Proto Labs, Inc. (NYSE: PRLB), the world’s leading provider of digital manufacturing services, today announced financial results for the third quarter ended September 30, 2022.
Third Quarter 2022 Highlights include:
“We experienced continued softening of our Injection Molding business, however, we are pleased with the continued growth of our other digital manufacturing services and Hubs business,” said Rob Bodor, President and Chief Executive Officer. “As we face an uncertain economic environment ahead, I am confident in our strategy and the value we bring to market, and the ability of our team to deliver long term revenue growth and profitability.”
Additional Third Quarter 2022 Highlights include:
“Our financial position remains strong as we produced $20.5 million in cash from operations in the quarter,” said Dan Schumacher, Chief Financial Officer. “As we monitor the economy, we are tightening our cost controls and will continue to focus investments to fuel the execution of our strategy.”
Non-GAAP Financial Measures
The company has included non-GAAP revenue growth by region and by service line that excludes the impact of changes in foreign currency exchange rates and revenue earned from our acquisition of Hubs (collectively, “non-GAAP revenue growth”). Management believes these metrics are useful in evaluating the underlying business trends and ongoing operating performance of the company.
The company has included earnings before interest, taxes, depreciation and amortization (“EBITDA”) and EBITDA, adjusted for stock-based compensation expense, unrealized (gain) loss on foreign currency, costs related to the Japan closure activities and transaction costs (collectively, “Adjusted EBITDA”), in this press release to provide investors with additional information regarding the company’s financial results. The company has also included earnings before interest, taxes, depreciation and amortization margin (“EBITDA margin”) and EBITDA margin, adjusted for stock-based compensation expense, unrealized (gain) loss on foreign currency, costs related to the Japan closure activities and transaction costs (collectively, “Adjusted EBITDA margin”), in this press release to provide investors with additional information regarding the company’s financial results.
The company has included non-GAAP gross margin, adjusted for stock-based compensation expense and amortization expense in this press release to provide investors with additional information regarding the company’s financial results.
The company has included non-GAAP operating margin, adjusted for stock-based compensation expense, amortization expense, costs related to the Japan closure activities and transaction costs (collectively, “non-GAAP operating margin”), in this press release to provide investors with additional information regarding the company’s financial results.
The company has included non-GAAP gross margin excluding Japan, adjusted for stock-based compensation expense and amortization expense in this press release to provide investors with additional information regarding the company’s financial results. The company has included non-GAAP operating margin excluding Japan, adjusted for stock-based compensation expense, amortization expense, costs related to the Japan closure activities and transaction costs (collectively, “non-GAAP operating margin excluding Japan”), in this press release to provide investors with additional information regarding the company’s financial results.
The company has included non-GAAP net income, adjusted for stock-based compensation expense, amortization expense, unrealized (gain) loss on foreign currency, costs related to Japan closure activities and transaction costs (collectively, “non-GAAP net income”), in this press release to provide investors with additional information regarding the company’s financial results.
The company has provided below reconciliations of GAAP to non-GAAP net income, non-GAAP gross margin, non-GAAP gross margin excluding Japan, non-GAAP operating margin, non-GAAP operating margin excluding Japan, non-GAAP revenue growth by region and by service, and Adjusted EBITDA and Adjusted EBITDA margin, the most directly comparable measures calculated and presented in accordance with GAAP. These non-GAAP measures are used by the company’s management and board of directors to understand and evaluate operating performance and trends and provide useful measures for period-to-period comparisons of the company’s business. Accordingly, the company believes that these non-GAAP measures provide useful information to investors and others in understanding and evaluating operating results in the same manner as our management and board of directors.
Conference Call
The company has scheduled a conference call to discuss its third quarter 2022 financial results and fourth quarter 2022 outlook today, November 4, 2022 at 8:30 a.m. EST. To access the call in the U.S. please dial 877-709-8150 or outside the U.S. dial 201-689-8354 at least five minutes prior to the 8:30 a.m. EST start time. No participant code is required. A simultaneous webcast of the call and accompanying presentation will be available via the investor relations section of the Protolabs website and the following link: https://edge.media-server.com/mmc/p/gfmzxbyg. A replay will be available for 14 days following the call on the investor relations section of the Protolabs website.
About Protolabs
Protolabs is the world’s leading provider of digital manufacturing services. The e-commerce-based company offers injection molding, CNC machining, 3D printing, and sheet metal fabrication to product developers, engineers, and supply chain teams across the globe. Protolabs serves customers using in-house production capabilities that bring unprecedented speed in tandem with Hubs, a Protolabs Company, which serves customers through its network of premium manufacturing partners. Together, they help companies bring new ideas to market with the fastest and most comprehensive digital manufacturing service in the world. Visit protolabs.com for more information.
Forward-Looking Statements
Statements contained in this press release regarding matters that are not historical or current facts are “forward-looking statements” within the meaning of The Private Securities Litigation Reform Act of 1995. These statements involve known and unknown risks, uncertainties and other factors which may cause the results of Protolabs to be materially different than those expressed or implied in such statements. Certain of these risk factors and others are described in the “Risk Factors” section within reports filed with the SEC. Other unknown or unpredictable factors also could have material adverse effects on Protolabs’ future results. The forward-looking statements included in this press release are made only as of the date hereof. Protolabs cannot guarantee future results, levels of activity, performance or achievements. Accordingly, you should not place undue reliance on these forward-looking statements. Finally, Protolabs expressly disclaims any intent or obligation to update any forward-looking statements to reflect subsequent events or circumstances.
|
|
|
|
|
|
|
Proto Labs, Inc. | ||||||
Condensed Consolidated Balance Sheets | ||||||
(In thousands) | ||||||
|
|
|
|
|
|
|
|
| September 30, |
| December 31, | ||
|
| 2022 |
| 2021 | ||
|
| (Unaudited) |
|
|
| |
Assets |
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
Cash and cash equivalents |
| $ | 59,361 |
| $ | 65,929 |
Short-term marketable securities |
|
| 25,253 |
|
| 11,580 |
Accounts receivable, net |
|
| 80,611 |
|
| 80,051 |
Inventory |
|
| 14,617 |
|
| 13,161 |
Income taxes receivable |
|
| 763 |
|
| 1,321 |
Prepaid expenses and other current assets |
|
| 11,752 |
|
| 11,450 |
Total current assets |
|
| 192,357 |
|
| 183,492 |
|
|
|
|
|
|
|
Property and equipment, net |
|
| 259,856 |
|
| 280,346 |
Goodwill |
|
| 383,558 |
|
| 400,610 |
Other intangible assets, net |
|
| 31,907 |
|
| 37,998 |
Long-term marketable securities |
|
| 29,257 |
|
| 14,340 |
Operating lease assets |
|
| 4,293 |
|
| 5,578 |
Finance lease assets |
|
| 1,524 |
|
| 1,898 |
Other long-term assets |
|
| 4,186 |
|
| 4,320 |
Total assets |
| $ | 906,938 |
| $ | 928,582 |
|
|
|
|
|
|
|
Liabilities and shareholders' equity |
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
Accounts payable |
| $ | 16,893 |
| $ | 25,364 |
Accrued compensation |
|
| 15,087 |
|
| 13,704 |
Accrued liabilities and other |
|
| 25,478 |
|
| 11,980 |
Current operating lease liabilities |
|
| 1,773 |
|
| 3,298 |
Current finance lease liabilities |
|
| 1,484 |
|
| 550 |
Income taxes payable |
|
| 5 |
|
| - |
Total current liabilities |
|
| 60,720 |
|
| 54,896 |
|
|
|
|
|
|
|
Long-term operating lease liabilities |
|
| 2,477 |
|
| 2,245 |
Long-term finance lease liabilities |
|
| - |
|
| 1,351 |
Long-term deferred tax liabilities |
|
| 26,864 |
|
| 35,892 |
Other long-term liabilities |
|
| 6,031 |
|
| 5,705 |
|
|
|
|
|
|
|
Shareholders' equity |
|
| 810,846 |
|
| 828,493 |
Total liabilities and shareholders' equity |
| $ | 906,938 |
| $ | 928,582 |
|
|
|
|
|
|
|
Proto Labs, Inc. |
Condensed Consolidated Statements of Operations |
(In thousands, except share and per share amounts) |
(Unaudited) |
|
| Three Months Ended |
| Nine Months Ended | |||||||||
|
| September 30, |
| September 30, | |||||||||
|
| 2022 |
| 2021 |
| 2022 |
| 2021 | |||||
Revenue |
|
|
|
|
|
|
|
|
|
|
|
|
|
Injection Molding |
| $ | 48,940 |
| $ | 57,685 |
| $ | 155,693 |
|
| $ | 172,212 |
CNC Machining |
|
| 47,489 |
|
| 43,658 |
|
| 141,809 |
|
|
| 121,953 |
3D Printing |
|
| 19,823 |
|
| 18,589 |
|
| 59,458 |
|
|
| 53,994 |
Sheet Metal |
|
| 5,219 |
|
| 4,854 |
|
| 15,066 |
|
|
| 14,790 |
Other |
|
| 250 |
|
| 556 |
|
| 765 |
|
|
| 1,567 |
Total revenue |
|
| 121,721 |
|
| 125,342 |
|
| 372,791 |
|
|
| 364,516 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
|
| 68,089 |
|
| 70,018 |
|
| 205,933 |
|
|
| 197,237 |
Gross profit |
|
| 53,632 |
|
| 55,324 |
|
| 166,858 |
|
|
| 167,279 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketing and sales |
|
| 20,594 |
|
| 21,422 |
|
| 62,235 |
|
|
| 61,946 |
Research and development |
|
| 9,309 |
|
| 10,614 |
|
| 29,316 |
|
|
| 33,855 |
General and administrative |
|
| 16,477 |
|
| 16,361 |
|
| 49,770 |
|
|
| 44,186 |
Closure of Japan business |
|
| 1,194 |
|
| - |
|
| 6,388 |
|
|
| - |
Total operating expenses |
|
| 47,574 |
|
| 48,397 |
|
| 147,709 |
|
|
| 139,987 |
Income from operations |
|
| 6,058 |
|
| 6,927 |
|
| 19,149 |
|
|
| 27,292 |
Other income (loss), net |
|
| (24) |
|
| 136 |
|
| (323 | ) |
|
| (40) |
Income before income taxes |
|
| 6,034 |
|
| 7,063 |
|
| 18,826 |
|
|
| 27,252 |
Provision for income taxes |
|
| 2,083 |
|
| 2,228 |
|
| 7,223 |
|
|
| 5,790 |
Net income |
| $ | 3,951 |
| $ | 4,835 |
| $ | 11,603 |
|
| $ | 21,462 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
| $ | 0.14 |
| $ | 0.17 |
| $ | 0.42 |
|
| $ | 0.78 |
Diluted |
| $ | 0.14 |
| $ | 0.17 |
| $ | 0.42 |
|
| $ | 0.77 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Shares used to compute net income per share: |
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic |
|
| 27,505,097 |
|
| 27,713,229 |
|
| 27,512,057 |
|
|
| 27,638,611 |
Diluted |
|
| 27,508,217 |
|
| 27,730,105 |
|
| 27,522,734 |
|
|
| 27,707,784 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proto Labs, Inc. |
Condensed Consolidated Statements of Cash Flows |
(In thousands) |
(Unaudited) |
|
| Nine Months Ended | ||||||
|
| September 30, | ||||||
|
| 2022 |
| 2021 | ||||
Operating activities |
|
|
|
|
|
| ||
Net income |
| $ | 11,603 |
|
| $ | 21,462 |
|
Adjustments to reconcile net income to net cash provided by operating activities: |
|
|
|
|
|
| ||
Depreciation and amortization |
|
| 29,981 |
|
|
| 30,231 |
|
Stock-based compensation expense |
|
| 13,335 |
|
|
| 15,539 |
|
Deferred taxes |
|
| (8,920 | ) |
|
| (139 | ) |
Changes in fair value of contingent consideration |
|
| - |
|
|
| (8,513 | ) |
Impairments related to closure of Japan business |
|
| 2,842 |
|
|
| - |
|
Gain on disposal of property and equipment |
|
| (1,174 | ) |
|
| - |
|
Other |
|
| 11 |
|
|
| 442 |
|
Changes in operating assets and liabilities |
|
| 3,886 |
|
|
| (26,797 | ) |
Net cash provided by operating activities |
|
| 51,564 |
|
|
| 32,225 |
|
|
|
|
|
|
|
| ||
Investing activities |
|
|
|
|
|
| ||
Purchases of property, equipment and other capital assets |
|
| (16,414 | ) |
|
| (27,956 | ) |
Proceeds from sales of property, equipment and other capital assets |
|
| 3,227 |
|
|
| - |
|
Cash used for acquisitions, net of cash acquired |
|
| - |
|
|
| (127,413 | ) |
Purchases of marketable securities |
|
| (45,872 | ) |
|
| (15,159 | ) |
Proceeds from sales of marketable securities |
|
| 1,998 |
|
|
| 57,089 |
|
Proceeds from call redemptions and maturities of marketable securities |
|
| 13,696 |
|
|
| 15,114 |
|
Net cash used in investing activities |
|
| (43,365 | ) |
|
| (98,325 | ) |
|
|
|
|
|
|
| ||
Financing activities |
|
|
|
|
|
| ||
Proceeds from exercises of stock options and other |
|
| 2,311 |
|
|
| 3,838 |
|
Purchases of shares withheld for tax obligations |
|
| (1,615 | ) |
|
| (4,209 | ) |
Repurchases of common stock |
|
| (13,074 | ) |
|
| (13,036 | ) |
Principal repayments of finance lease obligations |
|
| (417 | ) |
|
| (413 | ) |
Net cash used in financing activities |
|
| (12,795 | ) |
|
| (13,820 | ) |
Effect of exchange rate changes on cash and cash equivalents |
|
| (1,972 | ) |
|
| 119 |
|
Net decrease in cash and cash equivalents |
|
| (6,568 | ) |
|
| (79,801 | ) |
Cash and cash equivalents, beginning of period |
|
| 65,929 |
|
|
| 127,603 |
|
Cash and cash equivalents, end of period |
| $ | 59,361 |
|
| $ | 47,802 |
|
|
|
|
|
|
|
|
Proto Labs, Inc. |
Reconciliation of GAAP to Non-GAAP Net Income per Share |
(In thousands, except share and per share amounts) |
(Unaudited) |
|
| Three Months Ended |
| Nine Months Ended | ||||||||||||
|
| September 30, |
| September 30, | ||||||||||||
|
| 2022 |
| 2021 |
| 2022 |
| 2021 | ||||||||
Non-GAAP net income, adjusted for stock-based compensation expense, amortization expense, unrealized (gain) loss on foreign currency, costs related to Japan closure activities and transaction costs |
|
|
|
|
|
|
|
|
|
|
|
| ||||
GAAP net income |
| $ | 3,951 |
|
| $ | 4,835 |
|
| $ | 11,603 |
|
| $ | 21,462 |
|
Add back: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Stock-based compensation expense |
|
| 4,907 |
|
|
| 4,978 |
|
|
| 13,335 |
|
|
| 15,539 |
|
Amortization expense |
|
| 1,510 |
|
|
| 1,568 |
|
|
| 4,582 |
|
|
| 4,601 |
|
Unrealized (gain) loss on foreign currency |
|
| 382 |
|
|
| 121 |
|
|
| 742 |
|
|
| 341 |
|
Costs related to Japan closure activities |
|
| 1,194 |
|
|
| - |
|
|
| 6,388 |
|
|
| - |
|
Transaction costs 1 |
|
| - |
|
|
| (730 | ) |
|
| - |
|
|
| (5,870 | ) |
Total adjustments 2 |
|
| 7,993 |
|
|
| 5,937 |
|
|
| 25,047 |
|
|
| 14,611 |
|
Income tax benefits on adjustments 3 |
|
| (1,060 | ) |
|
| (1,063 | ) |
|
| (2,518 | ) |
|
| (4,639 | ) |
Non-GAAP net income |
| $ | 10,884 |
|
| $ | 9,709 |
|
| $ | 34,132 |
|
| $ | 31,434 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Non-GAAP net income per share: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Basic |
| $ | 0.40 |
|
| $ | 0.35 |
|
| $ | 1.24 |
|
| $ | 1.14 |
|
Diluted |
| $ | 0.40 |
|
| $ | 0.35 |
|
| $ | 1.24 |
|
| $ | 1.13 |
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||
Shares used to compute non-GAAP net income per share: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Basic |
|
| 27,505,097 |
|
|
| 27,713,229 |
|
|
| 27,512,057 |
|
|
| 27,638,611 |
|
Diluted |
|
| 27,508,217 |
|
|
| 27,730,105 |
|
|
| 27,522,734 |
|
|
| 27,707,784 |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Transaction costs include direct costs incurred in the Company's acquisition of Hubs, Inc. and the impact of changes in the fair value of acquisition-related contingent consideration obligations. |
|
2 Stock-based compensation expense, amortization expense, unrealized (gain) loss on foreign currency, costs related to Japan closure activities and transaction costs were included in the following GAAP consolidated statement of operations categories: |
|
| Three Months Ended |
| Nine Months Ended | ||||||||
|
| September 30, |
| September 30, | ||||||||
|
| 2022 |
| 2021 |
| 2022 |
| 2021 | ||||
|
|
|
|
|
|
|
|
|
|
|
|
|
Cost of revenue |
| $ | 902 |
| $ | 986 |
| $ | 2,701 |
| $ | 2,974 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Marketing and sales |
|
| 929 |
|
| 1,059 |
|
| 2,479 |
|
| 2,841 |
Research and development |
|
| 602 |
|
| 776 |
|
| 1,702 |
|
| 2,144 |
General and administrative |
|
| 3,984 |
|
| 2,995 |
|
| 11,035 |
|
| 6,311 |
Closure of Japan business |
|
| 1,194 |
|
| - |
|
| 6,388 |
|
| - |
Total operating expenses |
|
| 6,709 |
|
| 4,830 |
|
| 21,604 |
|
| 11,296 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Other (income) expense, net |
|
| 382 |
|
| 121 |
|
| 742 |
|
| 341 |
Total adjustments |
| $ | 7,993 |
| $ | 5,937 |
| $ | 25,047 |
| $ | 14,611 |
3 For the three- and nine-month periods ended September 30, 2022 and 2021, income tax effects were calculated using the effective tax rate for the relevant jurisdictions. The Company's non-GAAP tax rates differ from its GAAP tax rates due primarily to the mix of activity incurred in domestic and foreign tax jurisdictions and removing effective tax rate benefits from stock-based compensation activity in the quarter. | ||||||
|
|
|
|
|
|
Proto Labs, Inc. |
Reconciliation of GAAP to Non-GAAP Gross Margin |
(In thousands) |
(Unaudited) |
|
| Three Months Ended |
| Nine Months Ended |
| Three Months Ended | ||||||||||||||||||
|
| September 30, |
| September 30, |
| June 30, | ||||||||||||||||||
|
| 2022 |
| 2021 |
| 2022 |
| 2021 |
| 2022 |
| 2021 | ||||||||||||
Revenue |
| $ | 121,721 |
|
| $ | 125,342 |
|
| $ | 372,791 |
|
| $ | 364,516 |
|
| $ | 126,902 |
|
| $ | 123,048 |
|
Gross Profit |
|
| 53,632 |
|
|
| 55,324 |
|
|
| 166,858 |
|
|
| 167,279 |
|
|
| 57,422 |
|
|
| 56,625 |
|
GAAP gross margin |
|
| 44.1 | % |
|
| 44.1 | % |
|
| 44.8 | % |
|
| 45.9 | % |
|
| 45.2 | % |
|
| 46.0 | % |
Add back: |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||||||
Stock-based compensation expense |
|
| 560 |
|
|
| 644 |
|
|
| 1,674 |
|
|
| 1,947 |
|
|
| 528 |
|
|
| 668 |
|
Amortization expense |
|
| 342 |
|
|
| 342 |
|
|
| 1,027 |
|
|
| 1,027 |
|
|
| 342 |
|
|
| 343 |
|
Total adjustments |
|
| 902 |
|
|
| 986 |
|
|
| 2,701 |
|
|
| 2,974 |
|
|
| 870 |
|
|
| 1,011 |
|
Non-GAAP gross profit |
| $ | 54,534 |
|
| $ | 56,310 |
|
| $ | 169,559 |
|
| $ | 170,253 |
|
| $ | 58,292 |
|
| $ | 57,636 |
|
Non-GAAP gross margin |
|
| 44.8 | % |
|
| 44.9 | % |
|
| 45.5 | % |
|
| 46.7 | % |
|
| 45.9 | % |
|
| 46.8 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proto Labs, Inc. |
Reconciliation of GAAP to Non-GAAP Gross Margin Excluding Japan |
(In thousands) |
(Unaudited) |
|
| Three Months Ended |
| Nine Months Ended | ||||||||||||
|
| September 30, |
| September 30, | ||||||||||||
|
| 2022 |
| 2021 |
| 2022 |
| 2021 | ||||||||
Revenue |
| $ | 121,721 |
|
| $ | 125,342 |
|
| $ | 372,791 |
|
| $ | 364,516 |
|
Revenue excluding Japan |
| $ | 120,434 |
|
| $ | 122,282 |
|
| $ | 364,562 |
|
| $ | 354,783 |
|
Gross Profit |
|
| 53,632 |
|
|
| 55,324 |
|
|
| 166,858 |
|
|
| 167,279 |
|
GAAP gross margin |
|
| 44.1 | % |
|
| 44.1 | % |
|
| 44.8 | % |
|
| 45.9 | % |
Less: Japan gross profit |
|
| 47 |
|
|
| 1,151 |
|
|
| 3,150 |
|
|
| 3,845 |
|
Gross Profit excluding Japan |
|
| 53,585 |
|
|
| 54,173 |
|
|
| 163,708 |
|
|
| 163,434 |
|
GAAP gross margin excluding Japan |
|
| 44.5 | % |
|
| 44.3 | % |
|
| 44.9 | % |
|
| 46.1 | % |
Add back: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Stock-based compensation expense |
|
| 560 |
|
|
| 644 |
|
|
| 1,674 |
|
|
| 1,947 |
|
Amortization expense |
|
| 342 |
|
|
| 342 |
|
|
| 1,027 |
|
|
| 1,027 |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Japan stock-based compensation expense |
|
| 13 |
|
|
| 26 |
|
|
| 61 |
|
|
| 70 |
|
Japan amortization expense |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
Total adjustments |
|
| 889 |
|
|
| 960 |
|
|
| 2,640 |
|
|
| 2,904 |
|
Non-GAAP gross profit excluding Japan |
| $ | 54,474 |
|
| $ | 55,133 |
|
| $ | 166,348 |
|
| $ | 166,338 |
|
Non-GAAP gross margin excluding Japan |
|
| 45.2 | % |
|
| 45.1 | % |
|
| 45.6 | % |
|
| 46.9 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
Proto Labs, Inc. |
Reconciliation of GAAP to Non-GAAP Operating Margin |
(In thousands) |
(Unaudited) |
|
| Three Months Ended |
| Nine Months Ended | ||||||||||||
|
| September 30, |
| September 30, | ||||||||||||
|
| 2022 |
| 2021 |
| 2022 |
| 2021 | ||||||||
Revenue |
| $ | 121,721 |
|
| $ | 125,342 |
|
| $ | 372,791 |
|
| $ | 364,516 |
|
Income from operations |
|
| 6,058 |
|
|
| 6,927 |
|
|
| 19,149 |
|
|
| 27,292 |
|
GAAP operating margin |
|
| 5.0 | % |
|
| 5.5 | % |
|
| 5.1 | % |
|
| 7.5 | % |
Add back: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Stock-based compensation expense |
|
| 4,907 |
|
|
| 4,978 |
|
|
| 13,335 |
|
|
| 15,539 |
|
Amortization expense |
|
| 1,510 |
|
|
| 1,568 |
|
|
| 4,582 |
|
|
| 4,601 |
|
Transaction costs 1 |
|
| - |
|
|
| (730 | ) |
|
| - |
|
|
| (5,870 | ) |
Costs related to Japan closure activities |
|
| 1,194 |
|
|
| - |
|
|
| 6,388 |
|
|
| - |
|
Total adjustments |
|
| 7,611 |
|
|
| 5,816 |
|
|
| 24,305 |
|
|
| 14,270 |
|
Non-GAAP income from operations |
| $ | 13,669 |
|
| $ | 12,743 |
|
| $ | 43,454 |
|
| $ | 41,562 |
|
Non-GAAP operating margin |
|
| 11.2 | % |
|
| 10.2 | % |
|
| 11.7 | % |
|
| 11.4 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Transaction costs include direct costs incurred in the Company's acquisition of Hubs, Inc. and the impact of changes in the fair value of acquisition-related contingent consideration obligations. | |||||||
|
|
|
|
|
|
|
|
Proto Labs, Inc. |
Reconciliation of GAAP to Non-GAAP Operating Margin Excluding Japan |
(In thousands) |
(Unaudited) |
|
| Three Months Ended |
| Nine Months Ended | ||||||||||||
|
| September 30, |
| September 30, | ||||||||||||
|
| 2022 |
| 2021 |
| 2022 |
| 2021 | ||||||||
Revenue |
| $ | 121,721 |
|
| $ | 125,342 |
|
| $ | 372,791 |
|
| $ | 364,516 |
|
Revenue excluding Japan |
| $ | 120,434 |
|
| $ | 122,282 |
|
| $ | 364,562 |
|
| $ | 354,783 |
|
Income from operations |
|
| 6,058 |
|
|
| 6,927 |
|
|
| 19,149 |
|
|
| 27,292 |
|
GAAP operating margin |
|
| 5.0 | % |
|
| 5.5 | % |
|
| 5.1 | % |
|
| 7.5 | % |
Less: Japan income from operations |
|
| (724 | ) |
|
| (521 | ) |
|
| (720 | ) |
|
| (1,174 | ) |
Income from operations excluding Japan |
|
| 6,782 |
|
|
| 7,448 |
|
|
| 19,869 |
|
|
| 28,466 |
|
GAAP operating margin excluding Japan |
|
| 5.6 | % |
|
| 6.1 | % |
|
| 5.5 | % |
|
| 8.0 | % |
Add back: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Stock-based compensation expense |
|
| 4,907 |
|
|
| 4,978 |
|
|
| 13,335 |
|
|
| 15,539 |
|
Amortization expense |
|
| 1,510 |
|
|
| 1,568 |
|
|
| 4,582 |
|
|
| 4,601 |
|
Transaction costs 1 |
|
| - |
|
|
| (730 | ) |
|
| - |
|
|
| (5,870 | ) |
Costs related to Japan closure activities |
|
| 1,194 |
|
|
| - |
|
|
| 6,388 |
|
|
| - |
|
Less: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Japan stock-based compensation expense |
|
| 89 |
|
|
| 160 |
|
|
| 386 |
|
|
| 464 |
|
Japan amortization expense |
|
| - |
|
|
| - |
|
|
| - |
|
|
| - |
|
Total adjustments |
|
| 7,522 |
|
|
| 5,656 |
|
|
| 23,919 |
|
|
| 13,806 |
|
Non-GAAP income from operations excluding Japan |
| $ | 14,304 |
|
| $ | 13,104 |
|
| $ | 43,788 |
|
| $ | 42,272 |
|
Non-GAAP operating margin excluding Japan |
|
| 11.9 | % |
|
| 10.7 | % |
|
| 12.0 | % |
|
| 11.9 | % |
|
|
|
|
|
|
|
|
1 Transaction costs include direct costs incurred in the Company's acquisition of Hubs, Inc. and the impact of changes in the fair value of acquisition-related contingent consideration obligations. | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proto Labs, Inc. |
Reconciliation of GAAP Net Income to EBITDA and Adjusted EBITDA |
(In thousands) |
(Unaudited) |
|
| Three Months Ended |
| Nine Months Ended | ||||||||||||
|
| September 30, |
| September 30, | ||||||||||||
|
| 2022 |
| 2021 |
| 2022 |
| 2021 | ||||||||
Revenue |
| $ | 121,721 |
|
| $ | 125,342 |
|
| $ | 372,791 |
|
| $ | 364,516 |
|
GAAP net income |
|
| 3,951 |
|
|
| 4,835 |
|
|
| 11,603 |
|
|
| 21,462 |
|
GAAP net income margin |
|
| 3.2 | % |
|
| 3.9 | % |
|
| 3.1 | % |
|
| 5.9 | % |
Add back: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Amortization expense |
| $ | 1,510 |
|
| $ | 1,568 |
|
| $ | 4,582 |
|
| $ | 4,601 |
|
Depreciation expense |
|
| 8,197 |
|
|
| 8,536 |
|
|
| 25,399 |
|
|
| 25,630 |
|
Interest income, net |
|
| (265 | ) |
|
| (55 | ) |
|
| (459 | ) |
|
| (207 | ) |
Tax expense |
|
| 2,083 |
|
|
| 2,228 |
|
|
| 7,223 |
|
|
| 5,790 |
|
EBITDA |
|
| 15,476 |
|
|
| 17,112 |
|
|
| 48,348 |
|
|
| 57,276 |
|
EBITDA Margin |
|
| 12.7 | % |
|
| 13.7 | % |
|
| 13.0 | % |
|
| 15.7 | % |
Add back: |
|
|
|
|
|
|
|
|
|
|
|
| ||||
Stock-based compensation expense |
|
| 4,907 |
|
|
| 4,978 |
|
|
| 13,335 |
|
|
| 15,539 |
|
Unrealized (gain) loss on foreign currency |
|
| 382 |
|
|
| 121 |
|
|
| 742 |
|
|
| 341 |
|
Costs related to Japan closure activities |
|
| 1,194 |
|
|
| - |
|
|
| 6,388 |
|
|
| - |
|
Transaction costs 1 |
|
| - |
|
|
| (730 | ) |
|
| - |
|
|
| (5,870 | ) |
Total adjustments |
|
| 6,483 |
|
|
| 4,369 |
|
|
| 20,465 |
|
|
| 10,010 |
|
Adjusted EBITDA |
| $ | 21,959 |
|
| $ | 21,481 |
|
| $ | 68,813 |
|
| $ | 67,286 |
|
Adjusted EBITDA Margin |
|
| 18.0 | % |
|
| 17.1 | % |
|
| 18.5 | % |
|
| 18.5 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1 Transaction costs include direct costs incurred in the Company's acquisition of Hubs, Inc. and the impact of changes in the fair value of acquisition-related contingent consideration obligations. | |||||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Proto Labs, Inc. |
Comparison of GAAP to Non-GAAP Revenue Growth by Region |
(In thousands) |
(Unaudited) |
|
| Three Months Ended |
| Three Months Ended |
| % |
| % | |||||||||||||||
|
| GAAP |
| Foreign Currency1 |
| Hubs Acquisition |
| Non-GAAP |
| GAAP |
| Change3 |
| Change Organic4 | |||||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
United States |
| $ | 98,970 |
| $ | - |
| $ | - |
| $ | 98,970 |
| $ | 100,127 |
|
| (1.2 | )% |
|
| (1.2 | )% |
Europe |
|
| 21,464 |
|
| 3,789 |
|
| - |
|
| 25,253 |
|
| 22,155 |
|
| (3.1 | ) |
|
| 14.0 |
|
Japan |
|
| 1,287 |
|
| 310 |
|
| - |
|
| 1,597 |
|
| 3,060 |
|
| (57.9 | ) |
|
| (47.8 | ) |
Total Revenue |
| $ | 121,721 |
| $ | 4,099 |
| $ | - |
| $ | 125,820 |
| $ | 125,342 |
|
| (2.9 | )% |
|
| 0.4 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Nine Months Ended |
| Nine Months Ended |
| % |
| % | ||||||||||||||||
|
| GAAP |
| Foreign Currency1 |
| Hubs Acquisition2 |
| Non-GAAP |
| GAAP |
| Change3 |
| Change Organic4 | ||||||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
United States |
| $ | 295,121 |
| $ | - |
| $ | (1,049 | ) |
| $ | 294,072 |
| $ | 286,524 |
|
| 3.0 | % |
|
| 2.6 | % |
Europe |
|
| 69,441 |
|
| 7,165 |
|
| (1,279 | ) |
|
| 75,327 |
|
| 68,259 |
|
| 1.7 |
|
|
| 10.4 |
|
Japan |
|
| 8,229 |
|
| 1,226 |
|
| - |
|
|
| 9,455 |
|
| 9,733 |
|
| (15.5 | ) |
|
| (2.9 | ) |
Total Revenue |
| $ | 372,791 |
| $ | 8,391 |
| $ | (2,328 | ) |
| $ | 378,854 |
| $ | 364,516 |
|
| 2.3 | % |
|
| 3.9 | % |
1 Revenue for the three- and nine-month periods ended September 30, 2022 has been recalculated using 2021 foreign currency exchange rates in effect during comparable periods to provide information useful in evaluating the underlying business trends excluding the impact of changes in foreign currency exchange rates. | |||||||||||
| |||||||||||
2 Revenue for the nine-month period ended September 30, 2022 has been recalculated to exclude revenue earned from the Company's acquisition of Hubs, Inc. for the period from January 1, 2022 to January 21, 2022 to provide information useful in evaluating the underlying business trends excluding the impact of acquisitions. The Hubs, Inc. acquisition occurred on January 22, 2021 and was included in 2021 revenue after that date. | |||||||||||
| |||||||||||
3 This column presents the percentage change from GAAP revenue for the three- and nine-month periods ended September 30, 2021 to GAAP revenue for the three- and nine-month periods ended September 30, 2022. | |||||||||||
| |||||||||||
4 This column presents the percentage change from GAAP revenue for the three- and nine-month periods ended September 30, 2021 to non-GAAP revenue for the three- and nine-month periods ended September 30, 2022 (as recalculated using the foreign currency exchange rates in effect during the three- and nine-month periods ended September 30, 2021, excluding the impact of Hubs, Inc. acquisition) in order to provide a constant-currency comparison. | |||||||||||
| |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Proto Labs, Inc. |
Comparison of GAAP to Non-GAAP Revenue Growth by Service Line |
(In thousands) |
(Unaudited) |
|
| Three Months Ended |
| Three Months Ended |
| % |
| % | |||||||||||||||
|
| GAAP |
| Foreign Currency1 |
| Hubs Acquisition |
| Non-GAAP |
| GAAP |
| Change3 |
| Change Organic4 | |||||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| ||
Injection Molding |
| $ | 48,940 |
| $ | 1,677 |
| $ | - |
| $ | 50,617 |
| $ | 57,685 |
|
| (15.2 | )% |
|
| (12.3 | )% |
CNC Machining |
|
| 47,489 |
|
| 1,580 |
|
| - |
|
| 49,069 |
|
| 43,658 |
|
| 8.8 |
|
|
| 12.4 |
|
3D Printing |
|
| 19,823 |
|
| 803 |
|
| - |
|
| 20,626 |
|
| 18,589 |
|
| 6.6 |
|
|
| 11.0 |
|
Sheet Metal |
|
| 5,219 |
|
| 39 |
|
| - |
|
| 5,258 |
|
| 4,854 |
|
| 7.5 |
|
|
| 8.3 |
|
Other |
|
| 250 |
|
| - |
|
| - |
|
| 250 |
|
| 556 |
|
| (55.0 | ) |
|
| (55.0 | ) |
Total Revenue |
| $ | 121,721 |
| $ | 4,099 |
| $ | - |
| $ | 125,820 |
| $ | 125,342 |
|
| (2.9 | )% |
|
| 0.4 | % |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| Nine Months Ended |
| Nine Months Ended |
| % |
| % | ||||||||||||||||
|
| GAAP |
| Foreign Currency1 |
| Hubs Acquisition2 |
| Non-GAAP |
| GAAP |
| Change3 |
| Change Organic4 | ||||||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |||
Injection Molding |
| $ | 155,693 |
| $ | 4,102 |
| $ | (189 | ) |
| $ | 159,606 |
| $ | 172,212 |
|
| (9.6 | )% |
|
| (7.3 | )% |
CNC Machining |
|
| 141,809 |
|
| 2,693 |
|
| (1,637 | ) |
|
| 142,865 |
|
| 121,953 |
|
| 16.3 |
|
|
| 17.1 |
|
3D Printing |
|
| 59,458 |
|
| 1,553 |
|
| (408 | ) |
|
| 60,603 |
|
| 53,994 |
|
| 10.1 |
|
|
| 12.2 |
|
Sheet Metal |
|
| 15,066 |
|
| 39 |
|
| (84 | ) |
|
| 15,021 |
|
| 14,790 |
|
| 1.9 |
|
|
| 1.6 |
|
Other |
|
| 765 |
|
| 4 |
|
| (10 | ) |
|
| 759 |
|
| 1,567 |
|
| (51.2 | ) |
|
| (51.6 | ) |
Total Revenue |
| $ | 372,791 |
| $ | 8,391 |
| $ | (2,328 | ) |
| $ | 378,854 |
| $ | 364,516 |
|
| 2.3 | % |
|
| 3.9 | % |
1 Revenue for the three- and nine-month periods ended September 30, 2022 has been recalculated using 2021 foreign currency exchange rates in effect during comparable periods to provide information useful in evaluating the underlying business trends excluding the impact of changes in foreign currency exchange rates. | |||||||||||
| |||||||||||
2 Revenue for the nine-month period ended September 30, 2022 has been recalculated to exclude revenue earned from the Company's acquisition of Hubs, Inc. for the period from January 1, 2022 to January 21, 2022 to provide information useful in evaluating the underlying business trends excluding the impact of acquisitions. The Hubs, Inc. acquisition occurred on January 22, 2021 and was included in 2021 revenue after that date. | |||||||||||
| |||||||||||
3 This column presents the percentage change from GAAP revenue for the three- and nine-month periods ended September 30, 2021 to GAAP revenue for the three- and nine-month periods ended September 30, 2022. | |||||||||||
| |||||||||||
4 This column presents the percentage change from GAAP revenue for the three- and nine-month periods ended September 30, 2021 to non-GAAP revenue for the three- and nine-month periods ended September 30, 2022 (as recalculated using the foreign currency exchange rates in effect during the three- and nine-month periods ended September 30, 2021, excluding the impact of Hubs, Inc. acquisition) in order to provide a constant-currency comparison. | |||||||||||
| |||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
Proto Labs, Inc. |
Product Developer Information |
(Unaudited) |
|
| Three Months Ended |
| Nine Months Ended | ||||||||
|
| September 30, |
| September 30, | ||||||||
|
| 2022 |
| 2021 |
| 2022 |
| 2021 | ||||
Unique product developers and engineers served |
|
| 23,816 |
|
| 23,457 |
|
| 47,793 |
|
| 46,687 |
|
|
|
|
|
|
|
|
|
|
|
|
|
Last Trade: | US$41.50 |
Daily Change: | 1.76 4.43 |
Daily Volume: | 399,192 |
Market Cap: | US$1.020B |
November 01, 2024 September 09, 2024 May 01, 2024 |
Northstar Clean Technologies is a cleantech company focused on the sustainable recovery and reprocessing of asphalt shingles. Northstar’s mission is to be the leader in the recovery and reprocessing of asphalt shingles in North America...
CLICK TO LEARN MOREUGE International develops, owns, and operates commercial and community solar projects in the United States and strategic markets abroad. Our distributed energy solutions deliver cheaper, cleaner energy to businesses and consumers...
CLICK TO LEARN MORECOPYRIGHT ©2022 GREEN STOCK NEWS