LYON, FRANCE--(Marketwired - Nov 7, 2016) - Flamel Technologies (
Third Quarter Highlights Include:
- Total revenues for third quarter 2016 were $32.1 million, compared to $47.3 million during the same period last year.
- GAAP net loss for the third quarter was $22.3 million, or $(0.54) per diluted share, compared to GAAP net loss of $28.1 million, or $(0.69) per diluted share, during the same period last year.
- Adjusted operating income was $2.5 million, compared to $24.4 million in the prior year.*
- Adjusted net loss for the third quarter was $3.5 million, or $(0.11) per diluted share, compared to an adjusted net loss of $13.1 million, or $0.32 per diluted share, during the same period last year. *
- Cash and marketable securities at September 30, 2016 were $149.7 million, compared to $154.9 million at June 30, 2016 and $144.8 million at December 31, 2015.
- Protocol for REST-ON Phase III trial of once-nightly Micropump sodium oxybate approved by the U.S. Food & Drug Administration (FDA) through a Special Protocol Assessment (SPA) and trial initiated in Europe and Canada.
* Non-GAAP financial measure. Descriptions of Flamel's non-GAAP financial measures are included under the caption "Non-GAAP Disclosures and Adjustments" included within this document and reconciliations of such non-GAAP financial measures to their most closely applicable GAAP financial measures are found in the "Supplemental Information" section within this document.
Michael Anderson, Flamel's Chief Executive Officer, commented, "Our base business, consisting of Bloxiverz® (neostigmine methylsulfate), Vazculep® (phenylephrine hydrochloride) and Akovaz™ (ephedrine sulfate), remained strong during the third quarter with revenues coming in just above top line consensus. Although we were able to maintain strong share in the neostigmine market at about forty percent (40%) during the third quarter, the overall market volume slightly declined. This, in addition to a small loss in price, resulted in lower quarter over quarter sales of Bloxiverz, at $15.6 million for the quarter. The phenylephrine business remained stable with third quarter 2016 sales of $9.3 million, relatively in line with the previous quarter after adjusting for our change in revenue recognition. As expected in the third quarter, we launched Akovaz, the first FDA-approved ephedrine sulfate injection. Akovaz added $5.6 million in revenues, partially offsetting some weakness in the neostigmine market which, as we outlined at the beginning of the year, was expected with increased competition. I am very pleased with the on-time and successful launch of Akovaz as it once again demonstrates our ability to identify, develop and launch commercially viable pharmaceutical products. Given that we launched later in the quarter, we are off to a good start."
Mr. Anderson continued, "In addition to our solid base business, we were pleased to host our first investor and analyst day in September, at which we announced the initiation of our Phase III trial of once nightly sodium oxybate in Canada. We have since initiated sites in Europe and received SPA approval from the FDA, which has given us further confidence as we proceed with our trial. We look forward to providing more updates on trial progress as we begin to dose patients."
Third Quarter 2016 Results
The Company generated revenues during the third quarter 2016 of $32.1 million, compared to $47.3 million during the same period last year. On a GAAP basis, the Company recorded a net loss of $22.3 million during the third quarter 2016, or $(0.54) per diluted share, compared to a net loss of $28.1 million, or $(0.69) per diluted share, for the same period last year. Included in the net loss for the third quarter 2016 were $22.7 million of charges related to changes in the fair value of related party contingent consideration and related party payables. The Company recognized a foreign currency exchange loss of $1.1 million in the third quarter 2016, compared to a foreign currency exchange gain of $0.2 million the prior year quarter. Adjusted net loss for the third quarter was $3.5 million, or $(0.08) per diluted share, compared to an adjusted net income of $13.1 million, or $0.32 per diluted share, during the same period last year. The decline in adjusted net income and adjusted diluted EPS from the previous year was due to lower product sales resulting from increased competition for neostigmine and higher SG&A from increased headcount. Please see the Supplemental Information section within this document for a reconciliation of adjusted net income and adjusted diluted EPS to the respective GAAP amounts.
For the nine months ended September 30, 2016, cash flow from operations was $11.2 million, compared to $58.0 million in the same period last year. Cash and marketable securities at September 30, 2016 were $149.7 million, compared to $154.9 million at June 30, 2016.
2016 Guidance
As a result of the stable market to date for both Bloxiverz and Vazculep, in addition to a strong market for Akovaz, the Company is increasing its full year 2016 revenue guidance to the range of $133 to $143 million from its previous guidance range of $125 to $140 million. The Company expects to allocate a substantial amount of its R&D expenses to its REST-ON trial and is reiterating its full year 2016 guidance in the range of $30 to $40 million.
Conference Call
A conference call to discuss these results and other updates is scheduled for 10:00 a.m. ET on Monday, November 7, 2016. A question and answer period will follow management's prepared remarks. To participate in the conference call, investors are invited to dial 800-765-0709 (U.S. and Canada) or 913-312-0726 (international). The conference ID number is 9865797. A live audio webcast and accompanying slides can be accessed by visiting the Events & Presentations page of the Company's Investor website at http://www.flamel.com/investors . A replay of the webcast will be archived on Flamel's website for 90 days following the event.
About Flamel Technologies
Flamel Technologies SA (
Safe Harbor
This release may include "forward-looking statements" within the meaning of the Private Securities Litigation Reform Act of 1995. All statements herein that are not clearly historical in nature are forward-looking, and the words "anticipate," "assume," "believe," "expect," "estimate," "plan," "will," "may," and the negative of these and similar expressions generally identify forward-looking statements. All forward-looking statements involve risks, uncertainties and contingencies, many of which are beyond Flamel's control and could cause actual results to differ materially from the results contemplated in such forward-looking statements. These risks, uncertainties and contingencies include the risks relating to: our dependence on a small number of products and customers for the majority of our revenues; the possibility that our Bloxiverz®, Vazculep® and Akovaz ™ products, which are not patent protected, could face substantial competition resulting in a loss of market share or forcing us to reduce the prices we charge for those products; the possibility that we could fail to successfully complete the research and development for the pipeline product we are evaluating for potential application to the FDA pursuant to our "unapproved-to-approved" strategy, or that competitors could complete the development of such product and apply for FDA approval of such product before us; our dependence on the performance of third parties in partnerships or strategic alliances for the commercialization of some of our products; the possibility that our products may not reach the commercial market or gain market acceptance; our need to invest substantial sums in research and development in order to remain competitive; our dependence on certain single providers for development of several of our drug delivery platforms and products; our dependence on a limited number of suppliers to manufacture our products and to deliver certain raw materials used in our products; the possibility that our competitors may develop and market technologies or products that are more effective or safer than ours, or obtain regulatory approval and market such technologies or products before we do; the challenges in protecting the intellectual property underlying our drug delivery platforms and other products; our dependence on key personnel to execute our business plan; the amount of additional costs we will incur to comply with U.S. securities laws as a result of our ceasing to qualify as a foreign private issuer; and the other risks, uncertainties and contingencies described in the Company's filings with the U.S. Securities and Exchange Commission, including our annual report on Form 10-K for the year ended December 31, 2015, all of which filings are also available on the Company's website. Flamel undertakes no obligation to update its forward-looking statements as a result of new information, future events or otherwise, except as required by law.
Non GAAP Disclosures and Adjustments
Flamel discloses certain non-GAAP financial measures, including adjusted net income and loss and adjusted net income and loss per diluted share and earnings before interest, taxes, depreciation and amortization (EBITDA) as management believes that a comparison of its current and historical results would be difficult if the disclosures were limited to financial measures prepared only in accordance with generally accepted accounting principles (GAAP) in the U.S. In addition to reporting its financial results in accordance with GAAP, Flamel reports certain non-GAAP results that exclude, if any, fair value remeasurements of its contingent consideration, impairment of intangible assets, amortization of intangible assets, effects of accelerated reimbursement of certain debt instruments, foreign exchange gains and losses on assets and liabilities denominated in foreign currency, the net income (loss) from discontinued operations and related tax effects, but includes the operating cash flows plus any unpaid accrued amounts associated with the contingent consideration, in order to supplement investors' and other readers' understanding and assessment of the Company's financial performance. The Company's management uses these non-GAAP measures internally for forecasting, budgeting and measuring its operating performance. Investors and other readers are encouraged to review the related GAAP financial measures and the reconciliation of non-GAAP measures to their most closely applicable GAAP measure set forth below and should consider non-GAAP measures only as a supplement to, not as a substitute for or as a superior measure to, measures of financial performance prepared in accordance with GAAP. The table provided within the following "Supplemental Information" section reconciles GAAP net income and loss and diluted earnings or loss per share to the corresponding adjusted amounts. *******
| FLAMEL TECHNOLOGIES S.A. | |||||||||||||||||
| UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF LOSS | |||||||||||||||||
| (In thousands, except per share data) | |||||||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||
| 2016 | 2015 | 2016 | 2015 | ||||||||||||||
| Revenues: | |||||||||||||||||
| Product sales and services | $ | 31,340 | $ | 47,313 | $ | 104,858 | $ | 128,441 | |||||||||
| License and research revenue | 747 | -- | 2,303 | -- | |||||||||||||
| Total | 32,087 | 47,313 | 107,161 | 128,441 | |||||||||||||
| Operating expenses: | |||||||||||||||||
| Cost of products and services sold | 2,844 | 2,087 | 10,657 | 8,473 | |||||||||||||
| Research and development expenses | 8,143 | 7,221 | 21,135 | 20,447 | |||||||||||||
| Selling, general and administrative expenses | 12,740 | 4,568 | 33,491 | 14,904 | |||||||||||||
| Intangible asset amortization | 3,702 | 3,141 | 10,918 | 9,423 | |||||||||||||
| Changes in fair value of related party contingent consideration | 20,848 | 44,782 | 52,989 | 82,036 | |||||||||||||
| Total | 48,277 | 61,799 | 129,190 | 135,283 | |||||||||||||
| Operating loss | (16,190 | ) | (14,486 | ) | (22,029 | ) | (6,842 | ) | |||||||||
| Investment income, net | 490 | 197 | 1,080 | 1,171 | |||||||||||||
| Interest expense, net | (264 | ) | -- | (702 | ) | -- | |||||||||||
| Other expense - changes in fair value of related party payable | (1,828 | ) | (6,644 | ) | (6,135 | ) | (9,629 | ) | |||||||||
| Foreign exchange gain (loss) | (1,054 | ) | 160 | (2,315 | ) | 8,096 | |||||||||||
| Loss before income taxes | (18,846 | ) | (20,773 | ) | (30,101 | ) | (7,204 | ) | |||||||||
| Income tax provision | 3,451 | 7,302 | 18,212 | 24,516 | |||||||||||||
| Net loss | $ | (22,297 | ) | $ | (28,075 | ) | $ | (48,313 | ) | $ | (31,720 | ) | |||||
| Net loss per share - basic | $ | (0.54 | ) | $ | (0.69 | ) | $ | (1.17 | ) | $ | (0.79 | ) | |||||
| Net loss per share - diluted | $ | (0.54 | ) | $ | (0.69 | ) | $ | (1.17 | ) | $ | (0.79 | ) | |||||
| Weighted average number of shares outstanding - basic | 41,241 | 40,625 | 41,241 | 40,397 | |||||||||||||
| Weighted average number of shares outstanding - diluted | 41,241 | 40,625 | 41,241 | 40,397 | |||||||||||||
| FLAMEL TECHNOLOGIES S.A. | |||||||||||
| UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||||||
| (In thousands, except per share data) | |||||||||||
| September 30, 2016 | December 31, 2015 | ||||||||||
| ASSETS | |||||||||||
| Current assets: | |||||||||||
| Cash and cash equivalents | $ | 18,780 | $ | 65,064 | |||||||
| Marketable securities | 130,887 | 79,738 | |||||||||
| Accounts receivable | 15,395 | 7,487 | |||||||||
| Inventories | 3,909 | 3,666 | |||||||||
| Research and development tax credit receivable | -- | 2,382 | |||||||||
| Prepaid expenses and other current assets | 8,883 | 8,064 | |||||||||
| Total current assets | 177,854 | 166,401 | |||||||||
| Property and equipment, net | 3,186 | 2,616 | |||||||||
| Goodwill | 19,134 | 18,491 | |||||||||
| Intangible assets, net | 25,508 | 15,825 | |||||||||
| Research and development tax credit receivable | 4,240 | -- | |||||||||
| Income tax deferred charge | 11,243 | 11,581 | |||||||||
| Other | 6,820 | 167 | |||||||||
| Total assets | $ | 247,985 | $ | 215,081 | |||||||
| LIABILITIES AND SHAREHOLDERS' EQUITY | |||||||||||
| Current liabilities: | |||||||||||
| Current portion of long-term debt | $ | 286 | $ | 434 | |||||||
| Current portion of long-term related party payable | 33,359 | 25,204 | |||||||||
| Accounts payable | 8,966 | 5,048 | |||||||||
| Deferred revenue | 3,115 | 5,121 | |||||||||
| Accrued expenses | 13,032 | 9,308 | |||||||||
| Other | 427 | 133 | |||||||||
| Total current liabilities | 59,185 | 45,248 | |||||||||
| Long-term debt, less current portion | 734 | 684 | |||||||||
| Long-term related party payable, less current portion | 146,926 | 97,489 | |||||||||
| Other | 4,307 | 2,526 | |||||||||
| Total liabilities | 211,152 | 145,947 | |||||||||
| Shareholders' equity: | |||||||||||
| Ordinary shares, nominal value of 0.122 euro per share; 53,178 shares authorized; 41,241 issued and outstanding at September 30, 2016 and December 31, 2015 | 6,331 | 6,331 | |||||||||
| Additional paid-in capital | 374,724 | 363,984 | |||||||||
| Accumulated deficit | (326,837 | ) | (278,524 | ) | |||||||
| Accumulated other comprehensive loss | (17,385 | ) | (22,657 | ) | |||||||
| Total shareholders' equity | 36,833 | 69,134 | |||||||||
| Total liabilities and shareholders' equity | $ | 247,985 | $ | 215,081 | |||||||
| FLAMEL TECHNOLOGIES S.A. | ||||||||||
| UNAUDITED CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||||
| (In thousands) | ||||||||||
| Nine Months Ended September 30, | ||||||||||
| 2016 | 2015 | |||||||||
| Cash flows from operating activities: | ||||||||||
| Net loss | $ | (48,313 | ) | $ | (31,718 | ) | ||||
| Adjustments to reconcile net loss to net cash provided by operating activities: | ||||||||||
| Depreciation and amortization | 11,555 | 9,800 | ||||||||
| Loss on disposal of property and equipment | 110 | -- | ||||||||
| Loss on sale of marketable securities | 666 | 635 | ||||||||
| Unrealized exchange loss (gain) | 2,315 | (7,248 | ) | |||||||
| Grants recognized in research and development expenses | (70 | ) | (1,086 | ) | ||||||
| Remeasurement of related party acquisition-related contingent consideration | 52,989 | 82,036 | ||||||||
| Remeasurement of related party financing-related contingent consideration | 6,135 | 9,628 | ||||||||
| Change in deferred tax and income tax deferred charge | (5,680 | ) | (714 | ) | ||||||
| Stock-based compensation expense | 10,541 | 5,485 | ||||||||
| Increase (decrease) in cash from: | ||||||||||
| Accounts receivable | (7,594 | ) | (1,553 | ) | ||||||
| Inventories | 2,080 | 1,543 | ||||||||
| Prepaid expenses and other current assets | 671 | (4,293 | ) | |||||||
| Research and development tax credit receivable | (1,794 | ) | 2,481 | |||||||
| Accounts payable & other current liabilities | 1,291 | (4,231 | ) | |||||||
| Deferred revenue | (2,198 | ) | (1,317 | ) | ||||||
| Accrued expenses | 2,700 | (1,094 | ) | |||||||
| Accrued income taxes | -- | (490 | ) | |||||||
| Earn-out payments for related party contingent consideration in excess of acquisition-date fair value | (14,488 | ) | -- | |||||||
| Royalty payments for related party payable in excess of original fair value | (1,790 | ) | -- | |||||||
| Other long-term assets and liabilities | 2,033 | 131 | ||||||||
| Net cash provided by operating activities | 11,159 | 57,995 | ||||||||
| Cash flows from investing activities: | ||||||||||
| Purchases of property and equipment | (1,000 | ) | (1,065 | ) | ||||||
| Acquisitions of businesses | 628 | -- | ||||||||
| Proceeds from sales of marketable securities | 46,483 | 23,995 | ||||||||
| Purchase of marketable securities | (96,199 | ) | (36,210 | ) | ||||||
| Net cash used in investing activities | (50,088 | ) | (13,280 | ) | ||||||
| Cash flows from financing activities: | ||||||||||
| Earn-out payments for related party contingent consideration | (6,834 | ) | (15,497 | ) | ||||||
| Royalty payments for related party payable | (1,117 | ) | (2,099 | ) | ||||||
| Repayment of debt | -- | (4,965 | ) | |||||||
| Reimbursement of conditional grants | (61 | ) | (681 | ) | ||||||
| Cash proceeds from issuance of ordinary shares and warrants | -- | 6,990 | ||||||||
| Net cash used in financing activities | (8,012 | ) | (16,252 | ) | ||||||
| Effect of exchange rate changes on cash and cash equivalents | 657 | (2,358 | ) | |||||||
| Net increase (decrease) in cash and cash equivalents | (46,284 | ) | 26,105 | |||||||
| Cash and cash equivalents at January 1 | 65,064 | 39,760 | ||||||||
| Cash and cash equivalents at September 30 | $ | 18,780 | $ | 65,865 | ||||||
| FLAMEL TECHNOLOGIES S.A. | |||||||||||||
| UNAUDITED SUPPLEMENTAL INFORMATION | |||||||||||||
| (In thousands, except per share data) | |||||||||||||
| Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||
| Revenues | 2016 | 2015 | 2016 | 2015 | |||||||||
| Bloxiverz | $ | 15,591 | $ | 41,243 | $ | 65,958 | $ | 114,074 | |||||
| Vazculep | 9,340 | 5,605 | 29,167 | 12,757 | |||||||||
| Akovaz | 5,568 | -- | 5,568 | -- | |||||||||
| Other | 841 | 465 | 4,165 | 1,610 | |||||||||
| Total product sales and services | 31,340 | 47,313 | 104,858 | 128,441 | |||||||||
| License and research revenue | 747 | -- | 2,303 | -- | |||||||||
| Total revenues | $ | 32,087 | $ | 47,313 | $ | 107,161 | $ | 128,441 | |||||
| Adjustments for the three months ended, September 30, 2016 | ||||||||||||||||||||||||||||
| Exclude | Include | |||||||||||||||||||||||||||
| GAAP | Intangible asset amortization | Foreign exchange (gain)/loss | Contingent related party payable fair value remeasurements | Contingent related party payable paid/accrued | Total adjustments | Adjusted GAAP | ||||||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||||||
| Product sales and services | $ | 31,340 | $ | -- | $ | -- | $ | -- | $ | -- | $ | -- | $ | 31,340 | ||||||||||||||
| License and research revenue | 747 | -- | -- | -- | -- | -- | 747 | |||||||||||||||||||||
| Total | 32,087 | -- | -- | -- | -- | -- | 32,087 | |||||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||
| Cost of products and services sold | 2,844 | -- | -- | -- | -- | -- | 2,844 | |||||||||||||||||||||
| Research and development expenses | 8,143 | -- | -- | -- | -- | -- | 8,143 | |||||||||||||||||||||
| Selling, general and administrative expenses | 12,740 | -- | -- | -- | -- | -- | 12,740 | |||||||||||||||||||||
| Intangible asset amortization | 3,702 | (3,702 | ) | -- | -- | -- | (3,702 | ) | -- | |||||||||||||||||||
| Changes in fair value of related party contingent consideration | 20,848 | -- | -- | (20,848 | ) | 5,884 | (14,964 | ) | 5,884 | |||||||||||||||||||
| Total | 48,277 | (3,702 | ) | -- | (20,848 | ) | 5,884 | (18,666 | ) | 29,611 | ||||||||||||||||||
| Operating (loss) income | (16,190 | ) | 3,702 | -- | 20,848 | (5,884 | ) | 18,666 | 2,476 | |||||||||||||||||||
| Investment income, net | 490 | -- | -- | -- | -- | -- | 490 | |||||||||||||||||||||
| Interest expense, net | (264 | ) | -- | -- | -- | -- | -- | (264 | ) | |||||||||||||||||||
| Other expense - changes in fair value of related party payable | (1,828 | ) | -- | -- | 1,828 | (785 | ) | 1,043 | (785 | ) | ||||||||||||||||||
| Foreign exchange gain (loss) | (1,054 | ) | -- | 1,054 | -- | -- | 1,054 | -- | ||||||||||||||||||||
| (Loss) income before income taxes | (18,846 | ) | 3,702 | 1,054 | 22,676 | (6,669 | ) | 20,763 | 1,917 | |||||||||||||||||||
| Income tax provision (benefit) | 3,451 | 1,329 | -- | 1,021 | (385 | ) | 1,965 | 5,416 | ||||||||||||||||||||
| Net (loss) income | $ | (22,297 | ) | $ | 2,373 | $ | 1,054 | $ | 21,655 | $ | (6,284 | ) | $ | 18,798 | $ | (3,499 | ) | |||||||||||
| Net (loss) income per share - diluted | $ | (0.54 | ) | 0.06 | 0.03 | 0.53 | (0.15 | ) | 0.46 | (0.08 | ) | |||||||||||||||||
| Weighted average number of shares outstanding - diluted | 41,241 | 41,241 | 41,241 | 41,241 | 41,241 | 41,241 | 41,241 | |||||||||||||||||||||
| Adjustments for the three months ended, September 30, 2015 | |||||||||||||||||||||||||||||
| Exclude | Include | ||||||||||||||||||||||||||||
| GAAP | Intangible asset amortization | Foreign exchange (gain)/loss | Contingent related party payable fair value remeasurements | Contingent related party payable paid/accrued | Total adjustments | Adjusted GAAP | |||||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||||||||
| Product sales and services | $ | 47,313 | $ | -- | $ | -- | $ | -- | $ | -- | $ | -- | $ | 47,313 | |||||||||||||||
| License and research revenue | -- | -- | -- | -- | -- | -- | -- | ||||||||||||||||||||||
| Total | 47,313 | -- | -- | -- | -- | -- | 47,313 | ||||||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||||||||
| Cost of products and services sold | 2,087 | -- | -- | -- | -- | -- | 2,087 | ||||||||||||||||||||||
| Research and development expenses | 7,221 | -- | -- | -- | -- | -- | 7,221 | ||||||||||||||||||||||
| Selling, general and administrative expenses | 4,568 | -- | -- | -- | -- | -- | 4,568 | ||||||||||||||||||||||
| Intangible asset amortization | 3,141 | (3,141 | ) | -- | -- | -- | (3,141 | ) | -- | ||||||||||||||||||||
| Changes in fair value of related party contingent consideration | 44,782 | -- | -- | (44,782 | ) | 9,027 | (35,755 | ) | 9,027 | ||||||||||||||||||||
| Total | 61,799 | (3,141 | ) | -- | (44,782 | ) | 9,027 | (38,896 | ) | 22,903 | |||||||||||||||||||
| Operating (loss) income | (14,486 | ) | 3,141 | -- | 44,782 | (9,027 | ) | 38,896 | 24,410 | ||||||||||||||||||||
| Investment income, net | 197 | -- | -- | -- | -- | -- | 197 | ||||||||||||||||||||||
| Interest expense, net | -- | -- | -- | -- | -- | -- | -- | ||||||||||||||||||||||
| Other expense - changes in fair value of related party payable | (6,644 | ) | -- | -- | 6,644 | (1,211 | ) | 5,433 | (1,211 | ) | |||||||||||||||||||
| Foreign exchange gain (loss) | 160 | -- | (160 | ) | -- | -- | (160 | ) | -- | ||||||||||||||||||||
| (Loss) income before income taxes | (20,773 | ) | 3,141 | (160 | ) | 51,426 | (10,238 | ) | 44,169 | 23,396 | |||||||||||||||||||
| Income tax provision (benefit) | 7,302 | 1,099 | (48 | ) | 2,325 | (424 | ) | 2,952 | 10,254 | ||||||||||||||||||||
| Net (loss) income | $ | (28,075 | ) | $ | 2,042 | $ | (112 | ) | $ | 49,101 | $ | (9,814 | ) | $ | 41,217 | $ | 13,142 | ||||||||||||
| Net (loss) income per share - diluted | $ | (0.69 | ) | $ | 0.05 | $ | -- | $ | 1.21 | $ | (0.24 | ) | $ | 1.01 | $ | 0.32 | |||||||||||||
| Weighted average number of shares outstanding - diluted | 40,625 | 40,625 | 40,625 | 40,625 | 40,625 | 40,625 | 40,625 | ||||||||||||||||||||||
| Adjustments for the nine months ended, September 30, 2016 | ||||||||||||||||||||||||||||||||
| Exclude | Include | |||||||||||||||||||||||||||||||
| GAAP | Intangible asset amortization | Foreign exchange (gain)/loss | Purchase accounting adjustments - FSC | Contingent related party payable fair value remeasurements | Contingent related party payable paid/accrued | Total adjustments | Adjusted GAAP | |||||||||||||||||||||||||
| Revenues: | ||||||||||||||||||||||||||||||||
| Product sales and services | $ | 104,858 | $ | -- | $ | -- | $ | -- | $ | -- | $ | -- | $ | -- | $ | 104,858 | ||||||||||||||||
| License and research revenue | 2,303 | -- | -- | -- | -- | -- | -- | 2,303 | ||||||||||||||||||||||||
| Total | 107,161 | -- | -- | -- | -- | -- | -- | 107,161 | ||||||||||||||||||||||||
| Operating expenses: | ||||||||||||||||||||||||||||||||
| Cost of products and services sold | 10,657 | -- | -- | (1,525 | ) | -- | -- | (1,525 | ) | 9,132 | ||||||||||||||||||||||
| Research and development expenses | 21,135 | -- | -- | -- | -- | -- | -- | 21,135 | ||||||||||||||||||||||||
| Selling, general and administrative expenses | 33,491 | -- | -- | -- | -- | -- | -- | 33,491 | ||||||||||||||||||||||||
| Intangible asset amortization | 10,918 | (10,918 | ) | -- | -- | -- | -- | (10,918 | ) | -- | ||||||||||||||||||||||
| Changes in fair value of related party contingent consideration | 52,989 | -- | -- | -- | (52,989 | ) | 19,321 | (33,668 | ) | 19,321 | ||||||||||||||||||||||
| Total | 129,190 | (10,918 | ) | -- | (1,525 | ) | (52,989 | ) | 19,321 | (46,111 | ) | 83,079 | ||||||||||||||||||||
| Operating (loss) income | (22,029 | ) | 10,918 | -- | 1,525 | 52,989 | (19,321 | ) | 46,111 | 24,082 | ||||||||||||||||||||||
| Investment income, net | 1,080 | -- | -- | -- | -- | -- | -- | 1,080 | ||||||||||||||||||||||||
| Interest expense, net | (702 | ) | -- | -- | -- | -- | -- | -- | (702 | ) | ||||||||||||||||||||||
| Other expense - changes in fair value of related party payable | (6,135 | ) | -- | -- | -- | 6,135 | (2,618 | ) | 3,517 | (2,618 | ) | |||||||||||||||||||||
| Foreign exchange gain (loss) | (2,315 | ) | -- | 2,315 | -- | -- | -- | 2,315 | -- | |||||||||||||||||||||||
| (Loss) income before income taxes | (30,101 | ) | 10,918 | 2,315 | 1,525 | 59,124 | (21,939 | ) | 51,943 | 21,842 | ||||||||||||||||||||||
| Income tax provision (benefit) | 18,212 | 3,920 | -- | 533 | 2,986 | (1,165 | ) | 6,274 | 24,486 | |||||||||||||||||||||||
| Net (loss) income | $ | (48,313 | ) | $ | 6,998 | $ | 2,315 | $ | 992 | $ | 56,138 | $ | (20,774 | ) | $ | 45,669 | $ | (2,644 | ) | |||||||||||||
| Net (loss) income per share - diluted | $ | (1.17 | ) | $ | 0.17 | $ | 0.06 | $ | 0.02 | $ | 1.36 | $ | (0.50 | ) | $ | 1.11 | $ | (0.06 | ) | |||||||||||||
| Weighted average number of shares outstanding - diluted | 41,241 | 41,241 | 41,241 | 41,241 | 41,241 | 41,241 | 41,241 | 41,241 | ||||||||||||||||||||||||
| Adjustments for the nine months ended, September 30, 2015 | |||||||||||||||||||||||||||||
| Exclude | Include | ||||||||||||||||||||||||||||
| GAAP | Intangible asset amortization | Foreign exchange (gain)/loss | Contingent related party payable fair value remeasurements | Contingent related party payable paid/accrued | Total adjustments | Adjusted GAAP | |||||||||||||||||||||||
| Revenues: | |||||||||||||||||||||||||||||
| Product sales and services | $ | 128,441 | $ | -- | $ | -- | $ | -- | $ | -- | $ | -- | $ | 128,441 | |||||||||||||||
| License and research revenue | -- | -- | -- | -- | -- | -- | -- | ||||||||||||||||||||||
| Total | 128,441 | -- | -- | -- | -- | -- | 128,441 | ||||||||||||||||||||||
| Operating expenses: | |||||||||||||||||||||||||||||
| Cost of products and services sold | 8,473 | -- | -- | -- | -- | -- | 8,473 | ||||||||||||||||||||||
| Research and development expenses | 20,447 | -- | -- | -- | -- | -- | 20,447 | ||||||||||||||||||||||
| Selling, general and administrative expenses | 14,904 | -- | -- | -- | -- | -- | 14,904 | ||||||||||||||||||||||
| Intangible asset amortization | 9,423 | (9,423 | ) | -- | -- | -- | (9,423 | ) | -- | ||||||||||||||||||||
| Changes in fair value of related party contingent consideration | 82,036 | -- | -- | (82,036 | ) | 23,923 | (58,113 | ) | 23,923 | ||||||||||||||||||||
| Total | 135,283 | (9,423 | ) | -- | (82,036 | ) | 23,923 | (67,536 | ) | 67,747 | |||||||||||||||||||
| Operating (loss) income | (6,842 | ) | 9,423 | -- | 82,036 | (23,923 | ) | 67,536 | 60,694 | ||||||||||||||||||||
| Investment income, net | 1,171 | -- | -- | -- | -- | -- | 1,171 | ||||||||||||||||||||||
| Interest expense, net | -- | -- | -- | -- | -- | -- | -- | ||||||||||||||||||||||
| Other expense - changes in fair value of related party payable | (9,629 | ) | -- | -- | 9,629 | (3,291 | ) | 6,338 | (3,291 | ) | |||||||||||||||||||
| Foreign exchange gain (loss) | 8,096 | -- | (8,096 | ) | -- | -- | (8,096 | ) | -- | ||||||||||||||||||||
| (Loss) income before income taxes | (7,204 | ) | 9,423 | (8,096 | ) | 91,665 | (27,214 | ) | 65,778 | 58,574 | |||||||||||||||||||
| Income tax provision (benefit) | 24,516 | 3,298 | (2,429 | ) | 3,370 | (1,152 | ) | 3,087 | 27,603 | ||||||||||||||||||||
| Net (loss) income | $ | (31,720 | ) | $ | 6,125 | $ | (5,667 | ) | $ | 88,295 | $ | (26,062 | ) | $ | 62,691 | $ | 30,971 | ||||||||||||
| Net (loss) income per share - diluted | $ | (0.79 | ) | $ | 0.15 | $ | (0.14 | ) | $ | 2.19 | $ | (0.65 | ) | $ | 1.55 | $ | 0.77 | ||||||||||||
| Weighted average number of shares outstanding - diluted | 40,397 | 40,397 | 40,397 | 40,397 | 40,397 | 40,397 | 40,397 | ||||||||||||||||||||||
