Investor Contact

Media & Investor Relations:
Troy Wichterman 
Chief Financial Officer
(425) 402 - 1400
twichterman@biolifesolutions.com

Transfer Agent

Broadridge Corporate Issuer Solutions, Inc. 
P.O. Box 1342
Brentwood, New York 11717
USA
(877) 830 - 4936
shareholder@broadridge.com

Investor Alerts

Register here to receive email notifications with updates about our press releases, stock price, SEC filings and more.

Press Releases

BioLife Solutions Reports Preliminary and Unaudited 2022 Fourth Quarter and Full Year Financial Results

Record full year revenue of $161.8 million increased 36% over 2021; biopreservation media revenue growth of 45%, validating leading position as a critical cell and gene therapies (CGT) tools and services supplier

Record Q4 2022 revenue of $44.3 million increased 19% over 2021; biopreservation media revenue growth of 35%

Full year adjusted EBITDA of $3.6 million and Q4 2022 adjusted EBITDA of $1.7 million

Conference call begins at 4:30 p.m. Eastern time today 

BOTHELL, Wash., March 16, 2023 /PRNewswire/ -- BioLife Solutions, Inc. (Nasdaq: BLFS) ("BioLife" or the "Company"), a leading developer and supplier of class-defining bioproduction products and services for the cell and gene therapy (CGT) and the broader biopharma markets, today announced financial results for the fourth quarter and year ended December 31, 2022.

Mike Rice, Chairman and CEO, commented, "We closed 2022 with another year of strong performance and growth, driven by solid execution across our portfolio. Our success indicators of new customer acquisition, adoption of our cell processing solutions in cell and gene therapy applications, and growth of our storage services platform all point to continued validation of our class-defining bioproduction tools and services as highly preferred in our target markets. For the full year 2022, we gained over 1,300 new customers via our direct sales team and global network of distributors. Our engineering, quality and operations teams continued to focus on supply chain and other optimization initiatives for our freezers and thaw platform and we expect to continue to drive a mix shift to high margin, recurring revenue."

Troy Wichterman, Chief Financial Officer, remarked, "We achieved full year 2022 positive adjusted EBITDA of $3.6 million and ended the year with $64.1 million in cash and short-term investments. As of today, Silicon Valley Bank is operational and fully honoring existing credit facilities. We currently have no additional need for capital."

Operational Highlights

New Customer Acquisition

     

Platform/Solution

Q4 2022

FY2022

Biopreservation Media

15

69

Sexton Cell Processing

5

33

SciSafe® Storage Services

26

99

Thaw

7

35

evo® Cold Chain

12

43

Cryogenic Freezers

13

82

ULT Freezers

139

461

TOTAL

217

822

 

  • New distributor indirect customers totaled at least 500 in FY2022, bringing total new customers to over 1,300 for the year.
  • USA Master File cross references for our cell processing solutions were 27 in Q4 and 80 in FY 2022. Total global clinical applications with our cell processing solutions embedded are now estimated to be over 600, including 12 approved therapies, with 5 additional approvals possible in 2023. Sexton cell processing solutions are now embedded in 3 approved CGT medicines and in over 60 clinical trials.
  • evo cold chain management shipments of cell and gene therapies totaled 2,241 in Q4 and 7,201 in FY 2022, representing over 200% annual growth over 2021.

Fourth Quarter 2022 Financial Results

BioLife Solutions is presenting various financial metrics under U.S. Generally Accepted Accounting Principles (GAAP) and as adjusted (non-GAAP). A reconciliation of GAAP to non-GAAP metrics appears at the end of this news release.

REVENUE

  • Total revenue for the fourth quarter of 2022 was $44.3 million, an increase of $7.0 million, or 19%, from $37.3 million for the fourth quarter of 2021. COVID-19 related revenue was approximately 5%, compared with approximately 15% in Q4 2021.
     
    • Cell Processing platform revenue was $20.2 million, up $5.3 million, or 36%, over the same period in 2021. Biopreservation growth was 35%.
       
    • Freezers and Thaw Systems platform revenue was $17.4 million, up $806,000, or 5%, over the same period in 2021. COVID-19 related revenue in 2022 was approximately 3% for this platform.
       
    • Storage and Storage Services platform revenue was $6.7 million, up $810,000, or 14%, over the same period in 2021. COVID-19 related revenue in 2022 was approximately 21% for this platform.
  • Total revenue for 2022 was $161.8 million, an increase of $42.6 million, or 36%, from $119.2 million for 2021. Organic revenue growth was 38%. COVID-19 related revenue was approximately 8%, compared with approximately 15% in 2021.
     
    • Cell Processing platform revenue was $68.5 million, up $23.5 million, or 52%, over 2021. Biopreservation media and organic cell processing growth were both 45%.
       
    • Freezers and Thaw Systems platform revenue was $66.8 million, up $10.1 million, or 18%, over 2021. Organic growth was 9%. COVID-19 related revenue in 2022 was approximately 4%.
       
    • Storage and Storage Services platform revenue was $26.5 million, up $8.9 million, or 51% over 2021; all growth was organic. COVID-19 related revenue in 2022 was approximately 39%.

GROSS MARGIN

  • Gross margin (GAAP) for the fourth quarter of 2022 was 30% compared with 13% for the fourth quarter of 2021. Adjusted gross margin (non-GAAP) for the fourth quarter of 2022 was 32% compared with 17% for the fourth quarter of 2021.
  • Gross margin (GAAP) for 2022 was 30% compared with 27% for 2021. Adjusted gross margin (non-GAAP) for 2022 was 33% compared with 32% for 2021.
  • The increase in quarterly gross margin and adjusted gross margin was primarily due to decreased warranty expenses compared with 2021.

OPERATING EXPENSE

  • Operating expense (GAAP) for the fourth quarter of 2022 was $93.5 million compared with $54.9 million for the fourth quarter of 2021. Adjusted operating expense (non-GAAP) for the fourth quarter of 2022 was $22.1 million compared with $19.2 million for the fourth quarter 2021.
  • Operating expense (GAAP) for 2022 was $307.3 million compared with $154.3 million for 2021. Adjusted operating expense (non-GAAP) for 2022 was $83.4 million compared with $59.6 million for 2021.
  • The increase in GAAP operating expense for the fourth quarter of 2022 was primarily due to a non-cash impairment charge of $40.5 million related to the acquired intangible assets of Global Cooling, Inc. (Stirling Ultracold). The increase in GAAP operating expense for 2022 was primarily due to non-cash impairment charges of $110.4 million related to the acquired intangible assets of Global Cooling, full period of ownership following the acquisition of Global Cooling on May 3, 2021, and the acquisition of Sexton Biotechnologies, Inc. on September 1, 2021, and personnel costs. Adjusted operating expenses (non-GAAP) increased due to the full period of ownership from the acquisition of Global Cooling and the acquisition of Sexton, Inc. In addition, operating expenses increased due to higher accounting costs related to becoming an Accelerated Filer, additional headcount to support our growth, and historical true-up of indirect tax expense.

OPERATING LOSS

  • Operating loss (GAAP) for the fourth quarter of 2022 was $49.3 million compared with $17.6 million for the fourth quarter of 2021. Adjusted operating loss (non-GAAP) for the fourth quarter of 2022 was $8.2 million compared with $13.1 million for the fourth quarter of 2021.
  • Operating loss (GAAP) for 2022 was $145.5 million compared with $35.2 million for 2021. Adjusted operating loss (non-GAAP) for 2022 was $29.3 million compared with $21.5 million for 2021.

NET LOSS

  • Net loss (GAAP) for the fourth quarter of 2022 was $49.2 million compared with $14.8 million for the fourth quarter of 2021. Adjusted net loss (non-GAAP) for the fourth quarter of 2022 was $8.2 million compared with $12.9 million for the fourth quarter of 2021.
  • Net loss (GAAP) for 2022 was $139.8 million compared with $8.9 million for 2021. Adjusted net loss (non-GAAP) for 2022 was $29.3 million compared with $15.4 million for 2021.

EARNINGS/(LOSS) PER SHARE

  • Loss per share (GAAP) for the fourth quarter of 2022 was $1.15 compared with loss per share of $0.366 for the fourth quarter of 2021.
  • Loss per share (GAAP) for 2022 was $3.29 and included non-cash intangible impairment charges of $2.60 per share. This is compared with loss per share of $0.233 for 2021.

ADJUSTED EBITDA

  • Adjusted EBITDA, a non-GAAP measure, for the fourth quarter of 2022 was $1.7 million compared with negative $5.9 million for the fourth quarter of 2021.
  •  Adjusted EBITDA, a non-GAAP measure, for the full year of 2022 was positive $3.6 million compared with $4.1 million for 2021.

CASH, CASH EQUIVALENTS AND MARKETABLE SECURITIES

  • Cash, cash equivalents, and marketable securities as of December 31, 2022, were $64.1 million.

2023 Revenue Guidance

Mike Rice, Chairman and CEO, further commented, "We fully expect to participate in the forecasted growth of the CGT industry over the next several years. Sustained catalysts that we expect to drive BioLife growth due to a significant increase in the number of manufactured doses include:

  • Approvals of new cell and gene therapies
  • Additional approvals of commercial CGT in new geographies
  • Additional approvals of CGT in new indications
  • Migration of commercial therapies to first or second-line treatment
  • An eventual transition to allogeneic therapies

We remain confident that we will achieve our Q4 2024 run rate aspirational financial goals of $250 million in revenue, 50 points of adjusted gross margin and 30 points of adjusted EBITDA."

BioLife Solutions is reaffirming 2023 revenue guidance, which is based on expectations for its existing business.

Total revenue for 2023 is expected to range from $188 million to $202 million, reflecting year-over-year growth of 16% to 25%. Excluding COVID-19-related revenue, this range reflects year-over-year growth of 26% to 35%. Approximately 45% of 2023 total revenue is expected in the first half of the year and approximately 55% in the second half of the year, reflecting typical seasonality. Revenue guidance for 2023 does not include any COVID-19-related revenue.

Expectations for 2023 total revenue include the following platform contributions:

  • Cell processing platform: $89.0 million to $93.0 million, an increase of 30% to 35% over 2022.
  • Freezers and Thaw Systems platform: $72.5 million to $79.0 million, an increase of 9% to 18% over 2022. Excluding COVID-19-related revenue, year-over-year growth of 13% to 23%.
  • Storage and Storage Services platform: $26.5 million to $30.0 million, flat to an increase of 13% over 2022. Excluding COVID-19-related revenue, year-over-year growth of 64% to 86%.

Management expects gross margin and adjusted EBITDA expansion in 2023.

Conference Call & Webcast

Management will discuss the Company's financial results, provide a general business update and answer questions during a conference call and live webcast today at 4:30 p.m. ET (1:30 p.m. PT).

To access the webcast, log onto the Investor Relations page of the BioLife Solutions website at https://www.biolifesolutions.com/earnings. In addition, the conference call will be accessible by dialing toll-free (800) 715-9871 for domestic callers or (646) 307-1963 for international callers. The conference ID number is 3739539. A webcast replay will be available approximately two hours after the call ends and will be archived on https://www.biolifesolutions.com/ for 90 days.

About BioLife Solutions

BioLife Solutions is a leading supplier of class-defining bioproduction tools and services for the cell and gene therapy and broader biopharma markets. Our tools portfolio includes our proprietary CryoStor® and HypoThermosol® biopreservation media for shipping and storage, the ThawSTAR® family of automated, water-free thawing products, evo® cold chain management system, high capacity cryogenic storage freezersStirling Ultracold mechanical freezers, SciSafe biologic storage services, and Sexton Biotechnologies cell processing tools. For more information, please visit www.biolifesolutions.com, www.scisafe.com, www.stirlingultracold.com, or www.sextonbio.com and follow BioLife on Twitter.

Cautions Regarding Forward Looking Statements

Except for historical information contained herein, this press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. These forward-looking statements include, but are not limited to, statements concerning the expected financial performance of the Company, the Company's ability to implement its business strategy and anticipated business and operations, the expected synergies between the Company and the companies and products that it has acquired, the potential utility of and market for the Company's products and services, including the adoption of the Company's products for new clinical candidates in connection with expected clinical trials, and the Company's ability to cross sell its products and services, guidance for financial results for 2023, 2024 and 2025, including regarding potential revenue growth and changes in product mix of total revenue and gross margin, the Company's anticipated future growth strategy, including the acquisition of synergistic cell and gene therapy manufacturing tools and services or technologies, regulatory approvals and/or commercial manufacturing of our customers' products, and potential customer revenue. All statements other than statements of historical fact are statements that could be deemed forward-looking statements. These statements are based on management's current expectations and beliefs and are subject to a number of risks, uncertainties and assumptions that could cause actual results to differ materially from those described in the forward-looking statements, including among other things, unexpected costs, charges or expenses resulting from our acquisitions, market adoption of the Company's products, the ability of the Company to continue to implement its business strategy, uncertainty regarding third-party market projections, market volatility, competition, litigation, the impact of the COVID-19 pandemic and supply chain issues, and those other factors described in our risk factors set forth in our filings with the Securities and Exchange Commission from time to time, including our Annual Report on Form 10-K, Quarterly Reports on Form 10-Q and Current Reports on Form 8-K. We undertake no obligation to update the forward-looking statements contained herein or to reflect events or circumstances occurring after the date hereof, other than as may be required by applicable law.

Non-GAAP Measures of Financial Performance:

To supplement our financial statements, which are presented on the basis of U.S. generally accepted accounting principles (GAAP), the following non-GAAP measures of financial performance are included in this release: adjusted gross profit and gross margin, adjusted operating expenses, adjusted operating income/(loss), adjusted net income/(loss), earnings before interest, taxes, depreciation and amortization (EBITDA), and adjusted EBITDA. A reconciliation of GAAP to adjusted non-GAAP financial measures is included as an attachment to this press release. When analyzing the Company's operating results, investors should not consider non-GAAP measures as substitutes for the comparable financial measures prepared in accordance with GAAP.

Media & Investor Relations

At the Company

Troy Wichterman 
Chief Financial Officer 
(425) 402-1400 
twichterman@biolifesolutions.com

Investors

LHA Investor Relations
Jody Cain
(310) 691-7100
jcain@lhai.com

BIoLife Solutions, Inc.

CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS

(Unaudited, amounts in thousands, except share and per share amounts)

                         
   

Three Months Ended

 

Year Ended

   

December 31,

 

December 31,

(In thousands, except per share and share data)

 

2022

 

2021

 

2022

 

2021

                         

Product revenue

 

$

37,796

 

$

31,468

 

$

136,000

 

$

101,913

Service revenue

   

4,168

   

3,400

   

15,308

   

9,817

Rental revenue

   

2,295

   

2,436

   

10,451

   

7,426

Total revenue

   

44,259

   

37,304

   

161,759

   

119,156

Costs and operating expenses:

                       

Cost of product, rental, and service revenue
(exclusive of Intangible asset amortization)

   

30,287

   

31,140

   

107,937

   

82,108

Research and development

   

4,164

   

3,571

   

14,798

   

11,821

Sales and marketing

   

5,987

   

4,778

   

21,570

   

14,006

General and administrative

   

12,575

   

10,713

   

47,670

   

33,668

Intangible asset amortization

   

1,457

   

2,863

   

9,696

   

8,202

Acquisition costs

   

-

   

20

   

18

   

1,636

Change in fair value of contingent consideration

   

(1,405)

   

1,790

   

(4,754)

   

2,875

Intangible asset impairment charges

   

40,464

   

-

   

110,364

   

-

Total operating expenses

   

93,529

   

54,875

   

307,299

   

154,316

Operating loss

   

(49,270)

   

(17,571)

   

(145,540)

   

(35,160)

                         

Other income (expense), net

                       

Change in fair value of warrant liability

   

-

   

-

   

-

   

(121)

Change in fair value of investments

   

-

   

-

   

697

   

-

Interest expense, net

   

(438)

   

(118)

   

(687)

   

(485)

Other expense

   

432

   

299

   

703

   

289

Gain on acquisition of Sexton Biotechnologies, Inc.

   

-

   

-

   

-

   

6,451

Total other (expense) income

   

(6)

   

181

   

713

   

6,134

                         

Loss before income tax benefit

   

(49,276)

   

(17,390)

   

(144,827)

   

(29,026)

Income tax benefit

   

86

   

2,578

   

5,022

   

20,118

Net loss

 

$

(49,190)

 

$

(14,812)

 

$

(139,805)

 

$

(8,908)

                         

Net loss attributable to common shareholders

                       

Basic and Diluted

 

$

(1.15)

 

$

(0.36)

 

$

(3.29)

 

$

(0.23)

Diluted

 

$

(1.15)

 

$

(0.36)

 

$

(3.29)

 

$

(0.23)

Weighted average shares used to compute loss
per share attributable to common shareholders:

                       

Basic

   

42,791,040

   

41,675,256

   

42,481,027

   

38,503,944

Diluted

   

42,791,040

   

41,675,256

   

42,481,027

   

38,503,944

                         

 

BIoLife Solutions, Inc.

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)

(Unaudited, amounts in thousands, except per share amounts)

                         
   

Three Months Ended

 

Year Ended

   

December 31,

 

December 31,

(In thousands)

 

2022

 

2021

 

2022

 

2021

                         

NET LOSS

 

$

(49,190)

 

$

(14,812)

 

$

(139,805)

 

$

(8,908)

Other comprehensive income/(loss)                 

   

579

   

(119)

   

(397)

   

(282)

COMPREHENSIVE LOSS

 

$

(48,611)

 

$

(14,931)

 

$

(140,202)

 

$

(9,190)

                         

 

BIOLIFE SOLUTIONS, INC.

CONDENSED CONSOLIDATED BALANCE SHEET INFORMATION

(Unaudited, amounts in thousands)

             
   

December 31,

 

December 31,

(In thousands)

 

2022

 

2021

Cash, cash equivalents, and marketable securities                                    

 

$

64,065

 

$

69,870

Working capital

   

93,870

   

83,388

Current assets

   

138,452

   

126,088

Current liabilities

   

44,582

   

42,700

Total assets

   

450,229

   

554,285

             

Long-term obligations

   

41,459

   

33,539

Accumulated deficit

   

(246,915)

   

(107,109)

Total shareholders' equity

 

$

364,188

 

$

478,046

             

 

BIOLIFE SOLUTIONS, INC.

CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS INFORMATION

(Unaudited, amounts in thousands)

             
   

Year Ended

   

December 31,

(In thousands)

 

2022

 

2021

Net cash used in operating activities

 

$

(8,489)

 

$

(4,593)

Net cash used in investing activities

   

(58,117)

   

(13,192)

Net cash provided by (used in) financing activities

   

16,317

   

(2,778)

Effects of currency translation

   

(108)

   

(23)

Net decrease in cash, cash equivalents and restricted stock                                   

 

$

(50,397)

 

$

(20,586)

             

 

BIOLIFE SOLUTIONS, INC.

RECONCILIATION OF GAAP GROSS PROFIT TO NON-GAAP (ADJUSTED) GROSS PROFIT

(Unaudited, amounts in thousands)

                           
   

Three Months Ended

 

Year Ended

 
   

December 31,

 

December 31,

 

(In thousands)

 

2022

 

2021

 

2022

 

2021

 

GAAP GROSS PROFIT

 

$

13,329

 

$

4,675

 

$

48,815

 

$

32,491

 

GAAP GROSS MARGIN

   

30

%

 

13

%

 

30

%

 

27

%

                           

ADJUSTMENTS TO GROSS PROFIT:                         

                         

Inventory step-up

   

-

   

-

   

251

   

1,130

 

Intangible asset amortization

   

733

   

1,489

   

5,007

   

4,557

 

ADJUSTED GROSS PROFIT

 

$

13,972

 

$

6,164

 

$

54,073

 

$

38,178

 

ADJUSTED GROSS MARGIN

   

32

%

 

17

%

 

33

%

 

32

%

                           

 

BIOLIFE SOLUTIONS, INC.

RECONCILIATION OF GAAP OPERATING EXPENSES TO NON-GAAP (ADJUSTED) OPERATING EXPENSES

(Unaudited, amounts in thousands)

         
   

Three Months Ended 

 

Year Ended

   

December 31,

 

December 31,

(In thousands)

 

2022

 

2021

 

2022

 

2021

GAAP OPERATING EXPENSES

 

$

93,529

 

$

54,875

 

$

307,299

 

$

154,316

 
                           

ADJUSTMENTS TO OPERATING EXPENSES:

                         

Cost of product, rental, and service revenue

   

(30,287)

   

(31,140)

   

(107,937)

   

(82,108)

 

Acquisition costs

   

-

   

(20)

   

(18)

   

(1,636)

 

Intangible asset amortization

   

(1,457)

   

(2,863)

   

(9,696)

   

(8,202)

 

Loss on disposal of assets

   

(595)

   

170

   

(683)

   

145

 

Change in fair value of contingent consideration             

   

1,405

   

(1,790)

   

4,754

   

(2,875)

 

Intangible asset impairment charges

   

(40,464)

   

-

   

(110,364)

   

-

 

ADJUSTED OPERATING EXPENSES

 

$

22,131

 

$

19,232

 

$

83,355

 

$

59,640

 
                           

 

BIOLIFE SOLUTIONS, INC.

RECONCILIATION OF GAAP OPERATING INCOME (LOSS) TO NON-GAAP (ADJUSTED) OPERATING INCOME (LOSS)

(Unaudited, amounts in thousands)

 
   

Three Months Ended

 

Year Ended

   

December 31,

 

December 31,

   

2022

 

2021

 

2022

 

2021

GAAP OPERATING LOSS

 

$

(49,270)

 

$

(17,571)

 

$

(145,540)

 

$

(35,160)

                         

ADJUSTMENTS TO OPERATING LOSS:

                       

Inventory step-up

   

-

   

-

   

251

   

1,130

Acquisition costs

   

-

   

20

   

18

   

1,636

Intangible asset amortization

   

1,457

   

2,863

   

9,696

   

8,202

Loss on disposal of assets

   

595

   

(170)

   

683

   

(145)

Change in fair value of contingent consideration

   

(1,405)

   

1,790

   

(4,754)

   

2,875

Intangible asset impairment charges

   

40,464

   

-

   

110,364

   

-

ADJUSTED OPERATING LOSS

 

$

(8,159)

 

$

(13,068)

 

$

(29,282)

 

$

(21,462)

                         

 

BIOLIFE SOLUTIONS, INC.

RECONCILIATION OF GAAP NET INCOME (LOSS) TO NON-GAAP (ADJUSTED) NET INCOME (LOSS)

(Unaudited, amounts in thousands)

                         
   

Three Months Ended

 

Year Ended

   

December 31,

 

December 31,

(In thousands)

 

2022

 

2021

 

2022

 

2021

GAAP NET LOSS

 

$

(49,190)

 

$

(14,812)

 

$

(139,805)

 

$

(8,908)

                         

ADJUSTMENTS TO NET LOSS:

                       

Inventory step-up

   

-

   

-

   

251

   

1,130

Acquisition costs

   

-

   

20

   

18

   

1,636

Intangible asset amortization

   

1,457

   

2,863

   

9,696

   

8,202

Loss on disposal of assets

   

595

   

(170)

   

683

   

(145)

Change in fair value of contingent consideration          

   

(1,405)

   

1,790

   

(4,754)

   

2,875

Change in fair value of investments

   

-

   

-

   

(697)

   

-

Change in fair value of warrant liability

   

-

   

-

   

-

   

(121)

Income tax benefit

   

(86)

   

(2,578)

   

(5,022)

   

(20,118)

Intangible asset impairment charges

   

40,464

   

-

   

110,364

   

-

ADJUSTED NET LOSS

 

$

(8,165)

 

$

(12,887)

 

$

(29,266)

 

$

(15,449)

                         

 

BIOLIFE SOLUTIONS, INC.

RECONCILIATION OF GAAP NET INCOME (LOSS) TO NON-GAAP (ADJUSTED) EBITDA

(Unaudited, amounts in thousands)

                         
   

Three Months Ended

 

Year Ended

   

December 31,

 

December 31,

(In thousands)

 

2022

 

2021

 

2022

 

2021

GAAP NET INCOME/(LOSS)

 

$

(49,190)

 

$

(14,812)

 

$

(139,805)

 

$

(8,908)

                         

ADJUSTMENTS:

                       

Interest expense/(income), net

   

438

   

118

   

687

   

485

Income tax benefit

   

(86)

   

(2,578)

   

(5,022)

   

(20,118)

Depreciation

   

1,790

   

1,790

   

6,834

   

4,801

Intangible asset amortization

   

1,457

   

2,863

   

9,696

   

8,202

EBITDA

 

$

(45,591)

 

$

(12,619)

 

$

(127,610)

 

$

(15,538)

                         

OTHER ADJUSTMENTS:

                       

Share-based compensation (non-cash)

   

7,663

   

5,082

   

25,334

   

13,973

Inventory step-up

   

-

   

-

   

251

   

1,130

Acquisition costs

   

-

   

20

   

18

   

1,636

Loss on disposal of assets

   

595

   

(170)

   

683

   

(145)

Change in fair value of contingent consideration          

   

(1,405)

   

1,790

   

(4,754)

   

2,875

Change in fair value of investments

   

-

   

-

   

(697)

   

-

Change in fair value of warrant liability

   

-

   

-

   

-

   

121

Intangible asset impairment charges

   

40,464

   

-

   

110,364

   

-

ADJUSTED EBITDA

 

$

1,726

 

$

(5,897)

 

$

3,589

 

$

4,052

                         

 

 

SOURCE BioLife Solutions, Inc.