Quarter Ended
May 31, 2025
|
Pro Forma* YoY Growth
|
|
Pro Forma* Net Sales
|
$80.2 million
|
12.7%
|
Med Tech Net Sales
|
$35.8 million
|
22.0%
|
Med Device Net Sales
|
$44.4 million
|
6.2%
|
• |
GAAP gross margin of 52.7% which was inclusive of a $1.6 million, or 204 basis point, tariff-driven Cost of Goods Sold impact
|
• |
GAAP loss per share of $(0.15)
|
• |
Pro Forma Adjusted loss per share of $(0.03)
|
• |
Pro Forma Adjusted EBITDA of $3.4 million
|
• |
Cash balance as of May 31, 2025 of $55.9M, inclusive of the final $5.0 million revenue achievement milestone payment made associated with the Company’s 2019 acquisition of Auryon, $1.6
million in tariff-driven COGS impacts, and fees associated with the revolving credit facility
|
• |
Received CPT Category I Code for Irreversible Electroporation (IRE), the primary method of action for the NanoKnife System, for the treatment of lesions in the pancreas, effective January
1, 2027, expanding reimbursement pathway for NanoKnife in additional disease states
|
• |
Entered into revolving credit facility for up to $25.0 million, providing enhanced financial flexibility and working capital support at low cost with zero dilution
|
Year Ended
May 31, 2025
|
Pro Forma* YoY Growth
|
|
Pro Forma* Net Sales
|
$292.7 million
|
8.1%
|
Med Tech Net Sales
|
$126.7 million
|
19.5%
|
Med Device Net Sales
|
$166.0 million
|
0.8%
|
• |
GAAP Gross margin of 53.9%, inclusive of tariff headwinds of 56 basis points
|
• |
GAAP loss per share of $(0.83)
|
• |
Proforma Adjusted loss per share of $(0.25)
|
• |
Proforma Adjusted EBITDA of $7.6 million
|
• |
Adjusted EBITDA of $13.1 million, which includes a $5.5 million milestone earnout payment received from Spectrum Vascular recorded in Q3 FY25
|
• |
Ended fiscal 2025 with $55.9 million in cash and cash equivalents, ahead of expectations
|
Guidance Metric
|
Current Guidance
(As of July 15, 2025)
|
Tariff Guidance Impact
|
Net Sales
|
$305 - $310 million
|
Limited Impact
|
Med Tech Net Sales Growth
|
12% - 15%
|
Limited Impact
|
Med Device Net Sales Growth
|
Flat
|
Limited Impact
|
Gross Margin
|
53.5% - 55.5%
|
Absent Tariffs: 55.0% - 56.0%
|
Pro Forma Adjusted EBITDA
|
$3.0 - $8.0 million
|
Absent Tariffs: $7.5M - $10.5M
|
Adjusted EPS
|
($0.35) - ($0.25)
|
Absent Tariffs: ($0.30) – ($0.25)
|
Free Cash Flow
|
Positive for Full Year FY2026
|
Absent Tariffs: Up to +$5M
|
Three Months Ended
|
Three Months Ended
|
|||||||||||||||||||||||
Actual (1)
|
Pro Forma
Adjustments (2)
|
Pro Forma
|
As Reported (1)
|
Pro Forma
Adjustments (2)
|
Pro Forma
|
|||||||||||||||||||
May 31, 2025
|
May 31, 2025
|
May 31, 2025
|
May 31, 2024
|
May 31, 2024
|
May 31, 2024
|
|||||||||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||||||||||
Net sales
|
$
|
80,158
|
(1
|
)
|
$
|
80,157
|
$
|
70,980
|
142
|
$
|
71,122
|
|||||||||||||
Cost of sales (exclusive of intangible amortization)
|
37,940
|
2
|
37,942
|
32,465
|
56
|
32,521
|
||||||||||||||||||
Gross margin
|
42,218
|
(3
|
)
|
42,215
|
38,515
|
86
|
38,601
|
|||||||||||||||||
% of net sales
|
52.7
|
%
|
52.7
|
%
|
54.3
|
%
|
54.3
|
%
|
||||||||||||||||
Operating expenses
|
||||||||||||||||||||||||
Research and development
|
6,590
|
—
|
6,590
|
6,724
|
(1
|
)
|
6,723
|
|||||||||||||||||
Sales and marketing
|
26,437
|
—
|
26,437
|
24,581
|
(17
|
)
|
24,564
|
|||||||||||||||||
General and administrative
|
10,236
|
—
|
10,236
|
10,441
|
(7
|
)
|
10,434
|
|||||||||||||||||
Amortization of intangibles
|
2,588
|
—
|
2,588
|
2,574
|
—
|
2,574
|
||||||||||||||||||
Change in fair value of contingent consideration
|
—
|
—
|
—
|
229
|
—
|
229
|
||||||||||||||||||
Acquisition, restructuring and other items, net
|
2,155
|
—
|
2,155
|
8,415
|
(3
|
)
|
8,412
|
|||||||||||||||||
Total operating expenses
|
48,006
|
—
|
48,006
|
52,964
|
(28
|
)
|
52,936
|
|||||||||||||||||
Operating loss
|
(5,788
|
)
|
(3
|
)
|
(5,791
|
)
|
(14,449
|
)
|
114
|
(14,335
|
)
|
|||||||||||||
Interest income, net
|
3
|
—
|
3
|
567
|
—
|
567
|
||||||||||||||||||
Other expense, net
|
(325
|
)
|
—
|
(325
|
)
|
(259
|
)
|
—
|
(259
|
)
|
||||||||||||||
Total other income (expense), net
|
(322
|
)
|
—
|
(322
|
)
|
308
|
—
|
308
|
||||||||||||||||
Loss before income tax benefit
|
(6,110
|
)
|
(3
|
)
|
(6,113
|
)
|
(14,141
|
)
|
114
|
(14,027
|
)
|
|||||||||||||
Income tax benefit
|
(60
|
)
|
—
|
(60
|
)
|
(692
|
)
|
—
|
(692
|
)
|
||||||||||||||
Net loss
|
$
|
(6,050
|
)
|
$
|
(3
|
)
|
$
|
(6,053
|
)
|
$
|
(13,449
|
)
|
$
|
114
|
$
|
(13,335
|
)
|
|||||||
Loss per share
|
||||||||||||||||||||||||
Basic
|
$
|
(0.15
|
)
|
$
|
(0.15
|
)
|
$
|
(0.33
|
)
|
$
|
(0.33
|
)
|
||||||||||||
Diluted
|
$
|
(0.15
|
)
|
$
|
(0.15
|
)
|
$
|
(0.33
|
)
|
$
|
(0.33
|
)
|
||||||||||||
Weighted average shares outstanding
|
||||||||||||||||||||||||
Basic
|
40,984
|
40,984
|
40,427
|
40,427
|
||||||||||||||||||||
Diluted
|
40,984
|
40,984
|
40,427
|
40,427
|
Twelve months ended
|
Twelve months ended
|
|||||||||||||||||||||||
Actual (1)
|
Pro Forma
Adjustments (2)
|
Pro Forma
|
As Reported (1)
|
Pro Forma
Adjustments (2)
|
Pro Forma
|
|||||||||||||||||||
May 31, 2025
|
May 31, 2025
|
May 31, 2025
|
May 31, 2024
|
May 31, 2024
|
May 31, 2024
|
|||||||||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||||||||||
Net sales
|
$
|
292,498
|
187
|
$
|
292,685
|
$
|
303,914
|
(33,193
|
)
|
$
|
270,721
|
|||||||||||||
Cost of sales (exclusive of intangible amortization)
|
134,793
|
157
|
134,950
|
149,216
|
(24,064
|
)
|
125,152
|
|||||||||||||||||
Gross margin
|
157,705
|
30
|
157,735
|
154,698
|
(9,129
|
)
|
145,569
|
|||||||||||||||||
% of net sales
|
53.9
|
%
|
53.9
|
%
|
50.9
|
%
|
53.8
|
%
|
||||||||||||||||
Operating expenses
|
||||||||||||||||||||||||
Research and development
|
26,222
|
—
|
26,222
|
31,512
|
(648
|
)
|
30,864
|
|||||||||||||||||
Sales and marketing
|
103,135
|
—
|
103,135
|
102,818
|
(4,730
|
)
|
98,088
|
|||||||||||||||||
General and administrative
|
42,092
|
—
|
42,092
|
41,164
|
(60
|
)
|
41,104
|
|||||||||||||||||
Amortization of intangibles
|
10,318
|
—
|
10,318
|
13,048
|
(2,571
|
)
|
10,477
|
|||||||||||||||||
Goodwill impairment
|
—
|
—
|
—
|
159,476
|
—
|
159,476
|
||||||||||||||||||
Change in fair value of contingent consideration
|
272
|
—
|
272
|
432
|
—
|
432
|
||||||||||||||||||
Acquisition, restructuring and other items, net
|
15,620
|
161
|
15,781
|
53,182
|
(6,397
|
)
|
46,785
|
|||||||||||||||||
Total operating expenses
|
197,659
|
161
|
197,820
|
401,632
|
(14,406
|
)
|
387,226
|
|||||||||||||||||
Gain on sale of assets
|
—
|
—
|
—
|
54,499
|
(54,499
|
)
|
—
|
|||||||||||||||||
Operating loss
|
(39,954
|
)
|
(131
|
)
|
(40,085
|
)
|
(192,435
|
)
|
(49,222
|
)
|
(241,657
|
)
|
||||||||||||
Interest income, net
|
978
|
—
|
978
|
1,614
|
—
|
1,614
|
||||||||||||||||||
Other income (expense), net
|
4,944
|
(5,500
|
)
|
(556
|
)
|
(817
|
)
|
—
|
(817
|
)
|
||||||||||||||
Total other income, net
|
5,922
|
(5,500
|
)
|
422
|
797
|
—
|
797
|
|||||||||||||||||
Loss before income tax benefit
|
(34,032
|
)
|
(5,631
|
)
|
(39,663
|
)
|
(191,638
|
)
|
(49,222
|
)
|
(240,860
|
)
|
||||||||||||
Income tax benefit
|
(39
|
)
|
—
|
(39
|
)
|
(7,289
|
)
|
—
|
(7,289
|
)
|
||||||||||||||
Net loss
|
$
|
(33,993
|
)
|
$
|
(5,631
|
)
|
$
|
(39,624
|
)
|
$
|
(184,349
|
)
|
$
|
(49,222
|
)
|
$
|
(233,571
|
)
|
||||||
Loss per share
|
||||||||||||||||||||||||
Basic
|
$
|
(0.83
|
)
|
$
|
(0.97
|
)
|
$
|
(4.59
|
)
|
$
|
(5.81
|
)
|
||||||||||||
Diluted
|
$
|
(0.83
|
)
|
$
|
(0.97
|
)
|
$
|
(4.59
|
)
|
$
|
(5.81
|
)
|
||||||||||||
Weighted average shares outstanding
|
||||||||||||||||||||||||
Basic
|
40,853
|
40,853
|
40,181
|
40,181
|
||||||||||||||||||||
Diluted
|
40,853
|
40,853
|
40,181
|
40,181
|
Reconciliation of Net Loss to non-GAAP Adjusted Net Loss:
|
||||||||||||||||
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
May 31, 2025
|
May 31, 2024
|
May 31, 2025
|
May 31, 2024
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Net loss
|
$
|
(6,050
|
)
|
$
|
(13,449
|
)
|
$
|
(33,993
|
)
|
$
|
(184,349
|
)
|
||||
Amortization of intangibles
|
2,588
|
2,574
|
10,318
|
13,048
|
||||||||||||
Goodwill impairment
|
—
|
—
|
—
|
159,476
|
||||||||||||
Change in fair value of contingent consideration
|
—
|
229
|
272
|
432
|
||||||||||||
Acquisition, restructuring and other items, net (1)
|
2,155
|
8,415
|
15,620
|
53,182
|
||||||||||||
Gain on sale of assets
|
—
|
—
|
—
|
(54,499
|
)
|
|||||||||||
Tax effect of non-GAAP items (2)
|
254
|
(20
|
)
|
1,760
|
(2,689
|
)
|
||||||||||
Adjusted net loss
|
$
|
(1,053
|
)
|
$
|
(2,251
|
)
|
$
|
(6,023
|
)
|
$
|
(15,399
|
)
|
Reconciliation of Diluted Loss Per Share to non-GAAP Adjusted Diluted Loss Per Share:
|
||||||||||||||||
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
May 31, 2025
|
May 31, 2024
|
May 31, 2025
|
May 31, 2024
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Diluted loss per share
|
$
|
(0.15
|
)
|
$
|
(0.33
|
)
|
$
|
(0.83
|
)
|
$
|
(4.59
|
)
|
||||
Amortization of intangibles
|
0.06
|
0.06
|
0.25
|
0.32
|
||||||||||||
Goodwill impairment
|
—
|
—
|
—
|
3.98
|
||||||||||||
Change in fair value of contingent consideration
|
—
|
0.01
|
0.01
|
0.01
|
||||||||||||
Acquisition, restructuring and other items, net (1)
|
0.05
|
0.20
|
0.38
|
1.33
|
||||||||||||
Gain on sale of assets
|
—
|
—
|
—
|
(1.36
|
)
|
|||||||||||
Tax effect of non-GAAP items (2)
|
0.01
|
—
|
0.04
|
(0.07
|
)
|
|||||||||||
Adjusted diluted loss per share
|
$
|
(0.03
|
)
|
$
|
(0.06
|
)
|
$
|
(0.15
|
)
|
$
|
(0.38
|
)
|
||||
Adjusted diluted sharecount (3)
|
40,984
|
40,427
|
40,853
|
40,181
|
Reconciliation of Net Loss to Adjusted EBITDA:
|
||||||||||||||||
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
May 31, 2025
|
May 31, 2024
|
May 31, 2025
|
May 31, 2024
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Net loss
|
$
|
(6,050
|
)
|
$
|
(13,449
|
)
|
$
|
(33,993
|
)
|
$
|
(184,349
|
)
|
||||
Income tax benefit
|
(60
|
)
|
(692
|
)
|
(39
|
)
|
(7,289
|
)
|
||||||||
Interest income, net
|
(3
|
)
|
(567
|
)
|
(978
|
)
|
(1,614
|
)
|
||||||||
Depreciation and amortization
|
5,833
|
6,817
|
25,800
|
27,712
|
||||||||||||
Goodwill impairment
|
—
|
—
|
—
|
159,476
|
||||||||||||
Change in fair value of contingent consideration
|
—
|
229
|
272
|
432
|
||||||||||||
Stock based compensation
|
1,641
|
1,896
|
9,772
|
10,529
|
||||||||||||
Gain on sale of assets
|
—
|
—
|
—
|
(54,499
|
)
|
|||||||||||
Acquisition, restructuring and other items, net (1)
|
2,000
|
7,148
|
12,239
|
50,780
|
||||||||||||
Adjusted EBITDA
|
$
|
3,361
|
$
|
1,382
|
$
|
13,073
|
$
|
1,178
|
||||||||
Per diluted share:
|
||||||||||||||||
Adjusted EBITDA
|
$
|
0.08
|
$
|
0.03
|
$
|
0.31
|
$
|
0.03
|
Reconciliation of Pro Forma Net Loss to Pro Forma Adjusted Net Loss:
|
||||||||||||||||
Pro Forma
|
Pro Forma
|
|||||||||||||||
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
May 31, 2025
|
May 31, 2024
|
May 31, 2025
|
May 31, 2024
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Pro forma net loss
|
$
|
(6,053
|
)
|
$
|
(13,335
|
)
|
$
|
(39,624
|
)
|
$
|
(233,571
|
)
|
||||
Amortization of intangibles
|
2,588
|
2,574
|
10,318
|
10,477
|
||||||||||||
Goodwill impairment
|
—
|
—
|
—
|
159,476
|
||||||||||||
Change in fair value of contingent consideration
|
—
|
229
|
272
|
432
|
||||||||||||
Acquisition, restructuring and other items, net (1)
|
2,155
|
8,412
|
15,781
|
46,785
|
||||||||||||
Tax effect of non-GAAP items (2)
|
255
|
(45
|
)
|
3,018
|
(1,840
|
)
|
||||||||||
Adjusted pro forma net loss
|
$
|
(1,055
|
)
|
$
|
(2,165
|
)
|
$
|
(10,235
|
)
|
$
|
(18,241
|
)
|
Reconciliation of Pro Forma Diluted Loss Per Share to Pro Forma Adjusted Diluted Loss Per Share:
|
||||||||||||||||
Pro Forma
|
Pro Forma
|
|||||||||||||||
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
May 31, 2025
|
May 31, 2024
|
May 31, 2025
|
May 31, 2024
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Pro forma diluted loss per share
|
$
|
(0.15
|
)
|
$
|
(0.33
|
)
|
$
|
(0.97
|
)
|
$
|
(5.81
|
)
|
||||
Amortization of intangibles
|
0.06
|
0.06
|
0.25
|
0.26
|
||||||||||||
Goodwill impairment
|
—
|
—
|
—
|
3.97
|
||||||||||||
Change in fair value of contingent consideration
|
—
|
0.01
|
0.01
|
0.01
|
||||||||||||
Acquisition, restructuring and other items, net (1)
|
0.05
|
0.21
|
0.39
|
1.17
|
||||||||||||
Tax effect of non-GAAP items (2)
|
0.01
|
—
|
0.07
|
(0.05
|
)
|
|||||||||||
Adjusted pro forma diluted loss per share
|
$
|
(0.03
|
)
|
$
|
(0.05
|
)
|
$
|
(0.25
|
)
|
$
|
(0.45
|
)
|
||||
Adjusted diluted sharecount (3)
|
40,984
|
40,427
|
40,853
|
40,181
|
Reconciliation of Pro Forma Net Loss to Pro Forma Adjusted EBITDA:
|
||||||||||||||||
Pro Forma
|
Pro Forma
|
|||||||||||||||
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
May 31, 2025
|
May 31, 2024
|
May 31, 2025
|
May 31, 2024
|
|||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||
Pro forma net loss
|
$
|
(6,053
|
)
|
$
|
(13,335
|
)
|
$
|
(39,624
|
)
|
$
|
(233,571
|
)
|
||||
Income tax benefit
|
(60
|
)
|
(692
|
)
|
(39
|
)
|
(7,289
|
)
|
||||||||
Interest income, net
|
(3
|
)
|
(567
|
)
|
(978
|
)
|
(1,614
|
)
|
||||||||
Depreciation and amortization
|
5,833
|
6,817
|
25,800
|
25,051
|
||||||||||||
Goodwill impairment
|
—
|
—
|
—
|
159,476
|
||||||||||||
Change in fair value of contingent consideration
|
—
|
229
|
272
|
432
|
||||||||||||
Stock based compensation
|
1,641
|
1,895
|
9,772
|
9,898
|
||||||||||||
Acquisition, restructuring and other items, net (1)
|
2,000
|
7,145
|
12,400
|
44,382
|
||||||||||||
Pro forma adjusted EBITDA
|
$
|
3,358
|
$
|
1,492
|
$
|
7,603
|
$
|
(3,235
|
)
|
|||||||
Per diluted share:
|
||||||||||||||||
Adjusted EBITDA
|
$
|
0.08
|
$
|
0.04
|
$
|
0.18
|
$
|
(0.08
|
)
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
(in thousands)
|
May 31, 2025
|
May 31, 2024
|
May 31, 2025
|
May 31, 2024
|
||||||||||||
Legal (1)
|
$
|
309
|
$
|
4,489
|
$
|
715
|
$
|
34,942
|
||||||||
Mergers and acquisitions (2)
|
—
|
—
|
737
|
399
|
||||||||||||
Transition service agreement (3)
|
(414
|
)
|
(437
|
)
|
(1,838
|
)
|
(1,092
|
)
|
||||||||
Plant Closure (4)
|
1,941
|
3,366
|
13,761
|
9,481
|
||||||||||||
Manufacturing Relocation (5)
|
—
|
—
|
—
|
587
|
||||||||||||
Intangible and other asset impairment (6)
|
—
|
—
|
—
|
6,260
|
||||||||||||
Other (7)
|
319
|
997
|
2,245
|
2,605
|
||||||||||||
Total
|
$
|
2,155
|
$
|
8,415
|
$
|
15,620
|
$
|
53,182
|
Three Months Ended
|
Three Months Ended
|
|||||||||||||||||||||||||||||||||||||||||||||||
Actual (1)
|
Pro Forma
Adj. (2)
|
Pro Forma
|
As
Reported (1)
|
Pro Forma
Adj. (2)
|
Pro Forma
|
Actual
|
Pro Forma
|
|||||||||||||||||||||||||||||||||||||||||
May 31, 2025
|
May 31, 2025
|
May 31, 2025
|
May 31, 2024
|
May 31, 2024
|
May 31, 2024
|
%
Growth
|
Currency
Impact
|
Constant
Currency
Growth
|
%
Growth
|
Currency
Impact
|
Constant
Currency
Growth
|
|||||||||||||||||||||||||||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||||||||||||||||||||||||||||||||||
Net Sales
|
||||||||||||||||||||||||||||||||||||||||||||||||
Med Tech
|
$
|
35,790
|
$
|
—
|
$
|
35,790
|
$
|
29,335
|
$
|
—
|
$
|
29,335
|
22.0
|
%
|
22.0
|
%
|
||||||||||||||||||||||||||||||||
Med Device
|
44,368
|
(1
|
)
|
44,367
|
41,645
|
142
|
41,787
|
6.5
|
%
|
6.2
|
%
|
|||||||||||||||||||||||||||||||||||||
$
|
80,158
|
$
|
(1
|
)
|
$
|
80,157
|
$
|
70,980
|
$
|
142
|
$
|
71,122
|
12.9
|
%
|
0.0
|
%
|
12.9
|
%
|
12.7
|
%
|
0.0
|
%
|
12.7
|
%
|
||||||||||||||||||||||||
Net Sales
|
||||||||||||||||||||||||||||||||||||||||||||||||
United States
|
$
|
67,484
|
$
|
(1
|
)
|
$
|
67,483
|
$
|
60,743
|
$
|
61
|
$
|
60,804
|
11.1
|
%
|
11.0
|
%
|
|||||||||||||||||||||||||||||||
International
|
12,674
|
—
|
12,674
|
10,237
|
81
|
10,318
|
23.8
|
%
|
0.0
|
%
|
23.8
|
%
|
22.8
|
%
|
||||||||||||||||||||||||||||||||||
$
|
80,158
|
$
|
(1
|
)
|
$
|
80,157
|
$
|
70,980
|
$
|
142
|
$
|
71,122
|
12.9
|
%
|
0.0
|
%
|
12.9
|
%
|
12.7
|
%
|
0.0
|
%
|
12.7
|
%
|
Three Months Ended
|
Three Months Ended
|
|||||||||||||||||||||||||||||||
Actual (1)
|
Pro Forma
Adj. (2)
|
Pro Forma
|
As Reported (1)
|
Pro Forma
Adj. (2)
|
Pro Forma
|
Actual
|
Pro Forma
|
|||||||||||||||||||||||||
May 31, 2025
|
May 31, 2025
|
May 31, 2025
|
May 31, 2024
|
May 31, 2024
|
May 31, 2024
|
% Change
|
% Change
|
|||||||||||||||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||||||||||||||||||
Med Tech
|
$
|
21,117
|
$
|
—
|
$
|
21,117
|
$
|
18,798
|
$
|
6
|
$
|
18,804
|
12.3
|
%
|
12.3
|
%
|
||||||||||||||||
Gross margin % of sales
|
59.0
|
%
|
59.0
|
%
|
64.1
|
%
|
64.1
|
%
|
||||||||||||||||||||||||
Med Device
|
$
|
21,101
|
$
|
(3
|
)
|
$
|
21,098
|
$
|
19,717
|
$
|
80
|
$
|
19,797
|
7.0
|
%
|
6.6
|
%
|
|||||||||||||||
Gross margin % of sales
|
47.6
|
%
|
47.6
|
%
|
47.3
|
%
|
47.4
|
%
|
||||||||||||||||||||||||
Total
|
$
|
42,218
|
$
|
(3
|
)
|
$
|
42,215
|
$
|
38,515
|
$
|
86
|
$
|
38,601
|
9.6
|
%
|
9.4
|
%
|
|||||||||||||||
Gross margin % of sales
|
52.7
|
%
|
52.7
|
%
|
54.3
|
%
|
54.3
|
%
|
Twelve Months Ended
|
Twelve Months Ended
|
|||||||||||||||||||||||||||||||||||||||||||||||
Actual (1)
|
Pro Forma
Adj. (2)
|
Pro Forma
|
As
Reported (1)
|
Pro Forma
Adj. (2)
|
Pro Forma
|
Actual
|
Pro Forma
|
|||||||||||||||||||||||||||||||||||||||||
May 31, 2025
|
May 31, 2025
|
May 31, 2025
|
May 31, 2024
|
May 31, 2024
|
May 31, 2024
|
%
Growth
|
Currency
Impact |
Constant
Currency
Growth
|
%
Growth
|
Currency
Impact
|
Constant
Currency
Growth
|
|||||||||||||||||||||||||||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||||||||||||||||||||||||||||||||||
Net Sales
|
||||||||||||||||||||||||||||||||||||||||||||||||
Med Tech
|
$
|
126,653
|
$
|
—
|
$
|
126,653
|
$
|
106,403
|
$
|
(443
|
)
|
$
|
105,960
|
19.0
|
%
|
19.5
|
%
|
|||||||||||||||||||||||||||||||
Med Device
|
165,845
|
187
|
166,032
|
197,511
|
(32,750
|
)
|
164,761
|
(16.0
|
)%
|
0.8
|
%
|
|||||||||||||||||||||||||||||||||||||
$
|
292,498
|
$
|
187
|
$
|
292,685
|
$
|
303,914
|
$
|
(33,193
|
)
|
$
|
270,721
|
(3.8
|
)%
|
0.0
|
%
|
(3.8
|
)%
|
8.1
|
%
|
0.1
|
%
|
8.2
|
%
|
||||||||||||||||||||||||
Net Sales
|
||||||||||||||||||||||||||||||||||||||||||||||||
United States
|
$
|
250,983
|
$
|
13
|
$
|
250,996
|
$
|
251,486
|
$
|
(23,037
|
)
|
$
|
228,449
|
(0.2
|
)%
|
9.9
|
%
|
|||||||||||||||||||||||||||||||
International
|
41,515
|
174
|
41,689
|
52,428
|
(10,156
|
)
|
42,272
|
(20.8
|
)%
|
0.0
|
%
|
(20.8
|
)%
|
(1.4
|
)%
|
|||||||||||||||||||||||||||||||||
$
|
292,498
|
$
|
187
|
$
|
292,685
|
$
|
303,914
|
$
|
(33,193
|
)
|
$
|
270,721
|
(3.8
|
)%
|
0.0
|
%
|
(3.8
|
)%
|
8.1
|
%
|
0.1
|
%
|
8.2
|
%
|
Twelve Months Ended
|
Twelve Months Ended
|
|||||||||||||||||||||||||||||||
Actual (1)
|
Pro Forma
Adj. (2)
|
Pro Forma
|
As Reported (1)
|
Pro Forma
Adj. (2)
|
Pro Forma
|
Actual
|
Pro Forma
|
|||||||||||||||||||||||||
May 31, 2025
|
May 31, 2025
|
May 31, 2025
|
May 31, 2024
|
May 31, 2024
|
May 31, 2024
|
% Change
|
% Change
|
|||||||||||||||||||||||||
(unaudited)
|
(unaudited)
|
|||||||||||||||||||||||||||||||
Med Tech
|
$
|
78,515
|
$
|
—
|
$
|
78,515
|
$
|
67,198
|
$
|
(167
|
)
|
$
|
67,031
|
16.8
|
%
|
17.1
|
%
|
|||||||||||||||
Gross margin % of sales
|
62.0
|
%
|
62.0
|
%
|
63.2
|
%
|
63.3
|
%
|
||||||||||||||||||||||||
Med Device
|
$
|
79,190
|
$
|
30
|
$
|
79,220
|
$
|
87,500
|
$
|
(8,962
|
)
|
$
|
78,538
|
(9.5
|
)%
|
0.9
|
%
|
|||||||||||||||
Gross margin % of sales
|
47.7
|
%
|
47.7
|
%
|
44.3
|
%
|
47.7
|
%
|
||||||||||||||||||||||||
Total
|
$
|
157,705
|
$
|
30
|
$
|
157,735
|
$
|
154,698
|
$
|
(9,129
|
)
|
$
|
145,569
|
1.9
|
%
|
8.4
|
%
|
|||||||||||||||
Gross margin % of sales
|
53.9
|
%
|
53.9
|
%
|
50.9
|
%
|
53.8
|
%
|
May 31, 2025
|
May 31, 2024
|
|||||||
(unaudited)
|
(audited)
|
|||||||
Assets
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
55,893
|
$
|
76,056
|
||||
Accounts receivable, net
|
42,890
|
43,610
|
||||||
Inventories
|
62,006
|
60,616
|
||||||
Prepaid expenses and other
|
7,535
|
12,971
|
||||||
Total current assets
|
168,324
|
193,253
|
||||||
Property, plant and equipment, net
|
32,300
|
35,666
|
||||||
Other assets
|
10,404
|
11,369
|
||||||
Intangible assets, net
|
69,116
|
77,383
|
||||||
Total assets
|
$
|
280,144
|
$
|
317,671
|
||||
Liabilities and stockholders' equity
|
||||||||
Current liabilities:
|
||||||||
Accounts payable
|
$
|
33,291
|
$
|
37,751
|
||||
Accrued liabilities
|
35,518
|
41,098
|
||||||
Current portion of contingent consideration
|
—
|
4,728
|
||||||
Other current liabilities
|
7,388
|
7,578
|
||||||
Total current liabilities
|
76,197
|
91,155
|
||||||
Deferred income taxes
|
4,073
|
4,852
|
||||||
Other long-term liabilities
|
16,904
|
16,078
|
||||||
Total liabilities
|
97,174
|
112,085
|
||||||
Stockholders' equity
|
182,970
|
205,586
|
||||||
Total Liabilities and Stockholders' Equity
|
$
|
280,144
|
$
|
317,671
|
Three Months Ended
|
Twelve Months Ended
|
|||||||||||||||
May 31, 2025
|
May 31, 2024
|
May 31, 2025
|
May 31, 2024
|
|||||||||||||
(unaudited)
|
(unaudited)
|
(audited)
|
||||||||||||||
Cash flows from operating activities:
|
||||||||||||||||
Net loss
|
$
|
(6,050
|
)
|
$
|
(13,449
|
)
|
$
|
(33,993
|
)
|
$
|
(184,349
|
)
|
||||
Adjustments to reconcile net loss to net cash provided by (used in) operating activities:
|
||||||||||||||||
Depreciation and amortization
|
5,833
|
6,817
|
25,800
|
27,712
|
||||||||||||
Non-cash lease expense
|
462
|
490
|
1,958
|
1,931
|
||||||||||||
Goodwill impairment
|
—
|
—
|
—
|
159,476
|
||||||||||||
Stock based compensation
|
1,641
|
1,896
|
9,772
|
10,529
|
||||||||||||
Gain on disposition
|
—
|
—
|
—
|
(54,499
|
)
|
|||||||||||
Transaction costs for disposition
|
—
|
—
|
—
|
(5,084
|
)
|
|||||||||||
Change in fair value of contingent consideration
|
—
|
229
|
272
|
432
|
||||||||||||
Deferred income tax provision
|
(193
|
)
|
(825
|
)
|
(988
|
)
|
(7,968
|
)
|
||||||||
Change in accounts receivable allowances
|
169
|
319
|
699
|
1,326
|
||||||||||||
Asset impairments and disposals
|
76
|
24
|
173
|
7,108
|
||||||||||||
Write-off of other assets
|
—
|
—
|
—
|
869
|
||||||||||||
Other
|
142
|
(223
|
)
|
291
|
(62
|
)
|
||||||||||
Changes in operating assets and liabilities, net of acquisitions:
|
||||||||||||||||
Accounts receivable
|
447
|
5,549
|
23
|
7,894
|
||||||||||||
Inventories
|
1,146
|
(2,585
|
)
|
(1,347
|
)
|
(9,410
|
)
|
|||||||||
Prepaid expenses and other
|
12,548
|
(4,028
|
)
|
3,089
|
(11,594
|
)
|
||||||||||
Accounts payable, accrued and other liabilities
|
2,590
|
10,787
|
(15,877
|
)
|
27,531
|
|||||||||||
Net cash provided by (used in) operating activities
|
18,811
|
5,001
|
(10,128
|
)
|
(28,158
|
)
|
||||||||||
Cash flows from investing activities:
|
||||||||||||||||
Additions to property, plant and equipment
|
(777
|
)
|
(566
|
)
|
(4,464
|
)
|
(2,518
|
)
|
||||||||
Additions to placement and evaluation units
|
(1,846
|
)
|
(1,770
|
)
|
(5,714
|
)
|
(5,015
|
)
|
||||||||
Proceeds from sale of assets
|
—
|
—
|
—
|
134,500
|
||||||||||||
Acquisition of intangibles
|
—
|
—
|
—
|
(3,250
|
)
|
|||||||||||
Net cash used in investing activities
|
(2,623
|
)
|
(2,336
|
)
|
(10,178
|
)
|
123,717
|
|||||||||
Cash flows from financing activities:
|
||||||||||||||||
Repayment of long-term debt
|
—
|
—
|
—
|
(50,000
|
)
|
|||||||||||
Deferred financing costs on long-term debt
|
(680
|
)
|
—
|
(680
|
)
|
—
|
||||||||||
Payment of acquisition related contingent consideration
|
(5,000
|
)
|
(5,000
|
)
|
(5,000
|
)
|
(15,000
|
)
|
||||||||
Repurchase of common stock
|
—
|
—
|
(1,670
|
)
|
—
|
|||||||||||
Principal payments on financing arrangement
|
(90
|
)
|
—
|
(148
|
)
|
—
|
||||||||||
Proceeds from financing arrangement
|
—
|
—
|
6,310
|
—
|
||||||||||||
Proceeds from exercise of stock options and employee stock purchase plan
|
—
|
—
|
933
|
752
|
||||||||||||
Net cash used in financing activities
|
(5,770
|
)
|
(5,000
|
)
|
(255
|
)
|
(64,248
|
)
|
||||||||
Effect of exchange rate changes on cash and cash equivalents
|
715
|
(60
|
)
|
398
|
125
|
|||||||||||
Increase (decrease) in cash and cash equivalents
|
11,133
|
(2,395
|
)
|
(20,163
|
)
|
31,436
|
||||||||||
Cash and cash equivalents at beginning of period
|
44,760
|
78,451
|
76,056
|
44,620
|
||||||||||||
Cash and cash equivalents at end of period
|
$
|
55,893
|
$
|
76,056
|
$
|
55,893
|
$
|
76,056
|