Exhibit 99.1
 
AngioDynamics Reports Strong Fiscal Year 2025 Fourth Quarter and Full Year Financial Results; Continued Execution Driving Accelerated, Profitable Growth
 
Med Tech franchise delivers third consecutive quarter of over 20% revenue growth
 
Reported strong adjusted EBITDA in the fourth quarter resulting in positive adjusted EBITDA for full fiscal year 2025
 
Drove $16.2 million of free cash flow in the quarter as a result of strong topline growth and operational efficiency efforts
 
LATHAM, N.Y.--(BUSINESS WIRE)— July 15, 2025-- AngioDynamics, Inc. (NASDAQ: ANGO), a leading and transformative medical technology company focused on restoring healthy blood flow in the body’s vascular system, expanding cancer treatment options, and improving quality of life for patients, today announced financial results for the fourth quarter and fiscal year 2025, which ended May 31, 2025.
 
Fiscal Year 2025 Fourth Quarter Highlights
 
 
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
 
Fiscal Year 2025 Highlights
 
 
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
 
*Pro forma results exclude the Dialysis and BioSentry businesses divested in June 2023 and the PICC and Midline product portfolios divested in February 2024, as well as the discontinued Radiofrequency and Syntrax products in February 2024.
 
"Our strong fourth quarter performance capped off a landmark year at AngioDynamics. We continue to see the positive impacts of our strategic transformation which has enabled us to deliver accelerating topline growth and continued profitability," said Jim Clemmer, President and Chief Executive Officer of AngioDynamics. "For the third quarter in a row, we posted MedTech growth of over 20% as our unique, innovative platform technologies across both cardiology and interventional oncology continue to take share in highly competitive global markets. That growth, in combination with our operational efficiency efforts, resulted in positive adjusted EBITDA and significant free cash flow despite experiencing some tariff-related headwinds.”
 

“During fiscal 2025, we made significant strides across the organization as we seek to further simplify our business and focus on penetrating large, fast-growing global MedTech markets. Throughout the year, we achieved key regulatory milestones, expanded into new geographies, generated high-quality clinical data, and secured critical reimbursement pathways. The breadth of these accomplishments - from NanoKnife's FDA prostate indication and CPT Category I code to AlphaVac's successful commercial launch and Auryon's European expansion - reflects our ability to execute across multiple fronts simultaneously," continued Mr. Clemmer.
 
“We've fundamentally repositioned AngioDynamics as a profitable, growth-oriented medical technology company with a portfolio now addressing over $10 billion in annual global market opportunities, up from just $3 billion in 2021. With our proven commercial momentum, multiple growth catalysts, and balance sheet strength, we're exceptionally well-positioned for sustained value creation as we move into fiscal 2026,” concluded Mr. Clemmer.
 
Fiscal Fourth Quarter 2025 Financial Results
 
Unless otherwise noted, all financial results below are presented on a pro forma basis excluding the Dialysis and BioSentry businesses divested in June 2023, the PICC, Midline, and tip location product portfolios divested in February 2024, and the RadioFrequency and Syntrax support catheter products discontinued in February 2024.
 
Net sales for the fourth quarter of fiscal year 2025 were $80.2 million, an increase of 12.7% compared to the prior-year quarter. Foreign currency translation did not have a significant impact on the Company's net sales in the quarter.
 
Med Tech net sales were $35.8 million, a 22.0% increase from $29.3 million in the prior-year period. Med Tech includes the Auryon peripheral atherectomy platform, the thrombus management platform, which includes the AlphaVac and AngioVac mechanical thrombectomy systems, and the NanoKnife irreversible electroporation platform.
 
Growth was driven by Auryon sales during the quarter of $15.6 million, which increased 19.7%, Mechanical Thrombectomy revenue, which includes AngioVac and AlphaVac, of $11.3 million, an  increase of 44.7%, and NanoKnife disposable sales of $5.7 million, which increased 5.5% compared to the fourth quarter of fiscal 2024.
 
Med Device net sales were $44.4 million, an increase of 6.2% compared to $41.8 million in the prior-year period.
 
U.S. net sales in the fourth quarter of fiscal 2025 were $67.5 million, an increase of 11.0% from $60.8 million a year ago. International net sales were $12.7 million, an increase of 22.8%, compared to $10.3 million a year ago.
 

Gross margin for the fourth quarter of fiscal 2025 was 52.7%, which was down 161 basis points compared to the fourth quarter of fiscal 2024. Absent the $1.6 million tariff impact in the quarter, gross margin would have been 54.7%. Gross margin for the Med Tech business was 59.0%, a decrease of 510 basis points from the fourth quarter of fiscal 2024 primarily related to tariffs, hardware depreciation, and product mix. Absent tariff impacts in the quarter, Med Tech gross margin would have been 62.1%. Gross margin for the Med Device business was 47.6%, an increase of 20 basis points compared to the fourth quarter of fiscal 2024. Absent tariff impacts in the quarter, Med Device gross margin would have been 48.8%.
 
The Company recorded a GAAP net loss of $6.1 million, or a loss per share of $0.15, in the fourth quarter of fiscal 2025. Excluding the items show in the non-GAAP reconciliation table below, adjusted net loss for the fourth quarter of fiscal 2025 was $1.0 million, or a loss per share of $0.03. This compares to an adjusted net loss during the fiscal fourth quarter of 2024 of $2.2 million, or a loss per share of $0.05.
 
Adjusted EBITDA in the fourth quarter of fiscal 2025, excluding the items shown in the reconciliation table below, was $3.4 million, compared to $1.5 million in the fourth quarter of fiscal 2024.
 
At May 31, 2025, the Company had $55.9M in cash and cash equivalents, inclusive of the payment of the final revenue performance-based milestone payment of $5.0 million made as part of the Company’s acquisition of Auryon in 2019, $1.6 million in tariff-driven COGS impacts, and fees associated with the Company’s revolving credit facility.
 
Fourth Quarter 2025 Tariff Impacts
 
In the fiscal fourth quarter of 2025, the Company incurred limited revenue impacts because of tariff impacts. There was an approximate $1.6 million of cost of goods sold impact stemming from certain product components which are manufactured outside of the United States, resulting in an approximate 204 basis point headwind. Following the announcement of tariffs, the Company identified, and will continue to execute, strategies to mitigate the potential impacts and offset portions of tariff related impacts.
 
Full-Year 2025 Financial Results
 
Unless otherwise noted, all financial results below are presented on a pro forma basis excluding the Dialysis and BioSentry businesses divested in June 2023, the PICC and Midline product portfolios divested in February 2024, and the RadioFrequency and Syntrax support catheter products discontinued in February 2024.
 
Net sales were $292.7 million, an increase of 8.1%, compared to $270.7 million for the prior year period.
 

Med Tech net sales were $126.7 million, a 19.5% increase from the prior year. Med Device net sales were $166.0 million, an increase of 0.8% from the prior year.
 
Gross margin increased 12 basis points to 53.9% from 53.8% in the prior year, with tariffs creating a 56-basis point headwind. Absent tariff impacts, gross margin would have been 54.5%.
 
The Company's GAAP net loss was $34.0 million, or a loss per share of $0.83, compared to a net loss of $184.3 million, or a loss per share of $4.59, a year ago.
 
Excluding the items shown in the non-GAAP reconciliation table below, adjusted net loss was $10.2 million, with adjusted loss per share of $0.25, compared to adjusted net loss of $18.2 million, or adjusted loss per share of $0.45, a year ago.
 
Adjusted EBITDA, excluding the items shown in the reconciliation table below, was $7.6 million, compared to a loss of $3.2 million for the prior year. Non-proforma adjusted EBITDA was $13.1 million, which includes the final $5.5 million milestone payment we received from Spectrum as part of the divestiture of our PICC and Midline business in February of 2024. This compares to $1.2 million for the prior year. During the fourth quarter of fiscal 2025, the Company entered into a revolving line of credit agreement (“the revolver”) with J.P. Morgan, which allows the Company to draw down up to $25.0 million at its discretion. As of July 15, 2025, the Company had not drawn down any of the available capital as part of the revolver agreement.
 
At May 31, 2025, the Company had $55.9 million in cash and cash equivalents, which was slightly ahead of previously stated expectations, inclusive of the payment of the final revenue performance-based milestone payment of $5.0 million made as part of the Company’s acquisition of Auryon in 2019, all fees paid as part of the Company’s revolving line of credit agreement as well as the impact of tariffs. This compares to cash and cash equivalents of $44.8 million at February 28, 2025.
 
Full Year 2025 Tariff Impacts
 
In the fiscal full year 2025, the Company incurred limited revenue impacts because of tariff impacts. There was an approximate $1.6 million of cost of goods sold impact stemming from certain product components which are manufactured outside of the United States, resulting in an approximate 56 basis point headwind.
 

Fiscal Year 2026 Financial Guidance
 
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
     

Tariff Related Guidance Assumptions
 
For the full fiscal year 2026, the company expects a $4.0 - $6.0 million impact from tariffs. For gross margin, pro forma adjusted EBITDA, and adjusted EPS, the low end of the respective ranges assumes the highest level of tariff impact, with the high end of the respective ranges assuming the lowest level of tariff impact.
 
All assumptions made related to expected tariff impacts are based on the Company’s point of view on the current tariff situation, as of July 15, 2025. As the situation is fluid, these assumptions may change in the future.
 
Conference Call
 
The Company’s management will host a conference call at 8:00 am ET the same day to discuss the results.
 
To participate in the conference call, dial 1-877-407-0784 (domestic) or +1-201-689-8560 (international). This conference call will also be webcast and can be accessed from the “Investors” section of the AngioDynamics website at www.angiodynamics.com. The webcast replay of the call will be available at the same site approximately one hour after the end of the call.
 

Use of Non-GAAP Measures
 
Management uses non-GAAP measures to establish operational goals and believes that non-GAAP measures may assist investors in analyzing the underlying trends in AngioDynamics' business over time. Investors should consider these non-GAAP measures in addition to, not as a substitute for or as superior to, financial reporting measures prepared in accordance with GAAP. In this news release, AngioDynamics has reported pro forma results, adjusted EBITDA, adjusted net income and adjusted earnings per share. Management uses these measures in its internal analysis and review of operational performance. Management believes that these measures provide investors with useful information in comparing AngioDynamics' performance over different periods. By using these non-GAAP measures, management believes that investors get a better picture of the performance of AngioDynamics' underlying business. Management encourages investors to review AngioDynamics' financial results prepared in accordance with GAAP to understand AngioDynamics' performance taking into account all relevant factors, including those that may only occur from time to time but have a material impact on AngioDynamics' financial results. Please see the tables that follow for a reconciliation of non-GAAP measures to measures prepared in accordance with GAAP.
 
About AngioDynamics, Inc.
 
AngioDynamics is a leading and transformative medical technology company focused on restoring healthy blood flow in the body’s vascular system, expanding cancer treatment options and improving quality of life for patients.
 
The Company’s innovative technologies and devices are chosen by talented physicians in fast-growing healthcare markets to treat unmet patient needs. For more information, visit www.angiodynamics.com.
 
Safe Harbor
 
This release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. All statements regarding AngioDynamics' expected future financial position, results of operations, cash flows, business strategy, budgets, projected costs, capital expenditures, products, competitive positions, growth opportunities, plans and objectives of management for future operations, as well as statements that include the words such as "expects," "reaffirms," "intends," "anticipates," "plans," "believes," "seeks," "estimates," "projects," "optimistic," or variations of such words and similar expressions, are forward-looking statements. These forward-looking statements are not guarantees of future performance and are subject to risks and uncertainties. Investors are cautioned that actual events or results may differ materially from AngioDynamics' expectations, expressed or implied. Factors that may affect the actual results achieved by AngioDynamics include, without limitation, the scale and scope of the COVID-19 global pandemic, the ability of AngioDynamics to develop its existing and new products, technological advances and patents attained by competitors, infringement of AngioDynamics' technology or assertions that AngioDynamics' technology infringes the technology of third parties, the ability of AngioDynamics to effectively compete against competitors that have substantially greater resources, future actions by the FDA or other regulatory agencies, domestic and foreign health care reforms and government regulations, results of pending or future clinical trials, overall economic conditions (including inflation, tariffs, labor shortages and supply chain challenges including the cost and availability of raw materials), the results of on-going litigation, challenges with respect to third-party distributors or joint venture partners or collaborators, the results of sales efforts, the effects of product recalls and product liability claims, changes in key personnel, the ability of AngioDynamics to execute on strategic initiatives, the effects of economic, credit and capital market conditions, general market conditions, market acceptance, foreign currency exchange rate fluctuations, the effects on pricing from group purchasing organizations and competition, the ability of AngioDynamics to obtain regulatory clearances or approval of its products, or to integrate acquired businesses, as well as the risk factors listed from time to time in AngioDynamics' SEC filings, including but not limited to its Annual Report on Form 10-K for the year ended May 31, 2024. AngioDynamics does not assume any obligation to publicly update or revise any forward-looking statements for any reason.
 

ANGIODYNAMICS, INC. AND SUBSIDIARIES
CONSOLIDATED INCOME STATEMENTS
(in thousands, except per share data)
 
   
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
 

(1)  Reflects the Company's US GAAP consolidated financial statements before pro forma adjustments related to the divestiture of the Dialysis and BioSentry Businesses, the divestiture of the PICCs and Midlines Businesses and the discontinuation of the RadioFrequency Ablation and Syntrax products ("the Businesses") for the three months ended May 31, 2025 and 2024.
(2) Reflects the elimination of revenues and expenses representing the operating results from the divestitures and discontinuation of the Businesses.
 
8

ANGIODYNAMICS, INC. AND SUBSIDIARIES
CONSOLIDATED INCOME STATEMENTS
(in thousands, except per share data)
 
   
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
 

(1)  Reflects the Company's US GAAP consolidated financial statements before pro forma adjustments related to the divestiture of the Dialysis and BioSentry Businesses, the divestiture of the PICCs and Midlines Businesses and the discontinuation of the RadioFrequency Ablation and Syntrax products ("the Businesses") for the twelve months ended May 31, 2025 and 2024.
(2) Reflects the elimination of revenues and expenses representing the operating results from the divestitures and discontinuation of the Businesses.
 
9

ANGIODYNAMICS, INC. AND SUBSIDIARIES
GAAP TO NON-GAAP RECONCILIATION
(in thousands, except per share data)
 
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
 

(1) Includes costs related to merger and acquisition activities, restructuring, and unusual items, including asset impairments and write-offs, certain litigation, and other items.
(2) Adjustment to reflect the income tax provision on a non-GAAP basis has been calculated assuming no valuation allowance on the Company's U.S. deferred tax assets and an effective tax rate of 23% for the periods ended May 31, 2025 and 2024.
(3) Diluted shares may differ for non-GAAP measures as compared to GAAP due to a GAAP loss.
 
10

ANGIODYNAMICS, INC. AND SUBSIDIARIES
GAAP TO NON-GAAP RECONCILIATION (Continued)
(in thousands, except per share data)
 
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
 
 
(1)  Includes costs related to merger and acquisition activities, restructuring, and unusual items, including asset impairments and write-offs, certain litigation, and other items.
 
11

ANGIODYNAMICS, INC. AND SUBSIDIARIES
GAAP TO NON-GAAP RECONCILIATION
(in thousands, except per share data)
 
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
 

(1) Includes costs related to merger and acquisition activities, restructuring, and unusual items, including asset impairments and write-offs, certain litigation, and other items
(2) Adjustment to reflect the income tax provision on a non-GAAP basis has been calculated assuming no valuation allowance on the Company's U.S. deferred tax assets and an effective tax rate of 23% for the periods ended May 31, 2025 and 2024.
(3) Diluted shares may differ for non-GAAP measures as compared to GAAP due to a GAAP loss.
 
12

ANGIODYNAMICS, INC. AND SUBSIDIARIES
GAAP TO NON-GAAP RECONCILIATION (Continued)
(in thousands, except per share data)
 
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
)

(1) Includes costs related to merger and acquisition activities, restructuring, and unusual items, including asset impairments and write-offs, certain litigation, and other items.
 
13

ANGIODYNAMICS, INC. AND SUBSIDIARIES
ACQUISITION, RESTRUCTURING, AND OTHER ITEMS, NET DETAIL
(in thousands)
 
   
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
 

(1) Legal expenses related to litigation that is outside the normal course of business.  In the third quarter of fiscal year 2024 a $19.3 million settlement expense was recorded as a result of the Settlement Agreement that was entered into between the Company and BD.
(2) Mergers and acquisitions expenses related to investment banking, legal and due diligence.
(3) Transition services agreement that were entered into with Merit and Spectrum.
(4) Plant closure expense, related to the restructuring of our manufacturing footprint which was announced on January 5, 2024.
(5) Expenses to relocate manufacturing lines out of Queensbury, NY.
(6) An impairment of $3.4 million on intangible and fixed assets and an inventory write-off of $2.9 million was taken in the third quarter of fiscal year 2024 relating to the abandonment of the Syntrax and RF product lines.
(7) Included in the $2.2 million and $2.6 million in other for the years ended May 31, 2025 and 2024 is $0.9 million and $1.4 million, respectively, of severance due to restructurings outside of the plant closure.  In addition, for the year ended May 31, 2024, $0.9 million of deferred financing fees that were written-off in conjunction with the divestiture of the Dialysis and BioSentry businesses and concurrent extinguishment of the debt.
 
14

ANGIODYNAMICS, INC. AND SUBSIDIARIES
NET SALES BY PRODUCT CATEGORY AND BY GEOGRAPHY
(in thousands)
 
   
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
%

(1)  Reflects the Company's US GAAP consolidated financial statements before pro forma adjustments related to the divestiture of the Dialysis and BioSentry Businesses, the divestiture of the PICCs and Midlines Businesses and the discontinuation of the RadioFrequency Ablation and Syntrax products ("the Businesses") for the three months ended May 31, 2025 and 2024.
(2) Reflects the elimination of revenues and expenses representing the operating results from the divestitures and discontinuation of the Businesses.
 
GROSS MARGIN BY PRODUCT CATEGORY

(in thousands)
 
   
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
%
               

(1)  Reflects the Company's US GAAP consolidated financial statements before pro forma adjustments related to the divestiture of the Dialysis and BioSentry Businesses, the divestiture of the PICCs and Midlines Businesses and the discontinuation of the RadioFrequency Ablation and Syntrax products ("the Businesses") for the three months ended May 31, 2025 and 2024.
(2) Reflects the elimination of revenues and expenses representing the operating results from the divestitures and discontinuation of the Businesses.
 
15

ANGIODYNAMICS, INC. AND SUBSIDIARIES
NET SALES BY PRODUCT CATEGORY AND BY GEOGRAPHY
(in thousands)
 
   
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
%

(1)  Reflects the Company's US GAAP consolidated financial statements before pro forma adjustments related to the divestiture of the Dialysis and BioSentry Businesses, the sale of the PICCs and Midlines Businesses and the discontinuation of the RadioFrequency Ablation and Syntrax products ("the Businesses") for the twelve months ended May 31, 2025 and 2024.
(2) Reflects the elimination of revenues and expenses representing the operating results from the sales and discontinuation of the Businesses.
 
GROSS MARGIN BY PRODUCT CATEGORY

(in thousands)
 
   
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
%
               

(1)  Reflects the Company's US GAAP consolidated financial statements before pro forma adjustments related to the divestiture of the Dialysis and BioSentry Businesses, the sale of the PICCs and Midlines Businesses and the discontinuation of the RadioFrequency Ablation and Syntrax products ("the Businesses") for the twelve months ended May 31, 2025 and 2024.
(2) Reflects the elimination of revenues and expenses representing the operating results from the sales and discontinuation of the Businesses.
 
16

ANGIODYNAMICS, INC. AND SUBSIDIARIES
CONSOLIDATED BALANCE SHEETS
(in thousands)
 
   
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
 
 
17

ANGIODYNAMICS, INC. AND SUBSIDIARIES
CONSOLIDATED STATEMENTS OF CASH FLOWS
(in thousands)
 
   
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
 

 
18