
CONTACT: | ||
CONMED Corporation | ||
| Pat Beyer | ||
| Chief Executive Officer | ||
| PatBeyer@conmed.com | ||
| Consolidated Condensed Statements of Income | ||||||||||||||||||||||||||
| (in thousands except per share amounts, unaudited) | ||||||||||||||||||||||||||
| Three Months Ended | Year Ended | |||||||||||||||||||||||||
| December 31, | December 31, | |||||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | |||||||||||||||||||||||
| Net sales | $ | 373,198 | $ | 345,944 | $ | 1,374,724 | $ | 1,307,015 | ||||||||||||||||||
| Cost of sales | 154,912 | 147,600 | 624,249 | 573,983 | ||||||||||||||||||||||
| Gross profit | 218,286 | 198,344 | 750,475 | 733,032 | ||||||||||||||||||||||
| % of sales | 58.5 | % | 57.3 | % | 54.6 | % | 56.1 | % | ||||||||||||||||||
| Selling & administrative expense | 166,764 | 132,669 | 591,969 | 478,280 | ||||||||||||||||||||||
| Research & development expense | 14,899 | 13,176 | 55,884 | 54,426 | ||||||||||||||||||||||
| Income from operations | 36,623 | 52,499 | 102,622 | 200,326 | ||||||||||||||||||||||
| % of sales | 9.8 | % | 15.2 | % | 7.5 | % | 15.3 | % | ||||||||||||||||||
| Interest expense | 7,370 | 8,857 | 31,087 | 37,297 | ||||||||||||||||||||||
| Other expense | - | - | 418 | - | ||||||||||||||||||||||
| Income before income taxes | 29,253 | 43,642 | 71,117 | 163,029 | ||||||||||||||||||||||
| Provision for income taxes | 12,514 | 9,888 | 24,062 | 30,606 | ||||||||||||||||||||||
| Net income | $ | 16,739 | $ | 33,754 | $ | 47,055 | $ | 132,423 | ||||||||||||||||||
| Basic EPS | $ | 0.54 | $ | 1.09 | $ | 1.52 | $ | 4.29 | ||||||||||||||||||
| Diluted EPS | 0.54 | 1.08 | 1.51 | 4.25 | ||||||||||||||||||||||
| Basic shares | 30,968 | 30,923 | 31,036 | 30,846 | ||||||||||||||||||||||
| Diluted shares | 31,030 | 31,146 | 31,149 | 31,150 | ||||||||||||||||||||||
Sales Summary | ||||||||||||||||||||||||||||||||||||||
| (in millions, unaudited) | ||||||||||||||||||||||||||||||||||||||
| Three Months Ended December 31, | ||||||||||||||||||||||||||||||||||||||
| % 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 | $ | 157.4 | $ | 139.0 | 13.2 | % | -1.1 | % | 12.1 | % | 6.6 | % | 17.5 | % | -1.8 | % | 15.7 | % | ||||||||||||||||||||
| General Surgery | 215.8 | 206.9 | 4.3 | % | -0.5 | % | 3.8 | % | -0.4 | % | 16.3 | % | -1.5 | % | 14.8 | % | ||||||||||||||||||||||
| $ | 373.2 | $ | 345.9 | 7.9 | % | -0.8 | % | 7.1 | % | 1.4 | % | 17.0 | % | -1.6 | % | 15.4 | % | |||||||||||||||||||||
| Single-use Products | $ | 320.6 | $ | 297.3 | 7.8 | % | -0.7 | % | 7.1 | % | 1.5 | % | 17.6 | % | -1.7 | % | 15.9 | % | ||||||||||||||||||||
| Capital Products | 52.6 | 48.6 | 8.2 | % | -0.9 | % | 7.3 | % | 1.4 | % | 14.4 | % | -1.6 | % | 12.8 | % | ||||||||||||||||||||||
| $ | 373.2 | $ | 345.9 | 7.9 | % | -0.8 | % | 7.1 | % | 1.4 | % | 17.0 | % | -1.6 | % | 15.4 | % | |||||||||||||||||||||
| Domestic | $ | 206.2 | $ | 203.3 | 1.4 | % | 0.0 | % | 1.4 | % | ||||||||||||||||||||||||||||
| International | 167.0 | 142.6 | 17.0 | % | -1.6 | % | 15.4 | % | ||||||||||||||||||||||||||||||
| $ | 373.2 | $ | 345.9 | 7.9 | % | -0.8 | % | 7.1 | % | |||||||||||||||||||||||||||||
| Year Ended December 31, | ||||||||||||||||||||||||||||||||||||||
| % 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 | $ | 574.6 | $ | 544.0 | 5.6 | % | -0.1 | % | 5.5 | % | 2.3 | % | 7.8 | % | -0.2 | % | 7.6 | % | ||||||||||||||||||||
| General Surgery | 800.1 | 763.0 | 4.9 | % | -0.2 | % | 4.7 | % | 4.0 | % | 6.9 | % | -0.5 | % | 6.4 | % | ||||||||||||||||||||||
| $ | 1,374.7 | $ | 1,307.0 | 5.2 | % | -0.1 | % | 5.1 | % | 3.5 | % | 7.4 | % | -0.3 | % | 7.1 | % | |||||||||||||||||||||
| Single-use Products | $ | 1,183.8 | $ | 1,112.1 | 6.4 | % | -0.1 | % | 6.3 | % | 4.0 | % | 9.9 | % | -0.3 | % | 9.6 | % | ||||||||||||||||||||
| Capital Products | 190.9 | 194.9 | -2.1 | % | 0.0 | % | -2.1 | % | -0.3 | % | -3.6 | % | -0.2 | % | -3.8 | % | ||||||||||||||||||||||
| $ | 1,374.7 | $ | 1,307.0 | 5.2 | % | -0.1 | % | 5.1 | % | 3.5 | % | 7.4 | % | -0.3 | % | 7.1 | % | |||||||||||||||||||||
| Domestic | $ | 774.6 | $ | 748.2 | 3.5 | % | 0.0 | % | 3.5 | % | ||||||||||||||||||||||||||||
| International | 600.1 | 558.8 | 7.4 | % | -0.3 | % | 7.1 | % | ||||||||||||||||||||||||||||||
| $ | 1,374.7 | $ | 1,307.0 | 5.2 | % | -0.1 | % | 5.1 | % | |||||||||||||||||||||||||||||
| Reconciliation of Reported Net Income to Adjusted Net Income | |||||||||||||||||||||||||||||||||||
| (in thousands, except per share amounts, unaudited) | |||||||||||||||||||||||||||||||||||
| Three Months Ended December 31, 2025 | |||||||||||||||||||||||||||||||||||
| Gross Profit | Selling & Administrative Expense | Research & Development Expense | Operating Income | Interest Expense | Other Expense | Tax Expense | Effective Tax Rate | Net Income | Diluted EPS | ||||||||||||||||||||||||||
| As reported | $ | 218,286 | $ | 166,764 | $ | 14,899 | $ | 36,623 | $ | 7,370 | $ | - | $ | 12,514 | 42.8 | % | $ | 16,739 | $ | 0.54 | |||||||||||||||
| % of sales | 58.5 | % | 44.7 | % | 4.0 | % | 9.8 | % | |||||||||||||||||||||||||||
Contingent consideration fair value adjustments(1) | - | (19,446) | - | 19,446 | - | - | 278 | 19,168 | |||||||||||||||||||||||||||
Product rationalization costs(2) | 2,596 | (2,234) | - | 4,830 | - | - | 69 | 4,761 | |||||||||||||||||||||||||||
Operational optimization consulting fees(3) | 188 | (4,469) | - | 4,657 | - | - | 67 | 4,590 | |||||||||||||||||||||||||||
EU medical device regulations(4) | - | - | (785) | 785 | - | - | 11 | 774 | |||||||||||||||||||||||||||
Legal matters(5) | - | (60) | - | 60 | - | - | 1 | 59 | |||||||||||||||||||||||||||
Termination of distribution agreement(6) | (9,866) | - | - | (9,866) | - | - | (141) | (9,725) | |||||||||||||||||||||||||||
| $ | 211,204 | $ | 140,555 | $ | 14,114 | $ | 56,535 | $ | 7,370 | $ | - | $ | 12,799 | $ | 36,366 | ||||||||||||||||||||
| Adjusted gross profit % | 56.6 | % | |||||||||||||||||||||||||||||||||
Amortization(7) | $ | 1,500 | (7,591) | - | 9,091 | (1,539) | - | 2,563 | 8,067 | ||||||||||||||||||||||||||
| As adjusted | $ | 132,964 | $ | 14,114 | $ | 65,626 | $ | 5,831 | $ | - | $ | 15,362 | 25.7 | % | $ | 44,433 | $ | 1.43 | |||||||||||||||||
| % of sales | 35.6 | % | 3.8 | % | 17.6 | % | |||||||||||||||||||||||||||||
| Three Months Ended December 31, 2024 | |||||||||||||||||||||||||||||||||||
| Gross Profit | Selling & Administrative Expense | Research & Development Expense | Operating Income | Interest Expense | Other Expense | Tax Expense | Effective Tax Rate | Net Income | Diluted EPS | ||||||||||||||||||||||||||
| As reported | $ | 198,344 | $ | 132,669 | $ | 13,176 | $ | 52,499 | $ | 8,857 | $ | - | $ | 9,888 | 22.7 | % | $ | 33,754 | $ | 1.08 | |||||||||||||||
| % of sales | 57.3 | % | 38.3 | % | 3.8 | % | 15.2 | % | |||||||||||||||||||||||||||
Contingent consideration fair value adjustments(1) | - | (1,219) | - | 1,219 | - | - | 1,058 | 161 | |||||||||||||||||||||||||||
Hurricane impact(8) | 955 | - | - | 955 | - | - | 829 | 126 | |||||||||||||||||||||||||||
Lease impairment(9) | - | (606) | - | 606 | - | - | 526 | 80 | |||||||||||||||||||||||||||
Legal matters(5) | - | (531) | - | 531 | - | - | 461 | 70 | |||||||||||||||||||||||||||
| $ | 199,299 | $ | 130,313 | $ | 13,176 | $ | 55,810 | $ | 8,857 | $ | - | $ | 12,762 | $ | 34,191 | ||||||||||||||||||||
| Adjusted gross profit % | 57.6 | % | |||||||||||||||||||||||||||||||||
Amortization(7) | $ | 1,500 | (7,162) | - | 8,662 | (1,443) | - | 2,456 | 7,649 | ||||||||||||||||||||||||||
| As adjusted | $ | 123,151 | $ | 13,176 | $ | 64,472 | $ | 7,414 | $ | - | $ | 15,218 | 26.7 | % | $ | 41,840 | $ | 1.34 | |||||||||||||||||
| % of sales | 35.6 | % | 3.8 | % | 18.6 | % | |||||||||||||||||||||||||||||
| (1) In 2025 and 2024, the Company recorded expense related to the fair value adjustments of contingent consideration. | |||||||||||||||||||||||||||||||||||
| (2) In 2025, the Company wrote off inventory, equipment, tooling and patents to cost of goods sold 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. In addition, we wrote off the developed technology intangible asset to selling and administrative expense. | |||||||||||||||||||||||||||||||||||
| (3) 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 and other charges related to operational optimization which are included in selling & administrative expense. | |||||||||||||||||||||||||||||||||||
| (4) In 2025, the Company incurred costs to comply with the European Union's Medical Device Regulations (MDR). | |||||||||||||||||||||||||||||||||||
| (5) In 2025 and 2024, the Company incurred costs for third party services pertaining to potential issues with certain royalty payments to design surgeons. | |||||||||||||||||||||||||||||||||||
(6) In 2025, the Company incurred income related to the early termination of an agreement granting the Company exclusive distribution rights. | |||||||||||||||||||||||||||||||||||
| (7) Includes amortization of intangible assets and deferred financing fees. | |||||||||||||||||||||||||||||||||||
| (8) In 2024, the Company incurred costs due to the impact of Hurricane Milton on our Largo, FL facility. These costs were mainly comprised of emergency pay to employees and plant underutilization due to abnormally low production. | |||||||||||||||||||||||||||||||||||
| (9) In 2024, the Company recorded lease impairment expense related to a storage facility no longer utilized. | |||||||||||||||||||||||||||||||||||
| Reconciliation of Reported Net Income to Adjusted Net Income | |||||||||||||||||||||||||||||||||||
| (in thousands, except per share amounts, unaudited) | |||||||||||||||||||||||||||||||||||
| Year Ended December 31, 2025 | |||||||||||||||||||||||||||||||||||
| Gross Profit | Selling & Administrative Expense | Research & Development Expense | Operating Income | Interest Expense | Other Expense | Tax Expense | Effective Tax Rate | Net Income | Diluted EPS | ||||||||||||||||||||||||||
| As reported | $ | 750,475 | $ | 591,969 | $ | 55,884 | $ | 102,622 | $ | 31,087 | $ | 418 | $ | 24,062 | 33.8 | % | $ | 47,055 | $ | 1.51 | |||||||||||||||
| % of sales | 54.6 | % | 43.1 | % | 4.1 | % | 7.5 | % | |||||||||||||||||||||||||||
Operational optimization costs(1) | 12,450 | (12,926) | - | 25,376 | - | - | 4,112 | 21,264 | |||||||||||||||||||||||||||
Product rationalization costs(2) | 22,249 | (2,234) | - | 24,483 | - | - | 4,940 | 19,543 | |||||||||||||||||||||||||||
Contingent consideration fair value adjustments(3) | - | (22,951) | - | 22,951 | - | - | 1,324 | 21,627 | |||||||||||||||||||||||||||
Executive transition costs(4) | - | (12,165) | - | 12,165 | - | - | 2,812 | 9,353 | |||||||||||||||||||||||||||
EU medical device regulations(5) | - | - | (785) | 785 | - | - | 11 | 774 | |||||||||||||||||||||||||||
Debt refinancing costs(6) | - | - | - | - | - | (418) | 47 | 371 | |||||||||||||||||||||||||||
Legal matters(7) | - | (2,609) | - | 2,609 | - | - | 454 | 2,155 | |||||||||||||||||||||||||||
Gain on sale of product line(8) | - | 354 | - | (354) | - | - | (82) | (272) | |||||||||||||||||||||||||||
Termination of distribution agreement(9) | (9,866) | - | - | (9,866) | - | - | (141) | (9,725) | |||||||||||||||||||||||||||
| $ | 775,308 | $ | 539,438 | $ | 55,099 | $ | 180,771 | $ | 31,087 | $ | - | $ | 37,539 | $ | 112,145 | ||||||||||||||||||||
| Adjusted gross profit % | 56.4 | % | |||||||||||||||||||||||||||||||||
Amortization(10) | $ | 6,000 | (29,188) | - | 35,188 | (5,646) | - | 9,898 | 30,936 | ||||||||||||||||||||||||||
| As adjusted | $ | 510,250 | $ | 55,099 | $ | 215,959 | $ | 25,441 | $ | - | $ | 47,437 | 24.9 | % | $ | 143,081 | $ | 4.59 | |||||||||||||||||
| % of sales | 37.1 | % | 4.0 | % | 15.7 | % | |||||||||||||||||||||||||||||
| Year Ended December 31, 2024 | |||||||||||||||||||||||||||||||||||
| Gross Profit | Selling & Administrative Expense | Research & Development Expense | Operating Income | Interest Expense | Other Expense | Tax Expense | Effective Tax Rate | Net Income | Diluted EPS | ||||||||||||||||||||||||||
| As reported | $ | 733,032 | $ | 478,280 | $ | 54,426 | $ | 200,326 | $ | 37,297 | $ | - | $ | 30,606 | 18.8 | % | $ | 132,423 | $ | 4.25 | |||||||||||||||
| % of sales | 56.1 | % | 36.6 | % | 4.2 | % | 15.3 | % | |||||||||||||||||||||||||||
Legal matters(7) | - | (5,097) | - | 5,097 | - | - | 806 | 4,291 | |||||||||||||||||||||||||||
Restructuring and related costs(11) | 235 | (1,539) | - | 1,774 | - | - | 255 | 1,519 | |||||||||||||||||||||||||||
Product rationalization costs(2) | 1,414 | - | - | 1,414 | - | - | 203 | 1,211 | |||||||||||||||||||||||||||
Hurricane impact(12) | 955 | - | - | 955 | - | - | 829 | 126 | |||||||||||||||||||||||||||
Lease impairment(13) | - | (606) | - | 606 | - | - | 526 | 80 | |||||||||||||||||||||||||||
Termination of distributor agreement(14) | - | 970 | - | (970) | - | - | (139) | (831) | |||||||||||||||||||||||||||
Contingent consideration fair value adjustments(3) | - | 41,048 | - | (41,048) | - | - | (1,591) | (39,457) | |||||||||||||||||||||||||||
| $ | 735,636 | $ | 513,056 | $ | 54,426 | $ | 168,154 | $ | 37,297 | $ | - | $ | 31,495 | $ | 99,362 | ||||||||||||||||||||
| Adjusted gross profit % | 56.3 | % | |||||||||||||||||||||||||||||||||
Amortization(10) | $ | 6,000 | (28,629) | - | 34,629 | (5,700) | - | 9,775 | 30,554 | ||||||||||||||||||||||||||
| As adjusted | $ | 484,427 | $ | 54,426 | $ | 202,783 | $ | 31,597 | $ | - | $ | 41,270 | 24.1 | % | $ | 129,916 | $ | 4.17 | |||||||||||||||||
| % of sales | 37.1 | % | 4.2 | % | 15.5 | % | |||||||||||||||||||||||||||||
| (1) 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 and other charges related to operational optimization which are included in selling & administrative expense. | ||||||||||||||||||||||||||||||||
| (2) In 2025, the Company wrote off inventory, equipment, tooling and patents to cost of goods sold 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. In addition, we wrote off the developed technology intangible asset to selling and administrative expense. In 2024, the Company wrote off inventory, tooling and equipment related to the cancellation of a planned new product line. | ||||||||||||||||||||||||||||||||
| (3) In 2025 and 2024, the Company recorded income/(expense) related to the fair value adjustments of contingent consideration. | ||||||||||||||||||||||||||||||||
| (4) In 2025, the Company incurred cash and stock-based compensation costs related to advisory services provided by our former Chief Executive Officer. | ||||||||||||||||||||||||||||||||
| (5) In 2025, the Company incurred costs to comply with the European Union's Medical Device Regulations (MDR). | ||||||||||||||||||||||||||||||||
| (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 and 2024, the Company incurred costs for third party services pertaining to potential issues with certain royalty payments to design surgeons. | ||||||||||||||||||||||||||||||||
| (8) In 2025, the Company recognized a gain on the sale of a product line. | ||||||||||||||||||||||||||||||||
(9) In 2025, the Company incurred income related to the early termination of an agreement granting the Company exclusive distribution rights. | ||||||||||||||||||||||||||||||||
| (10) Includes amortization of intangible assets and deferred financing fees. | ||||||||||||||||||||||||||||||||
| (11) In 2024, the Company incurred severance costs related to the elimination of certain positions. | ||||||||||||||||||||||||||||||||
| (12) In 2024, the Company incurred costs due to the impact of Hurricane Milton on our Largo, FL facility. These costs were mainly comprised of emergency pay to employees and plant underutilization due to abnormally low production. | ||||||||||||||||||||||||||||||||
| (13) In 2024, the Company recorded lease impairment expense related to a storage facility no longer utilized. | ||||||||||||||||||||||||||||||||
| (14) 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 | Year Ended | ||||||||||||||||||||||
| December 31, | December 31, | ||||||||||||||||||||||
| 2025 | 2024 | 2025 | 2024 | ||||||||||||||||||||
| Net income | $ | 16,739 | $ | 33,754 | $ | 47,055 | $ | 132,423 | |||||||||||||||
| Provision for income taxes | 12,514 | 9,888 | 24,062 | 30,606 | |||||||||||||||||||
| Interest expense | 7,370 | 8,857 | 31,087 | 37,297 | |||||||||||||||||||
| Depreciation | 4,066 | 4,199 | 17,143 | 16,605 | |||||||||||||||||||
| Amortization | 14,784 | 13,807 | 57,138 | 55,252 | |||||||||||||||||||
| EBITDA | $ | 55,473 | $ | 70,505 | $ | 176,485 | $ | 272,183 | |||||||||||||||
| Stock-based compensation | 4,972 | 6,222 | 20,841 | 25,558 | |||||||||||||||||||
| Contingent consideration fair value adjustments | 19,446 | 1,219 | 22,951 | (41,048) | |||||||||||||||||||
| Product rationalization costs | 4,830 | - | 24,483 | 1,414 | |||||||||||||||||||
| Operational optimization costs | 4,657 | - | 25,376 | - | |||||||||||||||||||
| EU medical device regulations | 785 | - | 785 | - | |||||||||||||||||||
| Legal matters | 60 | 531 | 2,609 | 5,097 | |||||||||||||||||||
| Restructuring and related costs | - | - | - | 1,774 | |||||||||||||||||||
| Executive transition costs | - | - | 12,165 | - | |||||||||||||||||||
| Debt refinancing costs | - | - | 418 | - | |||||||||||||||||||
| Gain on sale of product line | - | - | (354) | - | |||||||||||||||||||
| Hurricane impact | - | 955 | - | 955 | |||||||||||||||||||
| Lease impairment | - | 606 | - | 606 | |||||||||||||||||||
| Termination of distribution agreement | (9,866) | - | (9,866) | - | |||||||||||||||||||
| Termination of distributor agreement | - | - | - | (970) | |||||||||||||||||||
| Adjusted EBITDA | $ | 80,357 | $ | 80,038 | $ | 275,893 | $ | 265,569 | |||||||||||||||
| EBITDA Margin | |||||||||||||||||||||||
| EBITDA | 14.9 | % | 20.4 | % | 12.8 | % | 20.8 | % | |||||||||||||||
| Adjusted EBITDA | 21.5 | % | 23.1 | % | 20.1 | % | 20.3 | % | |||||||||||||||