Protolabs Reports Financial Results for the Fourth Quarter and Full Year 2023
Revenue of
Record Annual Revenue of
Fourth Quarter 2023 Financial Highlights:
-
Revenue was
$125.0 million , an 8.2% increase compared to the fourth quarter of 2022. -
Revenue generated from Protolabs Network was
$22.5 million , a 52.0% increase compared to the fourth quarter of 2022. -
Net income was
$7.0 million , or$0.27 per diluted share, compared to a net loss of$4.24 per diluted share in the fourth quarter of 2022. -
Non-GAAP net income was
$11.8 million , or$0.46 per diluted share, compared to$7.0 million , or$0.26 per diluted share, in the fourth quarter of 2022. See “Non-GAAP Financial Measures” below. -
EBITDA was
$18.3 million , or 14.6% of revenue. See “Non-GAAP Financial Measures” below. -
Adjusted EBITDA was
$22.3 million , or 17.8% of revenue, compared to$14.5 million , or 12.5% of revenue, in the fourth quarter of 2022. See “Non-GAAP Financial Measures” below.
Full Year 2023 Financial Highlights:
-
Revenue was a record
$503.9 million , representing a 3.2% increase over 2022. -
Revenue generated from Protolabs Network was
$82.6 million in 2023, representing growth of 70.4% over the prior year. -
Net income was
$17.2 million , or$0.66 per diluted share, compared to a net loss of$3.77 per diluted share in 2022. -
Non-GAAP net income was
$41.6 million , or$1.59 per diluted share, compared to$41.1 million , or$1.50 per diluted share, in 2022. See “Non-GAAP Financial Measures” below. -
EBITDA was
$63.2 million , or 12.6% of revenue, in 2023. See “Non-GAAP Financial Measures” below. -
Adjusted EBITDA was
$83.2 million , or 16.5% of revenue, in 2023. See “Non-GAAP Financial Measures” below. -
Cash flow from operations was
$73.3 million in 2023, compared to$62.1 million in 2022. -
The Company repurchased
$44.0 million in common shares during the year. - Protolabs served 53,464 customer contacts during the year.
"We capped off a record year with strong fourth quarter results, driven by consistent execution against our priorities,” said
First Quarter 2024 Outlook
The Company will continue to provide financial guidance on a quarterly basis due to the quick-turn nature of the business and continued uncertainty in global manufacturing.
For the first quarter of 2024, the Company expects to generate revenue between
The Company expects first quarter 2024 diluted net income per share between
Non-GAAP Financial Measures
The Company has included non-GAAP revenue growth by region and by service line that excludes the impact of changes in foreign currency exchange rates (collectively, “non-GAAP revenue growth”). Management believes these metrics, when viewed in conjunction with the comparable GAAP metrics, are useful in evaluating the underlying business trends and ongoing operating performance of the Company.
The Company has included earnings before interest, taxes, depreciation and amortization (“EBITDA”) and EBITDA, adjusted for stock-based compensation expense, unrealized (gain) loss on foreign currency, goodwill impairment and costs related to the
The Company has included non-GAAP gross margin, adjusted for stock-based compensation expense and amortization expense in this press release to provide investors with additional information regarding the Company’s financial results.
The Company has included non-GAAP operating margin, adjusted for stock-based compensation expense, amortization expense, goodwill impairment and costs related to the closure of
The Company has included non-GAAP gross margin excluding
The Company has included non-GAAP net income, adjusted for stock-based compensation expense, amortization expense, unrealized (gain) loss on foreign currency, goodwill impairment and costs related to the closure of
The Company has provided below reconciliations of GAAP to non-GAAP net income, non-GAAP gross margin, non-GAAP gross margin excluding
Conference Call
The Company has scheduled a conference call to discuss its fourth quarter and full year 2023 financial results and first quarter 2024 outlook today,
About Protolabs
Protolabs is the fastest and most comprehensive digital manufacturing service in the world. Our digital factories produce low-volume parts in days while Protolabs Network unlocks advanced capabilities and volume pricing through its highly vetted manufacturing partners. The result? One manufacturing source—from prototyping to production—for product developers, engineers, and supply chain teams across the globe. See what's next at protolabs.com.
Forward-Looking Statements
Statements contained in this press release regarding matters that are not historical or current facts are “forward-looking statements” within the meaning of The Private Securities Litigation Reform Act of 1995. These statements involve known and unknown risks, uncertainties and other factors which may cause the results of Protolabs to be materially different than those expressed or implied in such statements. Certain of these risk factors and others are described in the “Risk Factors” section within reports filed with the
Condensed Consolidated Balance Sheets (In thousands) |
|||||
|
|
|
|
||
|
|
|
|
||
|
(Unaudited) |
|
|
||
Assets |
|
|
|
||
Current assets |
|
|
|
||
Cash and cash equivalents |
$ |
83,790 |
|
$ |
56,558 |
Short-term marketable securities |
|
19,013 |
|
|
23,568 |
Accounts receivable, net |
|
72,848 |
|
|
76,225 |
Inventory |
|
13,657 |
|
|
13,578 |
Income taxes receivable |
|
2,228 |
|
|
4,042 |
Prepaid expenses and other current assets |
|
9,124 |
|
|
12,597 |
Total current assets |
|
200,660 |
|
|
186,568 |
|
|
|
|
||
Property and equipment, net |
|
253,655 |
|
|
257,785 |
|
|
273,991 |
|
|
273,991 |
Other intangible assets, net |
|
25,584 |
|
|
31,250 |
Long-term marketable securities |
|
8,019 |
|
|
26,419 |
Operating lease assets |
|
4,628 |
|
|
3,844 |
Finance lease assets |
|
960 |
|
|
17,532 |
Other long-term assets |
|
4,856 |
|
|
4,779 |
Total assets |
$ |
772,353 |
|
$ |
802,168 |
|
|
|
|
||
Liabilities and shareholders' equity |
|
|
|
||
Current liabilities |
|
|
|
||
Accounts payable |
$ |
15,636 |
|
$ |
17,356 |
Accrued compensation |
|
15,292 |
|
|
12,743 |
Accrued liabilities and other |
|
16,872 |
|
|
22,384 |
Current operating lease liabilities |
|
1,585 |
|
|
1,561 |
Current finance lease liabilities |
|
296 |
|
|
17,537 |
Total current liabilities |
|
49,681 |
|
|
71,581 |
|
|
|
|
||
Long-term operating lease liabilities |
|
3,008 |
|
|
2,255 |
Long-term finance lease liabilities |
|
595 |
|
|
— |
Long-term deferred tax liabilities |
|
18,742 |
|
|
26,322 |
Other long-term liabilities |
|
5,032 |
|
|
4,362 |
|
|
|
|
||
Shareholders' equity |
|
695,295 |
|
|
697,648 |
Total liabilities and shareholders' equity |
$ |
772,353 |
|
$ |
802,168 |
|
|
|
|
||
|
|
|
|
Condensed Consolidated Statements of Operations (In thousands, except share and per share amounts) (Unaudited) |
||||||||||||||
|
|
|
|
|
|
|
|
|||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
|||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
|||||||
Revenue |
|
|
|
|
|
|
|
|||||||
Injection Molding |
$ |
51,486 |
|
$ |
44,885 |
|
|
$ |
203,941 |
|
|
$ |
200,578 |
|
CNC Machining |
|
48,905 |
|
|
46,563 |
|
|
|
198,222 |
|
|
|
188,372 |
|
3D Printing |
|
20,339 |
|
|
19,530 |
|
|
|
84,291 |
|
|
|
78,988 |
|
Sheet Metal |
|
4,062 |
|
|
4,432 |
|
|
|
16,540 |
|
|
|
19,498 |
|
Other Revenue |
|
256 |
|
|
197 |
|
|
|
883 |
|
|
|
962 |
|
Total Revenue |
|
125,048 |
|
|
115,607 |
|
|
|
503,877 |
|
|
|
488,398 |
|
|
|
|
|
|
|
|
|
|||||||
Cost of revenue |
|
69,236 |
|
|
67,000 |
|
|
|
281,884 |
|
|
|
272,933 |
|
Gross profit |
|
55,812 |
|
|
48,607 |
|
|
|
221,993 |
|
|
|
215,465 |
|
|
|
|
|
|
|
|
|
|||||||
Operating expenses |
|
|
|
|
|
|
|
|||||||
Marketing and sales |
|
21,825 |
|
|
20,517 |
|
|
|
87,688 |
|
|
|
82,752 |
|
Research and development |
|
9,488 |
|
|
8,906 |
|
|
|
40,135 |
|
|
|
38,222 |
|
General and administrative |
|
16,075 |
|
|
17,774 |
|
|
|
65,788 |
|
|
|
67,544 |
|
|
|
— |
|
|
118,008 |
|
|
|
— |
|
|
|
118,008 |
|
Closure of |
|
29 |
|
|
534 |
|
|
|
215 |
|
|
|
6,922 |
|
Total operating expenses |
|
47,417 |
|
|
165,739 |
|
|
|
193,826 |
|
|
|
313,448 |
|
Income (loss) from operations |
|
8,395 |
|
|
(117,132 |
) |
|
|
28,167 |
|
|
|
(97,983 |
) |
Other income (loss), net |
|
1,543 |
|
|
429 |
|
|
|
(215 |
) |
|
|
106 |
|
Income (loss) before income taxes |
|
9,938 |
|
|
(116,703 |
) |
|
|
27,952 |
|
|
|
(97,877 |
) |
Provision for income taxes |
|
2,948 |
|
|
(1,638 |
) |
|
|
10,732 |
|
|
|
5,585 |
|
Net income (loss) |
$ |
6,990 |
|
$ |
(115,065 |
) |
|
$ |
17,220 |
|
|
$ |
(103,462 |
) |
|
|
|
|
|
|
|
|
|||||||
Net income (loss) per share: |
|
|
|
|
|
|
|
|||||||
Basic |
$ |
0.27 |
|
$ |
(4.24 |
) |
|
$ |
0.66 |
|
|
$ |
(3.77 |
) |
Diluted |
$ |
0.27 |
|
$ |
(4.24 |
) |
|
$ |
0.66 |
|
|
$ |
(3.77 |
) |
|
|
|
|
|
|
|
|
|||||||
Shares used to compute net income (loss) per share: |
|
|
|
|
|
|
|
|||||||
Basic |
|
25,820,802 |
|
|
27,136,821 |
|
|
|
26,186,533 |
|
|
|
27,409,838 |
|
Diluted |
|
25,889,004 |
|
|
27,136,821 |
|
|
|
26,223,498 |
|
|
|
27,409,838 |
|
|
|
|
|
|
|
|
|
Condensed Consolidated Statements of Cash Flows (In thousands) (Unaudited) |
|||||||
|
|
|
|
||||
|
Twelve Months Ended
|
||||||
|
2023 |
|
2022 |
||||
Operating activities |
|
|
|
||||
Net income (loss) |
$ |
17,220 |
|
|
$ |
(103,462 |
) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
37,528 |
|
|
|
39,425 |
|
Stock-based compensation expense |
|
15,989 |
|
|
|
17,545 |
|
Deferred taxes |
|
(7,656 |
) |
|
|
(9,499 |
) |
Interest on finance lease obligations |
|
1,055 |
|
|
|
— |
|
Loss on impairment of goodwill |
|
— |
|
|
|
118,008 |
|
Loss on foreign currency translation |
|
3,906 |
|
|
|
— |
|
Impairments related to closure of |
|
— |
|
|
|
2,842 |
|
Gain on disposal of property and equipment |
|
(498 |
) |
|
|
(1,211 |
) |
Other |
|
154 |
|
|
|
35 |
|
Changes in operating assets and liabilities |
|
5,576 |
|
|
|
(1,604 |
) |
Net cash provided by operating activities |
|
73,274 |
|
|
|
62,079 |
|
|
|
|
|
||||
Investing activities |
|
|
|
||||
Purchases of property, equipment and other capital assets |
|
(28,116 |
) |
|
|
(21,686 |
) |
Proceeds from sales of property, equipment and other capital assets |
|
699 |
|
|
|
4,108 |
|
Purchases of marketable securities |
|
— |
|
|
|
(46,872 |
) |
Purchases of other assets and investments |
|
(1,000 |
) |
|
|
— |
|
Proceeds from sales of marketable securities |
|
— |
|
|
|
1,998 |
|
Proceeds from call redemptions and maturities of marketable securities |
|
23,865 |
|
|
|
19,360 |
|
Net cash used in investing activities |
|
(4,552 |
) |
|
|
(43,092 |
) |
|
|
|
|
||||
Financing activities |
|
|
|
||||
Proceeds from exercises of stock options |
|
3,835 |
|
|
|
3,950 |
|
Purchases of shares withheld for tax obligations |
|
(1,436 |
) |
|
|
(1,682 |
) |
Repurchases of common stock |
|
(43,951 |
) |
|
|
(29,659 |
) |
Principal repayments of finance lease obligations |
|
(306 |
) |
|
|
(531 |
) |
Net cash used in financing activities |
|
(41,858 |
) |
|
|
(27,922 |
) |
Effect of exchange rate changes on cash and cash equivalents |
|
368 |
|
|
|
(436 |
) |
Net increase (decrease) in cash and cash equivalents |
|
27,232 |
|
|
|
(9,371 |
) |
Cash and cash equivalents, beginning of period |
|
56,558 |
|
|
|
65,929 |
|
Cash and cash equivalents, end of period |
$ |
83,790 |
|
|
$ |
56,558 |
|
|
|
|
|
Reconciliation of GAAP to Non-GAAP Net Income per Share (In thousands, except share and per share amounts) (Unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Non-GAAP net income (loss), adjusted for stock-based compensation expense, amortization expense, unrealized (gain) loss on foreign currency, goodwill impairment and costs related to |
|
|
|
|
|
|
|
||||||||
GAAP net income (loss) |
$ |
6,990 |
|
|
$ |
(115,065 |
) |
|
$ |
17,220 |
|
|
$ |
(103,462 |
) |
Add back: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation expense |
|
4,178 |
|
|
|
4,210 |
|
|
|
15,989 |
|
|
|
17,545 |
|
Amortization expense |
|
1,457 |
|
|
|
1,514 |
|
|
|
5,928 |
|
|
|
6,096 |
|
Unrealized (gain) loss on foreign currency |
|
(211 |
) |
|
|
(490 |
) |
|
|
(125 |
) |
|
|
252 |
|
|
|
— |
|
|
|
118,008 |
|
|
|
— |
|
|
|
118,008 |
|
Costs related to |
|
29 |
|
|
|
534 |
|
|
|
4,122 |
|
|
|
6,922 |
|
Total adjustments 1 |
|
5,453 |
|
|
|
123,776 |
|
|
|
25,914 |
|
|
|
148,823 |
|
Income tax benefits on adjustments 2 |
|
(609 |
) |
|
|
(1,753 |
) |
|
|
(1,540 |
) |
|
|
(4,271 |
) |
Non-GAAP net income |
$ |
11,834 |
|
|
$ |
6,958 |
|
|
$ |
41,594 |
|
|
$ |
41,090 |
|
|
|
|
|
|
|
|
|
||||||||
|
|
|
|
|
|
|
|
||||||||
Non-GAAP net income per share: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
0.46 |
|
|
$ |
0.26 |
|
|
$ |
1.59 |
|
|
$ |
1.50 |
|
Diluted |
$ |
0.46 |
|
|
$ |
0.26 |
|
|
$ |
1.59 |
|
|
$ |
1.50 |
|
|
|
|
|
|
|
|
|
||||||||
Shares used to compute non-GAAP net income per share: |
|
|
|
|
|
|
|
||||||||
Basic |
|
25,820,802 |
|
|
|
27,136,821 |
|
|
|
26,186,533 |
|
|
|
27,409,838 |
|
Diluted |
|
25,889,004 |
|
|
|
27,151,991 |
|
|
|
26,223,498 |
|
|
|
27,433,257 |
|
|
|
|
|
|
|
|
|
1 |
Stock-based compensation expense, amortization expense, unrealized (gain) loss on foreign currency, goodwill impairment and costs related to |
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||
|
|
|
|
|
|
|
|
||||||
Cost of revenue |
$ |
794 |
|
|
$ |
840 |
|
|
$ |
3,210 |
|
$ |
3,541 |
|
|
|
|
|
|
|
|
||||||
Marketing and sales |
|
916 |
|
|
|
816 |
|
|
|
3,424 |
|
|
3,295 |
Research and development |
|
669 |
|
|
|
488 |
|
|
|
2,557 |
|
|
2,190 |
General and administrative |
|
3,256 |
|
|
|
3,580 |
|
|
|
12,727 |
|
|
14,615 |
|
|
- |
|
|
|
118,008 |
|
|
|
- |
|
|
118,008 |
Closure of |
|
29 |
|
|
|
534 |
|
|
|
215 |
|
|
6,922 |
Total operating expenses |
|
4,870 |
|
|
|
123,426 |
|
|
|
18,923 |
|
|
145,030 |
|
|
|
|
|
|
|
|
||||||
Other income (loss), net |
|
(211 |
) |
|
|
(490 |
) |
|
|
3,781 |
|
|
252 |
Total adjustments |
$ |
5,453 |
|
|
$ |
123,776 |
|
|
$ |
25,914 |
|
$ |
148,823 |
|
|
|
|
|
|
|
|
2 |
For the three and twelve months ended |
|
Reconciliation of GAAP to Non-GAAP Gross Margin (In thousands) (Unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Revenue |
$ |
125,048 |
|
|
$ |
115,607 |
|
|
$ |
503,877 |
|
|
$ |
488,398 |
|
Gross profit |
|
55,812 |
|
|
|
48,607 |
|
|
|
221,993 |
|
|
|
215,465 |
|
GAAP gross margin |
|
44.6 |
% |
|
|
42.0 |
% |
|
|
44.1 |
% |
|
|
44.1 |
% |
Add back: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation expense |
|
452 |
|
|
|
498 |
|
|
|
1,840 |
|
|
|
2,172 |
|
Amortization expense |
|
342 |
|
|
|
342 |
|
|
|
1,370 |
|
|
|
1,369 |
|
Total adjustments |
|
794 |
|
|
|
840 |
|
|
|
3,210 |
|
|
|
3,541 |
|
Non-GAAP gross profit |
$ |
56,606 |
|
|
$ |
49,447 |
|
|
$ |
225,203 |
|
|
$ |
219,006 |
|
Non-GAAP gross margin |
|
45.3 |
% |
|
|
42.8 |
% |
|
|
44.7 |
% |
|
|
44.8 |
% |
|
|
|
|
|
|
|
|
Reconciliation of GAAP to Non-GAAP Gross Margin Excluding Japan (In thousands) (Unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Revenue |
$ |
125,048 |
|
|
$ |
115,607 |
|
|
$ |
503,877 |
|
|
$ |
488,398 |
|
Revenue excluding |
$ |
125,048 |
|
|
$ |
115,607 |
|
|
$ |
503,877 |
|
|
$ |
480,169 |
|
Gross profit |
|
55,812 |
|
|
|
48,607 |
|
|
|
221,993 |
|
|
|
215,465 |
|
GAAP gross margin |
|
44.6 |
% |
|
|
42.0 |
% |
|
|
44.1 |
% |
|
|
44.1 |
% |
Less: |
|
— |
|
|
|
(93 |
) |
|
|
— |
|
|
|
3,057 |
|
Gross Profit excluding |
|
55,812 |
|
|
|
48,700 |
|
|
|
221,993 |
|
|
|
212,408 |
|
GAAP gross margin excluding |
|
44.6 |
% |
|
|
42.1 |
% |
|
|
44.1 |
% |
|
|
44.2 |
% |
Add back: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation expense |
|
452 |
|
|
|
498 |
|
|
|
1,840 |
|
|
|
2,172 |
|
Amortization expense |
|
342 |
|
|
|
342 |
|
|
|
1,370 |
|
|
|
1,369 |
|
Less: |
|
|
|
|
|
|
|
||||||||
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
61 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total adjustments |
|
794 |
|
|
|
840 |
|
|
|
3,210 |
|
|
|
3,480 |
|
Non-GAAP gross profit excluding |
$ |
56,606 |
|
|
$ |
49,540 |
|
|
$ |
225,203 |
|
|
$ |
215,888 |
|
Non-GAAP gross margin excluding |
|
45.3 |
% |
|
|
42.9 |
% |
|
|
44.7 |
% |
|
|
45.0 |
% |
|
|
|
|
|
|
|
|
Reconciliation of GAAP to Non-GAAP Operating Margin (In thousands) (Unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Revenue |
$ |
125,048 |
|
|
$ |
115,607 |
|
|
$ |
503,877 |
|
|
$ |
488,398 |
|
Income (loss) from operations |
|
8,395 |
|
|
|
(117,132 |
) |
|
|
28,167 |
|
|
|
(97,983 |
) |
GAAP operating margin |
|
6.7 |
% |
|
|
(101.3 |
%) |
|
|
5.6 |
% |
|
|
(20.1 |
%) |
Add back: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation expense |
|
4,178 |
|
|
|
4,210 |
|
|
|
15,989 |
|
|
|
17,545 |
|
Amortization expense |
|
1,457 |
|
|
|
1,514 |
|
|
|
5,928 |
|
|
|
6,096 |
|
|
|
— |
|
|
|
118,008 |
|
|
|
— |
|
|
|
118,008 |
|
Costs related to |
|
29 |
|
|
|
534 |
|
|
|
215 |
|
|
|
6,922 |
|
Total adjustments |
|
5,664 |
|
|
|
124,266 |
|
|
|
22,132 |
|
|
|
148,571 |
|
Non-GAAP income from operations |
$ |
14,059 |
|
|
$ |
7,134 |
|
|
$ |
50,299 |
|
|
$ |
50,588 |
|
Non-GAAP operating margin |
|
11.2 |
% |
|
|
6.2 |
% |
|
|
10.0 |
% |
|
|
10.4 |
% |
|
|
|
|
|
|
|
|
Reconciliation of GAAP to Non-GAAP Operating Margin Excluding Japan (In thousands) (Unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Revenue |
$ |
125,048 |
|
|
$ |
115,607 |
|
|
$ |
503,877 |
|
|
$ |
488,398 |
|
Revenue excluding |
$ |
125,048 |
|
|
$ |
115,607 |
|
|
$ |
503,877 |
|
|
$ |
480,169 |
|
Income (loss) from operations |
|
8,395 |
|
|
|
(117,132 |
) |
|
|
28,167 |
|
|
|
(97,983 |
) |
GAAP operating margin |
|
6.7 |
% |
|
|
(101.3 |
%) |
|
|
5.6 |
% |
|
|
(20.1 |
%) |
Less: |
|
(18 |
) |
|
|
(594 |
) |
|
|
(499 |
) |
|
|
(1,424 |
) |
Income from operations excluding |
|
8,413 |
|
|
|
(116,538 |
) |
|
|
28,666 |
|
|
|
(96,559 |
) |
GAAP operating margin excluding |
|
6.7 |
% |
|
|
(100.8 |
%) |
|
|
5.7 |
% |
|
|
(20.1 |
%) |
Add back: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation expense |
|
4,178 |
|
|
|
4,210 |
|
|
|
15,989 |
|
|
|
17,545 |
|
Amortization expense |
|
1,457 |
|
|
|
1,514 |
|
|
|
5,928 |
|
|
|
6,096 |
|
|
|
— |
|
|
|
118,008 |
|
|
|
— |
|
|
|
118,008 |
|
Costs related to |
|
29 |
|
|
|
534 |
|
|
|
215 |
|
|
|
6,922 |
|
Less: |
|
|
|
|
|
|
|
||||||||
|
|
— |
|
|
|
20 |
|
|
|
17 |
|
|
|
406 |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Total adjustments |
|
5,664 |
|
|
|
124,246 |
|
|
|
22,115 |
|
|
|
148,165 |
|
Non-GAAP income from operations excluding |
$ |
14,077 |
|
|
$ |
7,708 |
|
|
$ |
50,781 |
|
|
$ |
51,606 |
|
Non-GAAP operating margin excluding |
|
11.3 |
% |
|
|
6.7 |
% |
|
|
10.1 |
% |
|
|
10.7 |
% |
|
|
|
|
|
|
|
|
Reconciliation of GAAP Net Income (Loss) to EBITDA and Adjusted EBITDA (In thousands) (Unaudited) |
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||||||
Revenue |
$ |
125,048 |
|
|
$ |
115,607 |
|
|
$ |
503,877 |
|
|
$ |
488,398 |
|
GAAP net income (loss) |
|
6,990 |
|
|
|
(115,065 |
) |
|
|
17,220 |
|
|
|
(103,462 |
) |
GAAP net income margin |
|
5.6 |
% |
|
|
(99.5 |
%) |
|
|
3.4 |
% |
|
|
(21.2 |
%) |
Add back: |
|
|
|
|
|
|
|
||||||||
Amortization expense |
$ |
1,457 |
|
|
$ |
1,514 |
|
|
$ |
5,928 |
|
|
$ |
6,096 |
|
Depreciation expense |
|
7,858 |
|
|
|
7,930 |
|
|
|
31,600 |
|
|
|
33,329 |
|
Interest income, net |
|
(951 |
) |
|
|
(509 |
) |
|
|
(2,234 |
) |
|
|
(968 |
) |
Provision for income taxes |
|
2,948 |
|
|
|
(1,638 |
) |
|
|
10,732 |
|
|
|
5,585 |
|
EBITDA |
|
18,302 |
|
|
|
(107,768 |
) |
|
|
63,246 |
|
|
|
(59,420 |
) |
EBITDA Margin |
|
14.6 |
% |
|
|
(93.2 |
%) |
|
|
12.6 |
% |
|
|
(12.2 |
%) |
Add back: |
|
|
|
|
|
|
|
||||||||
Stock-based compensation expense |
|
4,178 |
|
|
|
4,210 |
|
|
|
15,989 |
|
|
|
17,545 |
|
Unrealized (gain) loss on foreign currency |
|
(211 |
) |
|
|
(490 |
) |
|
|
(125 |
) |
|
|
252 |
|
|
|
— |
|
|
|
118,008 |
|
|
|
— |
|
|
|
118,008 |
|
Costs related to |
|
29 |
|
|
|
534 |
|
|
|
4,122 |
|
|
|
6,922 |
|
Total adjustments |
|
3,996 |
|
|
|
122,262 |
|
|
|
19,986 |
|
|
|
142,727 |
|
Adjusted EBITDA |
$ |
22,298 |
|
|
$ |
14,494 |
|
|
$ |
83,232 |
|
|
$ |
83,307 |
|
Adjusted EBITDA Margin |
|
17.8 |
% |
|
|
12.5 |
% |
|
|
16.5 |
% |
|
|
17.1 |
% |
|
|
|
|
|
|
|
|
Comparison of GAAP to Non-GAAP Revenue Growth by Region (In thousands) (Unaudited) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Three Months Ended
|
|
Three Months Ended |
|
% Change2 |
|
% Change Organic3 |
|||||||||||
|
GAAP |
|
Foreign Currency1 |
|
Non-GAAP |
|
GAAP |
|
|
|||||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
$ |
98,814 |
|
$ |
— |
|
|
$ |
98,814 |
|
$ |
92,278 |
|
7.1 |
% |
|
7.1 |
% |
|
|
26,234 |
|
|
(1,144 |
) |
|
|
25,090 |
|
|
23,329 |
|
12.5 |
% |
|
7.5 |
% |
Total revenue |
$ |
125,048 |
|
$ |
(1,144 |
) |
|
$ |
123,904 |
|
$ |
115,607 |
|
8.2 |
% |
|
7.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Twelve Months Ended
|
|
Twelve Months Ended |
|
% Change2 |
|
% Change Organic3 |
|||||||||||
|
GAAP |
|
Foreign Currency1 |
|
Non-GAAP |
|
GAAP |
|
|
|||||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
$ |
396,821 |
|
$ |
— |
|
$ |
396,821 |
|
$ |
387,399 |
|
2.4 |
% |
|
2.4 |
% |
|
|
|
107,056 |
|
|
167 |
|
|
107,223 |
|
|
92,770 |
|
15.4 |
% |
|
15.6 |
% |
|
|
|
— |
|
|
— |
|
|
— |
|
|
8,229 |
|
(100.0 |
%) |
|
(100.0 |
%) |
|
Total revenue |
$ |
503,877 |
|
$ |
167 |
|
$ |
504,044 |
|
$ |
488,398 |
|
3.2 |
% |
|
3.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
1 |
Revenue for the three and twelve months ended |
|
2 |
This column presents the percentage change from GAAP revenue for the three and twelve months ended |
|
3 |
This column presents the percentage change from GAAP revenue for the three and twelve months ended |
|
Comparison of GAAP to Non-GAAP Revenue Growth by Service Line (In thousands) (Unaudited) |
||||||||||||||||||
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Three Months Ended
|
|
Three Months Ended |
|
% Change2 |
|
% Change Organic3 |
|||||||||||
|
GAAP |
|
Foreign Currency1 |
|
Non-GAAP |
|
GAAP |
|
|
|||||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Injection Molding |
$ |
51,486 |
|
$ |
(453 |
) |
|
$ |
51,033 |
|
$ |
44,885 |
|
14.7 |
% |
|
13.7 |
% |
CNC Machining |
|
48,905 |
|
|
(395 |
) |
|
|
48,510 |
|
|
46,563 |
|
5.0 |
|
|
4.2 |
|
3D Printing |
|
20,339 |
|
|
(268 |
) |
|
|
20,071 |
|
|
19,530 |
|
4.1 |
|
|
2.8 |
|
Sheet Metal |
|
4,062 |
|
|
(1 |
) |
|
|
4,061 |
|
|
4,432 |
|
(8.3 |
) |
|
(8.4 |
) |
Other Revenue |
|
256 |
|
|
(27 |
) |
|
|
229 |
|
|
197 |
|
29.9 |
|
|
16.2 |
|
Total Revenue |
$ |
125,048 |
|
$ |
(1,144 |
) |
|
$ |
123,904 |
|
$ |
115,607 |
|
8.2 |
% |
|
7.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
Twelve Months Ended
|
|
Twelve Months Ended |
|
% Change2 |
|
% Change Organic3 |
|||||||||||
|
GAAP |
|
Foreign Currency1 |
|
Non-GAAP |
|
GAAP |
|
|
|||||||||
Revenues |
|
|
|
|
|
|
|
|
|
|
|
|||||||
Injection Molding |
$ |
203,941 |
|
$ |
328 |
|
|
$ |
204,269 |
|
$ |
200,578 |
|
1.7 |
% |
|
1.8 |
% |
CNC Machining |
|
198,222 |
|
|
(243 |
) |
|
|
197,979 |
|
|
188,372 |
|
5.2 |
|
|
5.1 |
|
3D Printing |
|
84,291 |
|
|
9 |
|
|
|
84,300 |
|
|
78,988 |
|
6.7 |
|
|
6.7 |
|
Sheet Metal |
|
16,540 |
|
|
(10 |
) |
|
|
16,530 |
|
|
19,498 |
|
(15.2 |
) |
|
(15.2 |
) |
Other Revenue |
|
883 |
|
|
83 |
|
|
|
966 |
|
|
962 |
|
(8.2 |
) |
|
0.4 |
|
Total Revenue |
$ |
503,877 |
|
$ |
167 |
|
|
$ |
504,044 |
|
$ |
488,398 |
|
3.2 |
% |
|
3.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
1 |
Revenue for the three and twelve months ended |
||
2 |
This column presents the percentage change from GAAP revenue for the three and twelve months ended |
||
3 |
This column presents the percentage change from GAAP revenue for the three and twelve months ended |
||
Customer Contact Information (Unaudited) |
|||||||||||
|
|
|
|
|
|
|
|
||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||
|
2023 |
|
2022 |
|
2023 |
|
2022 |
||||
Customer contacts |
|
21,879 |
|
|
22,205 |
|
|
53,464 |
|
|
56,333 |
Revenue per customer contact |
$ |
5,715 |
|
$ |
5,206 |
|
$ |
9,425 |
|
$ |
8,670 |
|
|
|
|
|
|
|
|
Reconciliation of GAAP to Non-GAAP Guidance (In thousands, except per share and per share amounts) (Unaudited) |
|||||
|
|
|
|
||
|
Q1 2024 Outlook |
||||
|
Low |
|
High |
||
GAAP diluted net income per share |
$ |
0.09 |
|
|
0.17 |
Add back: |
|
|
|
||
Stock-based compensation expense |
|
0.14 |
|
|
0.14 |
Amortization expense |
|
0.03 |
|
|
0.03 |
Unrealized (gain) loss on foreign currency |
|
0.00 |
|
|
0.00 |
Total adjustments |
|
0.18 |
|
|
0.18 |
Non-GAAP diluted net income per share |
$ |
0.26 |
|
$ |
0.34 |
|
|
|
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20240209777634/en/
Investor Relations Contacts
Protolabs
Manager – Investor Relations and FP&A
ryan.johnsrud@protolabs.com
949-574-3860
PRLB@gateway-grp.com
Media Contact
Protolabs
Marketing Communications Manager
brent.renneke@protolabs.com
Source: