| | | |
Page
|
| |||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | |
|
| | ||
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 11 | | | |
| | | | | | 11 | | | |
| | | | | | 11 | | | |
| | | | | | 11 | | |
| | | |
For the Three Months Ended
|
| |
For the
Year Ended 2018 |
| ||||||||||||||||||||||||
| | | |
March 31,
2018 |
| |
June 30,
2018 |
| |
September 30,
2018 |
| |
December 31,
2018 |
| ||||||||||||||||||
|
Total Net Revenue
|
| | | $ | 6,876 | | | | | $ | 7,573 | | | | | $ | 8,131 | | | | | $ | 9,337 | | | | | $ | 31,917 | | |
|
Net Income
|
| | | $ | 1,921 | | | | | $ | 2,418 | | | | | $ | 2,591 | | | | | $ | 2,622 | | | | | $ | 9,552 | | |
|
Adjusted EBITDA
|
| | | $ | 2,043 | | | | | $ | 2,810 | | | | | $ | 2,955 | | | | | $ | 3,120 | | | | | | | | |
| | | |
For the Three Months Ended
|
| |
For the
Year Ended 2019 |
| |
For the
Three Months Ended March 31, 2020 |
| |||||||||||||||||||||||||||
| | | |
March 31,
2019 |
| |
June 30,
2019 |
| |
September 30,
2019 |
| |
December 31,
2019 |
| ||||||||||||||||||||||||
|
Total Net Revenue
|
| | | $ | 9,196 | | | | | $ | 10,297 | | | | | $ | 11,817 | | | | | $ | 14,162 | | | | | $ | 45,472 | | | | | $ | 15,228 | | |
|
Net Income
|
| | | $ | 2,350 | | | | | $ | 2,162 | | | | | $ | 2,033 | | | | | $ | 2,947 | | | | | $ | 9,492 | | | | | $ | 2,937 | | |
|
Adjusted EBITDA
|
| | | $ | 2,461 | | | | | $ | 2,818 | | | | | $ | 2,805 | | | | | $ | 4,053 | | | | | | | | | | | $ | 3,023 | | |
|
Reconciliation of GAAP to Non-GAAP Measure
(in thousands) |
| |
For the Three Months Ended
|
| |||||||||||||||||||||||||||||||||||||||
| |
March 31,
2017 |
| |
June 30,
2017 |
| |
September 30,
2017 |
| |
December 31,
2017 |
| |
March 31,
2018 |
| |
June 30,
2018 |
| |
September 30,
2018 |
| |||||||||||||||||||||||
| Adjusted EBITDA: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 353 | | | | | $ | 1,504 | | | | | $ | 2,200 | | | | | $ | 3,308 | | | | | $ | 1,921 | | | | | $ | 2,418 | | | | | $ | 2,591 | | |
|
Depreciation and Amortization*
|
| | | | 64 | | | | | | 41 | | | | | | 111 | | | | | | 37 | | | | | | 25 | | | | | | 42 | | | | | | 59 | | |
|
Stock-based compensation expense
|
| | | | 24 | | | | | | 13 | | | | | | 9 | | | | | | 249 | | | | | | 63 | | | | | | 53 | | | | | | 76 | | |
|
Interest expense and other (benefit), net
|
| | | | 121 | | | | | | 394 | | | | | | 691 | | | | | | 244 | | | | | | 115 | | | | | | 37 | | | | | | 1 | | |
|
Income tax expense (benefit)
|
| | | | 9 | | | | | | 36 | | | | | | 44 | | | | | | 40 | | | | | | (81) | | | | | | 260 | | | | | | 228 | | |
|
Adjusted EBITDA
|
| | | $ | 571 | | | | | $ | 1,988 | | | | | $ | 3,055 | | | | | $ | 3,878 | | | | | $ | 2,043 | | | | | $ | 2,810 | | | | | $ | 2,955 | | |
|
Reconciliation of GAAP to Non-GAAP Measure
(in thousands) |
| |
For the Three Months Ended
|
| |||||||||||||||||||||||||||||||||
| |
December 31,
2018 |
| |
March 31,
2019 |
| |
June 30,
2019 |
| |
September 30,
2019 |
| |
December 31,
2019 |
| |
March 31,
2020 |
| ||||||||||||||||||||
| Adjusted EBITDA: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net income
|
| | | $ | 2,622 | | | | | $ | 2,350 | | | | | $ | 2,162 | | | | | $ | 2,033 | | | | | $ | 2,947 | | | | | $ | 2,937 | | |
|
Depreciation and Amortization*
|
| | | | 62 | | | | | | 66 | | | | | | 76 | | | | | | 50 | | | | | | 60 | | | | | | 68 | | |
|
Stock-based compensation expense
|
| | | | 178 | | | | | | 139 | | | | | | 158 | | | | | | 259 | | | | | | 264 | | | | | | 497 | | |
|
Interest expense and other (benefit), net
|
| | | | 0 | | | | | | (880) | | | | | | 0 | | | | | | 0 | | | | | | 4 | | | | | | 4 | | |
|
Income tax expense (benefit)
|
| | | | 258 | | | | | | 786 | | | | | | 422 | | | | | | 463 | | | | | | 778 | | | | | | (483) | | |
|
Adjusted EBITDA
|
| | | $ | 3,120 | | | | | $ | 2,461 | | | | | $ | 2,818 | | | | | $ | 2,805 | | | | | $ | 4,053 | | | | | $ | 3,023 | | |
|
20% Effective Tax Rate
|
| |
For the
Three Months Ended June 30, 2020 |
| |||
| Adjusted EBITDA: | | | | | | | |
|
Net income
|
| | | $ | 3,291 | | |
|
Depreciation and Amortization*
|
| | | | 97 | | |
|
Stock-based compensation expense
|
| | | | 579 | | |
|
Interest expense and other, net
|
| | | | 5 | | |
|
Income tax expense
|
| | | | 928 | | |
|
Adjusted EBITDA
|
| | | $ | 4,900 | | |
| | |||||||
|
10% Effective Tax Rate
|
| |
For the
Three Months Ended June 30, 2020 |
| |||
| Adjusted EBITDA: | | | | | | | |
|
Net income
|
| | | $ | 3,347 | | |
|
Depreciation and Amortization*
|
| | | | 97 | | |
|
Stock-based compensation expense
|
| | | | 579 | | |
|
Interest expense and other, net
|
| | | | 5 | | |
|
Income tax expense
|
| | | | 372 | | |
|
Adjusted EBITDA
|
| | | $ | 4,400 | | |
| | | |
Beneficial
Ownership Before Offering |
| |
Total
Shares of Common Stock Offered By Selling Stockholder |
| |
Beneficial
Ownership After Offering (Without Option) |
| |
Beneficial
Ownership After Offering (With Option) |
| |||||||||||||||||||||||||||
|
Selling Stockholder
|
| |
Shares
|
| |
Percent(1)
|
| |
Shares
|
| |
Percent(1)
|
| |
Shares
|
| |
Percent(1)
|
| |||||||||||||||||||||
|
Thomas Sandgaard
|
| | | | 2,574,642(2) | | | | | | 7.1% | | | | | | | |
|
(3)
|
| | | | | % | | | | |
|
(3)
|
| | | | | % | | |
|
Sandgaard Holdings, LLC(4)
|
| | | | 13,932,000 | | | | | | 42.2% | | | | | | | | | | | | | | | % | | | | | | | | | | | | % | | |
| |
Public offering price per share
|
| | | | | | | | | $ | | | |
| |
Net tangible book value per share as of March 31, 2020
|
| | | $ | 0.70 | | | | | | | | |
| |
Increase in net tangible book value per share attributable to this offering and the Concurrent Offering
|
| | | $ | | | | | | | | | |
| |
As adjusted net tangible book value per share after giving effect to this offering and the Concurrent Offering
|
| | | | | | | | | $ | | | |
| |
Dilution in net tangible book value per share to new investors
|
| | | | | | | | | $ | | | |
|
(amounts in thousands, except per share information)
|
| |
Actual
|
| |
As Adjusted
|
| ||||||
| | | | | | | | | |
(Unaudited)
|
| |||
|
Cash and Cash Equivalents
|
| | |
$
|
14,585
|
| | | |
$
|
|
| |
| Stockholders (deficit) equity: | | | | | | | | | | | | | |
|
Common Stock, $0.001 par value per share, 100,000,000 shares authorized; 33,177,582 shares issued and outstanding (actual); shares issued and outstanding (as adjusted)
|
| | |
$
|
34
|
| | | |
$
|
|
| |
|
Additional Paid-in Capital
|
| | |
$
|
9,916
|
| | | |
$
|
|
| |
|
Treasury Stock
|
| | |
$
|
(3,846)
|
| | | |
$
|
|
| |
|
Retained Earnings
|
| | |
$
|
17,293
|
| | | |
$
|
|
| |
|
Total Stockholders’ Equity
|
| | |
$
|
23,397
|
| | | |
$
|
|
| |
|
Total Capitalization
|
| | |
$
|
23,397
|
| | | |
$
|
|
| |
|
Underwriter
|
| |
Number of Shares
|
| |||
|
Piper Sandler & Co.
|
| | | | | | |
|
Total
|
| | | | | | |
| | | | | | | | | |
Total
|
| |||||||||
| | | |
Per Share
|
| |
Without Option
|
| |
With Option
|
| |||||||||
|
Public offering price
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Underwriting discounts and commissions
|
| | | $ | | | | | $ | | | | | $ | | | |||
|
Proceeds, before expenses, to Selling Stockholders
|
| | | $ | | | | | $ | | | | | $ | | | | ||
| | | |
Page
|
| |||
| | | | | 2 | | | |
| | | | | 3 | | | |
| | | | | 6 | | | |
| | | | | 7 | | | |
| | | | | 8 | | | |
| | | | | 9 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
| | | | | 11 | | | |
|
Product Name
|
| |
Description
|
|
| Zynex Medical Products | | | | |
| NexWave | | | Dual Channel, multi-modality IFC, TENS, NMES Device | |
| NeuroMove | | | Electromyography (EMG) triggered Electrical Stimulation Device | |
| InWave | | | Electrical stimulation for treatment of female urinary incontinence | |
| TENSWave | | | Dual Channel TENS Device | |
| Private Labeled Supplies | | | | |
| Electrodes | | | Supplies, re-usable for delivery of electrical current to the body | |
| Batteries | | | Supplies, for use in electrotherapy products | |
|
Product Name
|
| |
Description
|
|
| Distributed Complementary Products | | | | |
| Comfortrac | | | Cervical traction | |
| JetStream | | | Hot/Cold therapy | |
| LSO Back Braces | | | Lumbar support | |
| Zynex Monitoring Solutions Products | | | | |
| Non-Invasive Blood Volume Monitor | | | Blood Volume Monitor | |
| | | |
Beneficially ownership
prior to the Offering(1) |
| |
Number of Shares
Offered |
| |
Beneficially ownership
after the Offering(5) |
| |||||||||||||||||||||
|
Selling Stockholder
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||||||||||||||
|
Thomas Sandgaard
|
| | | | 17,055,392(2) | | | | | | 52.00% | | | | | | 2,129,571 | | | | | | 393,821(3) | | | | | | 1.2% | | |
|
Sandgaard Holdings, LLC
|
| | | | 14,532,000(4) | | | | | | 44.84% | | | | | | 14,532,000 | | | | | | 0 | | | | | | 0% | | |