Press Releases
View printer-friendly version |
Xtant™ Medical Holdings Reports Record Third Quarter 2016 Results
*See footnote about the use of pro forma financial information
Third Quarter 2016 Highlights:
- Company revenue increased 10.5% to
$23.1 million , as compared to pro forma revenue of$20.9 million in third quarter 2015 - Gross profit increased to
$16.0 million , as compared to pro forma third quarter 2015 gross profit of$13.7 million - Gross margins expanded to 69.2%, compared to 65.5% for the pro forma third quarter of 2015
- The Company reported net loss of
$4.9 million for the third quarter 2016, compared to a loss of$6.9 million in third quarter 2015 - The Company reported an EBITDA gain of
$768,000 for the third quarter 2016, compared to a loss of($915,000) in third quarter 2015 - Company raised full year 2016 revenue guidance to
$89-91 million , as compared to previous guidance of$87-90 million - The Company also provided full year 2017 revenue guidance of
$98.0 - 102.0 million with positive EBITDA of$7.7-9.2 million
"I am very pleased to have reported our strongest quarter in the history of the company," said
Revenue
Third quarter 2016 revenue was approximately
Gross Profit
Gross profit for the third quarter of 2016 was
Sales and Marketing Expenses
Third quarter 2016 sales and marketing expenses increased to
General and Administrative Expenses
In the third quarter, general and administrative expenses decreased to
Loss from Operations and Net Income / Loss
Third quarter loss from operations improved to a loss of
Adjusted EBITDA
The Company defines earnings before interest, taxes, depreciation and amortization ("adjusted EBITDA") as net income/loss from operations before depreciation, amortization, impairment charges, non-recurring expenses and non-cash stock-based compensation. Consolidated adjusted EBITDA for the third quarter of 2016 was a gain of
Reconciliation of Adjusted EBITDA
Stated in 000's | Three Months Ended September 30, 2016 |
Three Months Ended September 30, 2015* |
||||
Net Loss from Operations | ($ | 1,904 | ) | ($ | 5,018 | ) |
Impairment of Assets | $ | 0 | $ | 233 | ||
Acquisition and Integration Related Expenses | $ | 517 | $ | 3,857 | ||
Gain from the Extinguishment of Debt | $ | 0 | ($ | 2,345 | ) | |
Non-cash compensation | $ | 252 | $ | 187 | ||
Depreciation & Amortization | $ | 1,903 | $ | 2,170 | ||
Adjusted EBITDA Gain (Loss) | $ | 768 | ($ | 915 | ) | |
*Pro Forma Results |
Financial Liquidity
Cash on hand as of
Outlook for Full Year 2016 & 2017
The Company increased its full year 2016 revenue guidance and issued 2017 revenue guidance based on the following:
Full-Year 2016 | Full-Year 2017 | |||||||||||||||
Stated in 000's | Low | High | Low | High | ||||||||||||
Revenue | $ | 89,000 | - | $ | 91,000 | $ | 98,000 | - | $ | 102,000 | ||||||
Adjusted EBITDA | $ | 2,000 | - | $ | 2,800 | $ | 7,700 | - | $ | 9,200 | ||||||
Cash Based Debt Service | $ | 4,835 | - | $ | 4,835 | $ | 8,430 | - | $ | 8,430 | ||||||
Non-GAAP Profitability** | $ | (2,835 | ) | - | $ | (2,035 | ) | $ | (700 | ) | - | $ | 800 |
**Non-GAAP profitability is defined as EBITDA less total cash based interest expense.
Conference Call to be Held
An accompanying conference call will be hosted by
Conference date:
Conference dial-in: 877-269-7756
International dial-in: 201-689-7817
Conference Call Name:
Webcast Registration: Click Here
Shortly after the live call, a replay will be available on the Company's website, www.xtantmedical.com, under "Investor Info."
*Use of Pro Forma Financial Information
On
Additional information regarding the business combination and its impact on the Company’s financial position will be set forth in the Company’s Form 10-Q for the quarter ended
About Xtant™
Important Cautions Regarding Forward-looking Statements
This press release contains certain disclosures that may be deemed forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 that are subject to significant risks and uncertainties. Forward-looking statements include statements that are predictive in nature, that depend upon or refer to future events or conditions, or that include words such as "continue," "efforts," "expects," "anticipates," "intends," "plans," "believes," "estimates," "projects," "forecasts," "strategy," "will," "goal," "target," "prospects," "potential," "optimistic," "confident," "likely," "probable" or similar expressions or the negative thereof.
Statements of historical fact also may be deemed to be forward-looking statements. We caution that these statements by their nature involve risks and uncertainties, and actual results may differ materially depending on a variety of important factors, including, among others: our ability to integrate the acquisition of
Additional risk factors are listed in the Company's Annual Report on Form 10-K and Quarterly Reports on Form 10-Q under the heading "Risk Factors." You should carefully consider the trends, risks and uncertainties described in this document, the Form 10-K and other reports filed with or furnished to the
XTANT MEDICAL HOLDINGS, INC. | ||||||||||||||||||||||||||||||||||||
Condensed Consolidated Statements of Operations | ||||||||||||||||||||||||||||||||||||
Unaudited Actual and Proforma Results | ||||||||||||||||||||||||||||||||||||
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2016 Actual Unaudited | 2015 Pro Forma | 2016 Actual Unaudited | 2015 Pro Forma | |||||||||||||||||||||||||||||||||
% of | % of | % of | % of | |||||||||||||||||||||||||||||||||
Amount | Revenue | Amount | Revenue | Amount | Revenue | Amount | Revenue | |||||||||||||||||||||||||||||
Orthopedic Product Sales | $ | 22,907,717 | 99.2 | % | $ | 20,577,473 | 98.5 | % | $ | 65,025,908 | 99.2 | % | $ | 63,463,420 | 98.8 | % | ||||||||||||||||||||
Other | 186,423 | 0.8 | % | 323,819 | 1.5 | % | 505,971 | 0.8 | % | 788,357 | 1.2 | % | ||||||||||||||||||||||||
Total Revenue | 23,094,139 | 100.0 | % | 20,901,292 | 100.0 | % | 65,531,878 | 100.0 | % | 64,251,777 | 100.0 | % | ||||||||||||||||||||||||
Cost of sales | 7,114,041 | 30.8 | % | 7,208,696 | 34.5 | % | 20,749,379 | 31.7 | % | 22,560,240 | 35.1 | % | ||||||||||||||||||||||||
Gross Profit | 15,980,098 | 69.2 | % | 13,692,596 | 65.5 | % | 44,782,499 | 68.3 | % | 41,691,537 | 64.9 | % | ||||||||||||||||||||||||
Operating Expenses | ||||||||||||||||||||||||||||||||||||
General and administrative | 3,773,236 | 16.3 | % | 4,532,981 | 21.7 | % | 11,216,112 | 17.1 | % | 12,411,489 | 19.3 | % | ||||||||||||||||||||||||
Sales and marketing | 11,242,820 | 48.7 | % | 9,832,446 | 47.0 | % | 32,115,763 | 49.0 | % | 28,726,775 | 44.7 | % | ||||||||||||||||||||||||
Research and development | 928,930 | 4.0 | % | 987,433 | 4.7 | % | 2,612,402 | 4.0 | % | 2,813,792 | 4.4 | % | ||||||||||||||||||||||||
Depreciation and amortization | 1,265,490 | 5.5 | % | 1,562,220 | 7.5 | % | 3,690,519 | 5.6 | % | 4,201,058 | 6.5 | % | ||||||||||||||||||||||||
Acquisition and Integration related expenses | 517,083 | 2.2 | % | 3,856,519 | 18.5 | % | 1,269,613 | 1.9 | % | 3,856,519 | 6.0 | % | ||||||||||||||||||||||||
Gain from the Extinguishment of Debt | 0 | 0.0 | % | (2,345,019 | ) | 0.0 | % | - | 0.0 | % | (2,345,019 | ) | 0.0 | % | ||||||||||||||||||||||
Impairment of Assets | 0 | 1.1 | % | 233,748 | 0.0 | % | 0 | 0.4 | % | 233,748 | 0.0 | % | ||||||||||||||||||||||||
Non-cash consulting | 156,129 | 0.2 | % | 50,000 | 0.2 | % | 266,721 | 0.3 | % | 190,869 | 0.1 | % | ||||||||||||||||||||||||
Total Operating Expenses | 17,883,688 | 77.4 | % | 18,710,329 | 89.5 | % | 51,171,130 | 78.1 | % | 50,089,232 | 78.0 | % | ||||||||||||||||||||||||
Net Gain (Loss) from Operations | (1,903,590 | ) | -8.2 | % | (5,017,733 | ) | -24.0 | % | (6,388,631 | ) | -9.7 | % | (8,397,695 | ) | -13.1 | % | ||||||||||||||||||||
Other Income (Expense) | ||||||||||||||||||||||||||||||||||||
Interest expense | (3,163,534 | ) | -13.7 | % | (2,153,985 | ) | -10.3 | % | (8,974,895 | ) | -13.7 | % | (8,146,038 | ) | -12.7 | % | ||||||||||||||||||||
Change in warrant derivative liability | 220,409 | 1.0 | % | 397,366 | 1.9 | % | 716,738 | 1.1 | % | (78,923 | ) | -0.1 | % | |||||||||||||||||||||||
Non-cash consideration associated with stock purchase agreement | 0 | 0.0 | % | 0 | 0.0 | % | 0 | 0.0 | % | (558,185 | ) | -0.9 | % | |||||||||||||||||||||||
Other income (expense) | (51,350 | ) | -0.2 | % | (83,097 | ) | -0.4 | % | (309,924 | ) | -0.5 | % | (187,118 | ) | -0.3 | % | ||||||||||||||||||||
Total Other Income (Expense) | (2,994,475 | ) | -13.0 | % | (1,839,716 | ) | -8.8 | % | (8,568,081 | ) | -13.1 | % | (8,970,263 | ) | -14.0 | % | ||||||||||||||||||||
Net Gain (Loss) from Operations Before Benefit (Provision) for Income Taxes | (4,898,065 | ) | -21.2 | % | (6,857,449 | ) | -32.8 | % | (14,956,712 | ) | -22.8 | % | (17,367,958 | ) | -27.0 | % | ||||||||||||||||||||
Benefit (Provision) for Income Taxes | ||||||||||||||||||||||||||||||||||||
Current | 0 | 0.0 | % | 11,143 | 0.1 | % | 0 | 0.0 | % | 65,387 | 0.1 | % | ||||||||||||||||||||||||
Deferred | 0 | 0.0 | % | 0 | 0.0 | % | 0 | 0.0 | % | 0 | 0.0 | % | ||||||||||||||||||||||||
Net Income (Loss) | $ | (4,898,065 | ) | -21.2 | % | $ | (6,868,591 | ) | -32.9 | % | $ | (14,956,712 | ) | -22.8 | % | $ | (17,433,345 | ) | -27.1 | % | ||||||||||||||||
Net Income (loss) per share: | ||||||||||||||||||||||||||||||||||||
Basic | ($ | 0.40 | ) | ($ | 0.66 | ) | ($ | 1.23 | ) | ($ | 2.15 | ) | ||||||||||||||||||||||||
Dilutive | ($ | 0.40 | ) | ($ | 0.66 | ) | ($ | 1.23 | ) | ($ | 2.15 | ) | ||||||||||||||||||||||||
Shares used in the computation: | ||||||||||||||||||||||||||||||||||||
Basic | 12,193,970 | 10,432,622 | 12,147,916 | 8,100,226 | ||||||||||||||||||||||||||||||||
Dilutive | 12,193,970 | 10,432,622 | 12,147,916 | 8,100,226 |
XTANT MEDICAL HOLDINGS, INC. | ||||||||||||||||||||||||||||||||||||
Condensed Consolidated Statements of Operations | ||||||||||||||||||||||||||||||||||||
Unaudited Actual Results | ||||||||||||||||||||||||||||||||||||
For the Three Months Ended September 30, | For the Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||
2016 Actual Unaudited | 2015 Actual Unaudited | 2016 Actual Unaudited | 2015 Actual Unaudited | |||||||||||||||||||||||||||||||||
% of | % of | % of | % of | |||||||||||||||||||||||||||||||||
Amount | Revenue | Amount | Revenue | Amount | Revenue | Amount | Revenue | |||||||||||||||||||||||||||||
Orthopedic Product Sales | $ | 22,907,717 | 99.2 | % | $ | 17,421,397 | 98.5 | % | $ | 65,025,908 | 99.2 | % | $ | 36,431,354 | 98.2 | % | ||||||||||||||||||||
Other | 186,423 | 0.8 | % | 271,623 | 1.5 | % | 505,971 | 0.8 | % | 657,396 | 1.8 | % | ||||||||||||||||||||||||
Total Revenue | 23,094,139 | 100.0 | % | 17,693,020 | 100.0 | % | 65,531,878 | 100.0 | % | 37,088,749 | 100.0 | % | ||||||||||||||||||||||||
Cost of sales | 7,114,041 | 30.8 | % | 6,035,673 | 34.1 | % | 20,749,379 | 31.7 | % | 12,883,439 | 34.7 | % | ||||||||||||||||||||||||
Gross Profit | 15,980,098 | 69.2 | % | 11,657,347 | 65.9 | % | 44,782,499 | 68.3 | % | 24,205,310 | 65.3 | % | ||||||||||||||||||||||||
Operating Expenses | ||||||||||||||||||||||||||||||||||||
General and administrative | 3,773,236 | 16.3 | % | 3,980,804 | 22.5 | % | 11,216,112 | 17.1 | % | 8,805,104 | 23.7 | % | ||||||||||||||||||||||||
Sales and marketing | 11,242,820 | 48.7 | % | 8,430,303 | 47.6 | % | 32,115,763 | 49.0 | % | 18,179,552 | 49.0 | % | ||||||||||||||||||||||||
Research and development | 928,930 | 4.0 | % | 794,464 | 4.5 | % | 2,612,402 | 4.0 | % | 1,519,196 | 4.1 | % | ||||||||||||||||||||||||
Depreciation and amortization | 1,265,490 | 5.5 | % | 1,541,220 | 8.7 | % | 3,690,519 | 5.6 | % | 1,765,994 | 4.8 | % | ||||||||||||||||||||||||
Acquisition and Integration related expenses | 517,083 | 21.8 | % | 3,856,519 | 0.0 | % | 3,856,519 | 10.4 | % | 3,856,519 | 0.0 | % | ||||||||||||||||||||||||
Gain from the Extinguishment of Debt | 0 | -13.3 | % | (2,345,019 | ) | 0.0 | % | (2,345,019 | ) | -6.3 | % | (2,345,019 | ) | 0.0 | % | |||||||||||||||||||||
Impairment of Assets | 0 | 1.3 | % | 233,748 | 0.0 | % | 233,748 | 0.6 | % | 233,748 | 0.0 | % | ||||||||||||||||||||||||
Non-cash consulting | 156,129 | 0.7 | % | 50,000 | 0.3 | % | 266,721 | 0.4 | % | 190,869 | 0.5 | % | ||||||||||||||||||||||||
Total Operating Expenses | 17,883,688 | 77.4 | % | 16,542,040 | 93.5 | % | 51,646,766 | 78.8 | % | 32,205,964 | 86.8 | % | ||||||||||||||||||||||||
Net Gain (Loss) from Operations | (1,903,590 | ) | -8.2 | % | (4,884,693 | ) | -27.6 | % | (6,864,267 | ) | -10.5 | % | (8,000,654 | ) | -21.6 | % | ||||||||||||||||||||
Other Income (Expense) | ||||||||||||||||||||||||||||||||||||
Interest expense | (3,163,534 | ) | -13.7 | % | (2,111,721 | ) | -11.9 | % | (8,974,895 | ) | -13.7 | % | (4,930,941 | ) | -13.3 | % | ||||||||||||||||||||
Change in warrant derivative liability | 220,409 | 1.0 | % | 397,366 | 2.2 | % | 716,738 | 1.1 | % | (78,923 | ) | -0.2 | % | |||||||||||||||||||||||
Non-cash consideration associated with stock purchase agreement | 0 | 0.0 | % | 0 | 0.0 | % | 0 | 0.0 | % | (558,185 | ) | -1.5 | % | |||||||||||||||||||||||
Other income (expense) | (51,350 | ) | -0.2 | % | (89,926 | ) | -0.5 | % | (309,924 | ) | -0.5 | % | (193,052 | ) | -0.5 | % | ||||||||||||||||||||
Total Other Income (Expense) | (2,994,475 | ) | -13.0 | % | (1,804,281 | ) | -10.2 | % | (8,568,081 | ) | -13.1 | % | (5,761,101 | ) | -15.5 | % | ||||||||||||||||||||
Net Gain (Loss) from Operations Before Benefit (Provision) for Income Taxes | (4,898,065 | ) | -21.2 | % | (6,688,974 | ) | -37.8 | % | (15,432,348 | ) | -23.5 | % | (13,761,754 | ) | -37.1 | % | ||||||||||||||||||||
Benefit (Provision) for Income Taxes | ||||||||||||||||||||||||||||||||||||
Current | 0 | 0.0 | % | 0 | 0.0 | % | 0 | 0.0 | % | 0 | 0.0 | % | ||||||||||||||||||||||||
Deferred | 0 | 0.0 | % | 0 | 0.0 | % | 0 | 0.0 | % | 0 | 0.0 | % | ||||||||||||||||||||||||
Net Income (Loss) | $ | (4,898,065 | ) | -21.2 | % | $ | (6,688,974 | ) | -37.8 | % | $ | (15,432,348 | ) | -23.5 | % | $ | (13,761,754 | ) | -37.1 | % | ||||||||||||||||
Net Income (loss) per share: | ||||||||||||||||||||||||||||||||||||
Basic | ($ | 0.40 | ) | ($ | 0.64 | ) | ($ | 1.27 | ) | ($ | 1.70 | ) | ||||||||||||||||||||||||
Dilutive | ($ | 0.40 | ) | ($ | 0.64 | ) | ($ | 1.27 | ) | ($ | 1.70 | ) | ||||||||||||||||||||||||
Shares used in the computation: | ||||||||||||||||||||||||||||||||||||
Basic | 12,193,970 | 10,432,622 | 12,147,916 | 8,100,226 | ||||||||||||||||||||||||||||||||
Dilutive | 12,193,970 | 10,432,622 | 12,147,916 | 8,100,226 |
XTANT MEDICAL HOLDINGS, INC. | ||||||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS | ||||||||
Unaudited | ||||||||
For the Nine months ended September 30, | ||||||||
2016 | 2015 | |||||||
Operating activities: | ||||||||
Net loss | $ | (14,956,712 | ) | $ | (13,761,754 | ) | ||
Adjustments to reconcile net loss to net cash used in operating activities: | ||||||||
Depreciation and amortization | 5,551,851 | 2,403,934 | ||||||
Non-Cash Interest | 4,477,148 | 1,665,172 | ||||||
Extinguishment of Debt | 0 | (2,345,019 | ) | |||||
Non-cash consideration associated with stock purchase agreement | 0 | 558,185 | ||||||
Impairment of Assets | 0 | 233,748 | ||||||
Amortization of debt discount | 0 | 707,281 | ||||||
Loss on sale of fixed assets | (14,149 | ) | 11,377 | |||||
Non-cash consulting expense/stock option expense | 522,987 | 881,681 | ||||||
Provision for losses on accounts receivable and inventory | 898,285 | 805,684 | ||||||
Change in derivative warrant liability | (716,738 | ) | 78,923 | |||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | (859,026 | ) | (2,801,124 | ) | ||||
Inventories | (3,958,050 | ) | 477,818 | |||||
Prepaid and other assets | (1,482,561 | ) | (325,976 | ) | ||||
Accounts payable | 3,155,962 | 694,326 | ||||||
Accrued liabilities | (3,813,998 | ) | 1,688,664 | |||||
Net cash used in operating activities | (11,195,001 | ) | (9,027,080 | ) | ||||
Investing activities: | ||||||||
Acquisition of X-spine Systems, Inc. | 0 | (73,033,049 | ) | |||||
Purchases of property and equipment and intangible assets | (5,566,572 | ) | (444,312 | ) | ||||
Proceeds from sale of fixed assets | 16,400 | 102,587 | ||||||
Net cash used in investing activities | (5,550,172 | ) | (73,374,774 | ) | ||||
Financing activities: | ||||||||
Payments on Long-term debt | 0 | (38,668 | ) | |||||
Net proceeds from equity private placement | 0 | 515,395 | ||||||
Payment on royalty obligation | 0 | (542,905 | ) | |||||
Proceeds from the issuance of capital leases | 0 | 70,921 | ||||||
Payments on capital leases | (80,070 | ) | (78,490 | ) | ||||
Net proceeds from the issuance of long-term debt | 1,000,000 | 17,479,159 | ||||||
Net proceeds from the issuance of convertible debt | 2,212,718 | 66,322,366 | ||||||
Proceeds from the revolving line of credit | 8,353,117 | 0 | ||||||
Net proceeds from the issuance of stock | 300,000 | 2,118,483 | ||||||
Net cash provided by financing activities | 11,785,765 | 85,846,261 | ||||||
Net change in cash and cash equivalents | (4,959,408 | ) | 3,444,407 | |||||
Cash and cash equivalents at beginning of period | 6,368,016 | 4,468,208 | ||||||
Cash and cash equivalents at end of period | $ | 1,408,608 | $ | 7,912,615 |
XTANT MEDICAL HOLDINGS, INC. | |||||||
CONDENSED CONSOLIDATED BALANCE SHEETS | |||||||
As of September 30, 2016 (Unaudited) and As of December 31, 2015 (Audited) | |||||||
As of September 30, | As of Dec. 31, | ||||||
2016 | 2015 | ||||||
ASSETS | |||||||
Current Assets: | |||||||
Cash and cash equivalents | $ | 1,408,608 | $ | 6,368,016 | |||
Trade accounts receivable, net of allowance for doubtful accounts of $2,997,747 and $2,579,634, respectively | 15,826,130 | 15,385,218 | |||||
Inventories, net | 26,499,085 | 22,684,716 | |||||
Prepaid and other current assets | 2,034,127 | 601,697 | |||||
Total current assets | 45,767,950 | 45,039,647 | |||||
Non-current inventories | 1,271,425 | 1,607,915 | |||||
Property and equipment, net | 16,012,138 | 11,816,629 | |||||
Goodwill | 41,534,626 | 41,534,626 | |||||
Intangible assets, net | 37,021,472 | 40,237,289 | |||||
Other assets | 841,354 | 791,221 | |||||
Total Assets | $ | 142,448,965 | $ | 141,027,327 | |||
LIABILITIES & STOCKHOLDERS' (DEFICIT) EQUITY | |||||||
Current Liabilities: | |||||||
Accounts payable | $ | 12,889,056 | $ | 9,386,531 | |||
Accounts payable - related party | 1,060,200 | 1,406,763 | |||||
Accrued liabilities | 5,623,574 | 9,595,851 | |||||
Revolving Line of Credit | 8,353,117 | 0 | |||||
Warrant derivative liability | 333,613 | 1,050,351 | |||||
Current portion of capital lease obligations | 209,826 | 35,139 | |||||
Total current liabilities | 28,469,386 | 21,474,635 | |||||
Long-term Liabilities: | |||||||
Capital lease obligation, less current portion | 720,265 | 7,800 | |||||
Long term convertible debt, less current portion | 68,864,974 | 66,436,647 | |||||
Long-term debt, less current portion | 49,493,259 | 44,231,718 | |||||
Total Liabilities | 147,547,884 | 132,150,800 | |||||
Commitments and Contingencies | |||||||
Stockholders' Equity | |||||||
Preferred stock | - | - | |||||
Common stock | 11 | 11 | |||||
Additional paid-in capital | 82,898,754 | 81,917,488 | |||||
Accumulated deficit | (87,997,684 | ) | (73,040,973 | ) | |||
Total Stockholders’ Equity (Deficit) | (5,098,919 | ) | 8,876,527 | ||||
Total Liabilities & Stockholders’ Equity | $ | 142,448,965 | $ | 141,027,327 |
XTANT MEDICAL HOLDINGS, INC. | |||||||||||||
Calculation of Consolidated EBITDA for the Three and Nine Months Ended September 30, 2016 | |||||||||||||
and for the Pro Forma Three and Nine Months Ended September 30, 2015 | |||||||||||||
Unaudited | |||||||||||||
For the three months ended September 30, | For the Nine months ended September 30, | ||||||||||||
2016 | 2015 | 2016 | 2015 | ||||||||||
Loss from Operations | (1,903,590 | ) | (5,017,733 | ) | (6,388,631 | ) | (8,397,695 | ) | |||||
Acquisition and Integration related expenses | 517,083 | 3,856,519 | 1,269,613 | 3,856,519 | |||||||||
Extinguishment of Debt | 0 | (2,345,019 | ) | 0 | (2,345,019 | ) | |||||||
Impairment of Assets | 0 | 233,748 | 0 | 233,748 | |||||||||
Non-Cash Compensation | 251,611 | 186,882 | 522,987 | 631,234 | |||||||||
Depreciation & Amortization | 1,902,490 | 2,170,824 | 5,551,851 | 6,337,673 | |||||||||
EBITDA Gain | 767,594 | (914,779 | ) | 955,819 | 316,460 |
Investor Contact CG CAPITALRich Cockrell 877.889.1972 xtant@cg.capital Company ContactXtant Medical Molly Mason mmason@xtantmedical.com