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) |
☐ | 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 | ||||||
Common Stock, Par Value $0.001 Per Share | PRLB | New York Stock Exchange |
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 1, 2024 |
By: | /s/ Daniel Schumacher | |||||||||||
Daniel Schumacher | ||||||||||||||
Chief Financial Officer |
September 30, 2024 |
December 31, 2023 |
||||||||||
(Unaudited) | |||||||||||
Assets | |||||||||||
Current assets | |||||||||||
Cash and cash equivalents | $ | 87,873 | $ | 83,790 | |||||||
Short-term marketable securities | 12,638 | 19,013 | |||||||||
Accounts receivable, net | 69,464 | 72,848 | |||||||||
Inventory | 12,415 | 13,657 | |||||||||
Income taxes receivable | 665 | 2,228 | |||||||||
Prepaid expenses and other current assets | 10,019 | 9,124 | |||||||||
Total current assets | 193,074 | 200,660 | |||||||||
Property and equipment, net | 237,942 | 253,655 | |||||||||
Goodwill | 273,991 | 273,991 | |||||||||
Other intangible assets, net | 22,890 | 25,584 | |||||||||
Long-term marketable securities | 17,120 | 8,019 | |||||||||
Operating lease assets | 3,519 | 4,628 | |||||||||
Finance lease assets | 759 | 960 | |||||||||
Other long-term assets | 4,491 | 4,856 | |||||||||
Total assets | $ | 753,786 | $ | 772,353 | |||||||
Liabilities and shareholders' equity | |||||||||||
Current liabilities | |||||||||||
Accounts payable | $ | 15,004 | $ | 15,636 | |||||||
Accrued compensation | 17,549 | 15,292 | |||||||||
Accrued liabilities and other | 18,455 | 16,872 | |||||||||
Current operating lease liabilities | 1,450 | 1,585 | |||||||||
Current finance lease liabilities | 306 | 296 | |||||||||
Income taxes payable | 994 | — | |||||||||
Total current liabilities | 53,758 | 49,681 | |||||||||
Long-term operating lease liabilities | 1,979 | 3,008 | |||||||||
Long-term finance lease liabilities | 365 | 595 | |||||||||
Long-term deferred tax liabilities | 12,688 | 18,742 | |||||||||
Other long-term liabilities | 5,003 | 5,032 | |||||||||
Shareholders' equity | 679,993 | 695,295 | |||||||||
Total liabilities and shareholders' equity | $ | 753,786 | $ | 772,353 | |||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Revenue | |||||||||||||||||||||||
Injection Molding | $ | 46,831 | $ | 51,688 | $ | 148,574 | $ | 152,455 | |||||||||||||||
CNC Machining | 53,327 | 52,916 | 154,498 | 149,317 | |||||||||||||||||||
3D Printing | 21,437 | 21,622 | 64,300 | 63,952 | |||||||||||||||||||
Sheet Metal | 3,743 | 4,291 | 11,218 | 12,478 | |||||||||||||||||||
Other Revenue | 281 | 188 | 550 | 627 | |||||||||||||||||||
Total Revenue | 125,619 | 130,705 | 379,140 | 378,829 | |||||||||||||||||||
Cost of revenue | 68,389 | 71,423 | 207,897 | 212,648 | |||||||||||||||||||
Gross profit | 57,230 | 59,282 | 171,243 | 166,181 | |||||||||||||||||||
Operating expenses | |||||||||||||||||||||||
Marketing and sales | 22,619 | 21,682 | 69,070 | 65,863 | |||||||||||||||||||
Research and development | 9,772 | 10,105 | 31,600 | 30,647 | |||||||||||||||||||
General and administrative | 16,259 | 17,058 | 49,167 | 49,713 | |||||||||||||||||||
Closure of Japan business | — | 22 | — | 186 | |||||||||||||||||||
Total operating expenses | 48,650 | 48,867 | 149,837 | 146,409 | |||||||||||||||||||
Income from operations | 8,580 | 10,415 | 21,406 | 19,772 | |||||||||||||||||||
Other income (loss), net | 1,288 | 320 | 3,548 | (1,758) | |||||||||||||||||||
Income before income taxes | 9,868 | 10,735 | 24,954 | 18,014 | |||||||||||||||||||
Provision for income taxes | 2,679 | 2,781 | 7,957 | 7,784 | |||||||||||||||||||
Net income | $ | 7,189 | $ | 7,954 | $ | 16,997 | $ | 10,230 | |||||||||||||||
Net income per share: | |||||||||||||||||||||||
Basic | $ | 0.29 | $ | 0.31 | $ | 0.67 | $ | 0.39 | |||||||||||||||
Diluted | $ | 0.29 | $ | 0.31 | $ | 0.67 | $ | 0.39 | |||||||||||||||
Shares used to compute net income per share: | |||||||||||||||||||||||
Basic | 24,980,536 | 26,023,830 | 25,304,985 | 26,296,304 | |||||||||||||||||||
Diluted | 25,022,485 | 26,028,456 | 25,382,280 | 26,327,606 | |||||||||||||||||||
Nine Months Ended September 30, |
|||||||||||
2024 | 2023 | ||||||||||
Operating activities | |||||||||||
Net income | $ | 16,997 | $ | 10,230 | |||||||
Adjustments to reconcile net income to net cash provided by operating activities: | |||||||||||
Depreciation and amortization | 26,984 | 28,213 | |||||||||
Stock-based compensation expense | 12,716 | 11,811 | |||||||||
Deferred taxes | (6,140) | (9,197) | |||||||||
Interest on finance lease obligations | 26 | 859 | |||||||||
Loss on impairment of equipment | 256 | — | |||||||||
Loss on foreign currency translation | — | 3,906 | |||||||||
Gain on disposal of property and equipment | (24) | (498) | |||||||||
Other | 103 | 122 | |||||||||
Changes in operating assets and liabilities | 9,617 | 10,600 | |||||||||
Net cash provided by operating activities | 60,535 | 56,046 | |||||||||
Investing activities | |||||||||||
Purchases of property, equipment and other capital assets | (8,339) | (9,935) | |||||||||
Proceeds from sales of property, equipment and other capital assets | 34 | 693 | |||||||||
Purchases of marketable securities | (18,087) | — | |||||||||
Proceeds from call redemptions and maturities of marketable securities | 15,709 | 19,115 | |||||||||
Net cash (used in) provided by investing activities | (10,683) | 9,873 | |||||||||
Financing activities | |||||||||||
Proceeds from exercises of stock options and employee stock purchases | 2,094 | 1,986 | |||||||||
Purchases of shares withheld for tax obligations | (1,920) | (1,436) | |||||||||
Repurchases of common stock | (45,958) | (39,053) | |||||||||
Principal repayments of finance lease obligations | (220) | (234) | |||||||||
Net cash used in financing activities | (46,004) | (38,737) | |||||||||
Effect of exchange rate changes on cash and cash equivalents | 235 | (244) | |||||||||
Net increase in cash and cash equivalents | 4,083 | 26,938 | |||||||||
Cash and cash equivalents, beginning of period | 83,790 | 56,558 | |||||||||
Cash and cash equivalents, end of period | $ | 87,873 | $ | 83,496 | |||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
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 | $ | 7,189 | $ | 7,954 | $ | 16,997 | $ | 10,230 | |||||||||||||||
Add back: | |||||||||||||||||||||||
Stock-based compensation expense | 4,196 | 4,441 | 12,716 | 11,811 | |||||||||||||||||||
Amortization expense | 888 | 1,461 | 2,796 | 4,471 | |||||||||||||||||||
Unrealized (gain) loss on foreign currency | 174 | (29) | 323 | 86 | |||||||||||||||||||
Costs related to Japan closure activities | — | 22 | — | 4,093 | |||||||||||||||||||
Total adjustments 1 |
5,258 | 5,895 | 15,835 | 20,461 | |||||||||||||||||||
Income tax benefits on adjustments 2 |
(627) | (633) | (1,066) | (931) | |||||||||||||||||||
Non-GAAP net income | $ | 11,820 | $ | 13,216 | $ | 31,766 | $ | 29,760 | |||||||||||||||
Non-GAAP net income per share: | |||||||||||||||||||||||
Basic | $ | 0.47 | $ | 0.51 | $ | 1.26 | $ | 1.13 | |||||||||||||||
Diluted | $ | 0.47 | $ | 0.51 | $ | 1.25 | $ | 1.13 | |||||||||||||||
Shares used to compute non-GAAP net income per share: | |||||||||||||||||||||||
Basic | 24,980,536 | 26,023,830 | 25,304,985 | 26,296,304 | |||||||||||||||||||
Diluted | 25,022,485 | 26,028,456 | 25,382,280 | 26,327,606 | |||||||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Cost of revenue | $ | 817 | $ | 805 | $ | 2,428 | $ | 2,416 | |||||||||||||||
Marketing and sales | 727 | 961 | 2,378 | 2,508 | |||||||||||||||||||
Research and development | 671 | 675 | 2,031 | 1,888 | |||||||||||||||||||
General and administrative | 2,869 | 3,461 | 8,675 | 9,471 | |||||||||||||||||||
Closure of Japan business | — | 22 | — | 186 | |||||||||||||||||||
Total operating expenses | 4,267 | 5,119 | 13,084 | 14,053 | |||||||||||||||||||
Other income (loss), net | 174 | (29) | 323 | 3,992 | |||||||||||||||||||
Total adjustments | $ | 5,258 | $ | 5,895 | $ | 15,835 | $ | 20,461 | |||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Revenue | $ | 125,619 | $ | 130,705 | $ | 379,140 | $ | 378,829 | |||||||||||||||
Gross profit | 57,230 | 59,282 | 171,243 | 166,181 | |||||||||||||||||||
GAAP gross margin | 45.6 | % | 45.4 | % | 45.2 | % | 43.9 | % | |||||||||||||||
Add back: | |||||||||||||||||||||||
Stock-based compensation expense | 474 | 462 | 1,401 | 1,388 | |||||||||||||||||||
Amortization expense | 343 | 343 | 1,027 | 1,028 | |||||||||||||||||||
Total adjustments | 817 | 805 | 2,428 | 2,416 | |||||||||||||||||||
Non-GAAP gross profit | $ | 58,047 | $ | 60,087 | $ | 173,671 | $ | 168,597 | |||||||||||||||
Non-GAAP gross margin | 46.2 | % | 46.0 | % | 45.8 | % | 44.5 | % | |||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Revenue | $ | 125,619 | $ | 130,705 | $ | 379,140 | $ | 378,829 | |||||||||||||||
Income from operations | 8,580 | 10,415 | 21,406 | 19,772 | |||||||||||||||||||
GAAP operating margin | 6.8 | % | 8.0 | % | 5.6 | % | 5.2 | % | |||||||||||||||
Add back: | |||||||||||||||||||||||
Stock-based compensation expense | 4,196 | 4,441 | 12,716 | 11,811 | |||||||||||||||||||
Amortization expense | 888 | 1,461 | 2,796 | 4,471 | |||||||||||||||||||
Costs related to Japan closure activities | — | 22 | — | 186 | |||||||||||||||||||
Total adjustments | 5,084 | 5,924 | 15,512 | 16,468 | |||||||||||||||||||
Non-GAAP income from operations | $ | 13,664 | $ | 16,339 | $ | 36,918 | $ | 36,240 | |||||||||||||||
Non-GAAP operating margin | 10.9 | % | 12.5 | % | 9.7 | % | 9.6 | % | |||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Revenue | $ | 125,619 | $ | 130,705 | $ | 379,140 | $ | 378,829 | |||||||||||||||
GAAP net income | 7,189 | 7,954 | 16,997 | 10,230 | |||||||||||||||||||
GAAP net income margin | 5.7 | % | 6.1 | % | 4.5 | % | 2.7 | % | |||||||||||||||
Add back: | |||||||||||||||||||||||
Amortization expense | $ | 888 | $ | 1,461 | $ | 2,796 | $ | 4,471 | |||||||||||||||
Depreciation expense | 8,021 | 7,869 | 24,188 | 23,742 | |||||||||||||||||||
Interest income, net | (1,287) | (561) | (3,548) | (1,283) | |||||||||||||||||||
Provision for income taxes | 2,679 | 2,781 | 7,957 | 7,784 | |||||||||||||||||||
EBITDA | 17,490 | 19,504 | 48,390 | 44,944 | |||||||||||||||||||
EBITDA Margin | 13.9 | % | 14.9 | % | 12.8 | % | 11.9 | % | |||||||||||||||
Add back: | |||||||||||||||||||||||
Stock-based compensation expense | 4,196 | 4,441 | 12,716 | 11,811 | |||||||||||||||||||
Unrealized (gain) loss on foreign currency | 174 | (29) | 323 | 86 | |||||||||||||||||||
Costs related to Japan closure activities | — | 22 | — | 4,093 | |||||||||||||||||||
Total adjustments | 4,370 | 4,434 | 13,039 | 15,990 | |||||||||||||||||||
Adjusted EBITDA | $ | 21,860 | $ | 23,938 | $ | 61,429 | $ | 60,934 | |||||||||||||||
Adjusted EBITDA Margin | 17.4 | % | 18.3 | % | 16.2 | % | 16.1 | % | |||||||||||||||
Three Months Ended September 30, 2024 |
Three Months Ended September 30, 2023 |
%
Change2
|
% Change
Organic3
|
||||||||||||||||||||||||||||||||
GAAP |
Foreign
Currency1
|
Non-GAAP | GAAP | ||||||||||||||||||||||||||||||||
Revenues | |||||||||||||||||||||||||||||||||||
United States | $ | 99,571 | $ | — | $ | 99,571 | $ | 103,940 | (4.2 | %) | (4.2 | %) | |||||||||||||||||||||||
Europe | 26,048 | (474) | 25,574 | 26,765 | (2.7 | %) | (4.4 | %) | |||||||||||||||||||||||||||
Total revenue | $ | 125,619 | $ | (474) | $ | 125,145 | $ | 130,705 | (3.9 | %) | (4.3 | %) | |||||||||||||||||||||||
Nine Months Ended September 30, 2024 |
Nine Months Ended September 30, 2023 |
%
Change2
|
% Change
Organic3
|
||||||||||||||||||||||||||||||||
GAAP |
Foreign
Currency1
|
Non-GAAP | GAAP | ||||||||||||||||||||||||||||||||
Revenues | |||||||||||||||||||||||||||||||||||
United States | $ | 299,593 | $ | — | $ | 299,593 | $ | 298,007 | 0.5 | % | 0.5 | % | |||||||||||||||||||||||
Europe | 79,547 | (1,357) | 78,190 | 80,822 | (1.6 | %) | (3.3 | %) | |||||||||||||||||||||||||||
Total revenue | $ | 379,140 | $ | (1,357) | $ | 377,783 | $ | 378,829 | 0.1 | % | (0.3 | %) | |||||||||||||||||||||||
Three Months Ended September 30, 2024 |
Three Months Ended September 30, 2023 |
%
Change2
|
% Change
Organic3
|
||||||||||||||||||||||||||||||||
GAAP |
Foreign
Currency1
|
Non-GAAP | GAAP | ||||||||||||||||||||||||||||||||
Revenues | |||||||||||||||||||||||||||||||||||
Injection Molding | $ | 46,831 | $ | (198) | $ | 46,633 | $ | 51,688 | (9.4) | % | (9.8) | % | |||||||||||||||||||||||
CNC Machining | 53,327 | (160) | 53,167 | 52,916 | 0.8 | 0.5 | |||||||||||||||||||||||||||||
3D Printing | 21,437 | (108) | 21,329 | 21,622 | (0.9) | (1.4) | |||||||||||||||||||||||||||||
Sheet Metal | 3,743 | (4) | 3,739 | 4,291 | (12.8) | (12.9) | |||||||||||||||||||||||||||||
Other Revenue | 281 | (4) | 277 | 188 | 49.5 | 47.3 | |||||||||||||||||||||||||||||
Total Revenue | $ | 125,619 | $ | (474) | $ | 125,145 | $ | 130,705 | (3.9 | %) | (4.3 | %) | |||||||||||||||||||||||
Nine Months Ended September 30, 2024 |
Nine Months Ended September 30, 2023 |
%
Change2
|
% Change
Organic3
|
||||||||||||||||||||||||||||||||
GAAP |
Foreign
Currency1
|
Non-GAAP | GAAP | ||||||||||||||||||||||||||||||||
Revenues | |||||||||||||||||||||||||||||||||||
Injection Molding | $ | 148,574 | $ | (666) | $ | 147,908 | $ | 152,455 | (2.5) | % | (3.0) | % | |||||||||||||||||||||||
CNC Machining | 154,498 | (378) | 154,120 | 149,317 | 3.5 | 3.2 | |||||||||||||||||||||||||||||
3D Printing | 64,300 | (315) | 63,985 | 63,952 | 0.5 | 0.1 | |||||||||||||||||||||||||||||
Sheet Metal | 11,218 | 9 | 11,227 | 12,478 | (10.1) | (10.0) | |||||||||||||||||||||||||||||
Other Revenue | 550 | (7) | 543 | 627 | (12.3) | (13.4) | |||||||||||||||||||||||||||||
Total Revenue | $ | 379,140 | $ | (1,357) | $ | 377,783 | $ | 378,829 | 0.1 | % | (0.3 | %) | |||||||||||||||||||||||
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||||||||
Customer contacts | 22,511 | 23,080 | 43,671 | 45,668 | |||||||||||||||||||
Revenue per customer contact | $ | 5,580 | $ | 5,663 | $ | 8,682 | $ | 8,295 | |||||||||||||||
Q4 2024 Outlook | |||||||||||
Low | High | ||||||||||
GAAP diluted net income per share | $ | 0.10 | $ | 0.18 | |||||||
Add back: | |||||||||||
Stock-based compensation expense | 0.15 | 0.15 | |||||||||
Amortization expense | 0.03 | 0.03 | |||||||||
Unrealized (gain) loss on foreign currency | 0.00 | 0.00 | |||||||||
Total adjustments | 0.18 | 0.18 | |||||||||
Non-GAAP diluted net income per share | $ | 0.28 | $ | 0.36 | |||||||