| | | |
Page
|
| |||
| | | | | S-ii | | | |
| | | | | S-1 | | | |
| | | | | S-4 | | | |
| | | | | S-6 | | | |
| | | | | S-7 | | | |
| | | | | S-12 | | | |
| | | | | S-13 | | | |
| | | | | S-14 | | | |
| | | | | S-15 | | | |
| | | | | S-17 | | | |
| | | | | S-19 | | | |
| | | | | S-24 | | | |
| | | | | S-32 | | | |
| | | | | S-32 | | | |
| | | | | S-33 | | | |
| | | | | S-33 | | | |
| | | | | | 2 | | | |
| | | | | | 3 | | | |
| | | | | | 6 | | | |
| | | | | | 7 | | | |
| | | | | | 8 | | | |
| | | | | | 9 | | | |
| | | | | | 11 | | | |
| | | | | | 11 | | | |
| | | | | | 11 | | | |
| | | | | | 11 | | |
| | | |
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
|
| | | | 16,631,066(2) | | | | | | 45% | | | | | | 2,300,000 | | | | | | 14,631,066(3) | | | | | | 40% | | | | | | 14,331,066(3) | | | | | | 39% | | |
| | | |
For the Years Ended
December 31, (unaudited) |
| |
For the Three Months
Ended March 31, (unaudited) |
| ||||||||||||||||||||||||
| | | |
(in thousands)
|
| |||||||||||||||||||||||||||
| | | |
2022
|
| |
2021
|
| |
2020
|
| |
2023
|
| |
2022
|
| |||||||||||||||
| Adjusted EBITDA: | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Net income (loss)
|
| | | $ | 17,048 | | | | | $ | 17,103 | | | | | $ | 9,074 | | | | | $ | 1,569 | | | | | $ | 1,377 | | |
|
Depreciation and amortization*
|
| | | | 1,648 | | | | | | 925 | | | | | | 742 | | | | | | 423 | | | | | | 396 | | |
|
Stock-based compensation expense
|
| | | | 2,342 | | | | | | 1,630 | | | | | | 2,681 | | | | | | 307 | | | | | | 589 | | |
|
Restructuring/severance**
|
| | | | — | | | | | | 318 | | | | | | — | | | | | | — | | | | | | — | | |
|
Interest expense and other, net
|
| | | | 740 | | | | | | 95 | | | | | | 96 | | | | | | (1,318) | | | | | | (76) | | |
|
Non-cash lease expense***
|
| | | | 1,165 | | | | | | 1,428 | | | | | | — | | | | | | — | | | | | | 183 | | |
|
Income tax expense
|
| | | | 5,150 | | | | | | 5,168 | | | | | | 1,079 | | | | | | 33 | | | | | | 605 | | |
|
Adjusted EBITDA
|
| | | $ | 28,093 | | | | | $ | 26,667 | | | | | $ | 13,672 | | | | | $ | 1,014 | | | | | $ | 3,074 | | |
|
% of Net Revenue
|
| | | | 18% | | | | | | 20% | | | | | | 17% | | | | | | 10% | | | | | | -2% | | |
|
(In thousands, except share amounts)
|
| |
Actual
|
| |
As adjusted
|
| |
As further adjusted
|
| |||
|
Cash and Cash equivalents
|
| | | $ | 16,792 | | | | | | | | |
| Debt: | | | | | | | | | | | | | |
|
Long-term debt, net of current portion & debt issuance costs
|
| | | $ | 9,297 | | | | | | | | |
|
Principal amount of % convertible senior notes due 2026 offered in the Concurrent Convertible Note Offering(3)
|
| | | | — | | | | | | | | |
|
Total Debt
|
| | | $ | 9,297 | | | | | | | | |
| Stockholder’s Equity: | | | | | | | | | | | | | |
|
Preferred stock, $0.001 par value per share; 10,000,000 shares authorized, no shares outstanding, actual, as adjusted and as further adjusted
|
| | | | — | | | | | | | | |
|
Common stock, $0.001 par value per share; 100,000,000 shares authorized and 36,646,041 shares outstanding, actual, as adjusted and as further adjusted(4)
|
| | | $ | 39 | | | | | | | | |
|
Additional paid-in capital
|
| | | $ | 82,343 | | | | | | | | |
|
Treasury Stock
|
| | | | (36,513) | | | | | | | | |
|
Accumulated earnings
|
| | | $ | 18,617 | | | | | | | | |
|
Total Stockholders’ equity
|
| | | $ | 64,486 | | | | | | | | |
|
Total Capitalization
|
| | |
$
|
73,783
|
| | | | | | | |
|
Underwriter
|
| |
Number
of Shares |
| |||
|
RBC Capital Markets, LLC
|
| | | | | | |
|
Total
|
| | |
|
2,000,000
|
| |
| | | |
Paid by Selling Stockholder
|
| |||||||||
| | | |
No Exercise
|
| |
Full Exercise
|
| ||||||
|
Per share
|
| | | $ | | | | | $ | | | ||
|
Total
|
| | | $ | | | | | $ | | | | |
| | | |
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% | | |