EX-99.1 2 gmed-20250807xex99_1.htm EX-99.1 Exhibit 991 Earnings Release

Exhibit 99.1





Globus Medical Reports Second Quarter 2025 Results



AUDUBON, PA, August 7, 2025: Globus Medical, Inc. (NYSE: GMED), a leading musculoskeletal solutions company, today announced its financial results for the quarter ended June 30, 2025.



·

Worldwide net sales were $745.3 million, an increase of 18.4%, or an increase of 17.6% on a constant currency basis

·

GAAP net income for the quarter was $202.8 million

·

GAAP diluted earnings per share (“EPS”) was $1.49 and non-GAAP diluted EPS was $0.86



Q2 results were led by our US Spine business, growing 5.7%, as reported and 7.4% on a day-adjusted basis.  US Spine had sustained momentum during the quarter, posting its highest sequential revenue growth since the second quarter of 2022,” commented Keith Pfeil, President and Chief Executive Officer.  “Enabling Technologies showed a modest bounce back in Q2, while we remain focused on accelerating deal timelines from our pipeline to make robotic assisted surgery the standard of care moving ahead.   We continue to step-up investment and output, delivering more product in the hands of our sales reps, while they continue to increase engagement with our surgeon partners, highlighting the clinical superiority of our products.  These focused efforts will plant the seeds of driving a return to above market growth across our portfolio.  Our long-term strategy remains unchanged, as we continue to focus on new product launches, driving organic growth, competitive rep recruiting to expand our sales force and robotic account pull through.  We remain steadfast on those focal areas, while working to finalize integration efforts from our recent M&A activity in a manner that demonstrates topline growth and financial prudence.”



As we enter August, we continue to be encouraged by the momentum of our Globus base business, which posted above market growth in the second quarter.  Our second quarter results are a testament of achieving operational efficiency, while focusing on long-term, profitable growth,” commented Kyle Kline, CFO.  “We achieved record quarterly non-GAAP earnings per share this quarter, driven by the Globus base business.  In addition, we closed the Nevro acquisition and began diligently working to identify and execute synergy actions.  We remain well positioned to build on the strength of the second quarter and to deliver on our commitments in the second half of 2025.”



Worldwide net sales for the second quarter of 2025 were $745.3 million, an as-reported increase of 18.4% over the second quarter of 2024. U.S. net sales for the second quarter of 2025 increased by 20.3% compared to the second quarter of 2024. International net sales increased by 11.0% over the second quarter of 2024 on an as-reported basis and increased by 7.5% on a constant currency basis.



GAAP net income for the second quarter of 2025 was $202.8 million, an increase of 538.7%  over the same period in the prior year. The GAAP net income increase was primarily driven by the bargain purchase gain of $110.6 million and the tax benefit of $34.8 million from the release of a valuation allowance on certain deferred tax assets in the current period. Diluted EPS for the second quarter was $1.49, compared to  a $0.23 for the second quarter of 2024. Non-GAAP diluted EPS for the second quarter of 2025, which excludes, among other costs, the bargain purchase gain, tax benefit from the valuation allowance release, and acquisition and restructuring-related costs, was $0.86, compared to $0.75 in the second quarter of 2024, an increase of 14.1%.

 

Net cash provided by operating activities was $77.9 million, and non-GAAP free cash flow was $31.3 million for the second quarter of 2025. 



Retrospectively, as of January 1, 2024, we no longer include acquisition of in-process research and development costs as an adjustment to non-GAAP Adjusted EBITDA or non-GAAP net income.



2025 Annual Guidance



The Company reaffirms its guidance for full-year 2025 revenue to be in the range of $2.80 to $2.90 billion and its guidance for non-GAAP fully diluted earnings per share to be in the range of $3.00 to $3.30. 


 

Conference Call Information



Globus Medical will hold a teleconference to discuss its second quarter 2025 results with the investment community at 4:30 p.m. Eastern Time today. Participants may access the conference call live via webcast on the Investors page of Globus Medical’s website at http://www.investors.globusmedical.com/news-events/events-webcasts.



To participate via telephone, please register in advance at this link. Upon registration, all telephone participants will receive a confirmation email detailing how to join the conference call, including the dial-in number along with a unique passcode and registrant ID that can be used to access the call. The audio archive will be available after the call on the Investor page of the Globus Medical website.



About Globus Medical, Inc.



Globus Medical, Inc. is a leading global musculoskeletal company dedicated to solving unmet clinical needs and changing lives. We innovate with inspired urgency, provide world-class education and clinical support, and advance care throughout spine, orthopedic trauma, joint reconstruction, biomaterials and enabling technologies. Additional information can be accessed at www.globusmedical.com.


 

Non-GAAP Financial Measures 



To supplement our financial statements prepared in accordance with U.S. generally accepted accounting principles (“U.S. GAAP”), management uses certain non-GAAP financial measures.  For example, non-GAAP Adjusted EBITDA, which represents net income before interest income, net and other non-operating expenses, provision for income taxes, depreciation and amortization, stock-based compensation expense, provision for litigation, merger and acquisition related costs, restructuring related costs, certain foreign currency acquisition-related impacts, bargain purchase gains, and gains and losses from strategic investments, is useful as an additional measure of operating performance, and particularly as a measure of comparative operating performance from period to period, as it is reflective of changes in pricing decisions, cost controls and other factors that affect operating performance, and it removes the effect of our capital structure, asset base, income taxes and interest income and expense. We no longer include acquisition of in-process research and development as an adjustment to non-GAAP Adjusted EBITDA. Our management also uses non-GAAP Adjusted EBITDA for planning purposes, including the preparation of our annual operating budget and financial projections.  Provision for litigation represents costs incurred for litigation settlements or unfavorable verdicts when the loss is known or considered probable and the amount can be reasonably estimated, or in the case of a favorable settlement, when income is realized.  Merger and acquisition related costs represents the change in fair value of business-acquisition-related contingent consideration; costs related to integrating recently acquired businesses, including but not limited to costs to exit or convert contractual obligations, severance, retention bonus, duplicative costs and information system conversion; and specific costs related to the consummation of the acquisition process such as banker fees, legal fees, and other acquisition related professional fees.  Restructuring related costs include severance, retention bonus, accelerated stock-based compensation expense, legal and tax fees for legal entity reorganization and costs associated with consolidating facilities.  We also adjusted for certain foreign currency impacts related to the acquisition costs and gains/losses on strategic investments within other assets as we believe these impacts are not a measure of our operating performance.



In addition, for the period ended June  30, 2025 and for other comparative periods, we are presenting non-GAAP net income and non-GAAP Diluted Earnings Per Share, which represent net income and diluted earnings per share excluding the provision for litigation, amortization of intangibles, merger and acquisition related costs, restructuring related costs, certain foreign currency impacts, gains and losses from strategic investments, bargain purchase gains, certain valuation allowance releases on deferred tax assets, and the tax effects of all of the foregoing adjustments. We no longer include acquisition of in-process research and development as an adjustment to non-GAAP net income.   We also present Non-GAAP gross profit, which excludes the impacts of any inventory acquisition-related costs within cost of goods sold. The tax effect adjustment represents the tax effect of the pre-tax non-GAAP adjustments excluded from non-GAAP net income. The tax impact of the non-GAAP adjustments is calculated based on the consolidated effective tax rate on a GAAP basis, applied to the non-GAAP adjustments, unless the underlying item has a materially different tax treatment, in which case the estimated tax rate applicable to the adjustment is used. We believe these non-GAAP measures are also useful indicators of our operating performance, and particularly as additional measures of comparative operating performance from period to period as they remove the effects of the foregoing items, which we believe are not reflective of underlying business trends.  Additionally, for the period ended June  30, 2025 and for other comparative periods, we also define the non-GAAP measure of free cash flow as the net cash provided by operating activities, adjusted for the impact of restricted cash, less the cash impact of purchases of property and equipment.  We believe that this financial measure provides meaningful information for evaluating our overall financial performance for comparative periods as it facilitates an assessment of funds available to satisfy current and future obligations and fund acquisitions. Furthermore, the non-GAAP measure of constant currency net sales growth is calculated by translating current year net sales at the same average exchange rates in effect during the applicable prior year period.  We believe constant currency net sales growth provides insight to the comparative increase or decrease in period net sales, in dollar and percentage terms, excluding the effects of fluctuations in foreign currency exchange rates. We are also presenting base business sales and base Adjusted EBIDTA, excluding the contribution from the recently acquired Nevro, Inc and subsidiaries. We believe these provide insight to how the Company is performing without the impact of our most recent acquisition. Finally, we are also presenting a measure of sales on a day-adjusted basis. This represents a calculation of sales using a comparable number of selling days as in the previous period.



Non-GAAP adjusted EBITDA, non-GAAP net income, non-GAAP diluted earnings per share, non-GAAP gross profit, free cash flow,  constant currency net sales growth,  base business sales, excluding the contribution from the recently acquired Nevro, Inc, and day-adjusted basis sales are not calculated in conformity with U.S. GAAP. Non-GAAP financial measures have limitations as analytical tools and should not be considered in isolation or as a substitute for financial measures prepared in accordance with U.S. GAAP. These measures do not include certain expenses that may be necessary to evaluate our liquidity or operating results. Our definitions of these non-GAAP measures may differ from that of other companies and therefore may not be comparable.


 

Safe Harbor Statements



All statements included in this press release other than statements of historical fact are forward-looking statements and may be identified by their use of words such as “believe,” “may,” “might,” “could,” “will,” “aim,” “estimate,” “continue,” “anticipate,” “intend,” “expect,” “plan” and other similar terms.  These forward-looking statements are based on our current assumptions, expectations and estimates of future events and trends.  Forward-looking statements are only predictions and are subject to many risks, uncertainties and other factors that may affect our businesses and operations and could cause actual results to differ materially from those predicted. These risks and uncertainties include, but are not limited to, the risks and costs associated with the health epidemics, pandemics and similar outbreaks, factors affecting our quarterly results, our ability to manage our growth, our ability to sustain our profitability, demand for our products, our ability to compete successfully (including without limitation our ability to convince surgeons to use our products and our ability to attract and retain sales and other personnel), our ability to rapidly develop and introduce new products, our ability to develop and execute on successful business strategies, our ability to comply with laws and regulations that are or may become applicable to our businesses, our ability to safeguard our intellectual property, our success in defending legal proceedings brought against us, trends in the medical device industry, general economic conditions, and other risks.  For a discussion of these and other risks, uncertainties and other factors that could affect our results, you should refer to the disclosure contained in our most recent annual report on Form 10-K filed with the U.S. Securities and Exchange Commission, including the sections labeled “Risk Factors” and “Cautionary Note Concerning Forward-Looking Statements,” and in our Forms 10-Q, Forms 8-K and other filings with the U.S. Securities and Exchange Commission.  These documents are available at www.sec.gov. Moreover, we operate in an evolving environment.  New risk factors and uncertainties emerge from time to time and it is not possible for us to predict all risk factors and uncertainties, nor can we assess the impact of all factors on our business or the extent to which any factor, or combination of factors, may cause actual results to differ materially from those contained in any forward-looking statements.  Given these risks and uncertainties, readers are cautioned not to place undue reliance on any forward-looking statements.  Forward-looking statements contained in this press release speak only as of the date of this press release.  We undertake no obligation to update any forward-looking statements as a result of new information, events or circumstances or other factors arising or coming to our attention after the date hereof.


 

GLOBUS MEDICAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF INCOME

(unaudited)







 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Six Months Ended



 

June 30,

 

June 30,

(In thousands, except per share amounts)

 

2025

 

2024

 

2025

 

2024

Net sales

 

$

745,342 

 

$

629,691 

 

$

1,343,463 

 

$

1,236,357 



 

 

 

 

 

 

 

 

 

 

 

 

Cost of Sales and Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of sales (exclusive of amortization of intangibles)

 

 

248,765 

 

 

260,040 

 

 

444,162 

 

 

501,527 

Research and development

 

 

39,954 

 

 

37,698 

 

 

73,016 

 

 

94,966 

Selling, general and administrative

 

 

303,622 

 

 

239,454 

 

 

546,421 

 

 

488,133 

Amortization of intangibles

 

 

30,189 

 

 

29,709 

 

 

58,991 

 

 

59,385 

Acquisition-related costs

 

 

33,156 

 

 

13,734 

 

 

34,213 

 

 

16,152 

Restructuring costs

 

 

13,547 

 

 

(566)

 

 

13,547 

 

 

18,575 



 

 

 

 

 

 

 

 

 

 

 

 

Operating income/(loss)

 

 

76,109 

 

 

49,622 

 

 

173,113 

 

 

57,619 



 

 

 

 

 

 

 

 

 

 

 

 

Other income/(expense), net

 

 

 

 

 

 

 

 

 

 

 

 

Interest income/(expense), net

 

 

693 

 

 

(2,335)

 

 

2,374 

 

 

(4,229)

Foreign currency transaction gain/(loss)

 

 

38 

 

 

(703)

 

 

4,308 

 

 

(16,074)

Bargain purchase gain

 

 

110,561 

 

 

 —

 

 

110,561 

 

 

 —

Other income/(expense)

 

 

772 

 

 

997 

 

 

1,485 

 

 

1,707 

Total other income/(expense), net

 

 

112,064 

 

 

(2,041)

 

 

118,728 

 

 

(18,596)



 

 

 

 

 

 

 

 

 

 

 

 

Income/(loss) before income taxes

 

 

188,173 

 

 

47,581 

 

 

291,841 

 

 

39,023 

Income tax provision/(benefit)

 

 

(14,673)

 

 

15,821 

 

 

13,533 

 

 

14,380 



 

 

 

 

 

 

 

 

 

 

 

 

Net income/(loss)

 

$

202,846 

 

$

31,760 

 

$

278,308 

 

$

24,643 



 

 

 

 

 

 

 

 

 

 

 

 

Other comprehensive income/(loss), net of tax:

 

 

 

 

 

 

 

 

 

 

 

 

Unrealized gain/(loss) on marketable securities

 

 

 

 

492 

 

 

317 

 

 

871 

Foreign currency translation gain/(loss)

 

 

12,404 

 

 

(1,298)

 

 

16,783 

 

 

(2,530)

Total other comprehensive income/(loss), net of tax

 

 

12,406 

 

 

(806)

 

 

17,100 

 

 

(1,659)

Comprehensive income/(loss)

 

$

215,252 

 

$

30,954 

 

$

295,408 

 

$

22,984 



 

 

 

 

 

 

 

 

 

 

 

 

Earnings per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

1.50 

 

$

0.23 

 

$

2.05 

 

$

0.18 

Diluted

 

$

1.49 

 

$

0.23 

 

$

2.01 

 

$

0.18 

Weighted average shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

135,205 

 

 

135,195 

 

 

135,981 

 

 

135,276 

Diluted

 

 

136,499 

 

 

136,979 

 

 

138,137 

 

 

136,836 








 

GLOBUS MEDICAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(unaudited)





 

 

 

 

 



 

 

 

 

 



June 30,

 

December 31,

(In thousands, except share and per share values)

2025

 

2024

ASSETS

 

 

 

 

 

Current assets:

 

 

 

 

 

Cash and cash equivalents

$

229,446 

 

$

784,438 

Short-term marketable securities

 

 —

 

 

105,619 

Accounts receivable, net of allowances of $26,607 and $15,505, respectively

 

611,565 

 

 

557,697 

Inventories

 

772,131 

 

 

659,233 

Prepaid expenses and other current assets

 

68,202 

 

 

49,640 

Income taxes receivable

 

48,558 

 

 

20,633 

Total current assets

 

1,729,902 

 

 

2,177,260 

Property and equipment, net of accumulated depreciation of $601,753 and $545,786, respectively

 

587,505 

 

 

561,909 

Operating lease right of use assets

 

61,587 

 

 

49,647 

Long-term marketable securities

 

 —

 

 

66,134 

Intangible assets, net

 

796,372 

 

 

795,117 

Goodwill

 

1,434,983 

 

 

1,432,387 

Other assets

 

74,843 

 

 

75,096 

Deferred income taxes

 

275,897 

 

 

94,200 

Total assets

$

4,961,089 

 

$

5,251,750 



 

 

 

 

 

LIABILITIES AND EQUITY

 

 

 

 

 

Current liabilities:

 

 

 

 

 

Accounts payable

$

87,099 

 

$

75,118 

Accrued expenses

 

281,747 

 

 

260,591 

Operating lease liabilities

 

13,179 

 

 

10,249 

Income taxes payable

 

 —

 

 

10,725 

Senior convertible notes

 

 —

 

 

443,351 

Business acquisition liabilities

 

18,619 

 

 

33,739 

Deferred revenue

 

24,020 

 

 

22,140 

Total current liabilities

 

424,664 

 

 

855,913 

Business acquisition liabilities, net of current portion

 

86,353 

 

 

89,496 

Operating lease liabilities

 

107,925 

 

 

83,588 

Deferred income taxes and other tax liabilities

 

24,402 

 

 

23,889 

Other liabilities

 

22,062 

 

 

21,531 

Total liabilities

 

665,406 

 

 

1,074,417 



 

 

 

 

 

Equity:

 

 

 

 

 

Class A common stock; $0.001 par value. Authorized 500,000,000 shares; issued and outstanding 112,620,208 and 114,990,219 shares at June 30, 2025 and December 31, 2024, respectively

 

113 

 

 

115 

Class B common stock; $0.001 par value. Authorized 275,000,000 shares; issued and outstanding 22,430,097 and 22,430,097 shares at June 30, 2025 and December 31, 2024, respectively

 

22 

 

 

22 

Additional paid-in capital

 

3,071,652 

 

 

3,031,244 

Accumulated other comprehensive income/(loss)

 

10,239 

 

 

(6,861)

Retained earnings

 

1,213,657 

 

 

1,152,813 

Total equity

 

4,295,683 

 

 

4,177,333 

Total liabilities and equity

$

4,961,089 

 

$

5,251,750 










 

GLOBUS MEDICAL, INC. AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(unaudited)



 

 

 

 

 

 



 

 

 

 

 

 



 

Six Months Ended



 

June 30,

(In thousands)

 

2025

 

2024

Cash flows from operating activities:

 

 

 

 

 

 

Net income

 

$

278,308 

 

$

24,643 

Adjustments to reconcile net income to net cash provided by operating activities:

 

 

 

 

 

 

Bargain Purchase Gain

 

 

(110,561)

 

 

 —

Acquired in-process research and development

 

 

 —

 

 

12,613 

Depreciation and amortization

 

 

136,705 

 

 

118,849 

Amortization of premiums on marketable securities

 

 

(421)

 

 

(14)

Provision for excess and obsolete inventory

 

 

10,933 

 

 

10,498 

Amortization of inventory fair value step-up

 

 

6,015 

 

 

107,341 

Amortization of 2025 Notes fair value step-up

 

 

6,658 

 

 

13,315 

Stock-based compensation expense

 

 

26,823 

 

 

30,073 

Allowance for expected credit losses

 

 

4,554 

 

 

11,481 

Change in fair value of business acquisition liabilities

 

 

5,389 

 

 

12,739 

Change in deferred income taxes

 

 

(41,236)

 

 

(65,275)

(Gain)/loss on disposal of assets, net

 

 

6,131 

 

 

464 

Payment of business acquisition-related liabilities

 

 

(15,764)

 

 

(16,965)

Net (gain)/loss from foreign currency adjustment

 

 

(11,342)

 

 

6,558 

(Increase) decrease in:

 

 

 

 

 

 

Accounts receivable

 

 

20,395 

 

 

(124,206)

Inventories

 

 

(11,722)

 

 

(22,855)

Prepaid expenses and other assets

 

 

852 

 

 

(2,001)

Increase (decrease) in:

 

 

 

 

 

 

Accounts payable

 

 

(4,085)

 

 

11,561 

Accrued expenses and other liabilities

 

 

(13,841)

 

 

(28,951)

Income taxes payable/receivable

 

 

(38,626)

 

 

6,777 

Net cash provided by/(used in) operating activities

 

 

255,165 

 

 

106,645 

Cash flows from investing activities:

 

 

 

 

 

 

Purchases of marketable securities

 

 

(1,750)

 

 

(12,174)

Maturities of marketable securities

 

 

58,630 

 

 

21,709 

Sales of marketable securities

 

 

115,608 

 

 

7,404 

Purchases of property and equipment

 

 

(82,665)

 

 

(56,366)

Acquisition of businesses, net of cash acquired and purchases of intangible and other assets

 

 

(252,546)

 

 

(17,535)

Acquisition of intangible assets

 

 

(5,000)

 

 

 —

Proceeds from credit facility

 

 

20,000 

 

 

 —

Repayment of borrowings from credit facility

 

 

(20,000)

 

 

 —

Net cash provided by/(used in) investing activities

 

 

(167,723)

 

 

(56,962)

Cash flows from financing activities:

 

 

 

 

 

 

Payment of business acquisition-related liabilities

 

 

(7,864)

 

 

(33,921)

Net proceeds from exercise of stock options

 

 

15,920 

 

 

17,651 

Payments related to tax withholdings for share-based compensation

 

 

(2,953)

 

 

(5,955)

Repurchase of common stock

 

 

(215,451)

 

 

(84,787)

Repayment of senior convertible notes

 

 

(449,985)

 

 

 —

Net cash provided by/(used in) financing activities

 

 

(660,333)

 

 

(107,012)

Effect of foreign exchange rates on cash

 

 

17,899 

 

 

461 

Net increase/(decrease) in cash and cash equivalents

 

 

(554,992)

 

 

(56,868)

Cash and cash equivalents at beginning of period

 

 

784,438 

 

 

467,292 

Cash and cash equivalents at end of period

 

$

229,446 

 

$

410,424 



 

 

 

 

 

 

Supplemental disclosures of cash flow information:

 

 

 

 

 

 

Income taxes paid, net

 

$

93,226 

 

$

71,586 

Non-cash investing and financing activities:

 

 

 

 

 

 

Accrued purchases of property and equipment

 

$

13,454 

 

$

9,508 




 

Supplemental Financial Information



Net Sales by Product Category:



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Six Months Ended



 

June 30,

 

June 30,

(In thousands)

 

2025

 

2024

 

2025

 

2024

Musculoskeletal Solutions

 

$

710,182 

 

$

592,913 

 

$

1,286,115 

 

$

1,167,610 

Enabling Technologies

 

 

35,160 

 

 

36,778 

 

 

57,348 

 

 

68,747 

Total net sales

 

$

745,342 

 

$

629,691 

 

$

1,343,463 

 

$

1,236,357 







Liquidity and Capital Resources:





 

 

 

 

 

 



 

 

 

 

 

 



 

June 30,

 

December 31,

(In thousands)

 

2025

 

2024

Cash and cash equivalents

 

$

229,446 

 

$

784,438 

Short-term marketable securities

 

 

 —

 

 

105,619 

Long-term marketable securities

 

 

 —

 

 

66,134 

Total cash, cash equivalents and marketable securities

 

$

229,446 

 

$

956,191 





The following tables reconcile GAAP to Non-GAAP financial measures.



As of September 30, 2024, we no longer include Acquisition of in-process research and development as an adjustment to the non-GAAP financial measures. As previously disclosed, the Company incurred $12.6 million in the six months ended June  30, 2024 for the Acquisition of in-process research and development, which, when it was previously included, resulted in a 1.0% impact on Adjusted EBITDA as a percentage of net sales and $0.09 on Non-GAAP diluted earnings per share.





Non-GAAP Adjusted EBITDA Reconciliation Table:





 

 

 

 

 

 

 

 

 

 

 



Three Months Ended

 

Six Months Ended



June 30,

 

June 30,

(In thousands, except percentages)

2025

 

2024

 

2025

 

2024

Net income/(loss)

$

202,846 

 

$

31,760 

 

$

278,308 

 

$

24,643 

Interest (income)/expense, net

 

(693)

 

 

2,335 

 

 

(2,374)

 

 

4,229 

Provision for income taxes

 

(14,673)

 

 

15,821 

 

 

13,533 

 

 

14,380 

Depreciation and amortization

 

70,631 

 

 

63,588 

 

 

136,705 

 

 

118,849 

EBITDA

 

258,111 

 

 

113,504 

 

 

426,172 

 

 

162,101 

Stock-based compensation expense

 

13,258 

 

 

12,735 

 

 

26,310 

 

 

25,174 

Provision for litigation, net

 

(2,621)

 

 

1,335 

 

 

(3,908)

 

 

1,304 

Merger and acquisition-related costs (1)

 

40,393 

 

 

67,613 

 

 

41,499 

 

 

124,000 

Net (gain) loss from strategic investments

 

(1,248)

 

 

(490)

 

 

(1,309)

 

 

(267)

Non-cash acquisition-related foreign currency impacts

 

(8,565)

 

 

(4,633)

 

 

(12,337)

 

 

6,558 

Restructuring costs

 

19,915 

 

 

371 

 

 

20,649 

 

 

25,533 

Bargain Purchase Gain

 

(110,561)

 

 

 —

 

 

(110,561)

 

 

 —

Adjusted EBITDA

$

208,682 

 

$

190,435 

 

$

386,515 

 

$

344,403 



 

 

 

 

 

 

 

 

 

 

 

Net income/(loss) as a percentage of net sales

 

27.2% 

 

 

5.0% 

 

 

20.7% 

 

 

2.0% 

Adjusted EBITDA as a percentage of net sales

 

28.0% 

 

 

30.2% 

 

 

28.8% 

 

 

27.9% 

(1) Merger and acquisition-related costs represent certain costs associated with acquisitions.  These costs, presented on a before-tax effect basis, are included in Non-GAAP Merger and Acquisition-related Costs table.






 



Non-GAAP Merger and Acquisition-related  Costs Table:





 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Six Months Ended



 

June 30,

 

June 30,



 

2025

 

2024

 

2025

 

2024

(In thousands)

 

 

 

 

 

 

 

 

 

 

 

 

Amortization of inventory fair value step up

 

$

5,967 

 

$

53,670 

 

$

6,016 

 

$

107,341 

Change in fair value of business acquisition liabilities

 

 

5,235 

 

 

12,901 

 

 

5,402 

 

 

12,743 

Employee-related costs (b)

 

 

27,418 

 

 

 —

 

 

27,418 

 

 

1,457 

Other acquisition-related costs (a)

 

 

1,773 

 

 

1,042 

 

 

2,663 

 

 

2,459 

Merger and acquisition-related costs

 

$

40,393 

 

$

67,613 

 

$

41,499 

 

$

124,000 

(a) Primarily comprised of legal fees, advisory and consulting fees.

 

 

 

 

 

 

 

 

 

(b) Primarily comprised of severance, share based compensation and termination fees.

 

 

 

 

 

 

 

 

 



Non-GAAP Net Income Reconciliation Table:



 

 

 

 

 

 

 

 

 

 

 



Three Months Ended

 

Six Months Ended



June 30,

 

June 30,

(In thousands)

2025

 

2024

 

2025

 

2024

Net income/(loss)

$

202,846 

 

$

31,760 

 

$

278,308 

 

$

24,643 

Provision for litigation, net

 

(2,621)

 

 

1,335 

 

 

(3,908)

 

 

1,304 

Amortization of intangibles

 

30,189 

 

 

29,709 

 

 

58,991 

 

 

59,385 

Merger and acquisition -related costs (1)

 

40,393 

 

 

67,613 

 

 

41,499 

 

 

124,000 

Net gain/(loss) on strategic investments

 

(1,248)

 

 

(490)

 

 

(1,309)

 

 

(267)

Non-cash acquisition-related foreign currency impacts

 

(8,565)

 

 

(4,633)

 

 

(12,337)

 

 

6,558 

Restructuring Costs

 

19,915 

 

 

371 

 

 

20,649 

 

 

25,534 

Bargain Purchase Gain

 

(110,561)

 

 

 —

 

 

(110,561)

 

 

 —

Provision for income tax benefit from release of valuation allowance on deferred tax assets

 

(34,815)

 

 

 —

 

 

(34,815)

 

 

 —

Tax effect of adjusting items

 

(18,751)

 

 

(22,941)

 

 

(24,907)

 

 

(52,947)

Non-GAAP net income/(loss)

$

116,782 

 

$

102,724 

 

$

211,610 

 

$

188,210 

(1) see footnote 1 to the Non-GAAP Adjusted EBITDA Reconciliation Table above for the detail of these costs.

 

 

 

 

 

 





Non-GAAP Gross Profit Reconciliation Table:





 

 

 

 

 

 

 

 

 

 

 



Three Months Ended

 

Six Months Ended



June 30,

 

June 30,

(In thousands)

2025

 

2024

 

2025

 

2024

Net Sales

$

745,342 

 

$

629,691 

 

$

1,343,463 

 

$

1,236,357 

Cost of Sales (exclusive of amortization of intangibles)

 

248,765 

 

 

260,040 

 

 

444,162 

 

 

501,527 

Amortization of Intangibles

 

24,643 

 

 

22,228 

 

 

46,851 

 

 

42,752 

Gross Profit

$

471,934 

 

$

347,423 

 

$

852,450 

 

$

692,078 



 

 

 

 

 

 

 

 

 

 

 

Amortization of inventory fair value step up

 

5,967 

 

 

53,671 

 

 

6,016 

 

 

107,341 

Amortization of Intangibles

 

24,643 

 

 

22,228 

 

 

46,851 

 

 

42,752 

Adjusted Gross Profit

$

502,544 

 

$

423,322 

 

$

905,317 

 

$

842,171 



 

 

 

 

 

 

 

 

 

 

 

Gross Profit % of Net Sales

 

63.3% 

 

 

55.2% 

 

 

63.5% 

 

 

56.0% 

Adjusted Gross Profit % of Net Sales

 

67.4% 

 

 

67.2% 

 

 

67.4% 

 

 

68.1% 




 

Non-GAAP Diluted Earnings Per Share Reconciliation Table:



 

 

 

 

 

 

 

 

 

 

 



Three Months Ended

 

Six Months Ended



June 30,

 

June 30,

(In thousands)

2025

 

2024

 

2025

 

2024

Diluted earnings per share, as reported

$

1.49 

 

$

0.23 

 

$

2.01 

 

$

0.18 

Provision for litigation, net

 

(0.02)

 

 

0.01 

 

 

(0.03)

 

 

 —

Amortization of intangibles

 

0.22 

 

 

0.22 

 

 

0.43 

 

 

0.43 

Merger and acquisition -related costs (1)

 

0.29 

 

 

0.49 

 

 

0.30 

 

 

0.91 

Net (gain) loss from strategic investments

 

(0.01)

 

 

(0.00)

 

 

(0.01)

 

 

(0.00)

Non-cash acquisition-related foreign currency impacts

 

(0.06)

 

 

(0.03)

 

 

(0.09)

 

 

0.05 

Restructuring costs

 

0.14 

 

 

0.00 

 

 

0.15 

 

 

0.20 

Valuation Allowance Release

 

(0.26)

 

 

 —

 

 

(0.25)

 

 

 —

Bargain Purchase Gain

 

(0.80)

 

 

 —

 

 

(0.80)

 

 

 —

Tax effect of adjusting items

 

(0.14)

 

 

(0.17)

 

 

(0.18)

 

 

(0.39)

Non-GAAP diluted earnings per share

$

0.86 

 

$

0.75 

 

$

1.53 

 

$

1.38 

(1) see footnote 1 to the Non-GAAP Adjusted EBITDA Reconciliation Table above for the detail of these costs.

 

 

 

 

 

* amounts may not add due to rounding.

 

 

 

 

 

 

 

 

 

 

 



Non-GAAP Free Cash Flow Reconciliation Table:



 

 

 

 

 

 

 

 

 

 

 



Three Months Ended

 

Six Months Ended



June 30,

 

June 30,

(In thousands)

2025

 

2024

 

2025

 

2024

Net cash provided by operating activities

$

77,865 

 

$

54,258 

 

$

255,165 

 

$

106,645 

Purchases of property and equipment

 

(46,562)

 

 

(27,798)

 

 

(82,665)

 

 

(56,366)

Free cash flow

$

31,303 

 

$

26,460 

 

$

172,500 

 

$

50,279 





Non-GAAP Net Sales on a Constant Currency Basis Comparative Table:







 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Reported

 

Currency
Impact on 

 

Constant
Currency



 

June 30,

 

Net Sales

 

Current

 

Net Sales

(In thousands, except percentages)

 

2025

 

2024

 

Growth

 

Period Net Sales  

 

Growth

United States

 

$

600,784 

 

$

499,459 

 

20.3%

 

$

 —

 

20.3%

International

 

 

144,558 

 

 

130,232 

 

11.0%

 

 

4,569 

 

7.5%

Total net sales

 

$

745,342 

 

$

629,691 

 

18.4%

 

$

4,569 

 

17.6%



 

 

 

 

 

 

 

 

 

 

 

 

 



 

 

 

 

 

 

 

 

 

 

 

 

 



 

Six Months Ended

 

Reported

 

Currency
Impact on 

 

Constant
Currency



 

June 30,

 

Net Sales

 

Current

 

Net Sales

(In thousands, except percentages)

 

2025

 

2024

 

Growth

 

Period Net Sales  

 

Growth

United States

 

$

1,084,641 

 

$

982,386 

 

10.4%

 

$

 —

 

10.4%

International

 

 

258,822 

 

 

253,971 

 

1.9%

 

 

770 

 

1.6%

Total net sales

 

$

1,343,463 

 

$

1,236,357 

 

8.7%

 

$

770 

 

8.6%






 

Net Sales Reconciliation of the Nevro Acquisition Table:



 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Six Months Ended



 

June 30,

 

June 30,

(In thousands)

 

2025

 

2024

 

2025

 

2024

Net Sales of Nevro products

 

$

94,586 

 

$

 —

 

$

94,586 

 

$

 —

Net Sales of base business

 

 

650,756 

 

 

629,691 

 

 

1,248,877 

 

 

1,236,357 

Total net sales

 

$

745,342 

 

$

629,691 

 

$

1,343,463 

 

$

1,236,357 





Adjusted EBIDTA Reconciliation of the Nevro Acquisition Table:





 

 

 

 

 

 

 

 

 

 

 

 



 

Three Months Ended

 

Six Months Ended



 

June 30,

 

June 30,

(In thousands)

 

2025

 

2024

 

2025

 

2024

Adjusted EBITDA of the acquired Nevro subsidiaries

 

$

(1,310)

 

$

 —

 

$

(1,310)

 

$

 —

Adjusted EBITDA of base business

 

 

209,992 

 

 

190,435 

 

 

387,824 

 

 

344,403 

Total Adjusted EBITDA (1)

 

$

208,682 

 

$

190,435 

 

$

386,515 

 

$

344,403 

(1) See Non-GAAP Adjusted EBITDA Reconciliation Table above for calculation









Contact:

Brian Kearns

Senior Vice President, Business Development and Investor Relations

Phone: (610) 930-1800

Email: investors@globusmedical.com

www.globusmedical.com