|
AZIYO BIOLOGICS, INC.
|
| |
|
|
| | | | | | | | | | | | | |
| | |
Per Share
|
| |
Total
|
| ||||||
Initial public offering price
|
| | | $ | 17.00 | | | | | $ | 49,999,992.00 | | |
Underwriting discount(1)
|
| | | $ | 1.19 | | | | | $ | 3,499,999.44 | | |
Proceeds, before expenses, to Aziyo Biologics, Inc.
|
| | | $ | 15.81 | | | | | $ | 46,499,992.56 | | |
| Cantor | | |
Truist Securities
|
|
| | |
Page
|
| |||
| | | | ii | | | |
| | | | 1 | | | |
| | | | 19 | | | |
| | | | 77 | | | |
| | | | 79 | | | |
| | | | 80 | | | |
| | | | 81 | | | |
| | | | 82 | | | |
| | | | 85 | | | |
| | | | 88 | | | |
| | | | 90 | | | |
| | | | 109 | | | |
| | | | 138 | | | |
| | | | 145 | | | |
| | | | 157 | | | |
| | | | 161 | | | |
| | | | 164 | | | |
| | | | 169 | | | |
| | | | 172 | | | |
| | | | 176 | | | |
| | | | 185 | | | |
| | | | 185 | | | |
| | | | 185 | | | |
| | | | F-1 | | |
| | |
Year Ended
December 31, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||
Consolidated Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | 39,038 | | | | | $ | 42,901 | | | | | $ | 19,709 | | | | | $ | 18,442 | | |
Cost of goods sold
|
| | | | 23,093 | | | | | | 23,133 | | | | | | 10,376 | | | | | | 9,443 | | |
Gross profit
|
| | | | 15,945 | | | | | | 19,768 | | | | | | 9,333 | | | | | | 8,999 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing
|
| | | | 13,165 | | | | | | 16,161 | | | | | | 7,157 | | | | | | 8,297 | | |
General and administrative
|
| | | | 8,520 | | | | | | 9,616 | | | | | | 4,293 | | | | | | 5,699 | | |
Research and development
|
| | | | 2,481 | | | | | | 2,400 | | | | | | 1,235 | | | | | | 1,948 | | |
Total operating expenses
|
| | | | 24,166 | | | | | | 28,177 | | | | | | 12,685 | | | | | | 15,944 | | |
Loss from operations
|
| | | | (8,221) | | | | | | (8,409) | | | | | | (3,352) | | | | | | (6,945) | | |
Interest expense
|
| | | | 5,519 | | | | | | 5,381 | | | | | | 2,686 | | | | | | 2,783 | | |
Other (income) expense
|
| | | | (2,200) | | | | | | (1,881) | | | | | | — | | | | | | — | | |
Loss before provision for income taxes
|
| | | | (11,540) | | | | | | (11,909) | | | | | | (6,038) | | | | | | (9,728) | | |
Provision for income taxes
|
| | | | 26 | | | | | | 30 | | | | | | 14 | | | | | | 10 | | |
Net loss and net loss attributable to common
stockholders |
| | | $ | (11,566) | | | | | $ | (11,939) | | | | | $ | (6,052) | | | | | $ | (9,738) | | |
Net loss per share attributable to common stockholders — basic and diluted(1)
|
| | | $ | (18.37) | | | | | $ | (18.48) | | | | | $ | (9.38) | | | | | $ | (15.02) | | |
Weighted average shares of common stock outstanding used to compute net loss per share attributable to common stockholders — basic and diluted(1)
|
| | | | 629,534 | | | | | | 645,994 | | | | | | 645,143 | | | | | | 648,277 | | |
Pro forma net loss per share attributable to common stockholders — basic and diluted (unaudited)(1)
|
| | | | | | | | | | (1.89) | | | | | | | | | | | | (1.48) | | |
Pro forma weighted average shares of common stock outstanding used to compute pro forma net loss per share attributable to common stockholders — basic and diluted (unaudited)(1)
|
| | | | | | | | | | 6,309,291 | | | | | | | | | | | | 6,577,529 | | |
| | |
As of June 30, 2020
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma As
Adjusted(2) |
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 990 | | | | | $ | 4,395 | | | | | $ | 47,395 | | |
Working capital(3)
|
| | | | (3,310) | | | | | | 96 | | | | | | 43,096 | | |
Total assets
|
| | | | 42,195 | | | | | | 45,600 | | | | | | 88,600 | | |
Long-term debt, including current portion
|
| | | | 26,061 | | | | | | 24,061 | | | | | | 24,061 | | |
Long-term revenue interest obligation, including current portion
|
| | | | 19,433 | | | | | | 19,433 | | | | | | 19,433 | | |
Series A convertible preferred stock
|
| | | | 44,899 | | | | | | — | | | | | | — | | |
Total stockholders’ equity (deficit)(4)
|
| | | | (64,723) | | | | | | (14,172) | | | | | | 28,827 | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(dollars in thousands)
|
| |||||||||||||||||||||
Net sales
|
| | | $ | 39,038 | | | | | $ | 42,901 | | | | | $ | 19,709 | | | | | $ | 18,442 | | |
Cost of Goods Sold
|
| | | | 23,093 | | | | | | 23,133 | | | | | | 10,376 | | | | | | 9,443 | | |
Gross profit
|
| | | $ | 15,945 | | | | | $ | 19,768 | | | | | $ | 9,333 | | | | | $ | 8,999 | | |
Intangible amortization expense
|
| | | $ | 3,398 | | | | | $ | 3,398 | | | | | $ | 1,699 | | | | | $ | 1,699 | | |
Cost of Goods Sold, excluding intangible amortization
|
| | | $ | 19,695 | | | | | $ | 19,735 | | | | | $ | 8,677 | | | | | $ | 7,744 | | |
Gross profit, excluding intangible amortization
|
| | | $ | 19,343 | | | | | $ | 23,166 | | | | | $ | 11,032 | | | | | $ | 10,698 | | |
Gross margin
|
| | | | 41% | | | | | | 46% | | | | | | 47% | | | | | | 49% | | |
Gross margin, excluding intangible amortization
|
| | | | 50% | | | | | | 54% | | | | | | 56% | | | | | | 58% | | |
| | |
As of June 30, 2020
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma As
Adjusted |
| |||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||
Cash
|
| | | $ | 990 | | | | | $ | 4,395 | | | | | $ | 47,395 | | |
Total long-term debt(1)(3)
|
| | |
$
|
26,061
|
| | | |
|
24,061
|
| | | |
|
24,061
|
| |
Total revenue interest obligation(2)(3)
|
| | |
|
19,433
|
| | | |
|
19,433
|
| | | |
|
19,433
|
| |
Preferred stock warrant liability(3)
|
| | | | 247 | | | | | | — | | | | | | — | | |
Series A convertible preferred stock, par value $0.001 per share;
45,500,000 shares authorized, 45,000,000 shares issued and outstanding, actual; no shares authorized, issued or outstanding, pro forma and pro forma as adjusted |
| | | | 44,899 | | | | | | — | | | | | | — | | |
Series A-1 convertible preferred stock, par value $0.001 per share; no shares authorized, issued or outstanding, actual, pro forma and pro forma as adjusted(4)
|
| | | | — | | | | | | — | | | | | | — | | |
Stockholders’ equity (deficit): | | | | | | | | | | | | | | | | | | | |
Preferred stock, par value $0.001 per share; no shares
authorized, issued or outstanding, actual; 10,000,000 shares authorized and no shares issued or outstanding, pro forma and pro forma as adjusted |
| | | | — | | | | | | — | | | | | | — | | |
Common stock, par value $0.001 per share; 4,514,543 shares
authorized, 648,277 shares issued and outstanding, actual; no shares authorized, pro forma and pro forma as adjusted; no shares issued and outstanding, pro forma; no shares issued and outstanding, pro forma as adjusted |
| | | | 1 | | | | | | — | | | | | | — | | |
Class A Common stock, par value $0.001 per share; no shares
authorized, issued and outstanding, actual; 200,000,000 shares authorized, pro forma and pro forma as adjusted; 4,885,855 shares issued and outstanding, pro forma; 7,091,737 shares issued and outstanding, pro forma as adjusted |
| | | | — | | | | | | 5 | | | | | | 7 | | |
Class B Common stock, par value $0.001 per share; no shares
authorized, issued or outstanding, actual; 20,000,000 shares authorized, pro forma and pro forma as adjusted; 2,398,868 shares issued and outstanding, pro forma; 3,134,162 shares issued and outstanding, pro forma as adjusted |
| | | | — | | | | | | 2 | | | | | | 3 | | |
Additional paid-in capital
|
| | | | 1,952 | | | | | | 53,328 | | | | | | 96,325 | | |
Accumulated deficit(5)
|
| | | | (66,676) | | | | | | (67,508) | | | | | | (67,508) | | |
Total stockholders’ equity (deficit)
|
| | | | (64,723) | | | | | | (14,173) | | | | | | 28,827 | | |
Total capitalization
|
| | | $ | 25,917 | | | | | | 29,321 | | | | | $ | 72,321 | | |
|
Initial public offering price per share
|
| | | | | | | | | $ | 17.00 | | |
|
Historical net tangible book value per share as of June 30, 2020
|
| | | $ | (136.19) | | | | | | | | |
|
Increase (decrease) per share attributable to the pro forma adjustments described
above |
| | | | 131.01 | | | | | | | | |
|
Pro forma net tangible book value (deficit) per share as of June 30, 2020
|
| | | | (5.18) | | | | | | | | |
|
Increase per share attributable to this offering
|
| | | | 5.69 | | | | |||||
|
Pro forma as adjusted net tangible book value per share after this offering
|
| | | | | | | | | $ | 0.51 | | |
|
Dilution per share to new investors in this offering
|
| | | | | | | | | $ | 16.49 | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Average Price
Per Share |
| |||||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| ||||||||||||||||||
Existing stockholders(1)
|
| | | | 7,284,723 | | | | | | 71.2% | | | | | $ | 53,374,988 | | | | | | 51.6% | | | | | $ | 7.33 | | |
New investors
|
| | | | 2,941,176 | | | | | | 28.8 | | | | | | 49,999,992 | | | | | | 48.4 | | | | | $ | 17.00 | | |
Total
|
| | | | 10,225,899 | | | | | | 100.0% | | | | | | 103,374,980 | | | | | | 100.0% | | | | | | | | |
| | |
Year Ended
December 31, |
| |
Six Months Ended
June 30, |
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||||||||
Consolidated Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net sales
|
| | | $ | 39,038 | | | | | $ | 42,901 | | | | | $ | 19,709 | | | | | $ | 18,442 | | |
Cost of goods sold
|
| | | | 23,093 | | | | | | 23,133 | | | | | | 10,376 | | | | | | 9,443 | | |
Gross profit
|
| | | | 15,945 | | | | | | 19,768 | | | | | | 9,333 | | | | | | 8,999 | | |
Operating expenses: | | | | | | | | | | | | | | | | | | | | | | | | | |
Sales and marketing
|
| | | | 13,165 | | | | | | 16,161 | | | | | | 7,157 | | | | | | 8,297 | | |
General and administrative
|
| | | | 8,520 | | | | | | 9,616 | | | | | | 4,293 | | | | | | 5,699 | | |
Research and development
|
| | | | 2,481 | | | | | | 2,400 | | | | | | 1,235 | | | | | | 1,948 | | |
Total operating expenses
|
| | | | 24,166 | | | | | | 28,177 | | | | | | 12,685 | | | | | | 15,944 | | |
Loss from operations
|
| | | | (8,221) | | | | | | (8,409) | | | | | | (3,352) | | | | | | (6,945) | | |
Interest expense
|
| | | | 5,519 | | | | | | 5,381 | | | | | | 2,686 | | | | | | 2,783 | | |
Other (income) expense
|
| | | | (2,200) | | | | | | (1,881) | | | | | | — | | | | | | — | | |
Loss before provision for income taxes
|
| | | | (11,540) | | | | | | (11,909) | | | | | | (6,038) | | | | | | (9,728) | | |
Provision for income taxes
|
| | | | 26 | | | | | | 30 | | | | | | 14 | | | | | | 10 | | |
Net loss and net loss attributable to common stockholders
|
| | | $ | (11,566) | | | | | $ | (11,939) | | | | | $ | (6,052) | | | | | $ | (9,738) | | |
Net loss per share attributable to common stockholders — basic and diluted(1)
|
| | | $ | (18.37) | | | | | $ | (18.48) | | | | | $ | (9.38) | | | | | $ | (15.02) | | |
Weighted average shares of common stock outstanding used to compute net loss per share attributable to common stockholders — basic and diluted(1)
|
| | | | 629,534 | | | | | | 645,994 | | | | | | 645,143 | | | | | | 648,277 | | |
Pro forma net loss per share attributable to common stockholders — basic and diluted (unaudited)(1)
|
| | | | | | | | | | (1.89) | | | | | | | | | | | | (1.48) | | |
Pro forma weighted average shares of common
stock outstanding used to compute pro forma net loss per share attributable to common stockholders — basic and diluted (unaudited)(1) |
| | | | | | | | | | 6,309,291 | | | | | | | | | | | | 6,577,529 | | |
| | |
As of December 31,
|
| |
As of
June 30, 2020 |
| ||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
| | |
(in thousands)
|
| |||||||||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 2,367 | | | | | $ | 2,482 | | | | | $ | 990 | | |
Working capital(1)
|
| | | | 4,790 | | | | | | 172 | | | | | | (3,310) | | |
Total assets
|
| | | | 47,741 | | | | | | 44,772 | | | | | | 42,195 | | |
Long-term debt, including current portion
|
| | | | 17,819 | | | | | | 21,304 | | | | | | 26,061 | | |
Long-term revenue interest obligation, including current portion
|
| | | | 20,253 | | | | | | 19,346 | | | | | | 19,433 | | |
Preferred stock warrant liability
|
| | | | 249 | | | | | | 247 | | | | | | 247 | | |
Total liabilities
|
| | | | 49,736 | | | | | | 55,434 | | | | | | 62,019 | | |
Convertible preferred stock
|
| | | | 41,411 | | | | | | 44,449 | | | | | | 44,899 | | |
Additional paid-in capital
|
| | | | 1,592 | | | | | | 1,826 | | | | | | 1,952 | | |
Accumulated deficit
|
| | | | (44,999) | | | | | | (56,938) | | | | | | (66,676) | | |
Total stockholders’ deficit
|
| | | | (43,406) | | | | | | (55,111) | | | | | | (64,723) | | |
| | |
Year Ended December 31,
|
| | | |||||||||||||||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
Change 2018 / 2019
|
| |||||||||||||||||||||||||||
(in thousands, except percentages)
|
| |
Amount
|
| |
% of Net Sales
|
| |
Amount
|
| |
% of Net Sales
|
| |
$
|
| |
%
|
| ||||||||||||||||||
Net Sales
|
| | | $ | 39,038 | | | | | | 100.0% | | | | | $ | 42,901 | | | | | | 100.0% | | | | | $ | 3,863 | | | | | | 9.9% | | |
Cost of goods sold
|
| | | | 23,093 | | | | | | 59.2% | | | | | | 23,133 | | | | | | 53.9% | | | | | | 40 | | | | | | 0.0% | | |
Gross Profit
|
| | | | 15,945 | | | | | | 40.8% | | | | | | 19,768 | | | | | | 46.1% | | | | | | 3,823 | | | | | | 24.0% | | |
Sales and marketing
|
| | | | 13,165 | | | | | | 33.7% | | | | | | 16,161 | | | | | | 37.7% | | | | | | 2,996 | | | | | | 22.8% | | |
General and administrative
|
| | | | 8,520 | | | | | | 21.8% | | | | | | 9,616 | | | | | | 22.4% | | | | | | 1,096 | | | | | | 12.9% | | |
Research and development
|
| | | | 2,481 | | | | | | 6.4% | | | | | | 2,400 | | | | | | 5.6% | | | | | | (81) | | | | | | (3.3)% | | |
Loss from operations
|
| | | | (8,221) | | | | | | (21.1)% | | | | | | (8,409) | | | | | | (19.6)% | | | | | | (188) | | | | | | (2.3)% | | |
Interest expense
|
| | | | 5,519 | | | | | | 14.1% | | | | | | 5,381 | | | | | | 12.5% | | | | | | (138) | | | | | | (2.5)% | | |
Other (income) expense, net
|
| | | | (2,200) | | | | | | (5.6)% | | | | | | (1,881) | | | | | | (4.4)% | | | | | | 319 | | | | | | 14.5% | | |
Loss before provision of income taxes
|
| | | | (11,540) | | | | | | (29.6)% | | | | | | (11,909) | | | | | | (27.8)% | | | | | | (369) | | | | | | (3.2)% | | |
Income tax expense
|
| | | | 26 | | | | | | 0.0% | | | | | | 30 | | | | | | 0.0% | | | | | | 4 | | | | | | 15.4% | | |
Net loss
|
| | |
$
|
(11,566)
|
| | | | | (29.6)% | | | | |
$
|
(11,939)
|
| | | | | (27.8)% | | | | | $ | (373) | | | | | | (3.3)% | | |
| | |
Year Ended December 31,
|
| |
Change 2018 / 2019
|
| ||||||||||||||||||||||||||||||
(in thousands, except percentages)
|
| |
2018
|
| |
% of Net Sales
|
| |
2019
|
| |
% of Net Sales
|
| |
$
|
| |
%
|
| ||||||||||||||||||
Products: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Core Products
|
| | | $ | 22,720 | | | | | | 58.2% | | | | | $ | 30,918 | | | | | | 72.1% | | | | | $ | 8,198 | | | | | | 36.1% | | |
Non-Core Products
|
| | | | 16,318 | | | | | | 41.8% | | | | | | 11,983 | | | | | | 27.9% | | | | | | (4,335) | | | | | | (26.6)% | | |
Total Net Sales
|
| | |
$
|
39,038
|
| | | | | 100.0% | | | | |
$
|
42,901
|
| | | | | 100.0% | | | | | $ | 3,863 | | | | | | 9.9% | | |
| | |
Six Months Ended June 30,
|
| | | | | | | | | | | | | |||||||||||||||||||||
| | |
2019
|
| |
2020
|
| |
Change 2019 / 2020
|
| |||||||||||||||||||||||||||
(in thousands, except percentages)
|
| |
Amount
|
| |
% of Net Sales
|
| |
Amount
|
| |
% of Net Sales
|
| |
$
|
| |
%
|
| ||||||||||||||||||
Net Sales
|
| | | $ | 19,709 | | | | | | 100.0% | | | | | $ | 18,442 | | | | | | 100.0% | | | | | $ | (1,267) | | | | | | (6.4)% | | |
Cost of goods sold
|
| | | | 10,376 | | | | | | 52.6% | | | | | | 9,443 | | | | | | 51.2% | | | | | | (933) | | | | | | (9.0)% | | |
Gross Profit
|
| | | | 9,333 | | | | | | 47.4% | | | | | | 8,999 | | | | | | 48.8% | | | | | | (334) | | | | | | (3.6)% | | |
Sales and marketing
|
| | | | 7,157 | | | | | | 36.3% | | | | | | 8,297 | | | | | | 45.0% | | | | | | 1,140 | | | | | | 15.9% | | |
General and administrative
|
| | | | 4,293 | | | | | | 21.8% | | | | | | 5,699 | | | | | | 30.9% | | | | | | 1,406 | | | | | | 32.7% | | |
Research and development
|
| | | | 1,235 | | | | | | 6.3% | | | | | | 1,948 | | | | | | 10.6% | | | | | | 713 | | | | | | 57.8% | | |
Loss from operations
|
| | | | (3,352) | | | | | | (17.0)% | | | | | | (6,945) | | | | | | (37.7)% | | | | | | (3,593) | | | | | | (107.2)% | | |
Interest expense
|
| | | | 2,686 | | | | | | 13.6% | | | | | | 2,783 | | | | | | 15.1% | | | | | | 97 | | | | | | 3.6% | | |
Other (income) expense, net
|
| | | | — | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | | | | | — | | | | | | 0.0% | | |
Loss before provision of income taxes
|
| | | | (6,038) | | | | | | (30.6)% | | | | | | (9,728) | | | | | | (52.7)% | | | | | | (3,690) | | | | | | (61.1)% | | |
Income tax expense
|
| | | | 14 | | | | | | 0.1% | | | | | | 10 | | | | | | 0.1% | | | | | | (4) | | | | | | (28.4)% | | |
Net loss
|
| | |
$
|
(6,052)
|
| | | | | (30.7)% | | | | |
$
|
(9,738)
|
| | | | | (52.8)% | | | | | $ | (3,686) | | | | | | (60.9)% | | |
| | |
For the Six Months June 30,
|
| |
Change 2019 / 2020
|
| ||||||||||||||||||||||||||||||
(in thousands, except percentages)
|
| |
2019
|
| |
% of Net Sales
|
| |
2020
|
| |
% of Net Sales
|
| |
$
|
| |
%
|
| ||||||||||||||||||
Products:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Core Products
|
| | | $ | 13,683 | | | | | | 69.4% | | | | | $ | 15,611 | | | | | | 84.6% | | | | | $ | 1,928 | | | | | | 14.1% | | |
Non-Core Products
|
| | | | 6,026 | | | | | | 30.6% | | | | | | 2,831 | | | | | | 15.4% | | | | | | (3,195) | | | | | | (53.0)% | | |
Total Net Sales
|
| | |
$
|
19,709
|
| | | | | 100% | | | | |
$
|
18,442
|
| | | | | 100% | | | | | $ | (1,267) | | | | | | (6.4)% | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Net cash (used in) provided by: | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (5,447) | | | | | $ | (7,225) | | |
Investing activities
|
| | | | (190) | | | | | | (577) | | |
Financing activities
|
| | | | 7,311 | | | | | | 7,979 | | |
Net increase in cash
|
| | | $ | 1,674 | | | | | $ | 177 | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
(in thousands)
|
| |||||||||
Net cash (used in) provided by: | | | | | | | | | | | | | |
Operating activities
|
| | | $ | (2,252) | | | | | $ | (7,029) | | |
Investing activities
|
| | | | (259) | | | | | | (89) | | |
Financing activities
|
| | | | 697 | | | | | | 5,568 | | |
Net decrease in cash
|
| | | $ | (1,814) | | | | | $ | (1,550) | | |
| | |
Payment Due by Period
|
| |||||||||||||||||||||||||||
(in thousands)
|
| |
Total
|
| |
Less than 1 Year
|
| |
1 – 3 Years
|
| |
3 – 5 Years
|
| |
Thereafter
|
| |||||||||||||||
Term Loan Facility(1)
|
| | | $ | 20,000 | | | | | $ | — | | | | | $ | 16,667 | | | | | $ | 3,333 | | | | | $ | — | | |
Revenue Interest Obligation(2)
|
| | | | 20,396 | | | | | | 2,750 | | | | | | 8,250 | | | | | | 8,250 | | | | | | 1,146 | | |
Leases(3) | | | | | 5,580 | | | | | | 1,121 | | | | | | 3,084 | | | | | | 1,375 | | | | | | — | | |
Note to Tissue Supplier(4)
|
| | | | 1,692 | | | | | | 1,692 | | | | | | — | | | | | | — | | | | | | — | | |
HighCape Fee(5)
|
| | | | 750 | | | | | | 750 | | | | | | — | | | | | | — | | | | | | — | | |
Total | | | | $ | 48,418 | | | | | $ | 6,313 | | | | | $ | 28,001 | | | | | $ | 12,958 | | | | | $ | 1,146 | | |
Grant Date
|
| |
Number of
Shares Subject to Options Granted |
| |
Per Share
Exercise Price of Options |
| |
Per Share
Fair Value of Common Stock on Grant Date |
| |
Per Share
Estimated Fair Value of Options |
| ||||||||||||
1/11/2018
|
| | | | 38,875 | | | | | $ | 5.44 | | | | | $ | 5.44 | | | | | $ | 2.93 | | |
2/22/2018
|
| | | | 38,689 | | | | | $ | 5.44 | | | | | $ | 5.44 | | | | | $ | 2.93 | | |
2/28/2018
|
| | | | 3,225 | | | | | $ | 5.44 | | | | | $ | 5.44 | | | | | $ | 2.93 | | |
7/27/2018
|
| | | | 159,299 | | | | | $ | 5.58 | | | | | $ | 5.58 | | | | | $ | 2.93 | | |
2/13/2019
|
| | | | 7,703 | | | | | $ | 5.58 | | | | | $ | 5.58 | | | | | $ | 2.93 | | |
6/4/2019
|
| | | | 8,492 | | | | | $ | 10.33 | | | | | $ | 10.33 | | | | | $ | 5.02 | | |
9/4/2019
|
| | | | 21,498 | | | | | $ | 10.33 | | | | | $ | 10.33 | | | | | $ | 5.02 | | |
1/22/2020
|
| | | | 27,410 | | | | | $ | 10.33 | | | | | $ | 18.70 | | | | | $ | 12.00 | | |
Product
|
| |
Description
|
| |
Regulatory Pathway
|
|
CanGaroo Envelope
|
| |
Naturally occurring ECM scaffold intended to hold securely implantable electronic devices, creating an environment designed to enhance patient comfort and reduce device migration
|
| |
Medical Device
510(k)-Cleared |
|
Products
|
| |
Description
|
| |
Regulatory Pathway
|
|
FiberCel, ViBone, and OsteGro V
|
| |
Allografts that perform and handle similarly to an autograft as a result of proprietary processing designed to protect the tissue environment and the cells
|
| |
HCT/Ps
|
|
Product
|
| |
Description
|
| |
Regulatory Pathway
|
|
SimpliDerm
|
| |
Hydrated human acellular dermis designed to be used for repair or replacement of damaged or inadequate integumental tissue
|
| |
HCT/P
|
|
Name
|
| |
Age
|
| |
Position
|
|
Executive Officers | | | | | | | |
Ronald Lloyd
|
| |
59
|
| | President, Chief Executive Officer and Director | |
Matthew Ferguson
|
| |
52
|
| | Chief Financial Officer | |
Thomas Englese
|
| |
46
|
| | Chief Commercial Officer | |
Jerome Riebman, M.D.
|
| |
66
|
| | Chief Medical Officer | |
Darryl Roberts, Ph.D.
|
| |
59
|
| | Executive Vice President, Operations and Product Development | |
Non-Employee Directors | | | | | | | |
Kevin Rakin(2)
|
| |
60
|
| | Chairman | |
Maybelle Jordan(2)(3)
|
| |
54
|
| | Director | |
Brigid A. Makes(1)(3)
|
| |
65
|
| | Director | |
C. Randal Mills, Ph.D(1)(2)
|
| |
48
|
| | Director | |
W. Matthew Zuga(1)(3)
|
| |
55
|
| | Director | |
Name and Principal Position
|
| |
Year
|
| |
Salary ($)
|
| |
Option
Awards ($) |
| |
Non-Equity Incentive
Plan Compensation ($) |
| |
All Other
Compensation ($) |
| |
Total
|
| ||||||||||||||||||
Ronald Lloyd
President and Chief Executive Officer |
| | | | 2019 | | | | | | 465,283 | | | | | | 12,960 | | | | | | 203,940 | | | | | | 7,032 | | | | | | 689,215 | | |
Thomas Englese
Chief Commercial Officer |
| | | | 2019 | | | | | | 175,962(1) | | | | | | 108,000 | | | | | | 70,500 | | | | | | — | | | | | | 354,462 | | |
Darryl Roberts, Ph.D.
Executive Vice President, Operations and Product Development |
| | | | 2019 | | | | | | 301,154 | | | | | | 8,400 | | | | | | 77,400 | | | | | | 4,200 | | | | | | 391,154 | | |
| | | | | | | | |
Option Awards
|
| |||||||||||||||||||||
Name
|
| |
Grant Date
|
| |
Number of Securities
Underlying Unexercised Options (#) Exercisable |
| |
Number of Securities
Underlying Unexercised Options (#) Unexercisable |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |||||||||||||||
Ronald Lloyd
|
| | | | 6/1/2018(1) | | | | | | 57,319 | | | | | | 95,531 | | | | | | 5.58196 | | | | | | 5/31/2025 | | |
| | | 6/4/2019(2) | | | | | | 2,580 | | | | | | — | | | | | | 10.326626 | | | | | | 6/3/2026 | | | ||
Thomas Englese
|
| | | | 9/5/2019(3) | | | | | | — | | | | | | 21,498 | | | | | | 10.326626 | | | | | | 9/4/2026 | | |
Darryl Roberts, Ph.D.
|
| | | | 5/19/2016(4) | | | | | | 9,630 | | | | | | 1,120 | | | | | | 5.442411 | | | | | | 5/18/2022 | | |
| | | 1/11/2018(5) | | | | | | 2,329 | | | | | | 1,255 | | | | | | 5.442411 | | | | | | 1/10/2025 | | | ||
| | | 2/13/2019(6) | | | | | | — | | | | | | 2,867 | | | | | | 5.58196 | | | | | | 2/12/2026 | | |
Participants
|
| |
Shares of Series A
Preferred Stock |
| |
Aggregate Purchase Price
|
| ||||||
| | | | | | | | |
(in thousands)
|
| |||
5% or Greater Stockholders(1) | | | | | | | | | | | | | |
Deerfield | | | | | 14,134,536 | | | | | $ | 14,135(2) | | |
HighCape Partners QP and affiliates(3)
|
| | | | 15,508,977 | | | | | $ | 15,509(4) | | |
Directors and Executive Officers | | | | | | | | | | | | | |
Ronald Lloyd
|
| | | | 111,788 | | | | | $ | 112 | | |
| | | | | | | | |
Beneficial Ownership Prior
to Offering |
| |
Beneficial Ownership After
Offering |
| ||||||||||||||||||
Name of Beneficial Owner
|
| |
Number of
Shares of Class A Common Stock Owned(1) |
| |
Percentage of
Class A Common Stock Owned |
| |
Percentage of
Class A and Class B Common Stock Owned |
| |
Percentage of
Class A Common Stock Owned |
| |
Percentage of
Class A and Class B Common Stock Owned After Offering |
| |||||||||||||||
5% or Greater Stockholders(2) | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
HighCape Partners and
affiliates(3) |
| | | | 4,067,655 | | | | | | 83.17% | | | | | | 55.80% | | | | | | 57.36% | | | | | | 39.78% | | |
KeraLink International,
Inc.(4) |
| | | | 465,786 | | | | | | 9.53% | | | | | | 6.39% | | | | | | 6.57% | | | | | | 4.55% | | |
Named Executive Officers and Directors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Ronald Lloyd(5)
|
| | | | 103,143 | | | | | | 2.07% | | | | | | 1.40% | | | | | | 1.44% | | | | | | * | | |
Thomas Englese(6)
|
| | | | 5,374 | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Darryl Roberts, Ph.D.(7)
|
| | | | 14,690 | | | | | | * | | | | | | * | | | | | | * | | | | | | * | | |
Kevin Rakin(3)(8)
|
| | | | 3,341,073 | | | | | | 68.38% | | | | | | 45.86% | | | | | | 47.11% | | | | | | 32.67% | | |
Maybelle Jordan
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Brigid A. Makes
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
C. Randal Mills, Ph.D
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
W. Matthew Zuga(3)
|
| | | | 4,067,655 | | | | | | 83.25% | | | | | | 55.84% | | | | | | 57.36% | | | | | | 39.78% | | |
All executive officers and directors
as a group (10 individuals)(9) |
| | | | 4,216,131 | | | | | | 86.25% | | | | | | 57.86% | | | | | | 59.45% | | | | | | 41.22% | | |
Underwriter
|
| |
Number of
Shares of Class A Common Stock |
| |
Number of
Shares of Class B Common Stock |
| |
Total Number
of Shares |
| |||||||||
Piper Sandler & Co.
|
| | | | 937,000 | | | | | | 312,000 | | | | | | 1,250,000 | | |
Cowen and Company, LLC
|
| | | | 827,206 | | | | | | 275,736 | | | | | | 1,102,942 | | |
Cantor Fitzgerald & Co.
|
| | | | 220,588 | | | | | | 73,529 | | | | | | 294,117 | | |
Truist Securities, Inc.
|
| | | | 220,588 | | | | | | 73,529 | | | | | | 294,117 | | |
Total
|
| | | | 2,205,882 | | | | | | 735,294 | | | | | | 2,941,176 | | |
| | |
Per Share
|
| |
Without Option
|
| |
With Option
|
| |||||||||
Public offering price
|
| | | $ | 17.00 | | | | | $ | 49,999,992.00 | | | | | $ | 57,499,984.00 | | |
Underwriting discounts and commissions
|
| | | $ | 1.19 | | | | | $ | 3,499,999.44 | | | | | $ | 4,024,998.88 | | |
Proceeds, before expenses, to us
|
| | | $ | 15.81 | | | | | $ | 46,499,992.56 | | | | | $ | 53,474,985.12 | | |
| | | | | F-2 | | | |
| | | | | F-3 | | | |
| | | | | F-4 | | | |
| | | | | F-5 | | | |
| | | | | F-6 | | | |
| | | | | F-7 | | |
| | |
As of December 31,
|
| |
As of
June 30, 2020 |
| |
Pro Forma
June 30, 2020 |
| |||||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |
(Unaudited)
|
| ||||||
Assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | | | | | | | | | | | | | |
Cash
|
| | | $ | 2,367 | | | | | $ | 2,482 | | | | | $ | 990 | | | | | $ | 990 | | |
Restricted cash
|
| | | | 46 | | | | | | 108 | | | | | | 50 | | | | | | 50 | | |
Accounts receivable, net
|
| | | | 7,200 | | | | | | 7,229 | | | | | | 5,869 | | | | | | 5,869 | | |
Inventory
|
| | | | 7,459 | | | | | | 7,190 | | | | | | 9,619 | | | | | | 9,619 | | |
Prepaid expenses and other current assets
|
| | | | 1,063 | | | | | | 1,437 | | | | | | 1,202 | | | | | | 1,202 | | |
Total current assets
|
| | | | 18,135 | | | | | | 18,446 | | | | | | 17,730 | | | | | | 17,730 | | |
Property and equipment, net
|
| | | | 870 | | | | | | 988 | | | | | | 826 | | | | | | 826 | | |
Intangible assets, net
|
| | | | 28,660 | | | | | | 25,262 | | | | | | 23,563 | | | | | | 23,563 | | |
Other assets
|
| | | | 76 | | | | | | 76 | | | | | | 76 | | | | | | 76 | | |
Total assets
|
| | | $ | 47,741 | | | | | $ | 44,772 | | | | | $ | 42,195 | | | | |
$
|
42,195
|
| |
Liabilities, Convertible Preferred Stock and Stockholders’ Deficit | | | | | | | | | | | | | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 1,589 | | | | | $ | 2,492 | | | | | $ | 1,995 | | | | | $ | 1,995 | | |
Accrued expenses
|
| | | | 4,643 | | | | | | 3,978 | | | | | | 4,786 | | | | | | 4,786 | | |
Payables to tissue suppliers
|
| | | | 1,264 | | | | | | 2,485 | | | | | | 2,424 | | | | | | 2,424 | | |
Current portion of long-term debt
|
| | | | 1,363 | | | | | | 1,692 | | | | | | 2,626 | | | | | | 2,626 | | |
Current portion of revenue interest obligation
|
| | | | 2,200 | | | | | | 2,750 | | | | | | 2,750 | | | | | | 2,750 | | |
Revolving line of credit
|
| | | | 1,638 | | | | | | 4,227 | | | | | | 5,897 | | | | | | 5,897 | | |
Deferred revenue and other current liabilities
|
| | | | 648 | | | | | | 650 | | | | | | 562 | | | | | | 562 | | |
Total current liabilities
|
| | | | 13,345 | | | | | | 18,274 | | | | | | 21,040 | | | | | | 21,040 | | |
Long-term debt
|
| | | | 16,456 | | | | | | 19,612 | | | | | | 23,435 | | | | | | 23,435 | | |
Long-term revenue interest obligation
|
| | | | 18,053 | | | | | | 16,596 | | | | | | 16,683 | | | | | | 16,683 | | |
Deferred revenue and other long-term liabilities
|
| | | | 1,633 | | | | | | 705 | | | | | | 614 | | | | | | 614 | | |
Preferred stock warrant liability
|
| | | | 249 | | | | | | 247 | | | | | | 247 | | | | | | — | | |
Total liabilities
|
| | | | 49,736 | | | | | | 55,434 | | | | | | 62,019 | | | | | | 61,772 | | |
Commitments and contingencies (Note 17)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Convertible preferred stock
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Series A Preferred stock, $0.001 par value, 42,000,000 and
45,500,000 shares authorized, as of December 31 2018 and 2019, respectively, 41,500,000 and 44,550,230 shares issued and outstanding, in 2018 and 2019, respectively, liquidation value of $41,500,000 and 44,550,230 in 2018 and 2019, respectively; 45,500,000 shares authorized, 45,000,000 shares issued and outstanding, and a liquidation value of $45,000,000 as of June 30, 2020 (unaudited); no shares issued and outstanding pro forma as of June 30, 2020 (unaudited) |
| | | | 41,411 | | | | | | 44,449 | | | | | | 44,899 | | | | | | — | | |
Stockholders’ deficit: | | | | | | | | | | | | | | | | | | | | | | | | | |
Common stock, $0.001 par value, 4,299,565 and 4,514,543 shares
authorized, as of December 31 2018 and 2019 respectively, and 645,143 and 648,277 issued and outstanding in 2018 and 2019, respectively; 4,514,543 shares authorized and 648,277 issued and outstanding as of June 30, 2020 (unaudited); 7,285,723 shares issued and outstanding pro forma as of June 30, 2020 (unaudited) |
| | | | 1 | | | | | | 1 | | | | | | 1 | | | | | | 7 | | |
Additional paid-in capital
|
| | | | 1,592 | | | | | | 1,826 | | | | | | 1,952 | | | | | | 47,092 | | |
Accumulated deficit
|
| | | | (44,999) | | | | | | (56,938) | | | | | | (66,676) | | | | | | (66,676) | | |
Total stockholders’ deficit
|
| | | | (43,406) | | | | | | (55,111) | | | | | | (64,723) | | | | | | (19,577) | | |
Total liabilities, convertible preferred stock and stockholders’ deficit
|
| | | $ | 47,741 | | | | | $ | 44,772 | | | | | $ | 42,195 | | | | | $ | 42,195 | | |
| | |
Year End December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||||||||
Net sales
|
| | | $ | 39,038 | | | | | $ | 42,901 | | | | | $ | 19,709 | | | | | $ | 18,442 | | |
Cost of goods sold
|
| | | | 23,093 | | | | | | 23,133 | | | | | | 10,376 | | | | | | 9,443 | | |
Gross Profit
|
| | | | 15,945 | | | | | | 19,768 | | | | | | 9,333 | | | | | | 8,999 | | |
Sales and marketing
|
| | | | 13,165 | | | | | | 16,161 | | | | | | 7,157 | | | | | | 8,297 | | |
General and administrative
|
| | | | 8,520 | | | | | | 9,616 | | | | | | 4,293 | | | | | | 5,699 | | |
Research and development
|
| | | | 2,481 | | | | | | 2,400 | | | | | | 1,235 | | | | | | 1,948 | | |
Loss from operations
|
| | | | (8,221) | | | | | | (8,409) | | | | | | (3,352) | | | | | | (6,945) | | |
Interest expense
|
| | | | 5,519 | | | | | | 5,381 | | | | | | 2,686 | | | | | | 2,783 | | |
Other (income) expense, net
|
| | | | (2,200) | | | | | | (1,881) | | | | | | — | | | | | | — | | |
Loss before provision for income taxes
|
| | | | (11,540) | | | | | | (11,909) | | | | | | (6,038) | | | | | | (9,728) | | |
Income tax expense
|
| | | | 26 | | | | | | 30 | | | | | | 14 | | | | | | 10 | | |
Net loss
|
| | | $ | (11,566) | | | | | $ | (11,939) | | | | | $ | (6,052) | | | | | $ | (9,738) | | |
Net loss per share attributable to common stockholders – basic and diluted
|
| | | $ | (18.37) | | | | | $ | (18.48) | | | | | $ | (9.38) | | | | | $ | (15.02) | | |
Weighted average common shares outstanding – basic and diluted
|
| | | | 629,534 | | | | | | 645,994 | | | | | | 645,143 | | | | | | 648,277 | | |
Pro forma net loss per share attributable to common stockholders – basic and diluted (unaudited)
|
| | | | | | | | | | (1.89) | | | | | | | | | | | | (1.48) | | |
Pro forma weighted average common shares outstanding – basic and diluted
(unaudited) |
| | | | | | | | | | 6,309,291 | | | | | | | | | | | | 6,577,529 | | |
| | |
Convertible Preferred Stock
|
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Number of
Shares |
| |
Amount
|
| | |
Number of
Shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance, December 31, 2017
|
| | | | 31,500,000 | | | | | $ | 31,418 | | | | | | | 563,846 | | | | | $ | 1 | | | | | $ | 892 | | | | | $ | (33,433) | | | | | $ | (32,540) | | |
Issuance of Convertible Preferred Stock, net of issuance costs of $8
|
| | | | 10,000,000 | | | | | | 9,993 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Proceeds from stock option exercises
|
| | | | | | | | | | | | | | | | | 81,297 | | | | | | 0 | | | | | | 442 | | | | | | | | | | | | 442 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 258 | | | | | | — | | | | | | 258 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,566) | | | | | | (11,566) | | |
Balance, December 31, 2018
|
| | | | 41,500,000 | | | | | $ | 41,411 | | | | | | | 645,143 | | | | | $ | 1 | | | | | $ | 1,592 | | | | | $ | (44,999) | | | | | $ | (43,406) | | |
Issuance of Convertible Preferred Stock, net of issuance costs of $12
|
| | | | 3,050,230 | | | | | | 3,038 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Proceeds from stock option exercises
|
| | | | | | | | | | | | | | | | | 3,134 | | | | | | — | | | | | | 17 | | | | | | | | | | | | 17 | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 217 | | | | | | — | | | | | | 217 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (11,939) | | | | | | (11,939) | | |
Balance, December 31, 2019
|
| | | | 44,550,230 | | | | | $ | 44,449 | | | | | | | 648,277 | | | | | $ | 1 | | | | | $ | 1,826 | | | | | $ | (56,938) | | | | | $ | (55,111) | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | |
Convertible Preferred Stock
|
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Number of
Shares |
| |
Amount
|
| | |
Number of
Shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance, December 31, 2018
|
| | | | 41,500,000 | | | | | $ | 41,411 | | | | | | | 645,143 | | | | | $ | 1 | | | | | $ | 1,592 | | | | | $ | (44,999) | | | | | $ | (43,406) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 115 | | | | | | — | | | | | | 115 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (6,052) | | | | | | (6,052) | | |
Balance, June 30, 2019 (Unaudited)
|
| | | | 41,500,000 | | | | | $ | 41,411 | | | | | | | 645,143 | | | | | $ | 1 | | | | | $ | 1,707 | | | | | $ | (51,051) | | | | | $ | (49,343) | | |
| | | | | | | | | | | | | | | | | | | | | | | |
| | |
Convertible Preferred Stock
|
| | |
Common Stock
|
| |
Additional
Paid-in Capital |
| |
Accumulated
Deficit |
| |
Total
Stockholders’ Deficit |
| |||||||||||||||||||||||||||
| | |
Number of
Shares |
| |
Amount
|
| | |
Number of
Shares |
| |
Amount
|
| ||||||||||||||||||||||||||||||
Balance, December 31, 2019
|
| | | | 44,550,230 | | | | | $ | 44,449 | | | | | | | 648,277 | | | | | $ | 1 | | | | | $ | 1,826 | | | | | $ | (56,938) | | | | | $ | (55,111) | | |
Issuance of Convertible Preferred Stock
|
| | | | 449,770 | | | | | | 450 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | 126 | | | | | | — | | | | | | 126 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | (9,738) | | | | | | (9,738) | | |
Balance, June 30, 2020 (Unaudited)
|
| | | | 45,000,000 | | | | | $ | 44,899 | | | | | | | 648,277 | | | | | $ | 1 | | | | | $ | 1,952 | | | | | $ | (66,676) | | | | | $ | (64,723) | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||||||||
OPERATING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net loss
|
| | | $ | (11,566) | | | | | $ | (11,939) | | | | | $ | (6,052) | | | | | $ | (9,738) | | |
Adjustments to reconcile net loss to net cash used in operating
activities: |
| | | | | | | | | | | | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 3,819 | | | | | | 3,856 | | | | | | 1,919 | | | | | | 1,949 | | |
Gain on early extinguishment of debt
|
| | | | (1,470) | | | | | | — | | | | | | — | | | | | | — | | |
Gain on revaluation of revenue interest obligation and
other |
| | | | (459) | | | | | | (1,885) | | | | | | — | | | | | | — | | |
Amortization of deferred financing costs
|
| | | | 161 | | | | | | 142 | | | | | | 81 | | | | | | 62 | | |
Interest expense recorded as additional revenue interest obligation
|
| | | | 2,746 | | | | | | 2,856 | | | | | | 1,415 | | | | | | 1,334 | | |
Interest expense recorded as Convertible Preferred Stock
|
| | | | — | | | | | | 4 | | | | | | — | | | | | | — | | |
Stock-based compensation
|
| | | | 266 | | | | | | 208 | | | | | | 107 | | | | | | 126 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Accounts receivable
|
| | | | (1,611) | | | | | | (30) | | | | | | 1,683 | | | | | | 1,360 | | |
Inventory
|
| | | | 1,099 | | | | | | 269 | | | | | | 116 | | | | | | (2,429) | | |
Prepaid expenses and other
|
| | | | (247) | | | | | | (373) | | | | | | 195 | | | | | | 235 | | |
Accounts payable and accrued expenses
|
| | | | 352 | | | | | | (627) | | | | | | (1,270) | | | | | | 311 | | |
Obligations to tissue suppliers
|
| | | | (322) | | | | | | 1,221 | | | | | | (218) | | | | | | (61) | | |
Deferred revenue and other liabilities
|
| | | | 1,785 | | | | | | (927) | | | | | | (228) | | | | | | (178) | | |
Net cash used in operating activities
|
| | | | (5,447) | | | | | | (7,225) | | | | | | (2,252) | | | | | | (7,029) | | |
INVESTING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | | | | | | |
Expenditures for property, plant and equipment
|
| | | | (190) | | | | | | (577) | | | | | | (259) | | | | | | (89) | | |
Net cash used in investing activities
|
| | | | (190) | | | | | | (577) | | | | | | (259) | | | | | | (89) | | |
FINANCING ACTIVITIES: | | | | | | | | | | | | | | | | | | | | | | | | | |
Net borrowings under revolving line of credit
|
| | | | (4,078) | | | | | | 2,588 | | | | | | 856 | | | | | | 1,670 | | |
Proceeds from issuance of Convertible Promissory Notes
|
| | | | — | | | | | | 750 | | | | | | — | | | | | | 2,000 | | |
Proceeds from Convertible Preferred Stock issuance, net
|
| | | | 9,992 | | | | | | 2,284 | | | | | | — | | | | | | 450 | | |
Proceeds from stock option exercises
|
| | | | 442 | | | | | | 17 | | | | | | — | | | | | | — | | |
Proceeds from long-term debt
|
| | | | 3,000 | | | | | | 3,500 | | | | | | — | | | | | | 2,995 | | |
Repayments of long-term debt
|
| | | | (1,379) | | | | | | (112) | | | | | | (112) | | | | | | (300) | | |
Payments on revenue interest obligation
|
| | | | (1,179) | | | | | | (1,879) | | | | | | (838) | | | | | | (1,247) | | |
Deferred financing costs
|
| | | | (52) | | | | | | (43) | | | | | | — | | | | | | — | | |
Proceeds from Surgalign Holdings transition services agreement, net
|
| | | | 565 | | | | | | 874 | | | | | | 791 | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 7,311 | | | | | | 7,979 | | | | | | 697 | | | | | | 5,568 | | |
Net increase in cash and restricted cash
|
| | | | 1,674 | | | | | | 177 | | | | | | (1,814) | | | | | | (1,550) | | |
Cash and restricted cash, beginning of year
|
| | | | 739 | | | | | | 2,413 | | | | | | 2,413 | | | | | | 2,590 | | |
Cash and restricted cash, end of year
|
| | | $ | 2,413 | | | | | $ | 2,590 | | | | | $ | 599 | | | | | $ | 1,040 | | |
Supplemental Cash Flow and Non-Cash Financing Activities Disclosures:
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Cash paid for interest
|
| | | $ | 3,473 | | | | | $ | 4,399 | | | | | $ | 1,860 | | | | | $ | 2,457 | | |
Cash paid for taxes
|
| | | $ | 16 | | | | | $ | 25 | | | | | $ | 37 | | | | | $ | — | | |
Conversion of Convertible Promissory Note to Convertible Preferred Stock
|
| | | $ | — | | | | | $ | 750 | | | | | $ | — | | | | | $ | — | | |
| | |
December 31,
|
| |
June 30,
2020 |
| ||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||
Cash
|
| | | $ | 2,367 | | | | | $ | 2,482 | | | | | $ | 990 | | |
Restricted cash
|
| | | | 46 | | | | | | 108 | | | | | | 50 | | |
Total cash and restricted cash shown in statements of cash flows
|
| | | $ | 2,413 | | | | | $ | 2,590 | | | | | $ | 1,040 | | |
|
Processing and research equipment
|
| |
5 years
|
|
|
Office equipment and furniture
|
| |
3 to 5 years
|
|
|
Computer hardware and software
|
| |
3 to 4 years
|
|
| | |
December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Expected term (years)
|
| | | | 5 | | | | | | 5 | | |
Risk-free interest rate
|
| | | | 2.7% | | | | | | 2.0% | | |
Volatility factor
|
| | | | 60% | | | | | | 56% | | |
Dividend yield
|
| | | | — | | | | | | — | | |
| | |
Number of Shares
|
| |
Weighted-
Average Exercise Price |
| |
Weighted-
Average Remaining Contractual Term (years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding, December 31, 2018
|
| | | | 313,260 | | | | | $ | 5.44 | | | | | | 5.6 | | | | | $ | — | | |
Granted
|
| | | | 37,693 | | | | | $ | 9.35 | | | | | | — | | | | | | | | |
Exercised
|
| | | | (3,135) | | | | | $ | 5.44 | | | | | | — | | | | | | | | |
Forfeited
|
| | | | (66,746) | | | | | $ | 5.44 | | | | | | — | | | | | | | | |
Outstanding, December 31, 2019
|
| | | | 281,072 | | | | | $ | 6.00 | | | | | | 5.2 | | | | | $ | 1,207 | | |
Vested or expected to vest, December 31, 2019
|
| | | | 267,018 | | | | | $ | 5.44 | | | | | | 5.2 | | | | | $ | 1,147 | | |
Exercisable, December 31, 2019
|
| | | | 129,226 | | | | | $ | 5.72 | | | | | | 4.6 | | | | | $ | 602 | | |
| | |
Number of Shares
|
| |
Weighted- Average
Exercise Price |
| |
Weighted-
Average Remaining Contractual Term (years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Outstanding, December 31, 2019
|
| | | | 281,072 | | | | | $ | 6.00 | | | | | | 5.2 | | | | | $ | — | | |
Granted
|
| | | | 27,410 | | | | | $ | 10.33 | | | | | | — | | | | | | | | |
Exercised
|
| | | | — | | | | | $ | — | | | | | | — | | | | | | | | |
Forfeited
|
| | | | (1,881) | | | | | $ | 5.44 | | | | | | — | | | | | | | | |
Outstanding, June 30, 2020
|
| | | | 306,601 | | | | | $ | 6.42 | | | | | | 4.9 | | | | | $ | 1,198 | | |
Vested or expected to vest, June 30, 2020
|
| | | | 291,271 | | | | | $ | 6.42 | | | | | | 4.9 | | | | | $ | 1,138 | | |
Exercisable, June 30, 2020
|
| | | | 157,930 | | | | | $ | 5.58 | | | | | | 4.3 | | | | | $ | 735 | | |
| | |
December 31,
|
| |
June 30,
2020 |
| ||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||
Raw materials
|
| | | $ | 651 | | | | | $ | 928 | | | | | $ | 856 | | |
Work in process
|
| | | | 672 | | | | | | 1,164 | | | | | | 1,182 | | |
Finished goods
|
| | | | 6,136 | | | | | | 5,098 | | | | | | 7,581 | | |
Total
|
| | | $ | 7,459 | | | | | $ | 7,190 | | | | | $ | 9,619 | | |
| | |
December 31,
|
| |
June 30,
2020 |
| ||||||||||||
| | |
2018
|
| |
2019
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||
Processing and research equipment
|
| | | $ | 2,729 | | | | | $ | 3,062 | | | | | $ | 3,082 | | |
Leasehold improvements
|
| | | | 433 | | | | | | 562 | | | | | | 589 | | |
Office equipment and furniture
|
| | | | 106 | | | | | | 148 | | | | | | 148 | | |
Computer hardware and software
|
| | | | 1,037 | | | | | | 1,111 | | | | | | 1,151 | | |
| | | | | 4,305 | | | | | | 4,883 | | | | | | 4,970 | | |
Less: accumulated depreciation and amortization
|
| | | | (3,435) | | | | | | (3,895) | | | | | | (4,144) | | |
Property and equipment, net
|
| | | $ | 870 | | | | | $ | 988 | | | | | $ | 826 | | |
| | |
December 31, 2018
|
| |
December 31, 2019
|
| ||||||||||||||||||||||||||||||
| | |
Cost
|
| |
Accumulated
Amortization |
| |
Net
|
| |
Cost
|
| |
Accumulated
Amortization |
| |
Net
|
| ||||||||||||||||||
Acquired products
|
| | | $ | 29,317 | | | | | $ | (4,632) | | | | | $ | 24,685 | | | | | $ | 29,317 | | | | | $ | (7,558) | | | | | $ | 21,759 | | |
Customer relationships
|
| | | | 4,723 | | | | | | (748) | | | | | | 3,975 | | | | | | 4,723 | | | | | | (1,220) | | | | | | 3,503 | | |
Total
|
| | | $ | 34,040 | | | | | $ | (5,380) | | | | | $ | 28,660 | | | | | $ | 34,040 | | | | | $ | (8,778) | | | | | $ | 25,262 | | |
| | |
June 30, 2020
|
| |||||||||||||||
| | |
Cost
|
| |
(unaudited)
Accumulated Amortization |
| |
Net
|
| |||||||||
Acquired products
|
| | | $ | 29,317 | | | | | $ | (9,023) | | | | | $ | 20,294 | | |
Customer relationships
|
| | | | 4,723 | | | | | | (1,454) | | | | | | 3,269 | | |
Total
|
| | | $ | 34,040 | | | | | $ | (10,477) | | | | | $ | 23,563 | | |
Years ending December 31,
|
| |
Term Loan Facility
|
| |
Note to Tissue Supplier
|
| |
Total
|
| |||||||||
2020
|
| | | $ | — | | | | | $ | 1,692 | | | | | $ | 1,692 | | |
2021
|
| | | | 5,239 | | | | | | — | | | | | | 5,239 | | |
2022
|
| | | | 5,714 | | | | | | — | | | | | | 5,714 | | |
2023
|
| | | | 5,714 | | | | | | — | | | | | | 5,714 | | |
2024
|
| | | | 3,333 | | | | | | — | | | | | | 3,333 | | |
Total
|
| | | | 20,000 | | | | | | 1,692 | | | | | | 21,692 | | |
Debt Discount
|
| | | | (125) | | | | | | — | | | | | | (125) | | |
Deferred Financing Costs
|
| | | | (263) | | | | | | — | | | | | | (263) | | |
Total, net
|
| | | | 19,612 | | | | | | 1,692 | | | | | | 21,304 | | |
Current Portion
|
| | | | — | | | | | | (1,692) | | | | | | (1,692) | | |
Long-term Debt
|
| | | $ | 19,612 | | | | | $ | — | | | | | $ | 19,612 | | |
Years Ending December 31,
|
| |
Amount
|
| |||
2020
|
| | | $ | 2,750 | | |
2021
|
| | | | 2,750 | | |
2022
|
| | | | 2,750 | | |
2023
|
| | | | 2,750 | | |
2024 and thereafter
|
| | | | 9,396 | | |
| | |
Fair Value Measurements at December 31, 2018 Using:
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock warrant liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 249 | | | | | $ | 249 | | |
Revenue Interest Obligation*
|
| | | | — | | | | | | — | | | | | | 20,253 | | | | | | 20,253 | | |
Total
|
| | | $ | — | | | | | $ | — | | | | | $ | 20,502 | | | | | $ | 20,502 | | |
|
| | |
Fair Value Measurements at December 31, 2019 Using:
|
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock warrant liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 247 | | | | | $ | 247 | | |
Revenue Interest Obligation*
|
| | | | — | | | | | | — | | | | | | 19,346 | | | | | | 19,346 | | |
Total
|
| | | $ | — | | | | | $ | — | | | | | $ | 19,593 | | | | | $ | 19,593 | | |
|
| | |
Fair Value Measurements at June 30, 2020 (unaudited)
Using: |
| |||||||||||||||||||||
| | |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| |
Total
|
| ||||||||||||
Liabilities: | | | | | | | | | | | | | | | | | | | | | | | | | |
Preferred stock warrant liability
|
| | | $ | — | | | | | $ | — | | | | | $ | 247 | | | | | $ | 247 | | |
Revenue Interest Obligation*
|
| | | | — | | | | | | — | | | | | | 19,433 | | | | | | 19,433 | | |
Total
|
| | | $ | — | | | | | $ | — | | | | | $ | 19,680 | | | | | $ | 19,680 | | |
| | |
Preferred Stock
Warrant Liability |
| |
Revenue Interest
Obligation |
| ||||||
Balance as of January 1, 2018
|
| | | $ | 286 | | | | | $ | 19,161 | | |
Fair value adjustment to warrant liability
|
| | | | (37) | | | | | | — | | |
Payments on Revenue Interest Obligation
|
| | | | — | | | | | | (1,179) | | |
Interest accrued to Revenue Interest Obligation
|
| | | | — | | | | | | 2,746 | | |
Fair value adjustment to Revenue Interest Obligation
|
| | | | — | | | | | | (475) | | |
Balance as of December 31, 2018
|
| | | $ | 249 | | | | | $ | 20,253 | | |
Fair value adjustment to warrant liability
|
| | | | (2) | | | | | | — | | |
Payments on Revenue Interest Obligation
|
| | | | — | | | | | | (1,879) | | |
Interest accrued to Revenue Interest Obligation
|
| | | | — | | | | | | 2,856 | | |
Fair value adjustment to Revenue Interest Obligation
|
| | | | — | | | | | | (1,884) | | |
Balance as of December 31, 2019
|
| | | $ | 247 | | | | | $ | 19,346 | | |
Fair value adjustment to warrant liability
|
| | | | — | | | | | | — | | |
Payments on Revenue Interest Obligation
|
| | | | — | | | | | | (1,247) | | |
Interest accrued to Revenue Interest Obligation
|
| | | | — | | | | | | 1,334 | | |
Balance as of June 30, 2020 (unaudited)
|
| | | $ | 247 | | | | | $ | 19,433 | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Tax benefit at U.S. statutory rate
|
| | | | 21.00% | | | | | | 21.00% | | |
State income tax benefit, net of federal benefit
|
| | | | 2.55% | | | | | | 2.18% | | |
Nondeductible expenses
|
| | | | (0.29)% | | | | | | (0.64)% | | |
State Law Changes
|
| | | | 0.77% | | | | | | (1.36)% | | |
Other
|
| | | | (0.77)% | | | | | | (1.33)% | | |
Change in valuation allowance
|
| | | | (23.49)% | | | | | | (20.08)% | | |
Income tax expense
|
| | | | (0.23)% | | | | | | (0.23)% | | |
| | |
December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Deferred tax assets: | | | | | | | | | | | | | |
Tax goodwill
|
| | | $ | 4,366 | | | | | $ | 3,950 | | |
Net operating loss carryforwards
|
| | | | 6,002 | | | | | | 7,365 | | |
Inventory
|
| | | | 740 | | | | | | 744 | | |
Deferred revenue
|
| | | | — | | | | | | 275 | | |
Acquired intangibles
|
| | | | 426 | | | | | | 686 | | |
Revenue interest obligation
|
| | | | 33 | | | | | | 238 | | |
Interest expense
|
| | | | — | | | | | | 581 | | |
Other
|
| | | | 555 | | | | | | 702 | | |
Total assets
|
| | | | 12,122 | | | | | | 14,541 | | |
Deferred tax liabilities: | | | | | | | | | | | | | |
Prepaid expenses
|
| | | | (114) | | | | | | (134) | | |
Total liabilities
|
| | | | (114) | | | | | | (134) | | |
Total net deferred tax asset
|
| | | | 12,008 | | | | | | 14,407 | | |
Valuation allowance
|
| | | | (12,008) | | | | | | (14,407) | | |
Net deferred tax asset, net of valuation allowance
|
| | | $ | — | | | | | $ | — | | |
| | |
Year Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
(in thousands, except share and per share data)
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(Unaudited)
|
| |||||||||
Numerator: | | | | | | | | | | | | | | | | ||||||||||
Net loss
|
| | | $ | (11,566) | | | | | $ | (11,939) | | | | | $ | (6,052) | | | | | $ | (9,738) | | |
Denominator: | | | | | | | | | | | | | | | | ||||||||||
Weighted average number of common shares, basic and diluted
|
| | | | 629,534 | | | | | | 645,994 | | | | | | 645,143 | | | | | | 648,277 | | |
Net loss per common share attributable to common stockholders, basic and diluted
|
| | | $ | (18.37) | | | | | $ | (18.48) | | | | | $ | (9.38) | | | | | $ | (15.02) | | |
| | |
December 31,
|
| |
June 30,
|
| ||||||||||||||||||
| | |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | |
(Unaudited)
|
| ||||||||||||||||||
Convertible Preferred Stock
|
| | | | 2,973,866 | | | | | | 3,192,444 | | | | | | 2,973,866 | | | | | | 3,224,674 | | |
Options to purchase common stock
|
| | | | 313,260 | | | | | | 281,072 | | | | | | 268,956 | | | | | | 306,601 | | |
Common stock warrant
|
| | | | 7,656 | | | | | | 7,656 | | | | | | 7,656 | | | | | | 7,656 | | |
Preferred stock warrants
|
| | | | 29,022 | | | | | | 29,022 | | | | | | 29,022 | | | | | | 29,022 | | |
Convertible Promissory Notes
|
| | | | — | | | | | | — | | | | | | — | | | | | | 143,319 | | |
Total
|
| | | | 3,323,804 | | | | | | 3,510,194 | | | | | | 3,297,500 | | | | | | 3,711,272 | | |
| | |
Year Ended
December 31, 2019 |
| |
Six Months Ended
June 30, 2020 |
| ||||||
(in thousands, except share and per share amounts)
|
| |
(unaudited)
|
| |
(unaudited)
|
| ||||||
Numerator: | | | | | | | | | |||||
Net loss
|
| | | $ | (11,939) | | | | | $ | (9,738) | | |
Add: | | | | | | | | | |||||
Change in fair value of preferred stock warrant liability
|
| | | | (2) | | | | | | — | | |
Loss used in computing pro forma net loss per share calculation
|
| | | $ | (11,941) | | | | | $ | (9,738) | | |
Denominator: | | | | | | | | | |||||
Weighted-average shares used to compute net loss per share attributable to common stockholders, basic and diluted
|
| | | | 645,994 | | | | | | 648,277 | | |
Pro forma adjustment to reflect automatic conversion of Convertible Preferred Stock (including the shares of Convertible Preferred Stock issuable upon the assumed net exercise of Convertible Preferred Stock warrants)
|
| | | | 3,013,667 | | | | | | 3,253,165 | | |
Pro forma adjustment to reflect issuance of common stock in respect of liquidation preference payable to holders of Convertible Preferred Stock
|
| | | | 2,644,425 | | | | | | 2,670,882 | | |
Pro forma adjustment to reflect issuance of common stock upon the assumed net exercise of warrant to purchase common stock
|
| | | | 5,205 | | | | | | 5,205 | | |
Weighted-average shares used in computing pro forma net loss per share
|
| | | | 6,309,291 | | | | | | 6,577,529 | | |
Pro forma net loss per share attributable to common stockholders, basic and diluted
|
| | | $ | (1.89) | | | | | $ | (1.48) | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Percent of revenues derived from: | | | | | | | | | | | | | |
Osiris Therapeutics, Inc.
|
| | | | 21% | | | | | | 12% | | |
Surgalign Holdings
|
| | | | 4% | | | | | | 12% | | |
| | |
December 31,
|
| |||||||||
| | |
2018
|
| |
2019
|
| ||||||
Percent of accounts receivable derived from: | | | | | | | | | | | | | |
Osiris Therapeutics, Inc.
|
| | | | 17% | | | | | | 14% | | |
Surgalign Holdings
|
| | | | 22% | | | | | | 23% | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
(unaudited)
|
| |||||||||
Percent of revenues derived from: | | | | | | | | | | | | | |
Osiris Therapeutics, Inc.
|
| | | | 10% | | | | | | 1% | | |
Surgalign Holdings
|
| | | | 15% | | | | | | 11% | | |
| | |
Six Months Ended June 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
(unaudited)
|
| |||||||||
Medtronic Sofamor Danek USA, Inc.
|
| | | | —% | | | | | | 15% | | |
| | |
June 30,
|
| |||||||||
| | |
2019
|
| |
2020
|
| ||||||
| | |
(unaudited)
|
| |||||||||
Percent of accounts receivable derived from: | | | | | | | | | | | | | |
Osiris Therapeutics, Inc.
|
| | | | 11% | | | | | | —% | | |
Surgalign Holdings
|
| | | | 24% | | | | | | 13% | | |
Medtronic Sofamor Danek USA, Inc
|
| | | | 1% | | | | | | 27% | | |
Years ending December 31,
|
| | | | | | |
2020
|
| | | $ | 1,121 | | |
2021
|
| | | | 1,080 | | |
2022
|
| | | | 1,056 | | |
2023
|
| | | | 948 | | |
2024
|
| | | | 781 | | |
Thereafter
|
| | | | 594 | | |
Total
|
| | | $ | 5,580 | | |
| | |
Years Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
Sales by channel
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Direct
|
| | | $ | 18,617 | | | | | $ | 20,445 | | | | | $ | 8,813 | | | | | $ | 8,483 | | |
Indirect
|
| | | | 20,421 | | | | | | 22,456 | | | | | | 10,896 | | | | | | 9,959 | | |
Total sales
|
| | | $ | 39,038 | | | | | $ | 42,901 | | | | | $ | 19,709 | | | | | $ | 18,442 | | |
|
| | |
Years Ended December 31,
|
| |
Six Months Ended June 30,
|
| ||||||||||||||||||
Sales by product
|
| |
2018
|
| |
2019
|
| |
2019
|
| |
2020
|
| ||||||||||||
| | | | | | | | | | | | | | |
(unaudited)
|
| |||||||||
Orthopedic/Spinal Repair
|
| | | $ | 5,345 | | | | | $ | 11,045 | | | | | $ | 5,486 | | | | | $ | 7,307 | | |
CanGaroo
|
| | | | 6,874 | | | | | | 9,338 | | | | | | 3,164 | | | | | | 3,388 | | |
Cardiovascular
|
| | | | 10,501 | | | | | | 9,777 | | | | | | 5,033 | | | | | | 3,416 | | |
SimpliDerm
|
| | | | — | | | | | | 758 | | | | | | — | | | | | | 1,500 | | |
Core Products
|
| | | $ | 22,720 | | | | | $ | 30,918 | | | | | $ | 13,683 | | | | | $ | 15,611 | | |
Contract Manufacturing
|
| | | $ | 16,318 | | | | | $ | 11,983 | | | | | $ | 6,026 | | | | | $ | 2,831 | | |
Non-Core Products
|
| | | | 16,318 | | | | | | 11,983 | | | | | | 6,026 | | | | | | 2,831 | | |
Total sales
|
| | | $ | 39,038 | | | | | $ | 42,901 | | | | | $ | 19,709 | | | | | $ | 18,442 | | |
| Cantor | | |
Truist Securities
|
|