MINNEAPOLIS, Feb. 5, 2025
/PRNewswire/ -- Bio-Techne Corporation (NASDAQ: TECH) today
reported its financial results for the second quarter ending
December 31, 2024.
Second Quarter FY2025 Highlights
- Second quarter organic revenue increased by 9% (9% reported) to
$297.0 million.
- GAAP earnings per share (EPS) was $0.22 versus $0.17
one year ago. Delivered adjusted EPS of $0.42 compared to $0.40 one year ago.
- Improving biopharma end-market conditions combined with
continued momentum of our cell and gene therapy workflow solutions,
led to 8% organic growth in our Protein Sciences Segment (7%
reported).
- Strong commercial execution in Diagnostics & Spatial
Biology led to 12% organic growth (12% reported) in the
segment.
The Company's financial statements are prepared in accordance
with accounting principles generally accepted in the United States (GAAP). Adjusted diluted
EPS, adjusted net earnings, adjusted gross margin, adjusted
operating income, adjusted tax rate, organic revenue, adjusted
operating margin, earnings before interest, taxes, depreciation,
and amortization (EBITDA), and adjusted EBITDA are non-GAAP
measures that exclude certain items detailed later in this press
release under the heading "Use of non-GAAP Adjusted Financial
Measures." A reconciliation of GAAP to non-GAAP financial measures
is included in this press release.
"The Bio-Techne team once again executed at a high level and
delivered strong second quarter results," said Kim Kelderman, President and Chief Executive
Officer of Bio-Techne. "It is encouraging to see early signs of
improvement in the biopharma end-market, which was evident in our
cell and gene therapy and protein analysis instrumentation
businesses. We delivered this top-line result with a continued
focus on profitability, which resulted in a 30.1% adjusted
operating margin, an increase of 110 basis points
sequentially."
Kelderman added, "The Bio-Techne growth vectors empower the
discovery of novel biological insights, the development and
manufacturing of advanced therapeutics and, enable precision
diagnostics. Our portfolio plays a key role in the healthy aging of
global populations. The combination of this unique portfolio with
the talented Bio-Techne team positions the Company for continued
differentiated financial performance."
Bio-Techne will host an earnings conference call today,
February 5, 2025, at 8:00 a.m. CST. To listen, please dial
1-877-407-9208 or 1-201-493-6784 (for international callers), and
reference conference ID 13751305. The earnings call can also be
accessed via webcast through the following link
https://investors.bio-techne.com/ir-calendar.
A recorded rebroadcast will be available for interested parties
unable to participate in the live conference call by dialing
1-844-512- 2921 or 1-412-317-6671 (for international callers) and
referencing Conference ID 13751305. The replay will be available
from 11:00 a.m. CST on Wednesday, February
5, 2025, until 11:00 p.m. CST on
Wednesday, March 5, 2025.
Second Quarter Fiscal 2025
Revenue
Net sales for the second quarter increased 9% to $297.0 million. Organic revenue increased 9%
compared to the prior year. Foreign currency exchange and a
business held-for-sale did not have a material impact.
GAAP Earnings Results
GAAP EPS was $0.22 per diluted
share, versus $0.17 in the same
quarter last year. GAAP operating income for the second quarter of
fiscal 2025 increased 25% to $47.4
million, compared to $38.0
million in the second quarter of fiscal 2024. GAAP operating
margin was 16.0%, compared to 13.9% in the second quarter of fiscal
2024. Current year GAAP operating margin was favorably impacted by
volume leverage and a non-recurring prior year impairment of a
business held-for-sale.
Non-GAAP Earnings Results
Adjusted EPS increased to $0.42
per diluted share compared to $0.40
in the same quarter last year. Adjusted operating income for the
second quarter of fiscal 2025 increased 8% to $88.7 million, compared to $81.9 million in the second quarter of fiscal
2024. Adjusted operating margin remained flat at 30.1% for the
second quarter of fiscal 2025 compared to the second quarter of
fiscal 2024. Adjusted operating margin was impacted by favorable
volume leverage offset by re-instatement of incentive compensation
accruals.
Segment Results
Management uses adjusted operating results to monitor and
evaluate performance of the Company's business segments, as
highlighted below.
Protein Sciences Segment
The Company's Protein Sciences segment is one of the world's
leading suppliers of specialized proteins such as cytokines and
growth factors, immunoassays, antibodies and reagents, to the
biopharma and academic research communities. Additionally, the
segment provides an array of platforms useful in various areas of
protein analysis. Protein Sciences segment's second quarter
fiscal 2025 net sales were $211.6
million, an increase of 7% from $197.7 million for the second quarter of fiscal
2024. As of December 31, 2023, a
business within the Protein Sciences Segment met the criteria as
held-for-sale; this held-for-sale business has been excluded from
the segment's second quarter fiscal 2025 operating results. The
exclusion of fiscal 2025 sales related to this held-for-sale
business reduced sales by 1%. Organic revenue growth was 8% for the
second quarter of fiscal 2025, with foreign currency exchange not
having a material impact. The Protein Sciences segment's operating
margin increased to 41.2% in the second quarter of fiscal 2025
compared to 40.3% in the second quarter of fiscal 2024. The
segment's operating margin increased primarily due to volume
leverage offset by re-instatement of incentive compensation
accruals.
Diagnostics and Spatial Biology Segment
The Company's Diagnostics and Spatial Biology segment develops
and provides spatial biology products, carrier screening and
oncology kits, as well as exosome-based diagnostics for various
pathologies, including prostate cancer. The Diagnostics and Spatial
Biology segment also provides blood chemistry and blood gas quality
controls, hematology instrument controls, immunoassays and other
bulk and custom reagents for the in vitro diagnostic market. The
Diagnostics and Spatial Biology segment's second quarter fiscal
2025 net sales were $84.1 million, an
increase of 12% from $75.4 million
for the second quarter of fiscal 2024. Organic revenue growth was
12% for the second quarter of fiscal 2025, with foreign exchange
not having a material impact. The Diagnostics and Spatial Biology
segment's operating margin was 3.9% in the second quarter of fiscal
2025 compared to 6.0% in the second quarter of fiscal 2024. The
segment's operating margin decreased primarily due to
re-instatement of incentive compensation accruals, partially offset
by favorable volume leverage.
Use of non-GAAP Adjusted Financial Measures:
This press release contains financial measures that have not
been calculated in accordance with accounting principles generally
accepted in the U.S. These non-GAAP measures include:
- Organic revenue
- Adjusted diluted earnings per share
- Adjusted net earnings
- Adjusted tax rate
- Adjusted gross margin
- Adjusted operating income
- Adjusted operating margin
- Earnings before interest, taxes, depreciation, and amortization
(EBITDA)
- Adjusted EBITDA
We provide these measures as additional information regarding
our operating results. We use these non-GAAP measures internally to
evaluate our performance and in making financial and operational
decisions, including with respect to incentive compensation. We
believe that our presentation of these measures provides investors
with greater transparency with respect to our results of operations
and that these measures are useful for period-to-period comparison
of results.
Our non-GAAP financial measure of organic revenue represents
revenue growth excluding revenue from acquisitions within the
preceding 12 months, the impact of foreign currency, the impact of
businesses held-for-sale, as well as the impact of partially-owned
consolidated subsidiaries. Excluding these measures provides more
useful period-to-period comparison of revenue results as it
excludes the impact of foreign currency exchange rates, which can
vary significantly from period to period, and revenue from
acquisitions that would not be included in the comparable prior
period. Revenues from businesses held-for-sale are excluded from
our organic revenue calculation starting on the date they become
held-for-sale as those revenues will not be comparative in
future periods. Revenues from partially-owned subsidiaries
consolidated in our financial statements are also excluded from our
organic revenue calculation, as those revenues are not fully
attributable to the Company. There was no revenue from
partially-owned consolidated subsidiaries in the fiscal years 2025
and 2024.
Our non-GAAP financial measures for adjusted gross margin,
adjusted operating margin, adjusted EBITDA, and adjusted net
earnings, in total and on a per share basis, exclude stock-based
compensation, which is inclusive of the employer portion of payroll
taxes on those stock awards, the costs recognized upon the sale of
acquired inventory, amortization of acquisition intangibles,
restructuring and restructuring-related costs. Stock-based
compensation is excluded from non-GAAP adjusted net earnings
because of the nature of this charge, specifically the varying
available valuation methodologies, subjection assumptions, variety
of award types, and unpredictability of amount and timing of
employer related tax obligations. The Company excludes amortization
of purchased intangible assets, purchase accounting adjustments,
including costs recognized upon the sale of acquired inventory, and
other non-recurring items including gains or losses on goodwill and
long-lived asset impairment charges, and one-time assessments from
this measure because they occur as a result of specific events, and
are not reflective of our internal investments, the costs of
developing, producing, supporting and selling our products, and the
other ongoing costs to support our operating structure. Costs
related to restructuring and restructuring-related activities,
including reducing overhead and consolidating facilities, are
excluded because we believe they are not indicative of our normal
operating costs. Additionally, these amounts can vary
significantly from period to period based on current activity. The
Company also excludes revenue and expense attributable to
partially-owned consolidated subsidiaries as well as revenue and
expense attributable to businesses held-for-sale in the calculation
of our non-GAAP financial measures.
The Company's non-GAAP adjusted operating margin, adjusted
EBITDA, and adjusted net earnings, in total and on a per share
basis, also excludes acquisition related expenses inclusive of the
changes in fair value of contingent consideration, and other
non-recurring items including certain costs related to the
transition to a new CEO, goodwill and long-lived asset impairments,
and gains. We also exclude certain litigation charges which are
facts and circumstances specific including costs to resolve
litigation and legal settlement (gains and losses). In some cases,
these costs may be a result of litigation matters at acquired
companies that were not probable, inestimable, or unresolved at the
time of acquisition.
The Company's non-GAAP adjusted EBITDA and adjusted net
earnings, in total and on a per share basis, also excludes gain and
losses from investments, as they are not part of our day-to-day
operating decisions (excluding our equity method investment in
Wilson Wolf as it is certain to be
acquired in the future) and certain adjustments to income tax
expense. Additionally, gains and losses from investments that are
either isolated or cannot be expected to occur again with any
predictability are excluded. The Company independently calculates a
non-GAAP adjusted tax rate to be applied to the identified non-GAAP
adjustments considering the impact of discrete items on these
adjustments and the jurisdictional mix of the adjustments. In
addition, the tax impact of other discrete and non-recurring
charges which impact our reported GAAP tax rate are adjusted from
net earnings. We believe these tax items can significantly affect
the period-over-period assessment of operating results and not
necessarily reflect costs and/or income associated with historical
trends and future results.
Investors are encouraged to review the reconciliations of
adjusted financial measures used in this press release to their
most directly comparable GAAP financial measures as provided with
the financial statements attached to this press release.
Forward Looking Statements:
Our press releases may contain forward-looking statements within
the meaning of the Private Securities Litigation Reform Act. Such
statements involve risks and uncertainties that may affect the
actual results of operations. The following important factors,
among others, have affected and, in the future, could affect the
Company's actual results: the effect of new branding and marketing
initiatives, the integration of new businesses and leadership, the
introduction and acceptance of new products, the funding and focus
of the types of research by the Company's customers, the impact of
the growing number of producers of biotechnology research products
and related price competition, general economic conditions, the
impact of currency exchange rate fluctuations, and the costs and
results of research and product development efforts of the Company
and of companies in which the Company has invested or with which it
has formed strategic relationships.
For additional information concerning such factors, see the
section titled "Risk Factors" in the Company's annual report on
Form 10-K and quarterly reports on Form 10-Q as filed with the
Securities and Exchange Commission. We undertake no obligation to
update or revise any forward-looking statements we make in our
press releases due to new information or future events. Investors
are cautioned not to place undue emphasis on these statements.
Bio-Techne Corporation (NASDAQ: TECH) is a global life sciences
company providing innovative tools and bioactive reagents for the
research and clinical diagnostic communities. Bio-Techne products
assist scientific investigations into biological processes and the
nature and progress of specific diseases. They aid in drug
discovery efforts and provide the means for accurate clinical tests
and diagnoses. With thousands of products in its portfolio,
Bio-Techne generated approximately $1.2
billion in net sales in fiscal 2024 and has approximately
3,100 employees worldwide. For more information on Bio-Techne and
its brands, please visit www.biotechne.com.
Contact:
|
David Clair, Vice
President, Investor Relations & Corporate
Development
|
|
David.Clair@bio-techne.com
|
|
612-656-4416
|
BIO-TECHNE
CORPORATION
CONSOLIDATED STATEMENTS
OF EARNINGS
(In thousands, except
per share data)
(Unaudited)
|
|
|
QUARTER
|
|
SIX MONTHS
|
|
|
ENDED
|
|
ENDED
|
|
|
12/31/2024
|
|
12/31/2023
|
|
12/31/2024
|
|
12/31/2023
|
Net Sales
|
|
$
|
297,031
|
|
$
|
272,598
|
|
$
|
586,489
|
|
$
|
549,533
|
Cost of
sales
|
|
|
103,145
|
|
|
96,011
|
|
|
209,586
|
|
|
187,755
|
Gross margin
|
|
|
193,886
|
|
|
176,587
|
|
|
376,903
|
|
|
361,778
|
Operating
Expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Selling, general and
administrative
|
|
|
121,451
|
|
|
115,667
|
|
|
240,612
|
|
|
220,998
|
Research and
development
|
|
|
25,016
|
|
|
22,916
|
|
|
48,885
|
|
|
46,914
|
Total Operating
Expenses
|
|
|
146,467
|
|
|
138,583
|
|
|
289,497
|
|
|
267,912
|
Operating
income
|
|
|
47,419
|
|
|
38,004
|
|
|
87,406
|
|
|
93,866
|
Other income
(expense)
|
|
|
(4,543)
|
|
|
(4,617)
|
|
|
(4,359)
|
|
|
(10,921)
|
Earnings before income
taxes
|
|
|
42,876
|
|
|
33,387
|
|
|
83,047
|
|
|
82,945
|
Income taxes
|
|
|
7,986
|
|
|
5,922
|
|
|
14,557
|
|
|
4,486
|
Net earnings
|
|
$
|
34,890
|
|
$
|
27,465
|
|
$
|
68,490
|
|
$
|
78,459
|
Earnings per
share:
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
$
|
0.22
|
|
$
|
0.17
|
|
$
|
0.43
|
|
$
|
0.50
|
Diluted
|
|
$
|
0.22
|
|
$
|
0.17
|
|
$
|
0.42
|
|
$
|
0.49
|
Weighted average common
shares outstanding
|
|
|
|
|
|
|
|
|
|
|
|
|
Basic
|
|
|
158,431
|
|
|
157,533
|
|
|
158,481
|
|
|
157,826
|
Diluted
|
|
|
160,626
|
|
|
160,060
|
|
|
161,353
|
|
|
161,001
|
BIO-TECHNE
CORPORATION
CONSOLIDATED CONDENSED
BALANCE SHEETS
(In
thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
12/31/2024
|
|
6/30/2024
|
ASSETS
|
|
|
|
|
|
|
Cash and
equivalents
|
|
$
|
177,549
|
|
$
|
151,791
|
Short-term
available-for-sale investments
|
|
|
—
|
|
|
1,072
|
Accounts receivable,
net
|
|
|
217,940
|
|
|
241,394
|
Inventories
|
|
|
188,373
|
|
|
179,731
|
Current assets
held-for-sale
|
|
|
1,047
|
|
|
9,773
|
Other current
assets
|
|
|
49,731
|
|
|
33,658
|
Total current
assets
|
|
|
634,640
|
|
|
617,419
|
|
|
|
|
|
|
|
Property and equipment,
net
|
|
|
249,753
|
|
|
251,154
|
Right of use
assets
|
|
|
85,383
|
|
|
91,285
|
Goodwill and intangible
assets, net
|
|
|
1,425,658
|
|
|
1,479,744
|
Other assets
|
|
|
274,990
|
|
|
264,265
|
Total assets
|
|
$
|
2,670,424
|
|
$
|
2,703,867
|
|
|
|
|
|
|
|
LIABILITIES AND
STOCKHOLDERS' EQUITY
|
|
|
|
|
|
|
Accounts payable and
accrued expenses
|
|
$
|
114,257
|
|
$
|
112,672
|
Contract
liabilities
|
|
|
27,715
|
|
|
27,930
|
Income taxes
payable
|
|
|
3,141
|
|
|
3,706
|
Operating lease
liabilities - current
|
|
|
13,511
|
|
|
12,920
|
Other current
liabilities
|
|
|
2,632
|
|
|
2,151
|
Total current
liabilities
|
|
|
161,256
|
|
|
159,379
|
|
|
|
|
|
|
|
Deferred income
taxes
|
|
|
37,723
|
|
|
55,863
|
Long-term debt
obligations
|
|
|
300,000
|
|
|
319,000
|
Operating lease
liabilities
|
|
|
81,616
|
|
|
87,618
|
Other long-term
liabilities
|
|
|
11,337
|
|
|
13,157
|
Stockholders'
equity
|
|
|
2,078,492
|
|
|
2,068,850
|
Total liabilities and
stockholders' equity
|
|
$
|
2,670,424
|
|
$
|
2,703,867
|
BIO-TECHNE
CORPORATION
RECONCILIATION OF
ADJUSTED GROSS MARGIN PERCENTAGE
(In
thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUARTER
|
|
SIX MONTHS
|
|
|
|
ENDED
|
|
ENDED
|
|
|
|
12/31/2024
|
|
12/31/2023
|
|
12/31/2024
|
|
12/31/2023
|
|
Total consolidated net
sales
|
|
$
|
297,031
|
|
$
|
272,598
|
|
$
|
586,489
|
|
$
|
549,533
|
|
Business
held-for-sale1)
|
|
|
1,849
|
|
|
—
|
|
|
4,152
|
|
|
—
|
|
Revenue from recurring
operations
|
|
$
|
295,182
|
|
$
|
272,598
|
|
$
|
582,337
|
|
$
|
549,533
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Gross margin -
GAAP
|
|
$
|
193,886
|
|
$
|
176,587
|
|
$
|
376,903
|
|
$
|
361,778
|
|
Gross margin percentage
- GAAP
|
|
|
65.3
|
%
|
|
64.8
|
%
|
|
64.3
|
%
|
|
65.8
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Identified
adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs recognized upon
sale of acquired inventory
|
|
$
|
185
|
|
$
|
183
|
|
$
|
373
|
|
$
|
364
|
|
Amortization of
intangibles
|
|
|
10,630
|
|
|
11,790
|
|
|
22,410
|
|
|
23,656
|
|
Stock-based
compensation, inclusive of employer taxes
|
|
|
395
|
|
|
256
|
|
|
667
|
|
|
470
|
|
Restructuring and
restructuring-related costs
|
|
|
2,691
|
|
|
1,174
|
|
|
7,589
|
|
|
1,174
|
|
Impact of business
held-for-sale1)
|
|
|
376
|
|
|
—
|
|
|
(182)
|
|
|
—
|
|
Adjusted gross
margin
|
|
$
|
208,163
|
|
$
|
189,990
|
|
$
|
407,760
|
|
$
|
387,442
|
|
Adjusted gross margin
percentage2)
|
|
|
70.5
|
%
|
|
69.7
|
%
|
|
70.0
|
%
|
|
70.5
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
1)
|
Since December 31,
2023, the Company has a business that has met the held-for-sale
criteria.
|
2)
|
Adjusted gross margin
percentage excludes both $1,849 and $4,152 of revenue and $(376)
and $182 of gross margin for the three and six months ended for a
business that has met the held-for-sale criteria.
|
BIO-TECHNE
CORPORATION
RECONCILIATION OF
ADJUSTED OPERATING MARGIN PERCENTAGE
(In
thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUARTER
|
|
SIX MONTHS
|
|
|
|
ENDED
|
|
ENDED
|
|
|
|
12/31/2024
|
|
12/31/2023
|
|
12/31/2024
|
|
12/31/2023
|
|
Total consolidated net
sales
|
|
$
|
297,031
|
|
$
|
272,598
|
|
$
|
586,489
|
|
$
|
549,533
|
|
Business
held-for-sale1)
|
|
|
1,849
|
|
|
—
|
|
|
4,152
|
|
|
—
|
|
Revenue from recurring
operations
|
|
$
|
295,182
|
|
$
|
272,598
|
|
$
|
582,337
|
|
$
|
549,533
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating income -
GAAP
|
|
$
|
47,419
|
|
$
|
38,004
|
|
$
|
87,406
|
|
$
|
93,866
|
|
Operating income
percentage - GAAP
|
|
|
16.0
|
%
|
|
13.9
|
%
|
|
14.9
|
%
|
|
17.1
|
%
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Identified
adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs recognized upon
sale of acquired inventory
|
|
$
|
185
|
|
$
|
183
|
|
$
|
373
|
|
$
|
364
|
|
Amortization of
intangibles
|
|
|
18,559
|
|
|
19,769
|
|
|
38,300
|
|
|
39,620
|
|
Acquisition related
expenses and other
|
|
|
2,010
|
|
|
(525)
|
|
|
3,523
|
|
|
(1,114)
|
|
Certain litigation
charges
|
|
|
1,386
|
|
|
—
|
|
|
1,678
|
|
|
—
|
|
Stock-based
compensation, inclusive of employer taxes
|
|
|
15,238
|
|
|
12,958
|
|
|
25,875
|
|
|
24,453
|
|
Restructuring and
restructuring-related costs
|
|
|
3,287
|
|
|
5,518
|
|
|
14,309
|
|
|
5,607
|
|
Impairment of assets
held-for-sale
|
|
|
—
|
|
|
6,038
|
|
|
—
|
|
|
6,038
|
|
Impact of business
held-for-sale1)
|
|
|
627
|
|
|
—
|
|
|
479
|
|
|
—
|
|
Adjusted operating
income
|
|
$
|
88,711
|
|
$
|
81,945
|
|
$
|
171,943
|
|
$
|
168,834
|
|
Adjusted operating
margin percentage2)
|
|
|
30.1
|
%
|
|
30.1
|
%
|
|
29.5
|
%
|
|
30.7
|
%
|
|
|
1)
|
Since December 31,
2023, the Company has a business that has met the held-for-sale
criteria.
|
2)
|
Adjusted operating
margin percentage excludes both $1,849 and $4,152 of revenue and
$(627) and $(479) of operating income for the three and six months
ended for a business that has met the held-for-sale
criteria.
|
BIO-TECHNE
CORPORATION
NON-GAAP ADJUSTED
CONSOLIDATED NET EARNINGS and EARNINGS per SHARE
(In thousands, except
per share data)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUARTER
|
|
SIX MONTHS
|
|
|
|
ENDED
|
|
ENDED
|
|
|
|
12/31/2024
|
|
12/31/2023
|
|
|
12/31/2024
|
|
12/31/2023
|
|
Net earnings before
taxes - GAAP
|
|
$
|
42,876
|
|
$
|
33,387
|
|
|
$
|
83,047
|
|
$
|
82,945
|
|
Identified
adjustments:
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Costs recognized upon
sale of acquired inventory
|
|
|
185
|
|
|
183
|
|
|
|
373
|
|
|
364
|
|
Amortization of
intangibles
|
|
|
18,559
|
|
|
19,769
|
|
|
|
38,300
|
|
|
39,620
|
|
Amortization of Wilson
Wolf intangible assets and acquired inventory
|
|
|
2,489
|
|
|
4,208
|
|
|
|
4,979
|
|
|
8,416
|
|
Acquisition related
expenses and other
|
|
|
2,139
|
|
|
(381)
|
|
|
|
3,813
|
|
|
(822)
|
|
Certain litigation
charges
|
|
|
1,386
|
|
|
—
|
|
|
|
1,678
|
|
|
—
|
|
Stock-based
compensation, inclusive of employer taxes
|
|
|
15,238
|
|
|
12,958
|
|
|
|
25,875
|
|
|
24,453
|
|
Restructuring and
restructuring-related costs
|
|
|
3,287
|
|
|
5,518
|
|
|
|
14,309
|
|
|
5,607
|
|
Investment (gain) loss
and other non-operating
|
|
|
—
|
|
|
—
|
|
|
|
—
|
|
|
(283)
|
|
Impairment of assets
held-for-sale
|
|
|
—
|
|
|
6,038
|
|
|
|
—
|
|
|
6,038
|
|
Impact of business
held-for-sale1)
|
|
|
627
|
|
|
—
|
|
|
|
479
|
|
|
—
|
|
Net earnings before
taxes - Adjusted
|
|
$
|
86,786
|
|
$
|
81,680
|
|
|
$
|
172,853
|
|
$
|
166,338
|
|
Non-GAAP tax
rate
|
|
|
21.5
|
%
|
|
22.0
|
%
|
|
|
21.5
|
%
|
|
22.0
|
%
|
Non-GAAP tax
expense
|
|
$
|
18,659
|
|
$
|
17,964
|
|
|
$
|
37,195
|
|
$
|
36,579
|
|
Non-GAAP adjusted net
earnings
|
|
$
|
68,127
|
|
$
|
63,716
|
|
|
$
|
135,658
|
|
$
|
129,759
|
|
Earnings per share -
diluted - Adjusted
|
|
$
|
0.42
|
|
$
|
0.40
|
|
|
$
|
0.84
|
|
$
|
0.81
|
|
|
1) Since December 31, 2023, the
Company has a business that has met the held-for-sale
criteria.
|
BIO-TECHNE
CORPORATION
NON-GAAP ADJUSTED TAX
RATE
(In
percentages)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUARTER
|
|
SIX MONTHS
|
|
|
ENDED
|
|
ENDED
|
|
|
12/31/2024
|
|
12/31/2023
|
|
12/31/2024
|
|
12/31/2023
|
GAAP effective tax
rate
|
|
18.6
|
%
|
|
17.7
|
%
|
|
17.5
|
%
|
|
5.4
|
%
|
Discrete
items
|
|
5.1
|
|
|
8.3
|
|
|
6.1
|
|
|
18.0
|
|
Annual forecast
update
|
|
(0.1)
|
|
|
(2.6)
|
|
|
—
|
|
|
—
|
|
Long-term GAAP tax
rate
|
|
23.6
|
%
|
|
23.4
|
%
|
|
23.6
|
%
|
|
23.4
|
%
|
Rate impact
items
|
|
|
|
|
|
|
|
|
|
|
|
|
Stock based
compensation
|
|
(2.8)
|
%
|
|
(2.1)
|
%
|
|
(2.9)
|
%
|
|
(2.4)
|
%
|
Other
|
|
0.7
|
|
|
0.7
|
|
|
0.8
|
|
|
1.0
|
|
Total rate impact
items
|
|
(2.1)
|
%
|
|
(1.4)
|
%
|
|
(2.1)
|
%
|
|
(1.4)
|
%
|
Non-GAAP adjusted tax
rate
|
|
21.5
|
%
|
|
22.0
|
%
|
|
21.5
|
%
|
|
22.0
|
%
|
BIO-TECHNE
CORPORATION
SEGMENT
REVENUE
(In
thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUARTER
|
|
SIX MONTHS
|
|
|
ENDED
|
|
ENDED
|
|
|
12/31/2024
|
|
12/31/2023
|
|
12/31/2024
|
|
12/31/2023
|
Protein Sciences
segment revenue
|
|
$
|
211,551
|
|
$
|
197,670
|
|
$
|
416,086
|
|
$
|
402,325
|
Diagnostics and Spatial
Biology segment revenue
|
|
|
84,135
|
|
|
75,408
|
|
|
167,327
|
|
|
148,204
|
Other
revenue1)
|
|
|
1,849
|
|
|
—
|
|
|
4,152
|
|
|
—
|
lntersegment
revenue
|
|
|
(504)
|
|
|
(480)
|
|
|
(1,076)
|
|
|
(996)
|
Consolidated
revenue
|
|
$
|
297,031
|
|
$
|
272,598
|
|
$
|
586,489
|
|
$
|
549,533
|
|
1) Since December 31, 2023, the
Company has a business that has met the held-for-sale
criteria.
|
BIO-TECHNE
CORPORATION
SEGMENT OPERATING
INCOME
(In
thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUARTER
|
|
SIX MONTHS
|
|
|
ENDED
|
|
ENDED
|
|
|
12/31/2024
|
|
12/31/2023
|
|
12/31/2024
|
|
12/31/2023
|
Protein Sciences
segment operating income
|
|
$
|
87,112
|
|
$
|
79,586
|
|
$
|
167,653
|
|
$
|
167,947
|
Diagnostics and Spatial
Biology segment operating income
|
|
|
3,240
|
|
|
4,556
|
|
|
7,517
|
|
|
5,082
|
Segment operating
income
|
|
|
90,352
|
|
|
84,142
|
|
|
175,170
|
|
|
173,029
|
Corporate general,
selling, and administrative
|
|
|
(1,641)
|
|
|
(2,197)
|
|
|
(3,227)
|
|
|
(4,195)
|
Adjusted operating
income
|
|
|
88,711
|
|
|
81,945
|
|
|
171,943
|
|
|
168,834
|
Cost recognized upon
sale of acquired inventory
|
|
|
(185)
|
|
|
(183)
|
|
|
(373)
|
|
|
(364)
|
Amortization of
intangibles
|
|
|
(18,559)
|
|
|
(19,769)
|
|
|
(38,300)
|
|
|
(39,620)
|
Acquisition related
expenses and other
|
|
|
(2,010)
|
|
|
525
|
|
|
(3,523)
|
|
|
1,114
|
Certain litigation
charges
|
|
|
(1,386)
|
|
|
—
|
|
|
(1,678)
|
|
|
—
|
Stock-based
compensation, inclusive of employer taxes
|
|
|
(15,238)
|
|
|
(12,958)
|
|
|
(25,875)
|
|
|
(24,453)
|
Restructuring and
restructuring-related costs
|
|
|
(3,287)
|
|
|
(5,518)
|
|
|
(14,309)
|
|
|
(5,607)
|
Impairment of assets
held-for-sale
|
|
|
—
|
|
|
(6,038)
|
|
|
—
|
|
|
(6,038)
|
Impact of business
held-for-sale1)
|
|
|
(627)
|
|
|
—
|
|
|
(479)
|
|
|
—
|
Operating
income
|
|
$
|
47,419
|
|
$
|
38,004
|
|
$
|
87,406
|
|
$
|
93,866
|
|
|
1)
|
Since December 31,
2023, the Company has a business that has met the held-for-sale
criteria.
|
BIO-TECHNE
CORPORATION
RECONCILIATION OF GAAP
NET INCOME TO ADJUSTED EBITDA
(In
thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
QUARTER
|
|
SIX MONTHS
|
|
ENDED
|
|
ENDED
|
|
12/31/2024
|
|
12/31/2023
|
|
12/31/2024
|
|
12/31/2023
|
Net earnings
|
$
|
34,890
|
|
$
|
27,465
|
|
$
|
68,490
|
|
$
|
78,459
|
Net interest expense
(income)
|
|
800
|
|
|
3,513
|
|
|
2,050
|
|
|
7,516
|
Depreciation and
amortization
|
|
27,084
|
|
|
27,804
|
|
|
55,221
|
|
|
56,343
|
Income
taxes
|
|
7,986
|
|
|
5,922
|
|
|
14,557
|
|
|
4,486
|
EBITDA
|
|
70,760
|
|
|
64,704
|
|
|
140,318
|
|
|
146,804
|
Costs recognized upon
sale of acquired inventory
|
|
185
|
|
|
183
|
|
|
373
|
|
|
364
|
Amortization of Wilson
Wolf intangible assets and acquired inventory
|
|
2,489
|
|
|
4,208
|
|
|
4,979
|
|
|
8,416
|
Acquisition related
expenses and other
|
|
2,139
|
|
|
(381)
|
|
|
3,813
|
|
|
(822)
|
Certain litigation
charges
|
|
1,386
|
|
|
—
|
|
|
1,678
|
|
|
—
|
Stock-based
compensation, inclusive of employer taxes
|
|
15,238
|
|
|
12,958
|
|
|
25,875
|
|
|
24,453
|
Restructuring and
restructuring-related costs
|
|
3,287
|
|
|
5,518
|
|
|
14,309
|
|
|
5,607
|
Investment (gain) loss
and other non-operating
|
|
—
|
|
|
—
|
|
|
—
|
|
|
(283)
|
Impairment of assets
held-for-sale
|
|
—
|
|
|
6,038
|
|
|
—
|
|
|
6,038
|
Impact of business
held-for-sale1)
|
|
627
|
|
|
—
|
|
|
479
|
|
|
—
|
Adjusted
EBITDA
|
$
|
96,111
|
|
$
|
93,228
|
|
$
|
191,824
|
|
$
|
190,577
|
|
1) Since December 31, 2023, the
Company has a business that has met the held-for-sale
criteria.
|
BIO-TECHNE
CORPORATION
CONDENSED CASH
FLOW
(In
thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
SIX MONTHS
|
|
|
ENDED
|
|
|
12/31/2024
|
|
12/31/2023
|
CASH FLOWS FROM
OPERATING ACTIVITIES
|
|
|
|
|
|
|
Net earnings
|
|
$
|
68,490
|
|
$
|
78,459
|
Adjustments to
reconcile net earnings to net cash provided by operating
activities
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
55,221
|
|
|
56,343
|
Costs recognized on
sale of acquired inventory
|
|
|
373
|
|
|
364
|
Deferred income
taxes
|
|
|
(13,417)
|
|
|
(22,314)
|
Stock-based
compensation expense
|
|
|
24,892
|
|
|
22,846
|
Fair value adjustment
to available-for-sale investments
|
|
|
—
|
|
|
(283)
|
(Gain) Loss on equity
method investment
|
|
|
(420)
|
|
|
4,295
|
Asset impairment
restructuring
|
|
|
9,841
|
|
|
—
|
Fair value adjustment
to contingent consideration payable
|
|
|
—
|
|
|
(3,500)
|
Impairment of assets
held-for-sale
|
|
|
—
|
|
|
6,038
|
Other operating
activities
|
|
|
3,255
|
|
|
251
|
Net cash provided by
(used in) operating activities
|
|
|
148,235
|
|
|
142,499
|
CASH FLOWS FROM
INVESTING ACTIVITIES
|
|
|
|
|
|
|
Proceeds from sale of
available-for-sale investments
|
|
|
1,085
|
|
|
23,759
|
Purchases of
available-for-sale investments
|
|
|
—
|
|
|
(5,526)
|
Additions to property
and equipment
|
|
|
(15,993)
|
|
|
(28,456)
|
Acquisitions, net of
cash acquired
|
|
|
—
|
|
|
(169,707)
|
Distributions from
(Investments in) Wilson Wolf
|
|
|
1,403
|
|
|
2,149
|
Investment in Spear
Bio
|
|
|
(15,000)
|
|
|
—
|
Proceeds from sale of
assets held-for-sale
|
|
|
1,789
|
|
|
—
|
Net cash provided by
(used in) investing activities
|
|
|
(26,716)
|
|
|
(177,781)
|
CASH FLOWS FROM
FINANCING ACTIVITIES
|
|
|
|
|
|
|
Cash
dividends
|
|
|
(25,424)
|
|
|
(25,213)
|
Proceeds from stock
option exercises
|
|
|
30,641
|
|
|
19,670
|
Long-term debt
activity, net
|
|
|
(19,000)
|
|
|
97,000
|
Re-purchases of common
stock
|
|
|
(75,628)
|
|
|
(80,042)
|
Taxes paid on RSUs and
net share settlements
|
|
|
(5,997)
|
|
|
(21,302)
|
Net cash provided by
(used in) financing activities
|
|
|
(95,408)
|
|
|
(9,887)
|
Effect of exchange rate
changes on cash and cash equivalents
|
|
|
(353)
|
|
|
(5,270)
|
Net increase (decrease)
in cash and cash equivalents
|
|
|
25,758
|
|
|
(50,439)
|
Cash and cash
equivalents at beginning of period
|
|
|
151,791
|
|
|
180,571
|
Cash and cash
equivalents at end of period
|
|
$
|
177,549
|
|
$
|
130,132
|
View original content to download
multimedia:https://www.prnewswire.com/news-releases/bio-techne-releases-second-quarter-fiscal-2025-results-302368325.html
SOURCE Bio-Techne Corporation