Akorn Reports 2009 Fourth Quarter and Year-End Financial Results
-Achieves Positive Fourth Quarter Cash Flow and Adjusted EBITDA-
-Refocuses R&D efforts to Strengthen New Product Pipeline-
Monday, March 15, 2010
LAKE FOREST, Ill.--(BUSINESS WIRE)--Akorn, Inc. (NASDAQ: AKRX), a niche generic pharmaceutical company, today reported financial results for the fourth quarter and year ended December 31, 2009.
Consolidated revenue for the fourth quarter of 2009 was $18.2 million, versus $26.0 million in the fourth quarter of 2008, representing a decrease of approximately 30%. The decrease is almost entirely attributable to the winding down of the vaccine business segment. Fourth quarter revenue for the core business consisting of ophthalmic, hospital drugs & injectables and contract services totaled $15.0 million in 2009 versus $11.1 million for the same quarter in 2008, an increase of 35%.
Consolidated revenue for the year ended December 31, 2009 was $75.9 million, versus $93.6 million for the year ended December 31, 2008 representing a decrease of approximately 19%. The decrease is largely attributable to the biologics & vaccines business segment which declined $13.5 million or 30% year-over-year. Core business revenue declined $4.2 million, or 9% year-over-year.
2009 Key Highlights and Accomplishments
- Achieved positive fourth quarter operating cash flow of $4.3 million. Ended the year with $3.0 million outstanding balance on our $10.0 million revolving line of credit.
- Improved liquidity contributed to the removal of the going concern uncertainty previously disclosed in our 2008 Form 10-K and reported by our auditors.
- Realized annualized cost savings of $6 million in the fourth quarter through SG&A reductions and improved operational efficiencies.
- Successfully launched five new products: Injectable Vancomycin, Capastat and Hydralazine; and Apraclonidine and Ketorolac Ophthalmic in addition to the re-launch of Akten®.
- Akorn-Strides JV sales of $4.4 million for the fourth quarter 2009 and $10.9 million for the year-ended December 31, 2009.
Raj Rai, Interim Chief Executive Officer, commented, “We are extremely pleased with the results achieved in the fourth quarter of 2009. These results reflect the successful execution of our plan, which we implemented in the second half of 2009. We believe the business has turned the corner and we are excited about the future prospects for the company.”
Rai further added, “We are pleased to announce the opening of our new R&D center at the Illinois Science and Technology Park in Skokie, IL. The new center adds new capabilities to our R&D infrastructure and augments our existing laboratories in Somerset, NJ and Decatur, IL. With the addition of the new center, we expect to file 20 new ANDA’s with the FDA in the next twelve to eighteen months.”
2010 Outlook
- The Company projects core business revenues in the range of $55 million to $60 million in 2010, or a 25 to 35% increase over 2009. Limited Td vaccine sales in the first quarter 2010, as a result of the planned exit of the Td vaccine business, are expected to add approximately $5 million in sales beyond the annual core revenue range.
- The 2010 gross margin for the Company’s core business is projected to be between 35% and 40%. Td vaccine sales, limited to the first quarter 2010, are expected to contribute approximately $2 million in gross profit beyond the core business gross profit.
- The Company projects positive adjusted EBITDA in 2010 in the range of $2.0 million to $4.0 million compared with a negative $4.2 million adjusted EBITDA in 2009. The projected 2010 adjusted EBITDA includes approximately $2.0 million from first quarter 2010 Td vaccine sales.
- In 2010, the Company expects to spend approximately $3.0 million on capital expenditures compared with $1.1 million in 2009.
- The Company is projecting 2010 R&D expenses of approximately $8.0 to $9.0 million versus $4.8 million in 2009.
- The Company’s 2010 outlook excludes the impact of any 2010 product approvals.
Akorn’s R&D Pipeline
The Company’s pipeline includes 10 ANDAs filed with the FDA with an annual market size of $1.0 billion. Akorn expects to file an additional 20 ANDAs in the next twelve to eighteen months with an annual market size of $3.0 billion. Additionally, there are 7 ANDAs filed with the FDA through the Akorn-Strides, LLC joint venture.
About Akorn, Inc.
Akorn, Inc. manufactures and markets sterile specialty pharmaceuticals. Akorn has manufacturing facilities located in Decatur, Illinois and Somerset, New Jersey and markets and distributes an extensive line of hospital and ophthalmic pharmaceuticals. Additional information is available at the Company’s website at www.akorn.com.
Forward Looking Statement
This press release includes statements that may constitute "forward-looking statements", including with regard to the company's future operations and its earnings expectations. These statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Because such statements inherently involve risks and uncertainties, actual future results may differ materially from those expressed or implied by such forward-looking statements. You can identify these statements by the fact that they do not relate strictly to historical or current facts. They use words such as "anticipate," "estimate," "expect," "project," "intend," "plan," "believe," and other words and terms of similar meaning in connection with a discussion of future operating or financial performance. Factors that could cause or contribute to such differences include, but are not limited to: statements relating to future steps we may take, prospective products, future performance or results of current and anticipated products, sales efforts, expenses, the outcome of contingencies such as legal proceedings, and financial results. These cautionary statements should be considered in connection with any subsequent written or oral forward-looking statements that may be made by the company or by persons acting on its behalf and in conjunction with its periodic SEC filings. You are advised, however, to consult any further disclosures we make on related subjects in our reports filed with the SEC. In particular, you should read the discussion in the section entitled "Cautionary Statement Regarding Forward-Looking Statements" in our most recent Annual Report on Form 10-K, as it may be updated in subsequent reports filed with the SEC. That discussion covers certain risks, uncertainties and possibly inaccurate assumptions that could cause our actual results to differ materially from expected and historical results. Other factors besides those listed there could also adversely affect our results.
Non-GAAP Financial Measures
In addition to reporting all financial information required in accordance with generally accepted accounting principles (GAAP), Akorn is also reporting Adjusted EBITDA, which is a non-GAAP financial measure. Since Adjusted EBITDA is not a GAAP financial measure, it should not be used in isolation or as a substitute for consolidated statements of operations and cash flow data prepared in accordance with GAAP. In addition, Akorn’s definition of Adjusted EBITDA may not be comparable to similarly titled non-GAAP financial measures reported by other companies. For a full reconciliation of Adjusted EBITDA to net income (loss), please see the attachments to this earnings release.
Adjusted EBITDA, as defined by the company, is calculated as follows:
Net income/(loss), plus:
- Interest income/(expense), net
- Provision for income taxes
- Depreciation and amortization
- Non-cash expenses, such as share-based compensation expense and changes in the fair value of warrants
- Non-recurring operating expenses, such as supply agreement termination expenses
The Company believes that Adjusted EBITDA is a meaningful indicator, to both Company management and investors, of the past and expected ongoing operating performance of the Company. EBITDA is a commonly used and widely accepted measure of financial performance. Adjusted EBITDA is deemed by the Company to be a useful performance indicator because it includes an add back of non-cash and non-recurring operating expenses which have little to no bearing on cash flows and may be subject to uncontrollable factors not reflective of the Company’s true operational performance (i.e. fair value adjustments to the carrying value of stock warrants liability).
While the Company uses Adjusted EBITDA in managing and analyzing its business and financial condition and believes it to be useful to investors in their evaluating the Company’s performance, Adjusted EBITDA has certain shortcomings. Specifically, Adjusted EBITDA does not take into account the impact of capital expenditures on the liquidity or GAAP financial performance of the company and likewise omits share-based compensation expenses, which may vary over time and may represent a material portion of overall compensation expense. Accordingly, the Company’s management utilizes comparable GAAP financial measures to evaluate the business in conjunction with Adjusted EBITDA and encourages investors to do likewise.
|
|
|
AKORN, INC.
|
|
CONDENSED CONSOLIDATED BALANCE SHEETS
|
|
IN THOUSANDS, EXCEPT SHARE DATA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
DECEMBER 31,
|
|
DECEMBER 31,
|
|
|
|
|
|
2009
|
|
2008
|
|
|
|
|
|
(Unaudited)
|
|
(Audited)
|
|
ASSETS
|
|
|
|
|
|
|
CURRENT ASSETS
|
|
|
|
|
|
Cash and cash equivalents
|
$
|
1,617
|
|
|
$
|
1,063
|
|
|
|
Trade accounts receivable
|
|
9,225
|
|
|
|
6,529
|
|
|
|
Other receivable
|
|
833
|
|
|
|
1,221
|
|
|
|
Inventories
|
|
13,167
|
|
|
|
30,163
|
|
|
|
Prepaid expenses and other current assets
|
|
1,227
|
|
|
|
1,770
|
|
|
|
|
TOTAL CURRENT ASSETS
|
|
26,069
|
|
|
|
40,746
|
|
|
PROPERTY, PLANT AND EQUIPMENT, NET
|
|
31,473
|
|
|
|
34,223
|
|
|
OTHER LONG-TERM ASSETS
|
|
|
|
|
|
Intangibles, net
|
|
4,619
|
|
|
|
6,017
|
|
|
|
Deferred financing costs
|
|
3,800
|
|
|
|
272
|
|
|
|
Other
|
|
2,798
|
|
|
|
1,071
|
|
|
|
|
TOTAL OTHER LONG-TERM ASSETS
|
|
11,217
|
|
|
|
7,360
|
|
|
|
|
TOTAL ASSETS
|
$
|
68,759
|
|
|
$
|
82,329
|
|
|
|
|
|
|
|
|
|
|
LIABILITIES AND SHAREHOLDERS' EQUITY
|
|
|
|
|
CURRENT LIABILITIES
|
|
|
|
|
|
Trade accounts payable
|
$
|
3,286
|
|
|
$
|
8,795
|
|
|
|
Accrued compensation
|
|
1,091
|
|
|
|
1,070
|
|
|
|
Accrued expenses and other liabilities
|
|
3,724
|
|
|
|
2,906
|
|
|
|
Short-term subordinated debt - related party
|
|
-
|
|
|
|
5,332
|
|
|
|
Revolving line of credit - related party
|
|
3,000
|
|
|
|
-
|
|
|
|
Warrants liability - related party
|
|
9,065
|
|
|
|
-
|
|
|
|
Supply agreement termination costs
|
|
1,500
|
|
|
|
-
|
|
|
|
|
TOTAL CURRENT LIABILITIES
|
|
21,666
|
|
|
|
18,103
|
|
|
LONG-TERM LIABILITIES
|
|
|
|
|
|
Lease incentive obligations
|
|
1,304
|
|
|
|
1,484
|
|
|
|
Product warranty liability
|
|
1,299
|
|
|
|
1,299
|
|
|
|
Subordinated note - related party
|
|
5,853
|
|
|
|
-
|
|
|
|
|
TOTAL LONG-TERM LIABILITIES
|
|
8,456
|
|
|
|
2,783
|
|
|
|
|
|
TOTAL LIABILITIES
|
|
30,122
|
|
|
|
20,886
|
|
|
SHAREHOLDERS' EQUITY
|
|
|
|
|
|
Common stock, no par value -- 150,000,000 shares authorized,
90,389,597 and 90,072,662 shares issued and outstanding at
December 31, 2009 and December 31, 2008, respectively
|
|
174,027
|
|
|
|
170,617
|
|
|
|
Warrants to acquire common stock
|
|
1,821
|
|
|
|
2,731
|
|
|
|
Accumulated deficit
|
|
(137,211
|
)
|
|
|
(111,905
|
)
|
|
|
|
TOTAL SHAREHOLDERS' EQUITY
|
|
38,637
|
|
|
|
61,443
|
|
|
TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY
|
$
|
68,759
|
|
|
$
|
82,329
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AKORN, INC.
|
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
|
|
IN THOUSANDS, EXCEPT PER SHARE DATA
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED
|
|
TWELVE MONTHS ENDED
|
|
|
|
|
DECEMBER 31,
|
|
DECEMBER 31,
|
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Audited)
|
|
|
|
|
|
|
|
|
|
|
|
|
Revenues
|
|
$
|
18,180
|
|
|
$
|
26,036
|
|
|
$
|
75,891
|
|
|
$
|
93,598
|
|
|
Cost of revenue
|
|
|
12,222
|
|
|
|
17,924
|
|
|
|
60,219
|
|
|
|
67,006
|
|
|
|
GROSS PROFIT
|
|
|
5,958
|
|
|
|
8,112
|
|
|
|
15,672
|
|
|
|
26,592
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and administrative expenses
|
|
|
4,827
|
|
|
|
7,250
|
|
|
|
22,843
|
|
|
|
25,620
|
|
|
Supply agreement termination expenses
|
|
|
-
|
|
|
|
-
|
|
|
|
5,929
|
|
|
|
-
|
|
|
Amortization of intangibles
|
|
|
414
|
|
|
|
338
|
|
|
|
1,648
|
|
|
|
1,354
|
|
|
Research and development expenses
|
|
|
1,083
|
|
|
|
2,057
|
|
|
|
4,764
|
|
|
|
6,801
|
|
|
|
TOTAL OPERATING EXPENSES
|
|
|
6,324
|
|
|
|
9,645
|
|
|
|
35,184
|
|
|
|
33,775
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
OPERATING LOSS
|
|
|
(366
|
)
|
|
|
(1,533
|
)
|
|
|
(19,512
|
)
|
|
|
(7,183
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
Write-off and amortization of deferred financing costs
|
|
|
(274
|
)
|
|
|
-
|
|
|
|
(2,013
|
)
|
|
|
-
|
|
|
Interest expense, net
|
|
|
(421
|
)
|
|
|
(291
|
)
|
|
|
(1,516
|
)
|
|
|
(870
|
)
|
|
Equity in earnings of unconsolidated joint venture
|
|
|
908
|
|
|
|
(152
|
)
|
|
|
1,580
|
|
|
|
295
|
|
|
Change in fair value of warrants liability
|
|
|
(2,411
|
)
|
|
|
-
|
|
|
|
(3,843
|
)
|
|
|
-
|
|
|
Other expense
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(177
|
)
|
|
|
LOSS BEFORE INCOME TAXES
|
|
|
(2,564
|
)
|
|
|
(1,976
|
)
|
|
|
(25,304
|
)
|
|
|
(7,935
|
)
|
|
Income tax provision
|
|
|
-
|
|
|
|
1
|
|
|
|
2
|
|
|
|
4
|
|
|
|
NET LOSS
|
|
$
|
(2,564
|
)
|
|
$
|
(1,977
|
)
|
|
$
|
(25,306
|
)
|
|
$
|
(7,939
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
NET LOSS PER SHARE:
|
|
|
|
|
|
|
|
|
|
|
BASIC
|
|
$
|
(0.03
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.28
|
)
|
|
$
|
(0.09
|
)
|
|
|
DILUTED
|
|
$
|
(0.03
|
)
|
|
$
|
(0.02
|
)
|
|
$
|
(0.28
|
)
|
|
$
|
(0.09
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
SHARES USED IN COMPUTING NET LOSS PER SHARE:
|
|
|
|
|
|
|
|
|
|
|
BASIC
|
|
|
90,385
|
|
|
|
89,329
|
|
|
|
90,253
|
|
|
|
89,209
|
|
|
|
DILUTED
|
|
|
90,385
|
|
|
|
89,329
|
|
|
|
90,253
|
|
|
|
89,209
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AKORN, INC.
|
|
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS
|
|
IN THOUSANDS
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED
|
|
TWELVE MONTHS ENDED
|
|
|
|
|
|
DECEMBER 31,
|
|
DECEMBER 31,
|
|
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
|
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Unaudited)
|
|
(Audited)
|
|
OPERATING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Net loss
|
|
$
|
(2,564
|
)
|
|
$
|
(1,977
|
)
|
|
$
|
(25,306
|
)
|
|
$
|
(7,939
|
)
|
|
Adjustments to reconcile net loss to net cash provided by (used
in) operating activities:
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
1,335
|
|
|
|
1,203
|
|
|
|
5,453
|
|
|
|
4,551
|
|
|
|
Write-off and amortization of deferred financing fees
|
|
|
274
|
|
|
|
-
|
|
|
|
2,013
|
|
|
|
-
|
|
|
|
Non-cash stock compensation expense
|
|
|
687
|
|
|
|
609
|
|
|
|
2,362
|
|
|
|
2,430
|
|
|
|
Non-cash supply agreement termination expense
|
|
|
-
|
|
|
|
-
|
|
|
|
1,051
|
|
|
|
-
|
|
|
|
Non-cash change in fair value of warrants liability
|
|
|
2,411
|
|
|
|
-
|
|
|
|
3,843
|
|
|
|
-
|
|
|
|
Gain on disposal of assets
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(25
|
)
|
|
|
Equity in earnings of unconsolidated joint venture
|
|
|
(908
|
)
|
|
|
152
|
|
|
|
(1,580
|
)
|
|
|
(295
|
)
|
|
|
Changes in operating assets and liabilities:
|
|
|
|
|
|
|
|
|
|
|
|
Trade accounts receivable
|
|
|
2,135
|
|
|
|
9,203
|
|
|
|
(2,696
|
)
|
|
|
(2,417
|
)
|
|
|
|
Inventories
|
|
|
4,242
|
|
|
|
(1,730
|
)
|
|
|
16,996
|
|
|
|
932
|
|
|
|
|
Prepaid expenses and other current assets
|
|
|
(1,573
|
)
|
|
|
(453
|
)
|
|
|
(345
|
)
|
|
|
(201
|
)
|
|
|
|
Other long-term assets
|
|
|
-
|
|
|
|
(156
|
)
|
|
|
-
|
|
|
|
1,090
|
|
|
|
|
Supply agreement termination liabilities
|
|
|
-
|
|
|
|
-
|
|
|
|
1,500
|
|
|
|
-
|
|
|
|
|
Trade accounts payable
|
|
|
(1,172
|
)
|
|
|
1,376
|
|
|
|
(5,509
|
)
|
|
|
(5,275
|
)
|
|
|
|
Accrued expenses and other liabilities
|
|
|
(556
|
)
|
|
|
648
|
|
|
|
1,180
|
|
|
|
1,729
|
|
|
NET CASH PROVIDED BY (USED IN) OPERATING
|
|
|
|
|
|
|
|
|
|
ACTIVITIES:
|
|
|
4,311
|
|
|
|
8,875
|
|
|
|
(1,038
|
)
|
|
|
(5,420
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INVESTING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Purchases of property, plant and equipment
|
|
|
(225
|
)
|
|
|
(612
|
)
|
|
|
(1,147
|
)
|
|
|
(3,354
|
)
|
|
Investment in unconsolidated joint venture
|
|
|
-
|
|
|
|
(507
|
)
|
|
|
-
|
|
|
|
(507
|
)
|
|
Purchase of product licensing rights
|
|
|
-
|
|
|
|
-
|
|
|
|
(250
|
)
|
|
|
-
|
|
|
Proceeds from sale of fixed assets
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
74
|
|
|
NET CASH USED IN INVESTING ACTIVITIES
|
|
|
(225
|
)
|
|
|
(1,119
|
)
|
|
|
(1,397
|
)
|
|
|
(3,787
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
FINANCING ACTIVITIES
|
|
|
|
|
|
|
|
|
|
Repayment of long-term debt
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
(208
|
)
|
|
Restricted cash for revolving credit agreement
|
|
|
-
|
|
|
|
3,300
|
|
|
|
-
|
|
|
|
1,250
|
|
|
Loan origination fees - revolving line of credit & subordinated
note
|
|
|
(14
|
)
|
|
|
(272
|
)
|
|
|
(1,370
|
)
|
|
|
(272
|
)
|
|
Proceeds from (repayments of) line of credit
|
|
|
(4,509
|
)
|
|
|
(10,248
|
)
|
|
|
3,000
|
|
|
|
(4,521
|
)
|
|
Proceeds from warrants exercised
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
37
|
|
|
Proceeds from subordinated note
|
|
|
-
|
|
|
|
-
|
|
|
|
-
|
|
|
|
5,000
|
|
|
Proceeds under stock option and stock purchase plans
|
|
|
36
|
|
|
|
437
|
|
|
|
1,359
|
|
|
|
1,036
|
|
|
NET CASH PROVIDED BY (USED IN) FINANCING
|
|
|
|
|
|
|
|
|
|
ACTIVITIES
|
|
|
(4,487
|
)
|
|
|
(6,783
|
)
|
|
|
2,989
|
|
|
|
2,322
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
INCREASE (DECREASE) IN CASH AND CASH
|
|
|
|
|
|
|
|
|
|
EQUIVALENTS
|
|
|
(401
|
)
|
|
|
973
|
|
|
|
554
|
|
|
|
(6,885
|
)
|
|
Cash and cash equivalents at beginning of period
|
|
|
2,018
|
|
|
|
90
|
|
|
|
1,063
|
|
|
|
7,948
|
|
|
CASH AND CASH EQUIVALENTS AT END OF PERIOD
|
|
$
|
1,617
|
|
|
$
|
1,063
|
|
|
$
|
1,617
|
|
|
$
|
1,063
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
AKORN, INC.
|
|
RECONCILIATION OF NET LOSS TO NON-GAAP ADJUSTED EBITDA
|
|
IN THOUSANDS (UNAUDITED)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
THREE MONTHS ENDED
|
|
TWELVE MONTHS ENDED
|
|
|
|
|
DECEMBER 31,
|
|
DECEMBER 31,
|
|
|
|
|
2009
|
|
2008
|
|
2009
|
|
2008
|
|
|
|
|
|
|
|
|
|
|
|
|
NET LOSS
|
|
$
|
(2,564
|
)
|
|
$
|
(1,977
|
)
|
|
$
|
(25,306
|
)
|
|
$
|
(7,939
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
ADJUSTMENTS TO ARRIVE AT EBITDA:
|
|
|
|
|
|
|
|
|
|
|
Depreciation and amortization
|
|
|
1,335
|
|
|
|
1,203
|
|
|
|
5,453
|
|
|
|
4,551
|
|
|
|
Interest expense, net
|
|
|
421
|
|
|
|
291
|
|
|
|
1,516
|
|
|
|
870
|
|
|
|
Income tax provision
|
|
|
-
|
|
|
|
1
|
|
|
|
2
|
|
|
|
4
|
|
|
EBITDA
|
|
$
|
(808
|
)
|
|
$
|
(482
|
)
|
|
$
|
(18,335
|
)
|
|
$
|
(2,514
|
)
|
|
|
|
|
|
|
|
|
|
|
|
|
NON-CASH & NON-RECURRING OPERATING EXPENSES:
|
|
|
|
|
|
|
|
|
|
|
Non-cash stock compensation expense
|
|
|
687
|
|
|
|
609
|
|
|
|
2,362
|
|
|
|
2,430
|
|
|
|
Change in fair value of warrants liability
|
|
|
2,411
|
|
|
|
-
|
|
|
|
3,843
|
|
|
|
-
|
|
|
|
Write-off and amortization of deferred financing costs
|
|
|
274
|
|
|
|
-
|
|
|
|
2,013
|
|
|
|
-
|
|
|
|
Supply agreement termination expense
|
|
|
-
|
|
|
|
-
|
|
|
|
5,929
|
|
|
|
-
|
|
|
ADJUSTED EBITDA
|
|
$
|
2,564
|
|
|
$
|
127
|
|
|
$
|
(4,188
|
)
|
|
$
|
(84
|
)
|
Contacts:
Akorn, Inc.
Tim Dick, Chief Financial Officer
(847) 279-6100
|