report) |
Title of each class | Trading Symbol(s) | Name of each exchange on which registered | ||||||
Common Stock, Par Value $0.001 Per Share | PRLB | New York Stock Exchange |
☐ | 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)) |
Item 2.02. | Results of Operations and Financial Condition. |
Item 9.01. | Financial Statements and Exhibits. |
99.1 | |||||
104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
Proto Labs, Inc. | ||||||||||||||
Date: | November 3, 2023 |
By: | /s/ Daniel Schumacher | |||||||||||
Daniel Schumacher | ||||||||||||||
Chief Financial Officer |
![]() |
![]() |
September 30, 2023 |
December 31, 2022 |
||||||||||
(Unaudited) | |||||||||||
Assets | |||||||||||
Current assets | |||||||||||
Cash and cash equivalents | $ | 83,496 | $ | 56,558 | |||||||
Short-term marketable securities | 19,204 | 23,568 | |||||||||
Accounts receivable, net | 78,395 | 76,225 | |||||||||
Inventory | 13,803 | 13,578 | |||||||||
Income taxes receivable | 891 | 4,042 | |||||||||
Prepaid expenses and other current assets | 8,722 | 12,597 | |||||||||
Total current assets | 204,511 | 186,568 | |||||||||
Property and equipment, net | 243,022 | 257,785 | |||||||||
Goodwill | 273,991 | 273,991 | |||||||||
Other intangible assets, net | 26,668 | 31,250 | |||||||||
Long-term marketable securities | 12,212 | 26,419 | |||||||||
Operating lease assets | 2,737 | 3,844 | |||||||||
Finance lease assets | 16,763 | 17,532 | |||||||||
Other long-term assets | 4,341 | 4,779 | |||||||||
Total assets | $ | 784,245 | $ | 802,168 | |||||||
Liabilities and shareholders' equity | |||||||||||
Current liabilities | |||||||||||
Accounts payable | $ | 17,922 | $ | 17,356 | |||||||
Accrued compensation | 16,337 | 12,743 | |||||||||
Accrued liabilities and other | 21,027 | 22,384 | |||||||||
Current operating lease liabilities | 1,568 | 1,561 | |||||||||
Current finance lease liabilities | 16,630 | 17,537 | |||||||||
Income taxes payable | 1,144 | — | |||||||||
Total current liabilities | 74,628 | 71,581 | |||||||||
Long-term operating lease liabilities | 1,545 | 2,255 | |||||||||
Long-term finance lease liabilities | 671 | — | |||||||||
Long-term deferred tax liabilities | 17,138 | 26,322 | |||||||||
Other long-term liabilities | 5,341 | 4,362 | |||||||||
Shareholders' equity | 684,922 | 697,648 | |||||||||
Total liabilities and shareholders' equity | $ | 784,245 | $ | 802,168 | |||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Revenue | |||||||||||||||||||||||
Injection Molding | $ | 51,688 | $ | 48,940 | $ | 152,455 | $ | 155,693 | |||||||||||||||
CNC Machining | 52,916 | 47,489 | 149,317 | 141,809 | |||||||||||||||||||
3D Printing | 21,622 | 19,823 | 63,952 | 59,458 | |||||||||||||||||||
Sheet Metal | 4,291 | 5,219 | 12,478 | 15,066 | |||||||||||||||||||
Other Revenue | 188 | 250 | 627 | 765 | |||||||||||||||||||
Total Revenue | 130,705 | 121,721 | 378,829 | 372,791 | |||||||||||||||||||
Cost of revenue | 71,423 | 68,089 | 212,648 | 205,933 | |||||||||||||||||||
Gross profit | 59,282 | 53,632 | 166,181 | 166,858 | |||||||||||||||||||
Operating expenses | |||||||||||||||||||||||
Marketing and sales | 21,682 | 20,594 | 65,863 | 62,235 | |||||||||||||||||||
Research and development | 10,105 | 9,309 | 30,647 | 29,316 | |||||||||||||||||||
General and administrative | 17,058 | 16,477 | 49,713 | 49,770 | |||||||||||||||||||
Closure of Japan business | 22 | 1,194 | 186 | 6,388 | |||||||||||||||||||
Total operating expenses | 48,867 | 47,574 | 146,409 | 147,709 | |||||||||||||||||||
Income from operations | 10,415 | 6,058 | 19,772 | 19,149 | |||||||||||||||||||
Other income (loss), net | 320 | (24) | (1,758) | (323) | |||||||||||||||||||
Income before income taxes | 10,735 | 6,034 | 18,014 | 18,826 | |||||||||||||||||||
Provision for income taxes | 2,781 | 2,083 | 7,784 | 7,223 | |||||||||||||||||||
Net income | $ | 7,954 | $ | 3,951 | $ | 10,230 | $ | 11,603 | |||||||||||||||
Net income per share: | |||||||||||||||||||||||
Basic | $ | 0.31 | $ | 0.14 | $ | 0.39 | $ | 0.42 | |||||||||||||||
Diluted | $ | 0.31 | $ | 0.14 | $ | 0.39 | $ | 0.42 | |||||||||||||||
Shares used to compute net income per share: | |||||||||||||||||||||||
Basic | 26,023,830 | 27,505,097 | 26,296,304 | 27,512,057 | |||||||||||||||||||
Diluted | 26,028,456 | 27,508,217 | 26,327,606 | 27,522,734 | |||||||||||||||||||
Nine Months Ended September 30, |
|||||||||||
2023 | 2022 | ||||||||||
Operating activities | |||||||||||
Net income | $ | 10,230 | $ | 11,603 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation and amortization | 28,213 | 29,981 | |||||||||
Stock-based compensation expense | 11,811 | 13,335 | |||||||||
Deferred taxes | (9,197) | (8,920) | |||||||||
Interest on finance lease obligations | 859 | - | |||||||||
Loss on foreign currency translation | 3,906 | - | |||||||||
Impairments related to closure of Japan business | - | 2,842 | |||||||||
Gain on disposal of property and equipment | (498) | (1,174) | |||||||||
Other | 122 | 11 | |||||||||
Changes in operating assets and liabilities: | 10,600 | 3,886 | |||||||||
Net cash provided by operating activities | 56,046 | 51,564 | |||||||||
Investing activities | |||||||||||
Purchases of property, equipment and other capital assets | (9,935) | (16,414) | |||||||||
Proceeds from sales of property, equipment and other capital assets | 693 | 3,227 | |||||||||
Purchases of marketable securities | - | (45,872) | |||||||||
Proceeds from sales of marketable securities | - | 1,998 | |||||||||
Proceeds from call redemptions and maturities of marketable securities | 19,115 | 13,696 | |||||||||
Net cash provided by (used in) investing activities | 9,873 | (43,365) | |||||||||
Financing activities | |||||||||||
Proceeds from exercises of stock options | 1,986 | 2,311 | |||||||||
Purchases of shares withheld for tax obligations | (1,436) | (1,615) | |||||||||
Repurchases of common stock | (39,053) | (13,074) | |||||||||
Principal repayments of finance lease obligations | (234) | (417) | |||||||||
Net cash used in financing activities | (38,737) | (12,795) | |||||||||
Effect of exchange rate changes on cash and cash equivalents | (244) | (1,972) | |||||||||
Net increase (decrease) in cash and cash equivalents | 26,938 | (6,568) | |||||||||
Cash and cash equivalents, beginning of period | 56,558 | 65,929 | |||||||||
Cash and cash equivalents, end of period | $ | 83,496 | $ | 59,361 | |||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Non-GAAP net income, adjusted for stock-based compensation expense, amortization expense, unrealized (gain) loss on foreign currency and costs related to Japan closure activities | |||||||||||||||||||||||
GAAP net income | $ | 7,954 | $ | 3,951 | $ | 10,230 | $ | 11,603 | |||||||||||||||
Add back: | |||||||||||||||||||||||
Stock-based compensation expense | 4,441 | 4,907 | 11,811 | 13,335 | |||||||||||||||||||
Amortization expense | 1,461 | 1,510 | 4,471 | 4,582 | |||||||||||||||||||
Unrealized (gain) loss on foreign currency | (29) | 382 | 86 | 742 | |||||||||||||||||||
Costs related to Japan closure activities | 22 | 1,194 | 4,093 | 6,388 | |||||||||||||||||||
Total adjustments 1 |
5,895 | 7,993 | 20,461 | 25,047 | |||||||||||||||||||
Income tax benefits on adjustments 2 |
(633) | (1,060) | (931) | (2,518) | |||||||||||||||||||
Non-GAAP net income | $ | 13,216 | $ | 10,884 | $ | 29,760 | $ | 34,132 | |||||||||||||||
Non-GAAP net income per share: | |||||||||||||||||||||||
Basic | $ | 0.51 | $ | 0.40 | $ | 1.13 | $ | 1.24 | |||||||||||||||
Diluted | $ | 0.51 | $ | 0.40 | $ | 1.13 | $ | 1.24 | |||||||||||||||
Shares used to compute non-GAAP net income per share: | |||||||||||||||||||||||
Basic | 26,023,830 | 27,505,097 | 26,296,304 | 27,512,057 | |||||||||||||||||||
Diluted | 26,028,456 | 27,508,217 | 26,327,606 | 27,522,734 | |||||||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Cost of revenue | $ | 805 | $ | 902 | $ | 2,416 | $ | 2,701 | |||||||||||||||
Marketing and sales | 961 | 929 | 2,508 | 2,479 | |||||||||||||||||||
Research and development | 675 | 602 | 1,888 | 1,702 | |||||||||||||||||||
General and administrative | 3,461 | 3,984 | 9,471 | 11,035 | |||||||||||||||||||
Closure of Japan business | 22 | 1,194 | 186 | 6,388 | |||||||||||||||||||
Total operating expenses | 5,119 | 6,709 | 14,053 | 21,604 | |||||||||||||||||||
Other income (loss), net | (29) | 382 | 3,992 | 742 | |||||||||||||||||||
Total adjustments | $ | 5,895 | $ | 7,993 | $ | 20,461 | $ | 25,047 | |||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Revenue | $ | 130,705 | $ | 121,721 | $ | 378,829 | $ | 372,791 | |||||||||||||||
Gross profit | 59,282 | 53,632 | 166,181 | 166,858 | |||||||||||||||||||
GAAP gross margin | 45.4 | % | 44.1 | % | 43.9 | % | 44.8 | % | |||||||||||||||
Add back: | |||||||||||||||||||||||
Stock-based compensation expense | 462 | 560 | 1,388 | 1,674 | |||||||||||||||||||
Amortization expense | 343 | 342 | 1,028 | 1,027 | |||||||||||||||||||
Total adjustments | 805 | 902 | 2,416 | 2,701 | |||||||||||||||||||
Non-GAAP gross profit | $ | 60,087 | $ | 54,534 | $ | 168,597 | $ | 169,559 | |||||||||||||||
Non-GAAP gross margin | 46.0 | % | 44.8 | % | 44.5 | % | 45.5 | % | |||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Revenue | $ | 130,705 | $ | 121,721 | $ | 378,829 | $ | 372,791 | |||||||||||||||
Revenue excluding Japan | $ | 130,705 | $ | 120,434 | $ | 378,829 | $ | 364,562 | |||||||||||||||
Gross profit | 59,282 | 53,632 | 166,181 | 166,858 | |||||||||||||||||||
GAAP gross margin | 45.4 | % | 44.1 | % | 43.9 | % | 44.8 | % | |||||||||||||||
Less: Japan gross profit | - | 47 | - | 3,150 | |||||||||||||||||||
Gross Profit excluding Japan | 59,282 | 53,585 | 166,181 | 163,708 | |||||||||||||||||||
GAAP gross margin excluding Japan | 45.4 | % | 44.5 | % | 43.9 | % | 44.9 | % | |||||||||||||||
Add back: | |||||||||||||||||||||||
Stock-based compensation expense | 462 | 560 | 1,388 | 1,674 | |||||||||||||||||||
Amortization expense | 343 | 342 | 1,028 | 1,027 | |||||||||||||||||||
Less: | |||||||||||||||||||||||
Japan stock-based compensation expense | - | 13 | - | 61 | |||||||||||||||||||
Japan amortization expense | - | - | - | - | |||||||||||||||||||
Total adjustments | 805 | 889 | 2,416 | 2,640 | |||||||||||||||||||
Non-GAAP gross profit excluding Japan | $ | 60,087 | $ | 54,474 | $ | 168,597 | $ | 166,348 | |||||||||||||||
Non-GAAP gross margin excluding Japan | 46.0 | % | 45.2 | % | 44.5 | % | 45.6 | % | |||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Revenue | $ | 130,705 | $ | 121,721 | $ | 378,829 | $ | 372,791 | |||||||||||||||
Income from operations | 10,415 | 6,058 | 19,772 | 19,149 | |||||||||||||||||||
GAAP operating margin | 8.0 | % | 5.0 | % | 5.2 | % | 5.1 | % | |||||||||||||||
Add back: | |||||||||||||||||||||||
Stock-based compensation expense | 4,441 | 4,907 | 11,811 | 13,335 | |||||||||||||||||||
Amortization expense | 1,461 | 1,510 | 4,471 | 4,582 | |||||||||||||||||||
Costs related to Japan closure activities | 22 | 1,194 | 186 | 6,388 | |||||||||||||||||||
Total adjustments | 5,924 | 7,611 | 16,468 | 24,305 | |||||||||||||||||||
Non-GAAP income from operations | $ | 16,339 | $ | 13,669 | $ | 36,240 | $ | 43,454 | |||||||||||||||
Non-GAAP operating margin | 12.5 | % | 11.2 | % | 9.6 | % | 11.7 | % | |||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Revenue | $ | 130,705 | $ | 121,721 | $ | 378,829 | $ | 372,791 | |||||||||||||||
Revenue excluding Japan | $ | 130,705 | $ | 120,434 | $ | 378,829 | $ | 364,562 | |||||||||||||||
Income from operations | 10,415 | 6,058 | 19,772 | 19,149 | |||||||||||||||||||
GAAP operating margin | 8.0 | % | 5.0 | % | 5.2 | % | 5.1 | % | |||||||||||||||
Less: Japan (loss) income from operations | (7) | (724) | (481) | (720) | |||||||||||||||||||
Income from operations excluding Japan | 10,422 | 6,782 | 20,253 | 19,869 | |||||||||||||||||||
GAAP operating margin excluding Japan | 8.0 | % | 5.6 | % | 5.3 | % | 5.5 | % | |||||||||||||||
Add back: | |||||||||||||||||||||||
Stock-based compensation expense | 4,441 | 4,907 | 11,811 | 13,335 | |||||||||||||||||||
Amortization expense | 1,461 | 1,510 | 4,471 | 4,582 | |||||||||||||||||||
Costs related to Japan closure activities | 22 | 1,194 | 186 | 6,388 | |||||||||||||||||||
Less: | |||||||||||||||||||||||
Japan stock-based compensation expense | - | 89 | 17 | 386 | |||||||||||||||||||
Japan amortization expense | - | - | - | - | |||||||||||||||||||
Total adjustments | 5,924 | 7,522 | 16,451 | 23,919 | |||||||||||||||||||
Non-GAAP income from operations excluding Japan | $ | 16,346 | $ | 14,304 | $ | 36,704 | $ | 43,788 | |||||||||||||||
Non-GAAP operating margin excluding Japan | 12.5 | % | 11.9 | % | 9.7 | % | 12.0 | % | |||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Revenue | $ | 130,705 | $ | 121,721 | $ | 378,829 | $ | 372,791 | |||||||||||||||
GAAP net income | 7,954 | 3,951 | 10,230 | 11,603 | |||||||||||||||||||
GAAP net income margin | 6.1 | % | 3.2 | % | 2.7 | % | 3.1 | % | |||||||||||||||
Add back: | |||||||||||||||||||||||
Amortization expense | $ | 1,461 | $ | 1,510 | $ | 4,471 | $ | 4,582 | |||||||||||||||
Depreciation expense | 7,869 | 8,197 | 23,742 | 25,399 | |||||||||||||||||||
Interest income, net | (561) | (265) | (1,283) | (459) | |||||||||||||||||||
Provision for income taxes | 2,781 | 2,083 | 7,784 | 7,223 | |||||||||||||||||||
EBITDA | 19,504 | 15,476 | 44,944 | 48,348 | |||||||||||||||||||
EBITDA Margin | 14.9 | % | 12.7 | % | 11.9 | % | 13.0 | % | |||||||||||||||
Add back: | |||||||||||||||||||||||
Stock-based compensation expense | 4,441 | 4,907 | 11,811 | 13,335 | |||||||||||||||||||
Unrealized (gain) loss on foreign currency | (29) | 382 | 86 | 742 | |||||||||||||||||||
Costs related to Japan closure activities | 22 | 1,194 | 4,093 | 6,388 | |||||||||||||||||||
Total adjustments | 4,434 | 6,483 | 15,990 | 20,465 | |||||||||||||||||||
Adjusted EBITDA | $ | 23,938 | $ | 21,959 | $ | 60,934 | $ | 68,813 | |||||||||||||||
Adjusted EBITDA Margin | 18.3 | % | 18.0 | % | 16.1 | % | 18.5 | % | |||||||||||||||
Three Months Ended September 30, 2023 |
Three Months Ended September 30, 2022 |
%
Change2
|
% Change
Organic3
|
||||||||||||||||||||||||||||||||
GAAP |
Foreign
Currency1
|
Non-GAAP | GAAP | ||||||||||||||||||||||||||||||||
Revenues | |||||||||||||||||||||||||||||||||||
United States | $ | 103,940 | $ | - | $ | 103,940 | $ | 98,970 | 5.0 | % | 5.0 | % | |||||||||||||||||||||||
Europe | 26,765 | (1,666) | 25,099 | 21,464 | 24.7 | % | 16.9 | % | |||||||||||||||||||||||||||
Japan | - | - | - | 1,287 | (100.0 | %) | (100.0 | %) | |||||||||||||||||||||||||||
Total revenue | $ | 130,705 | $ | (1,666) | $ | 129,039 | $ | 121,721 | 7.4 | % | 6.0 | % | |||||||||||||||||||||||
Nine Months Ended September 30, 2023 |
Nine Months Ended September 30, 2022 |
%
Change2
|
% Change
Organic3
|
||||||||||||||||||||||||||||||||
GAAP |
Foreign
Currency1
|
Non-GAAP | GAAP | ||||||||||||||||||||||||||||||||
Revenues | |||||||||||||||||||||||||||||||||||
United States | $ | 298,007 | $ | - | $ | 298,007 | $ | 295,121 | 1.0 | % | 1.0 | % | |||||||||||||||||||||||
Europe | 80,822 | 1,311 | 82,133 | 69,441 | 16.4 | % | 18.3 | % | |||||||||||||||||||||||||||
Japan | - | - | - | 8,229 | (100.0 | %) | (100.0 | %) | |||||||||||||||||||||||||||
Total revenue | $ | 378,829 | $ | 1,311 | $ | 380,140 | $ | 372,791 | 1.6 | % | 2.0 | % | |||||||||||||||||||||||
Three Months Ended September 30, 2023 |
Three Months Ended September 30, 2022 |
%
Change2
|
% Change
Organic3
|
||||||||||||||||||||||||||||||||
GAAP |
Foreign
Currency1
|
Non-GAAP | GAAP | ||||||||||||||||||||||||||||||||
Revenues | |||||||||||||||||||||||||||||||||||
Injection Molding | $ | 51,688 | $ | (655) | $ | 51,033 | $ | 48,940 | 5.6 | % | 4.3 | % | |||||||||||||||||||||||
CNC Machining | 52,916 | (708) | 52,208 | 47,489 | 11.4 | 9.9 | |||||||||||||||||||||||||||||
3D Printing | 21,622 | (390) | 21,232 | 19,823 | 9.1 | 7.1 | |||||||||||||||||||||||||||||
Sheet Metal | 4,291 | (20) | 4,271 | 5,219 | (17.8) | (18.2) | |||||||||||||||||||||||||||||
Other Revenue | 188 | 107 | 295 | 250 | (24.8) | 18.0 | |||||||||||||||||||||||||||||
Total Revenue | $ | 130,705 | $ | (1,666) | $ | 129,039 | $ | 121,721 | 7.4 | % | 6.0 | % | |||||||||||||||||||||||
Nine Months Ended September 30, 2023 |
Nine Months Ended September 30, 2022 |
%
Change2
|
% Change
Organic3
|
||||||||||||||||||||||||||||||||
GAAP |
Foreign
Currency1
|
Non-GAAP | GAAP | ||||||||||||||||||||||||||||||||
Revenues | |||||||||||||||||||||||||||||||||||
Injection Molding | $ | 152,455 | $ | 781 | $ | 153,236 | $ | 155,693 | (2.1) | % | (1.6) | % | |||||||||||||||||||||||
CNC Machining | 149,317 | 152 | 149,469 | 141,809 | 5.3 | 5.4 | |||||||||||||||||||||||||||||
3D Printing | 63,952 | 277 | 64,229 | 59,458 | 7.6 | 8.0 | |||||||||||||||||||||||||||||
Sheet Metal | 12,478 | (9) | 12,469 | 15,066 | (17.2) | (17.2) | |||||||||||||||||||||||||||||
Other Revenue | 627 | 110 | 737 | 765 | (18.0) | (3.7) | |||||||||||||||||||||||||||||
Total Revenue | $ | 378,829 | $ | 1,311 | $ | 380,140 | $ | 372,791 | 1.6 | % | 2.0 | % | |||||||||||||||||||||||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||||||||||
2023 | 2022 | 2023 | 2022 | ||||||||||||||||||||
Unique product developers and engineers served | 23,080 | 23,816 | 45,668 | 47,793 | |||||||||||||||||||