EX-99.1 2 orgo-ex99_1.htm EX-99.1 EX-99.1

Exhibit 99.1

img36819578_0.jpg

 

FOR IMMEDIATE RELEASE

 

Organogenesis Holdings Inc. Reports Third Quarter 2025 Financial Results, Posts Record Revenue and Raises 2025 Guidance

 

CANTON, Mass., (November 6, 2025) -- Organogenesis Holdings Inc. (Nasdaq: ORGO), a leading regenerative medicine company focused on the development, manufacture, and commercialization of product solutions for the Advanced Wound Care and Surgical & Sports Medicine markets, today reported financial results for the third quarter ended September 30, 2025.

 

Third Quarter 2025 Financial Results Summary:

 

Net product revenue of $150.5 million for the third quarter of 2025, an increase of $35.3 million compared to net product revenue of $115.2 million for the third quarter of 2024. Net product revenue for the third quarter of 2025 consists of:
o
Net product revenue from Advanced Wound Care products of $141.5 million, an increase of 31% from the third quarter of 2024.
o
Net product revenue from Surgical & Sports Medicine products of $9.0 million, an increase of 25% from the third quarter of 2024.
Net income of $21.6 million for the third quarter of 2025, compared to net income of $12.3 million for the third quarter of 2024, an increase in net income of $9.2 million.
Adjusted net income of $23.2 million for the third quarter of 2025, compared to adjusted net income of $12.9 million for the third quarter of 2024, an increase in adjusted net income of $10.3 million.
Adjusted EBITDA of $30.1 million for the third quarter of 2025, compared to Adjusted EBITDA of $13.4 million for the third quarter of 2024, an increase in Adjusted EBITDA of $16.7 million.

 

“Our record revenue performance in the third quarter reflects the team’s strong execution and commitment to our strategy, leveraging our deep customer relationships to promote access to new and existing products despite the continued challenging environment,” said Gary S. Gillheeney, Sr., President, Chief Executive Officer and Chair of the Board for Organogenesis. “In light of the recently announced CMS payment rule, I believe we are well-positioned in 2026 and beyond propelled by the strength of our evidence-based portfolio of regenerative technologies combined with the transformative potential of ReNu in a significant new and addressable market opportunity.”

 

 

 

 

 

 

 

 

 

 

 

 


 


 

Third Quarter 2025 Financial Results:



 

 

Three Months Ended September 30,

 

 

Change

 

 

 

2025

 

 

2024

 

 

$

 

 

%

 

 

 

(in thousands, except for percentages)

 

Advanced Wound Care

 

$

141,451

 

 

$

107,953

 

 

$

33,498

 

 

 

31

%

Surgical & Sports Medicine

 

 

9,036

 

 

 

7,224

 

 

 

1,812

 

 

 

25

%

Net product revenue

 

$

150,487

 

 

$

115,177

 

 

$

35,310

 

 

 

31

%

 

Net product revenue for the third quarter of 2025 was $150.5 million, compared to $115.2 million for the third quarter of 2024, an increase of $35.3 million, or 31%. The increase in net product revenue was driven by an increase of $33.5 million, or 31%, in net product revenue for Advanced Wound Care products and an increase of $1.8 million, or 25%, in net product revenue for Surgical & Sports Medicine products.

 

The Company recorded $0.4 million in grant income during the third quarter of 2025 related to a government grant the Company received in 2025.

 

Gross profit for the third quarter of 2025 was $114.2 million, or 76% of net product revenue, compared to $88.4 million, or 77% of net product revenue for the third quarter of 2024, an increase of $25.9 million, or 29%.

 

Operating expenses for the third quarter of 2025 were $130.1 million compared to $108.9 million for the third quarter of 2024, an increase of $21.2 million, or 19%. Cost of goods sold was $36.3 million for the third quarter of 2025, compared to $26.8 million for the third quarter of 2024, an increase of $9.5 million, or 35%. Selling, general and administrative expenses were $79.7 million for the third quarter of 2025, compared to $71.8 million for the third quarter of 2024, an increase of $7.9 million, or 11%. R&D expense was $13.2 million for the third quarter of 2025, compared to $10.3 million for the third quarter of 2024, an increase of $2.9 million, or 28%. For the three months ended September 30, 2025, the Company recorded impairment and write-down expenses of $0.9 million.

 

Operating income for the third quarter of 2025 was $20.7 million, compared to an operating income of $6.2 million for the third quarter of 2024, an increase in operating income of $14.5 million.

 

Total other income (expense), net, for the third quarter of 2025 was $0.4 million income, compared to $(0.4) million expense for the third quarter of 2024, a change of $0.9 million.

 

Net income for the third quarter of 2025 was $21.6 million, or $0.11 per share, compared to a net income of $12.3 million, or $0.09 per share, for the third quarter of 2024, an increase in net income of $9.2 million, or $0.02 per share.

 

Adjusted net income was $23.2 million for the third quarter of 2025, compared to adjusted net income of $12.9 million for the third quarter of 2024, an increase of $10.3 million.

 

Adjusted EBITDA was $30.1 million for the third quarter of 2025, compared to Adjusted EBITDA of $13.4 million for the third quarter of 2024, an increase of $16.7 million.

 

 


 

Non-GAAP operating income was $23.0 million for the third quarter of 2025, compared to non-GAAP operating income of $7.1 million for the third quarter of 2024, an increase of $15.9 million.

 

Nine Months ended September 30, 2025, Financial Results:

 

 

 

Nine Months Ended September 30,

 

 

Change

 

 

 

2025

 

 

2024

 

 

$

 

 

%

 

 

 

(in thousands, except for percentages)

 

Advanced Wound Care

 

$

314,074

 

 

$

335,054

 

 

$

(20,980

)

 

 

(6

%)

Surgical & Sports Medicine

 

 

23,885

 

 

 

20,333

 

 

 

3,552

 

 

 

17

%

Net product revenue

 

$

337,959

 

 

$

355,387

 

 

$

(17,428

)

 

 

(5

%)

 

Net product revenue for the nine months ended September 30, 2025 was $338.0 million, compared to $355.4 million for the nine months ended September 30, 2024, a decrease of $17.4 million, or 5%. The decrease in net product revenue was driven by a decrease of $21.0 million, or 6%, in net product revenue for Advanced Wound Care products partially offset by an increase of $3.6 million, or 17%, in net product revenue for Surgical & Sports Medicine products.

 

Gross profit for the nine months ended September 30, 2025 was $250.4 million, or 74% of net product revenue, compared to $270.7 million, or 76% of net product revenue for nine months ended September 30, 2024, a decrease of $20.3 million, or 8%.

 

Operating expenses for the nine months ended September 30, 2025 were $357.2 million compared to $366.9 million for the nine months ended September 30, 2024, a decrease of $9.7 million, or 3%. Cost of goods sold was $87.6 million for the nine months ended September 30, 2025, compared to $84.7 million for the nine months ended September 30, 2024, an increase of $2.9 million, or 3%. Selling, general and administrative expenses were $226.1 million for the nine months ended September 30, 2025, compared to $220.7 million for the nine months ended September 30, 2024, an increase of $5.4 million, or 2%. R&D expense was $34.3 million for the nine months ended September 30, 2025, compared to $38.7 million for the nine months ended September 30, 2024, a decrease of $4.5 million, or 12%. For the nine months ended September 30, 2025 and 2024, the Company recorded impairment and write down expenses of $9.2 million and $22.8 million, respectively.

 

Operating loss for the nine months ended September 30, 2025 was $18.6 million, compared to an operating loss of $11.5 million for the nine months ended September 30, 2024, an increase in operating loss of $7.1 million.

 

Other income (expense), net, for the nine months ended September 30, 2025 was $2.1 million income, compared to $(1.6) million expense for the nine months ended September 30, 2024, a change of $3.7 million.

 

Net loss for the nine months ended September 30, 2025 was $6.7 million, or $(0.12) per share, compared to a net loss of $6.8 million, or $(0.05) per share, for the nine months ended September 30, 2024, a decrease in net loss of $0.1 million, or an increase in net loss per share of $(0.07).

 

Adjusted net income was $2.3 million for the nine months ended September 30, 2025, compared to adjusted net income of $11.7 million for the nine months ended September 30, 2024, a decrease in adjusted net income of $9.4 million.

 

 


 

Adjusted EBITDA was $14.0 million for the nine months ended September 30, 2025, compared to Adjusted EBITDA of $31.6 million for the nine months ended September 30, 2024, a decrease in Adjusted EBITDA of $17.7 million.

 

Non-GAAP operating loss was $(6.3) million for the nine months ended September 30, 2025, compared to non-GAAP operating income of $13.9 million for the nine months ended September 30, 2024, a change of $20.2 million.

 

As of September 30, 2025, the Company had $64.4 million in cash, cash equivalents and restricted cash and no outstanding debt obligations, compared to $136.2 million in cash, cash equivalents and restricted cash and no outstanding debt obligations as of December 31, 2024.

Fiscal Year 2025 Guidance:

 

For the year ending December 31, 2025 the Company is updating its prior revenue guidance and updating its profitability guidance and expects:

Net product revenue between $500.0 million and $525.0 million, representing an increase of 4% to 9% year-over-year as compared to net product revenue of $482.0 million for the year ended December 31, 2024.
o
The 2025 net product revenue guidance range assumes:
Net product revenue from Advanced Wound Care products between $470.0 million and $490.0 million, an increase of 4% to 8% year-over-year as compared to net product revenue of $453.6 million for the year ended December 31, 2024.
Net product revenue from Surgical & Sports Medicine products between $30.0 million and $35.0 million, an increase of 6% to 23% year-over-year as compared to net product revenue of $28.4 million for the year ended December 31, 2024.
Net income between $8.6 million and $25.4 million and adjusted net income between $21.5 million and $38.4 million.
EBITDA between $19.1 million and $41.9 million and Adjusted EBITDA between $45.5 million and $68.3 million.

 

Third Quarter Earnings Conference Call:

 

Management will host a conference call at 5:00 p.m. Eastern Time on November 6th to discuss the results of the quarter, and to provide a corporate update with a question and answer session. Those who would like to participate may access the live webcast here, or access the teleconference by dialing 800-715-9871 (646-307-1963 for international callers) and providing access code: 9073428. The live webcast can also be accessed via the company’s website at investors.organogenesis.com. The webcast will be archived on the company website for approximately one year.

 

 

 


 

ORGANOGENESIS HOLDINGS INC.

UNAUDITED CONSOLIDATED BALANCE SHEETS

(amounts in thousands, except share and per share data)

 

 

 

September 30,

 

 

December 31,

 

 

 

2025

 

 

2024

 

Assets

 

 

 

 

 

 

Current assets:

 

 

 

 

 

 

Cash and cash equivalents

 

$

63,745

 

 

$

135,571

 

Restricted cash

 

 

627

 

 

 

580

 

Accounts receivable, net

 

 

168,783

 

 

 

109,861

 

Inventories, net

 

 

39,583

 

 

 

26,219

 

Asset held for sale (Note 6)

 

 

4,365

 

 

 

 

Prepaid expenses and other current assets

 

 

22,646

 

 

 

13,710

 

Total current assets

 

 

299,749

 

 

 

285,941

 

Property and equipment, net

 

 

78,058

 

 

 

89,128

 

Intangible assets, net

 

 

9,943

 

 

 

12,468

 

Goodwill

 

 

28,772

 

 

 

28,772

 

Operating lease right-of-use assets, net

 

 

33,304

 

 

 

37,110

 

Deferred tax asset, net

 

 

45,591

 

 

 

39,462

 

Other assets

 

 

14,410

 

 

 

5,005

 

Total assets

 

$

509,827

 

 

$

497,886

 

Liabilities, Redeemable Convertible Preferred Stock, and Stockholders’ Equity

 

 

 

 

 

 

Current liabilities:

 

 

 

 

 

 

Current portion of finance lease obligations

 

$

1,207

 

 

$

1,170

 

Current portion of operating lease obligations - related party

 

 

3,798

 

 

 

3,671

 

Current portion of operating lease obligations

 

 

4,785

 

 

 

4,272

 

Accounts payable

 

 

40,219

 

 

 

28,911

 

Accrued expenses and other current liabilities

 

 

40,310

 

 

 

39,453

 

Total current liabilities

 

 

90,319

 

 

 

77,477

 

Finance lease obligations, net of current portion

 

 

2,094

 

 

 

718

 

Operating lease obligations, net of current portion - related party

 

 

5,419

 

 

 

8,283

 

Operating lease obligations, net of current portion

 

 

23,507

 

 

 

25,198

 

Other liabilities

 

 

2,509

 

 

 

894

 

Total liabilities

 

 

123,848

 

 

 

112,570

 

Commitments and contingencies (Note 15)

 

 

 

 

 

 

 

 

 

 

 

 

Series A redeemable convertible preferred stock, $0.0001 par value; 130,000 shares authorized, issued and outstanding; liquidation preference of $139,429 and $131,387 at September 30, 2025 and December 31, 2024, respectively.

 

 

130,851

 

 

 

122,419

 

 

 

 

 

 

 

Stockholders’ equity:

 

 

 

 

 

 

Preferred stock, $0.0001 par value; 870,000 shares authorized; none issued or outstanding

 

 

 

 

 

 

Common stock, $0.0001 par value; 400,000,000 shares authorized; 127,639,990 and 126,458,784 shares issued; 126,911,442 and 125,730,236 shares outstanding at September 30, 2025 and December 31, 2024, respectively.

 

 

13

 

 

 

13

 

Additional paid-in capital

 

 

301,893

 

 

 

302,994

 

Accumulated deficit

 

 

(46,778

)

 

 

(40,110

)

Total stockholders’ equity

 

 

255,128

 

 

 

262,897

 

Total liabilities, redeemable convertible preferred stock, and stockholders' equity

 

$

509,827

 

 

$

497,886

 

 

 


 

ORGANOGENESIS HOLDINGS INC. UNAUDITED CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE INCOME (LOSS)

(amounts in thousands, except share and per share data)

 

 

 

 

Three Months Ended
September 30,

 

 

Nine Months Ended
September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Revenue:

 

 

 

 

 

 

 

 

 

 

 

 

Net product revenue

 

$

150,487

 

 

$

115,177

 

 

$

337,959

 

 

$

355,387

 

Grant income

 

 

377

 

 

 

 

 

 

603

 

 

 

 

Total revenue

 

 

150,864

 

 

 

115,177

 

 

 

338,562

 

 

 

355,387

 

Operating expenses:

 

 

 

 

 

 

 

 

 

 

 

 

Cost of goods sold

 

 

36,251

 

 

 

26,796

 

 

 

87,604

 

 

 

84,690

 

Selling, general and administrative

 

 

79,743

 

 

 

71,795

 

 

 

226,062

 

 

 

220,657

 

Research and development

 

 

13,221

 

 

 

10,344

 

 

 

34,256

 

 

 

38,741

 

Write-down to fair value for asset held for sale

 

 

922

 

 

 

 

 

 

9,235

 

 

 

 

Impairment of property and construction

 

 

 

 

 

 

 

 

 

 

 

18,842

 

Write-down of capitalized internal-use software costs

 

 

 

 

 

 

 

 

 

 

 

3,959

 

Total operating expenses

 

 

130,137

 

 

 

108,935

 

 

 

357,157

 

 

 

366,889

 

Income (loss) from operations

 

 

20,727

 

 

 

6,242

 

 

 

(18,595

)

 

 

(11,502

)

Other income (expense), net:

 

 

 

 

 

 

 

 

 

 

 

 

Interest income (expense), net

 

 

415

 

 

 

(471

)

 

 

2,045

 

 

 

(1,605

)

Other income, net

 

 

18

 

 

 

52

 

 

 

93

 

 

 

47

 

Total other income (expense), net

 

 

433

 

 

 

(419

)

 

 

2,138

 

 

 

(1,558

)

Net income (loss) before income taxes

 

 

21,160

 

 

 

5,823

 

 

 

(16,457

)

 

 

(13,060

)

Income tax benefit

 

 

407

 

 

 

6,508

 

 

 

9,789

 

 

 

6,248

 

Net income (loss) and comprehensive income (loss)

 

 

21,567

 

 

 

12,331

 

 

 

(6,668

)

 

 

(6,812

)

Accretion of redeemable convertible preferred stock to redemption value

 

 

(140

)

 

 

 

 

 

(390

)

 

 

 

Cumulative dividend on redeemable convertible preferred stock

 

 

(2,734

)

 

 

 

 

 

(8,042

)

 

 

 

Undistributed earnings allocated to participating redeemable convertible preferred stock

 

 

(4,168

)

 

 

 

 

 

 

 

 

 

Net income (loss) attributable to common stockholders

 

$

14,525

 

 

$

12,331

 

 

$

(15,100

)

 

$

(6,812

)

Net income (loss) per share:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

$

0.11

 

 

$

0.09

 

 

$

(0.12

)

 

$

(0.05

)

Diluted

 

$

0.11

 

 

$

0.09

 

 

$

(0.12

)

 

$

(0.05

)

Weighted-average common shares outstanding:

 

 

 

 

 

 

 

 

 

 

 

 

Basic

 

 

126,881,709

 

 

 

132,575,301

 

 

 

126,679,109

 

 

 

132,342,203

 

Diluted

 

 

130,848,995

 

 

 

133,926,755

 

 

 

126,679,109

 

 

 

132,342,203

 

 

 


 

ORGANOGENESIS HOLDINGS INC. UNAUDITED CONSOLIDATED STATEMENT OF CASH FLOWS

(amounts in thousands, except share and per share data)

 

 

 

 

Nine Months Ended
September 30,

 

 

 

2025

 

 

2024

 

Cash flows from operating activities:

 

 

 

 

 

 

Net loss

 

$

(6,668

)

 

$

(6,812

)

Adjustments to reconcile net loss to net cash provided by (used in) operating activities:

 

 

 

 

 

 

Depreciation and amortization

 

 

11,207

 

 

 

10,008

 

Amortization of intangible assets

 

 

2,525

 

 

 

2,569

 

Reduction in the carrying value of right-of-use assets

 

 

6,193

 

 

 

6,377

 

Non-cash interest expense

 

 

208

 

 

 

313

 

Deferred interest expense

 

 

 

 

 

274

 

Deferred tax benefit

 

 

(6,129

)

 

 

(7,887

)

Provision recorded for credit losses

 

 

5,403

 

 

 

3,723

 

Loss on disposal of property and equipment

 

 

73

 

 

 

444

 

Adjustment for excess and obsolete inventories

 

 

7,963

 

 

 

5,884

 

Stock-based compensation

 

 

8,974

 

 

 

7,687

 

Write-down to fair value for asset held for sale (Note 6)

 

 

9,235

 

 

 

 

Impairment of property and construction (Note 6)

 

 

 

 

 

18,842

 

Write-down of capitalized internal-use software costs (Note 6)

 

 

 

 

 

3,959

 

Changes in operating assets and liabilities:

 

 

 

 

 

 

Accounts receivable

 

 

(64,325

)

 

 

(22,996

)

Inventories

 

 

(14,954

)

 

 

(5,749

)

Prepaid expenses and other current assets and other assets

 

 

(3,298

)

 

 

(4,052

)

Operating leases

 

 

(6,302

)

 

 

(9,253

)

Accounts payable

 

 

643

 

 

 

(6,022

)

Accrued expenses and other current liabilities

 

 

(1,943

)

 

 

5,882

 

Other liabilities

 

 

1,466

 

 

 

80

 

Net cash provided by (used in) operating activities

 

 

(49,729

)

 

 

3,271

 

Cash flows from investing activities:

 

 

 

 

 

 

Purchases of property and equipment

 

 

(9,499

)

 

 

(6,671

)

Net cash used in investing activities

 

 

(9,499

)

 

 

(6,671

)

Cash flows from financing activities:

 

 

 

 

 

 

Landlord assets under construction, net of tenant allowance

 

 

(10,039

)

 

 

 

Payments of term loan under the 2021 Credit Agreement

 

 

 

 

 

(4,219

)

Payments of withholding taxes in connection with RSUs vesting

 

 

(1,798

)

 

 

(1,173

)

Proceeds from the exercise of stock options

 

 

155

 

 

 

184

 

Principal repayments of finance lease obligations

 

 

(869

)

 

 

(804

)

Net cash used in financing activities

 

 

(12,551

)

 

 

(6,012

)

Change in cash, cash equivalents and restricted cash

 

 

(71,779

)

 

 

(9,412

)

Cash, cash equivalents, and restricted cash, beginning of period

 

 

136,151

 

 

 

104,338

 

Cash, cash equivalents, and restricted cash, end of period

 

$

64,372

 

 

$

94,926

 

Supplemental disclosure of cash flow information:

 

 

 

 

 

 

Cash paid for interest

 

$

 

 

$

4,105

 

Cash paid for income taxes

 

$

4,086

 

 

$

5,493

 

Supplemental disclosure of non-cash investing and financing activities:

 

 

 

 

 

 

Accretion to redemption value and cumulative dividends on redeemable convertible preferred stock

 

$

8,432

 

 

$

 

Change in purchases of property and equipment included in accounts payable and accrued expenses and other current liabilities

 

$

(2,029

)

 

$

(222

)

Right-of-use assets obtained through finance lease obligations

 

$

2,282

 

 

$

 

Right-of-use assets obtained through operating lease obligations

 

$

2,388

 

 

$

1,201

 

Landlord asset additions included in accounts payable and accrued expenses and other current liabilities, net of tenant allowances

 

$

1,925

 

 

$

 

 

 

 

 


 

Non-GAAP Financial Measures

Our management uses financial measures that are not in accordance with generally accepted accounting principles in the United States, or GAAP, in addition to financial measures in accordance with GAAP to evaluate our operating results. These non-GAAP financial measures should be considered supplemental to, and not a substitute for, our reported financial results prepared in accordance with GAAP. Our management uses Adjusted EBITDA, adjusted net income, and non-GAAP operating income (loss) to evaluate our operating performance and trends and make planning decisions. Our management believes Adjusted EBITDA, adjusted net income and non-GAAP operating income (loss) help identify underlying trends in our business that could otherwise be masked by the effect of the items that we exclude. Accordingly, we believe that Adjusted EBITDA, adjusted net income and non-GAAP operating income (loss) provide useful information to investors and others in understanding and evaluating our operating results, enhancing the overall understanding of our past performance and prospects, and allowing for greater transparency with respect to key financial metrics used by our management in its financial and operational decision-making.

Adjusted EBITDA

Adjusted EBITDA consists of GAAP net income (loss) excluding: (i) interest income (expense), net, (ii) income tax benefit, (iii) depreciation and amortization, (iv) amortization of intangible assets, (v) stock-based compensation expense, and (vi) additional infrequently occurring adjustments described in more detail below.

The following table presents a reconciliation of GAAP net income (loss) to non-GAAP EBITDA and non-GAAP Adjusted EBITDA, for the periods presented:

 

`

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(Unaudited, in thousands)

 

Net income (loss)

 

$

21,567

 

 

$

12,331

 

 

$

(6,668

)

 

$

(6,812

)

Interest (income) expense, net

 

 

(415

)

 

 

471

 

 

 

(2,045

)

 

 

1,605

 

Income tax benefit

 

 

(407

)

 

 

(6,508

)

 

 

(9,789

)

 

 

(6,248

)

Depreciation and amortization

 

 

4,029

 

 

 

3,570

 

 

 

11,207

 

 

 

10,008

 

Amortization of intangible assets

 

 

842

 

 

 

834

 

 

 

2,525

 

 

 

2,569

 

EBITDA

 

 

25,616

 

 

 

10,698

 

 

 

(4,770

)

 

 

1,122

 

Stock-based compensation expense

 

 

3,065

 

 

 

2,712

 

 

 

8,974

 

 

 

7,687

 

Write-down to fair value for asset held for sale (1)

 

 

922

 

 

 

 

 

 

9,235

 

 

 

 

Restructuring charge (2)

 

 

516

 

 

 

 

 

 

516

 

 

 

 

Impairment of property and construction (3)

 

 

 

 

 

 

 

 

 

 

 

18,842

 

Write-down of capitalized internal-use software costs (4)

 

 

 

 

 

 

 

 

 

 

 

3,959

 

Adjusted EBITDA

 

$

30,119

 

 

$

13,410

 

 

$

13,955

 

 

$

31,610

 

(1) Amount reflects the fair value adjustment of a purchased building classified as held for sale.

(2) Amount reflects employee severance and benefits as well as other exit costs associated with the Company’s restructuring activities.

(3) Amount reflects the impairment of a purchased building and associated unfinished construction work.

(4) Amount reflects the write-down of costs previously capitalized in the development of internal-use software, that the Company determined have no future value.

Adjusted Net Income

Adjusted net income is defined as GAAP net income (loss) plus (i) amortization of intangible assets and (ii) additional infrequently occurring adjustments described in more detail below, less the estimated tax on these adjustments.

The following table presents a reconciliation of GAAP income (loss) to non-GAAP adjusted net income, for the periods presented:

 


 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(Unaudited, in thousands)

 

Net income (loss)

 

$

21,567

 

 

$

12,331

 

 

$

(6,668

)

 

$

(6,812

)

Amortization of intangible assets

 

 

842

 

 

 

834

 

 

 

2,525

 

 

 

2,569

 

Write-down to fair value for asset held for sale (1)

 

 

922

 

 

 

 

 

 

9,235

 

 

 

 

Restructuring charge (2)

 

 

516

 

 

 

 

 

 

516

 

 

 

 

Impairment of property and construction (3)

 

 

 

 

 

 

 

 

 

 

 

18,842

 

Write-down of capitalized internal-use software costs (4)

 

 

 

 

 

 

 

 

 

 

 

3,959

 

Tax on above

 

 

(616

)

 

 

(225

)

 

 

(3,315

)

 

 

(6,850

)

Adjusted net income

 

$

23,231

 

 

$

12,940

 

 

$

2,293

 

 

$

11,708

 

(1) Amount reflects the fair value adjustment of a purchased building classified as held for sale.

(2) Amount reflects employee severance and benefits as well as other exit costs associated with the Company’s restructuring activities.

(3) Amount reflects the impairment of a purchased building and associated unfinished construction work.

(4) Amount reflects the write-down of costs previously capitalized in the development of internal-use software, that the Company determined have no future value.

Non-GAAP Operating Income (Loss)

Non-GAAP operating income (loss) is defined as GAAP income (loss) from operations plus (i) amortization of intangible assets and (ii) additional infrequently occurring adjustments described in more detail below.

The following table presents a reconciliation of GAAP income (loss) from operations to non-GAAP operating income (loss), for the periods presented:

 

 

 

Three Months Ended September 30,

 

 

Nine Months Ended September 30,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

 

 

(Unaudited, in thousands)

 

Income (loss) from operations

 

$

20,727

 

 

$

6,242

 

 

$

(18,595

)

 

$

(11,502

)

Amortization of intangible assets

 

 

842

 

 

 

834

 

 

 

2,525

 

 

 

2,569

 

Write-down to fair value for asset held for sale (1)

 

 

922

 

 

 

 

 

 

9,235

 

 

 

 

Restructuring charge (2)

 

 

516

 

 

 

 

 

 

516

 

 

 

 

Impairment of property and construction (3)

 

 

 

 

 

 

 

 

 

 

 

18,842

 

Write-down of capitalized internal-use software costs (4)

 

 

 

 

 

 

 

 

 

 

 

3,959

 

Non-GAAP operating income (loss)

 

$

23,007

 

 

$

7,076

 

 

$

(6,319

)

 

$

13,868

 

(1) Amount reflects the fair value adjustment of a purchased building classified as held for sale

(2) Amount reflects employee severance and benefits as well as other exit costs associated with the Company’s restructuring activities

(3) Amount reflects the impairment of a purchased building and associated unfinished construction work.

(4) Amount reflects the write-down of costs previously capitalized in the development of internal-use software, that the Company determined have no future value.

 

 

 

 

 

 

 

 

 

 


 

Amounts reported within the following tables are presented and calculated based on underlying unrounded amounts. As a result, the sum of components may not equal corresponding totals due to rounding.

 

Projected EBITDA and Adjusted EBITDA

 

The following table presents a reconciliation of projected GAAP net income to projected non-GAAP EBITDA and projected non-GAAP Adjusted EBITDA included in our guidance for the year ending December 31, 2025:

 

 

 

Year Ended December 31,

 

 

 

2025L

 

 

2025H

 

Net income

 

$

8,600

 

 

$

25,400

 

Interest income

 

 

(3,300

)

 

 

(3,300

)

Income tax (benefit) expense

 

 

(4,400

)

 

 

1,500

 

Depreciation and amortization

 

 

15,000

 

 

 

15,000

 

Amortization of intangible assets

 

 

3,400

 

 

 

3,400

 

EBITDA

 

$

19,100

 

 

$

41,900

 

Stock-based compensation expense

 

 

12,000

 

 

 

12,000

 

Write-down to fair value for asset held for sale (1)

 

 

9,200

 

 

 

9,200

 

Restructuring charge (2)

 

 

500

 

 

 

500

 

FDA fee

 

 

4,600

 

 

 

4,600

 

Adjusted EBITDA

 

$

45,500

 

 

$

68,300

 

(1) Amount reflects the fair value adjustment of a purchased building classified as held for sale.

(2) Amounts reflect employee severance and benefits as well as other exit costs associated with the Company’s restructuring activities.

 

Projected Adjusted Net Income

 

The following table presents a reconciliation of projected GAAP net income to projected non-GAAP adjusted net income included in our guidance for the year ending December 31, 2025:

 

 

 

Year Ending December 31,

 

 

 

2025L

 

 

2025H

 

Net income

 

$

8,600

 

 

$

25,400

 

Amortization of intangible assets

 

 

3,400

 

 

 

3,400

 

Write-down to fair value for asset held for sale (1)

 

 

9,200

 

 

 

9,200

 

Restructuring charge (2)

 

 

500

 

 

 

500

 

FDA fee

 

 

4,600

 

 

 

4,600

 

Tax on above

 

 

(4,800

)

 

 

(4,800

)

Adjusted net income

 

$

21,500

 

 

$

38,400

 

(1) Amount reflects the fair value adjustment of a purchased building classified as held for sale.

(2) Amounts reflect employee severance and benefits as well as other exit costs associated with the Company’s restructuring activities.

 

 

 

 


 

Forward-Looking Statements

 

This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements relate to expectations or forecasts of future events. Forward-looking statements may be identified by the use of words such as “forecast,” “intend,” “seek,” “target,” “anticipate,” “believe,” “expect,” “estimate,” “plan,” “outlook,” and “project” and other similar expressions that predict or indicate future events or trends or that are not statements of historical matters. Such forward-looking statements include statements relating to the Company’s expected revenue, net income, adjusted net income, EBITDA, and Adjusted EBITDA for fiscal 2025 and the breakdown of expected revenue in both its Advanced Wound Care and Surgical & Sports Medicine categories. Forward-looking statements with respect to the operations of the Company, strategies, prospects, and other aspects of the business of the Company are based on current expectations that are subject to known and unknown risks and uncertainties, which could cause actual results or outcomes to differ materially from expectations expressed or implied by such forward-looking statements. These factors include, but are not limited to: (1) the impact and uncertainty of any changes to the coverage and reimbursement levels for the Company’s products (including as a result of the proposed LCDs and the finalized CMS rules related to reimbursement for skin substitute products that could each take effect as soon as January 1, 2026); (2) the Company faces significant and continuing competition, which could adversely affect its business, results of operations and financial condition; (3) rapid technological change could cause the Company’s products to become obsolete and if the Company does not enhance its product offerings through its research and development efforts, it may be unable to effectively compete; (4) to be commercially successful, the Company must convince physicians that its products are safe and effective alternatives to existing treatments and that its products should be used in their procedures; (5) the Company’s ability to raise funds to expand its business; (6) the Company has incurred losses in the current period and prior periods and may incur losses in the future; (7) changes in applicable laws or regulations; (8) the possibility that the Company may be adversely affected by other economic, business, and/or competitive factors; (9) the Company’s ability to maintain production or obtain supply of its products in sufficient quantities to meet demand; (10) any resurgence of the COVID-19 pandemic or the occurrence of another public health emergency and its impact, if any, on the Company’s fiscal condition and results of operations; (11) the impact of the suspension of commercialization of: (a) ReNu and NuCel in connection with the expiration of the FDA’s enforcement grace period for HCT/Ps on May 31, 2021 and (b) Dermagraft in the second quarter of 2022 pending transition of manufacturing to a new manufacturing facility or a third-party manufacturer; (12) whether the Company is able to obtain regulatory approval for and successfully commercialize ReNu; and (13) other risks and uncertainties described in the Company’s filings with the Securities and Exchange Commission, including Item 1A (Risk Factors) of the Company’s Form 10-K for the year ended December 31, 2024 and its subsequently filed periodic reports. You are cautioned not to place undue reliance upon any forward-looking statements, which speak only as of the date made. Although it may voluntarily do so from time to time, the Company undertakes no commitment to update or revise the forward-looking statements, whether as a result of new information, future events or otherwise, except as required by applicable securities laws.

 

 

 

 

 

 

 

 


 

About Organogenesis Holdings Inc.

Organogenesis Holdings Inc. is a leading regenerative medicine company focused on the development, manufacture, and commercialization of solutions for the advanced wound care and surgical and sports medicine markets. Organogenesis offers a comprehensive portfolio of innovative regenerative products to address patient needs across the continuum of care. For more information, visit www.organogenesis.com.

 

Investor Inquiries:
ICR Healthcare

Mike Piccinino, CFA

OrganoIR@icrinc.com

 

 

Press and Media Inquiries:
Organogenesis

communications@organo.com