
CONTACT: | ||
CONMED Corporation | ||
Todd W. Garner | ||
Chief Financial Officer | ||
ToddGarner@conmed.com | ||
| Consolidated Condensed Statements of Income | ||||||||||||||||||||||||||
| (in thousands except per share amounts, unaudited) | ||||||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | |||||||||||||||||||||||||
| September 30, | September 30, | |||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||||||
| Net sales | $ | 337,926 | $ | 316,701 | $ | 1,001,526 | $ | 961,071 | ||||||||||||||||||
| Cost of sales | 171,807 | 137,706 | 469,336 | 426,383 | ||||||||||||||||||||||
| Gross profit | 166,119 | 178,995 | 532,190 | 534,688 | ||||||||||||||||||||||
| % of sales | 49.2 | % | 56.5 | % | 53.1 | % | 55.6 | % | ||||||||||||||||||
| Selling & administrative expense | 140,339 | 99,730 | 425,207 | 345,611 | ||||||||||||||||||||||
| Research & development expense | 13,901 | 13,558 | 40,985 | 41,250 | ||||||||||||||||||||||
| Income from operations | 11,879 | 65,707 | 65,998 | 147,827 | ||||||||||||||||||||||
| % of sales | 3.5 | % | 20.7 | % | 6.6 | % | 15.4 | % | ||||||||||||||||||
| Interest expense | 7,606 | 9,252 | 23,716 | 28,440 | ||||||||||||||||||||||
| Other expense | - | - | 418 | - | ||||||||||||||||||||||
| Income before income taxes | 4,273 | 56,455 | 41,864 | 119,387 | ||||||||||||||||||||||
| Provision for income taxes | 1,414 | 7,471 | 11,548 | 20,719 | ||||||||||||||||||||||
| Net income | $ | 2,859 | $ | 48,984 | $ | 30,316 | $ | 98,668 | ||||||||||||||||||
| Basic EPS | $ | 0.09 | $ | 1.59 | $ | 0.98 | $ | 3.20 | ||||||||||||||||||
| Diluted EPS | 0.09 | 1.57 | 0.97 | 3.17 | ||||||||||||||||||||||
| Basic shares | 30,955 | 30,856 | 31,027 | 30,815 | ||||||||||||||||||||||
| Diluted shares | 31,050 | 31,112 | 31,145 | 31,148 | ||||||||||||||||||||||
Sales Summary | ||||||||||||||||||||||||||||||||||||||
| (in millions, unaudited) | ||||||||||||||||||||||||||||||||||||||
| Three Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||
| % Change | ||||||||||||||||||||||||||||||||||||||
| Domestic | International | |||||||||||||||||||||||||||||||||||||
| 2025 | 2024 | As Reported | Impact of Foreign Currency | Constant Currency | As Reported | As Reported | Impact of Foreign Currency | Constant Currency | ||||||||||||||||||||||||||||||
| Orthopedic Surgery | $ | 138.2 | $ | 130.5 | 5.9 | % | -0.6 | % | 5.3 | % | 5.5 | % | 6.1 | % | -0.9 | % | 5.2 | % | ||||||||||||||||||||
| General Surgery | 199.7 | 186.2 | 7.3 | % | -0.4 | % | 6.9 | % | 6.0 | % | 10.4 | % | -1.2 | % | 9.2 | % | ||||||||||||||||||||||
| $ | 337.9 | $ | 316.7 | 6.7 | % | -0.4 | % | 6.3 | % | 5.9 | % | 7.8 | % | -1.0 | % | 6.8 | % | |||||||||||||||||||||
| Single-use Products | $ | 289.2 | $ | 270.8 | 6.8 | % | -0.5 | % | 6.3 | % | 4.7 | % | 9.9 | % | -1.1 | % | 8.8 | % | ||||||||||||||||||||
| Capital Products | 48.7 | 45.9 | 6.3 | % | -0.3 | % | 6.0 | % | 15.3 | % | -1.6 | % | -0.6 | % | -2.2 | % | ||||||||||||||||||||||
| $ | 337.9 | $ | 316.7 | 6.7 | % | -0.4 | % | 6.3 | % | 5.9 | % | 7.8 | % | -1.0 | % | 6.8 | % | |||||||||||||||||||||
| Domestic | $ | 194.0 | $ | 183.2 | 5.9 | % | 0.0 | % | 5.9 | % | ||||||||||||||||||||||||||||
| International | 143.9 | 133.5 | 7.8 | % | -1.0 | % | 6.8 | % | ||||||||||||||||||||||||||||||
| $ | 337.9 | $ | 316.7 | 6.7 | % | -0.4 | % | 6.3 | % | |||||||||||||||||||||||||||||
| Nine Months Ended September 30, | ||||||||||||||||||||||||||||||||||||||
| % Change | ||||||||||||||||||||||||||||||||||||||
| Domestic | International | |||||||||||||||||||||||||||||||||||||
| 2025 | 2024 | As Reported | Impact of Foreign Currency | Constant Currency | As Reported | As Reported | Impact of Foreign Currency | Constant Currency | ||||||||||||||||||||||||||||||
| Orthopedic Surgery | $ | 417.2 | $ | 405.0 | 3.0 | % | 0.3 | % | 3.3 | % | 0.8 | % | 4.4 | % | 0.5 | % | 4.9 | % | ||||||||||||||||||||
| General Surgery | 584.3 | 556.1 | 5.1 | % | -0.1 | % | 5.0 | % | 5.7 | % | 3.6 | % | -0.1 | % | 3.5 | % | ||||||||||||||||||||||
| $ | 1,001.5 | $ | 961.1 | 4.2 | % | 0.1 | % | 4.3 | % | 4.3 | % | 4.1 | % | 0.2 | % | 4.3 | % | |||||||||||||||||||||
| Single-use Products | $ | 863.2 | $ | 814.8 | 5.9 | % | 0.1 | % | 6.0 | % | 5.0 | % | 7.3 | % | 0.2 | % | 7.5 | % | ||||||||||||||||||||
| Capital Products | 138.3 | 146.3 | -5.5 | % | 0.2 | % | -5.3 | % | -0.9 | % | -9.3 | % | 0.3 | % | -9.0 | % | ||||||||||||||||||||||
| $ | 1,001.5 | $ | 961.1 | 4.2 | % | 0.1 | % | 4.3 | % | 4.3 | % | 4.1 | % | 0.2 | % | 4.3 | % | |||||||||||||||||||||
| Domestic | $ | 568.3 | $ | 545.0 | 4.3 | % | 0.0 | % | 4.3 | % | ||||||||||||||||||||||||||||
| International | 433.2 | 416.1 | 4.1 | % | 0.2 | % | 4.3 | % | ||||||||||||||||||||||||||||||
| $ | 1,001.5 | $ | 961.1 | 4.2 | % | 0.1 | % | 4.3 | % | |||||||||||||||||||||||||||||
| Reconciliation of Reported Net Income to Adjusted Net Income | ||||||||||||||||||||||||||||||||
| (in thousands, except per share amounts, unaudited) | ||||||||||||||||||||||||||||||||
| Three Months Ended September 30, 2025 | ||||||||||||||||||||||||||||||||
| Gross Profit | Selling & Administrative Expense | Operating Income | Interest Expense | Other Expense | Tax Expense | Effective Tax Rate | Net Income | Diluted EPS | ||||||||||||||||||||||||
| As reported | $ | 166,119 | $ | 140,339 | $ | 11,879 | $ | 7,606 | $ | - | $ | 1,414 | 33.1 | % | $ | 2,859 | $ | 0.09 | ||||||||||||||
| % of sales | 49.2 | % | 41.5 | % | 3.5 | % | ||||||||||||||||||||||||||
Product rationalization costs(1) | 19,653 | - | 19,653 | - | - | 4,870 | 14,783 | |||||||||||||||||||||||||
Operational optimization consulting fees(2) | 3,729 | (5,516) | 9,245 | - | - | 2,291 | 6,954 | |||||||||||||||||||||||||
Contingent consideration fair value adjustments(3) | - | (1,341) | 1,341 | - | - | 332 | 1,009 | |||||||||||||||||||||||||
Legal matters(4) | - | (319) | 319 | - | - | 79 | 240 | |||||||||||||||||||||||||
| $ | 189,501 | $ | 133,163 | $ | 42,437 | $ | 7,606 | $ | - | $ | 8,986 | $ | 25,845 | |||||||||||||||||||
| Adjusted gross profit % | 56.1 | % | ||||||||||||||||||||||||||||||
Amortization(5) | $ | 1,500 | (7,233) | 8,733 | (1,276) | - | 2,438 | 7,571 | ||||||||||||||||||||||||
| As adjusted | $ | 125,930 | $ | 51,170 | $ | 6,330 | $ | - | $ | 11,424 | 25.5 | % | $ | 33,416 | $ | 1.08 | ||||||||||||||||
| % of sales | 37.3 | % | 15.1 | % | ||||||||||||||||||||||||||||
| Three Months Ended September 30, 2024 | ||||||||||||||||||||||||||||||||
| Gross Profit | Selling & Administrative Expense | Operating Income | Interest Expense | Other Expense | Tax Expense | Effective Tax Rate | Net Income | Diluted EPS | ||||||||||||||||||||||||
| As reported | $ | 178,995 | $ | 99,730 | $ | 65,707 | $ | 9,252 | $ | - | $ | 7,471 | 13.2 | % | $ | 48,984 | $ | 1.57 | ||||||||||||||
| % of sales | 56.5 | % | 31.5 | % | 20.7 | % | ||||||||||||||||||||||||||
Contingent consideration fair value adjustments(3) | - | 27,049 | (27,049) | - | - | (1,319) | (25,730) | |||||||||||||||||||||||||
Legal matters(4) | - | (1,885) | 1,885 | - | - | 92 | 1,793 | |||||||||||||||||||||||||
| $ | 178,995 | $ | 124,894 | $ | 40,543 | $ | 9,252 | $ | - | $ | 6,244 | $ | 25,047 | |||||||||||||||||||
| Adjusted gross profit % | 56.5 | % | ||||||||||||||||||||||||||||||
Amortization(5) | $ | 1,500 | (7,158) | 8,658 | (1,443) | - | 2,440 | 7,661 | ||||||||||||||||||||||||
| As adjusted | $ | 117,736 | $ | 49,201 | $ | 7,809 | $ | - | $ | 8,684 | 21.0 | % | $ | 32,708 | $ | 1.05 | ||||||||||||||||
| % of sales | 37.2 | % | 15.5 | % | ||||||||||||||||||||||||||||
(1) In 2025, the Company wrote off inventory, equipment, tooling and patents related to the cancellation of planned new product lines and discontinuation of certain catalog numbers as a result of our operational optimization consultation and internal review. | ||||||||||||||||||||||||||||||||
(2) In 2025, the Company incurred costs related to the engagement of a consulting firm to evaluate and propose improvements to our manufacturing operations which are included in cost of sales. In addition, we incurred consulting fees related to operational optimization which are included in selling & administrative expense. | ||||||||||||||||||||||||||||||||
(3) In 2025 and 2024, the Company recorded income/(expense) related to the fair value adjustments of contingent consideration. | ||||||||||||||||||||||||||||||||
(4) In 2025 and 2024, the Company incurred costs for third party services pertaining to potential issues with certain royalty payments to surgeons involved in design teams. | ||||||||||||||||||||||||||||||||
| (5) Includes amortization of intangible assets and deferred financing fees. | ||||||||||||||||||||||||||||||||
| Reconciliation of Reported Net Income to Adjusted Net Income | ||||||||||||||||||||||||||||||||
| (in thousands, except per share amounts, unaudited) | ||||||||||||||||||||||||||||||||
| Nine Months Ended September 30, 2025 | ||||||||||||||||||||||||||||||||
| Gross Profit | Selling & Administrative Expense | Operating Income | Interest Expense | Other Expense | Tax Expense | Effective Tax Rate | Net Income | Diluted EPS | ||||||||||||||||||||||||
| As reported | $ | 532,190 | $ | 425,207 | $ | 65,998 | $ | 23,716 | $ | 418 | $ | 11,548 | 27.6 | % | $ | 30,316 | $ | 0.97 | ||||||||||||||
| % of sales | 53.1 | % | 42.5 | % | 6.6 | % | ||||||||||||||||||||||||||
Product rationalization costs(1) | 19,653 | - | 19,653 | - | - | 4,870 | 14,783 | |||||||||||||||||||||||||
Operational optimization consulting fees(2) | 12,262 | (8,456) | 20,718 | - | - | 4,045 | 16,673 | |||||||||||||||||||||||||
Executive transition costs(3) | - | (12,165) | 12,165 | - | - | 2,812 | 9,353 | |||||||||||||||||||||||||
Legal matters(4) | - | (2,548) | 2,548 | - | - | 453 | 2,095 | |||||||||||||||||||||||||
Contingent consideration fair value adjustments(5) | - | (3,504) | 3,504 | - | - | 1,046 | 2,458 | |||||||||||||||||||||||||
Debt refinancing costs(6) | - | - | - | - | (418) | 47 | 371 | |||||||||||||||||||||||||
Gain on sale of product line(7) | - | 354 | (354) | - | - | (82) | (272) | |||||||||||||||||||||||||
| $ | 564,105 | $ | 398,888 | $ | 124,232 | $ | 23,716 | $ | - | $ | 24,739 | $ | 75,777 | |||||||||||||||||||
| Adjusted gross profit % | 56.3 | % | ||||||||||||||||||||||||||||||
Amortization(8) | $ | 4,500 | (21,597) | 26,097 | (4,107) | - | 7,335 | 22,869 | ||||||||||||||||||||||||
| As adjusted | $ | 377,291 | $ | 150,329 | $ | 19,609 | $ | - | $ | 32,074 | 24.5 | % | $ | 98,646 | $ | 3.17 | ||||||||||||||||
| % of sales | 37.7 | % | 15.0 | % | ||||||||||||||||||||||||||||
| Nine Months Ended September 30, 2024 | ||||||||||||||||||||||||||||||||
| Gross Profit | Selling & Administrative Expense | Operating Income | Interest Expense | Other Expense | Tax Expense | Effective Tax Rate | Net Income | Diluted EPS | ||||||||||||||||||||||||
| As reported | $ | 534,688 | $ | 345,611 | $ | 147,827 | $ | 28,440 | $ | - | $ | 20,719 | 17.4 | % | $ | 98,668 | $ | 3.17 | ||||||||||||||
| % of sales | 55.6 | % | 36.0 | % | 15.4 | % | ||||||||||||||||||||||||||
Legal matters(4) | - | (4,566) | 4,566 | - | - | 344 | 4,222 | |||||||||||||||||||||||||
Contingent consideration fair value adjustments(5) | - | 42,267 | (42,267) | - | - | (2,650) | (39,617) | |||||||||||||||||||||||||
Restructuring and related costs(9) | 235 | (1,539) | 1,774 | - | - | 255 | 1,519 | |||||||||||||||||||||||||
Asset impairment costs(10) | 1,414 | - | 1,414 | - | - | 203 | 1,211 | |||||||||||||||||||||||||
Termination of distributor agreement(11) | - | 970 | (970) | - | - | (139) | (831) | |||||||||||||||||||||||||
| $ | 536,337 | $ | 382,743 | $ | 112,344 | $ | 28,440 | $ | - | $ | 18,732 | $ | 65,172 | |||||||||||||||||||
| Adjusted gross profit % | 55.8 | % | ||||||||||||||||||||||||||||||
Amortization(8) | $ | 4,500 | (21,466) | 25,966 | (4,256) | - | 7,320 | 22,902 | ||||||||||||||||||||||||
| As adjusted | $ | 361,277 | $ | 138,310 | $ | 24,184 | $ | - | $ | 26,052 | 22.8 | % | $ | 88,074 | $ | 2.83 | ||||||||||||||||
| % of sales | 37.6 | % | 14.4 | % | ||||||||||||||||||||||||||||
(1) In 2025, the Company wrote off inventory, equipment, tooling and patents related to the cancellation of planned new product lines and discontinuation of certain catalog numbers as a result of our operational optimization consultation and internal review. | ||||||||||||||||||||||||||||||||
(2) In 2025, the Company incurred costs related to the engagement of a consulting firm to evaluate and propose improvements to our manufacturing operations which are included in cost of sales. In addition, we incurred consulting fees related to operational optimization which are included in selling & administrative expense. | ||||||||||||||||||||||||||||||||
(3) In 2025, the Company incurred cash and stock-based compensation costs related to advisory services provided by our former Chief Executive Officer. | ||||||||||||||||||||||||||||||||
(4) In 2025 and 2024, the Company incurred costs for third party services pertaining to potential issues with certain royalty payments to surgeons involved in design teams. | ||||||||||||||||||||||||||||||||
(5) In 2025 and 2024, the Company recorded income/(expense) related to the fair value adjustments of contingent consideration. | ||||||||||||||||||||||||||||||||
(6) In 2025, the Company incurred costs related to a loss on early extinguishment and third-party fees associated with the eighth amended and restated senior credit agreement. | ||||||||||||||||||||||||||||||||
(7) In 2025, the Company recognized a gain on the sale of a product line. | ||||||||||||||||||||||||||||||||
(8) Includes amortization of intangible assets and deferred financing fees. | ||||||||||||||||||||||||||||||||
(9) In 2024, the Company incurred severance costs related to the elimination of certain positions. | ||||||||||||||||||||||||||||||||
(10) In 2024, the Company wrote off inventory, tooling and equipment related to the cancellation of a planned new product line. | ||||||||||||||||||||||||||||||||
(11) In 2024, the Company recorded an accrual adjustment related to the previous termination of a distributor agreement. | ||||||||||||||||||||||||||||||||
| Reconciliation of Reported Net Income to EBITDA & Adjusted EBITDA | |||||||||||||||||||||||
| (in thousands, unaudited) | |||||||||||||||||||||||
| Three Months Ended | Nine Months Ended | ||||||||||||||||||||||
| September 30, | September 30, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| Net income | $ | 2,859 | $ | 48,984 | $ | 30,316 | $ | 98,668 | |||||||||||||||
| Provision for income taxes | 1,414 | 7,471 | 11,548 | 20,719 | |||||||||||||||||||
| Interest expense | 7,606 | 9,252 | 23,716 | 28,440 | |||||||||||||||||||
| Depreciation | 4,376 | 4,195 | 13,077 | 12,406 | |||||||||||||||||||
| Amortization | 14,231 | 13,779 | 42,354 | 41,445 | |||||||||||||||||||
| EBITDA | $ | 30,486 | $ | 83,681 | $ | 121,011 | $ | 201,678 | |||||||||||||||
| Stock based compensation | 4,585 | 6,123 | 15,869 | 19,336 | |||||||||||||||||||
Product rationalization costs | 19,653 | - | 19,653 | - | |||||||||||||||||||
| Operational optimization consulting fees | 9,245 | - | 20,718 | - | |||||||||||||||||||
| Contingent consideration fair value adjustments | 1,341 | (27,049) | 3,504 | (42,267) | |||||||||||||||||||
| Legal matters | 319 | 1,885 | 2,548 | 4,566 | |||||||||||||||||||
| Debt refinancing costs | - | - | 418 | - | |||||||||||||||||||
| Executive transition costs | - | - | 12,165 | - | |||||||||||||||||||
| Gain on sale of product line | - | - | (354) | - | |||||||||||||||||||
| Restructuring and related costs | - | - | - | 1,774 | |||||||||||||||||||
| Asset impairment costs | - | - | - | 1,414 | |||||||||||||||||||
| Termination of distributor agreement | - | - | - | (970) | |||||||||||||||||||
| Adjusted EBITDA | $ | 65,629 | $ | 64,640 | $ | 195,532 | $ | 185,531 | |||||||||||||||
| EBITDA Margin | |||||||||||||||||||||||
| EBITDA | 9.0 | % | 26.4 | % | 12.1 | % | 21.0 | % | |||||||||||||||
| Adjusted EBITDA | 19.4 | % | 20.4 | % | 19.5 | % | 19.3 | % | |||||||||||||||