7 unchanged sentences
The majority of the diagnostic test kits are disposable, single-use, immunoassay and DNA detection products that rely on proprietary antibodies and RNA and DNA testing methodologies to produce rapid and accurate test results.
−Removed: Our expanding line of food safety products also includes genomics-based diagnostic technology, and advanced software systems that help testers to objectively analyze and store their results and perform analysis on the results from multiple locations over extended periods.
+Added: Our line of food safety products also includes advanced software systems that help testers to objectively analyze and store their results and perform analysis on the results from multiple locations over extended periods.
Neogen’s Animal Safety segment is engaged in the development, manufacture, marketing and distribution of veterinary instruments, pharmaceuticals, vaccines, topicals, parasiticides, diagnostic products, rodent control products, cleaners, disinfectants, insect control products and genomics testing services for the worldwide animal safety market.
1 unchanged sentence
TRENDS AND UNCERTAINTIES
−Removed: In prior years, production was negatively impacted by broad supply chain challenges and labor market disruptions.
−Removed: Additionally, input cost inflation, including increases in certain raw materials, negatively impacted operating results.
−Removed: In fiscal 2023, these negative impacts steadily improved throughout the year.
−Removed: In fiscal 2024, despite a slowing of inflation rates, there remains economic headwinds of softening consumer demand and higher interest rates, coupled with ongoing geopolitical tension in certain regions.
−Removed: Interest rates have risen sharply, particularly in fiscal 2023, as a way to combat inflation.
−Removed: This, subsequently, increased our borrowing costs and raised the overall cost of capital.
−Removed: While the frequent increases have largely subsided, the overall interest rate is significantly higher than in recent years, which increases interest expense on the unhedged portion of our Term Loan.
−Removed: In response to the historically high inflationary environment, we took pricing actions to mitigate the impacts on the business in the prior two fiscal years.
−Removed: The impact of inflation continued to affect us throughout fiscal year 2024, although at a continually decreasing rate compared to fiscal years 2022 and 2023.
−Removed: Beginning in the second quarter of fiscal year 2024, we implemented a new enterprise resource planning system and began the exit of our transition distribution agreements with 3M, which led to certain shipment delays and an elevated backlog of open orders, specifically in the Food Safety segment.
−Removed: As of the end of fiscal year 2024, order fulfillment issues have largely been resolved, and order fulfillment rates have improved to meet the needs of our customers in this improving end-market environment.
+Added: In recent years, input cost inflation, including increases in certain raw materials, negatively impacted operating results.
+Added: In fiscal year 2024, despite a slowing rate of inflation, there were economic headwinds of softening consumer demand and higher interest rates, coupled with ongoing geopolitical tension in certain regions.
+Added: Interest rates have risen sharply, particularly in fiscal year 2023, as a way to combat inflation.
+Added: This increased our borrowing costs and raised the overall cost of capital.
+Added: Although the federal funds rate was reduced in 2024 and we have refinanced our Term Loan and revolving line of credit, the overall interest rate we pay on our Credit Facilities remains higher than when the debt was incurred in 2022, which increases interest expense on the unhedged portion of our Term Loan.
+Added: In response to the historically high inflationary environment, we took pricing actions to mitigate the impacts on the business in prior fiscal years.
+Added: The impact of inflation continues to affect us in fiscal year 2025, although at a lower rate compared to prior fiscal years.
+Added: Beginning in the first half of fiscal year 2024, we implemented a new enterprise resource planning system and exited our transition service agreements with 3M, which led to certain shipment delays and an elevated backlog of open orders, specifically in the Food Safety segment.
+Added: At the conclusion of fiscal year 2024, order fulfillment issues were largely resolved, however, the impact of lost market share stemming from these fulfillment issues continued in fiscal year 2025.
+Added: Also in fiscal year 2025, we experienced an elevated amount of inventory write-offs, particularly in the fourth quarter, due, in part, to the large amount of build-up inventory that was shipped exiting fiscal year 2024 as the previous shipment delays were resolved.
+Added: Further, in fiscal year 2025, we have experienced negative impacts from delays in restarting full production of our sample collection product line, which we relocated from 3M into a Neogen facility.
+Added: However, in the second half of this fiscal year, we resolved most of these delays, with production having returned to the prior normal levels, but with significant production inefficiencies.
+Added: With a change in administration in fiscal year 2025, there has been an economic policy shift towards increasing tariffs, which in turn has led and could lead to further retaliatory tariffs.
+Added: These have and may continue to increase our costs on materials imported into the U.S.
+Added: and also increase costs and negatively impact sales from our international locations, which primarily sell U.S.
+Added: manufactured products.
Although we have no operations in or direct exposure to Russia, Belarus or Ukraine, we have experienced intermittent shortages in materials and increased costs for transportation, energy and raw materials due, in part, to the negative impact of the Russia-Ukraine military conflict, which began in February 2022, on the global economy.
Our European operations and customer base have been negatively impacted by the conflict.
−Removed: Similarly, the military
−Removed: conflict between Israel and Hamas has increased overall geopolitical tensions.
−Removed: As the respective conflicts continue or worsen, they may further impact our business, financial condition or results of operations in fiscal year 2025.
+Added: Similarly, the military conflicts in the Middle East have increased overall geopolitical tensions.
+Added: As the respective conflicts continue or worsen, they may further impact our business, financial condition or results of operations throughout fiscal year 2026.
+Added: Within the Food Safety industry, the end market generally continues to experience a lower level of food production, largely due to the cumulative effect of the significant recent inflation, particularly in food prices.
+Added: Within Animal Safety, the end market is at or near cyclical lows.
+Added: As a result, we are optimistic about potential future revenue growth in the segment, particularly if the distribution channel begins to meaningfully restock inventory.
+Added: The restructuring actions undertaken in our genomics business have resulted in the voluntary attrition of revenue, following the shift in focus already made away from smaller production animals.
+Added: A portion of our genomics business also serves the companion animal market, which has been experiencing weakness recently, primarily due to the impact of continued inflation, a lower number of pet adoptions, and a higher level of customer in-sourcing.
We continue to evaluate the nature and extent to which these issues impact our business, including consolidated results of operations, financial condition and liquidity.
−Removed: We expect these issues to continue to impact us into fiscal year 2025.
+Added: We expect these issues to continue to impact us in fiscal year 2026.
RESULTS OF OPERATIONS
11 unchanged sentences
General and administrative
+Added: Goodwill impairment
Research and development
Total Operating Expenses
−Removed: Operating Income
−Removed: Other (Expense) Income
+Added: Operating Loss (Income)
+Added: Other Expense
Interest income
2 unchanged sentences
Loss Before Taxes
−Removed: Income Tax (Benefit) Expense
−Removed: Year Ended May 31,
−Removed: (in thousands)
−Removed: Increase / (Decrease)
−Removed: Natural Toxins & Allergens
−Removed: Bacterial & General Sanitation
−Removed: Indicator Testing, Culture Media & Other
−Removed: Rodent Control, Insect Control & Disinfectants
−Removed: Genomics Services
−Removed: Animal Safety:
−Removed: Life Sciences
−Removed: Veterinary Instruments & Disposables
−Removed: Animal Care & Other
−Removed: Rodent Control, Insect Control & Disinfectants
−Removed: Genomics Services
−Removed: Total Revenue, net
−Removed: Year Ended May 31, 2024 Compared to Year Ended May 31, 2023
−Removed: Revenue for the Food Safety segment increased $108.5 million in fiscal year 2024 compared to fiscal year 2023.
−Removed: The increase included a $98.6 million benefit from acquisitions, a $10.1 million adverse impact due to currency, and $20.0 million of growth in the business.
−Removed: Natural Toxins & Allergens – Revenues in this category were relatively unchanged in fiscal 2024.
−Removed: Excluding first quarter revenue of the acquired allergen product line from 3M FSD, revenue in this category decreased 3% due to a decline in sales of natural toxin test kits, caused by product availability issues and prior year sales of discontinued dairy drug residue test kits.
−Removed: These declines were partially offset by growth in our line of allergen test kits.
−Removed: Bacterial & General Sanitation – Revenue in this category increased 27% in fiscal 2024 compared to the prior fiscal year.
−Removed: Excluding the first quarter contribution of the Clean-Trace line of general sanitation products and the pathogen test kit product line, both acquired in the FSD transaction, revenue in this category increased 2% for the full year.
−Removed: This increase was driven by growth of the acquired product lines for the remainder of the year.
−Removed: Indicator Testing, Culture Media & Other – Revenue in this category increased 25% in fiscal 2024 compared to the prior fiscal year, driven primarily from revenues resulting from FSD transaction.
−Removed: Excluding first quarter revenue of acquired Petrifilm ® and sample handling product lines, revenue rose 2% for the year.
−Removed: Continued growth of the acquired product lines for the remainder of the year combined with higher sales of the Neogen Analytics software product more than offset a large non-recurring sale of culture media in fiscal year 2023.
−Removed: Rodent Control, Insect Control & Disinfectants – Revenue of products in this category sold through our Food Safety operations increased 8% in fiscal 2024 compared to the prior fiscal year.
−Removed: Increased Cleaner & Disinfectants sales in Europe and a government tender for insect control products in Brazil contributed to the overall growth.
−Removed: Genomics Services – Revenue of genomics services sold through our Food Safety operations increased 8% in fiscal 2024 compared to the prior fiscal year.
−Removed: Increased revenue to existing customers in Europe as well as new business in Brazil and China added to the overall growth during the year.
−Removed: Animal Safety:
−Removed: Revenue for the Animal Safety segment decreased $6.8 million in fiscal year 2024 compared to fiscal year 2023.
−Removed: The decrease included $0.7 million due to discontinued product lines, a $0.6 million adverse impact due to currency, and a $5.5 million decline in the business.
−Removed: Life Sciences – Revenue in this category increased 4% in fiscal 2024 compared to the prior fiscal year, driven by higher demand of substrate products from manufacturers of diagnostic tests.
−Removed: Veterinary Instruments & Disposables – Revenue in this category increased 3% in fiscal 2024 compared to the prior fiscal year driven by higher sales of detectable needles and disposable syringes.
−Removed: Animal Care & Other – Revenue of these products decreased 5% in fiscal 2024 compared to the prior fiscal year driven primarily by lower sales of small animal supplements and wound care products, due to supply constraints, and the discontinued Thyrokare product line.
−Removed: Higher sales of vitamin injectables products partially offset the decline.
−Removed: Rodent Control, Insect Control & Disinfectants – Revenue in this category increased 1% in fiscal 2024, compared to the prior fiscal year, driven with higher sales of insect control products, partially offset by flat sales of rodent control products and cleaners and disinfectants.
−Removed: Genomics Services – Revenue in this category decreased 10% in fiscal 2024 compared to the prior fiscal year.
−Removed: The decrease in this category was attributed to customer attrition in the poultry and porcine markets associated with a strategic shift in the business to focus primarily on large production animals.
+Added: Income Tax Benefit
+Added: Results of Operations
+Added: Revenue decreased $29.6 million for the fiscal year 2025 compared to prior year 2024.
+Added: The decrease included a $24.3 million unfavorable foreign exchange rate impact and a $3.9 million unfavorable impact due to discontinued product lines with a nominal decline of $1.4 million in the business.
+Added: Sales of new products in the food quality and nutritional analysis product line paired with growth in indicator testing, pathogens, and biosecurity product lines were offset primarily by reduced sales of sample collection products due to production constraints, lower sales of veterinary instruments due, in part, to a customer sourcing move based on geographical preference, and lower genomics volume due to a combination of voluntary attrition of certain business in connection with restructuring actions, weakness in the companion animal market and a higher level of customer insourcing that offset growth in the bovine market.
Service Revenue
Service revenue, which consists primarily of genomics services provided to animal production and companion animal markets, was $97.3 million in fiscal 2025, a decrease of 5% over prior fiscal year revenue of $102.4 million.
−Removed: The decrease was primarily driven by customer attrition in the poultry market and a decrease in revenue in domestic porcine genomics testing, partially offset by strength in genomics testing in the U.K.
−Removed: and Australia, and new business gained with our Neogen Analytics software as a service.
+Added: The decline was primarily due to a combination of voluntary attrition of certain business in connection with restructuring actions, weakness in the companion animal market and a higher level of customer insourcing that offset growth in the bovine market.
International Revenue
−Removed: Neogen’s international revenues were $459.0 million in fiscal year 2024, compared to $398.4 million in fiscal 2023, an increase of 15%.
−Removed: The increase was primarily due to $63.8 million of international revenue from 3M FSD during the first quarter of fiscal 2024.
−Removed: Excluding the first quarter of revenue from the FSD transaction, which did not occur in the prior year comparable period, international revenue slightly decreased, primarily driven by the adverse impact of currency.
+Added: Neogen’s international revenues were $448.7 million in fiscal year 2025, compared to $459.0 million in fiscal 2024, a decrease of 2%.
+Added: The decline was due to a $24.3 million currency headwind, partially offset by increased sales in the Latin America and European regions.
Gross margin, expressed as a percentage of revenue, was 47.1% during fiscal year 2025 compared to 50.2% during the prior fiscal year.
−Removed: The margin expansion was primarily due to a full year of higher-margin FSD sales in our Food Safety segment, which generated gross margin higher than the legacy company average gross margin.
−Removed: The increase was partially offset by a lower gross margin, expressed as a percentage of revenue, in our Animal Safety segment.
−Removed: The decline was primarily driven by our domestic genomics lab, where fixed costs were unable to decrease at the same proportion as the reduction in revenue due to customer attrition.
−Removed: Within each reporting segment, increased raw material costs continue to pressure gross margins in certain product lines.
−Removed: However, while inflation continues to impact the business, the rate of raw material price and freight cost increases have significantly declined throughout both the current and prior year comparative periods.
−Removed: Pricing actions taken during these periods also mitigated the impact of cost increases.
+Added: The decrease in margin during the year was primarily due to lower volume, higher manufacturing costs related to our sample collection product line, and an elevated level of inventory write-offs, as well as some impact from tariffs.
+Added: The elevated level of write-offs were due, in part, to the large amount of built-up inventory that was shipped exiting fiscal year 2024 as the previous shipment delays stemming from our ERP implementation were resolved.
+Added: Finally, the decreased gross margin was also negatively impacted by $4.4 million of restructuring charges related primarily to the genomics business.
+Added: These decreases were partially offset by the positive impact of price increases and mix of products sold, as there was a proportional increase in sales of higher margin products.
OPERATING EXPENSES
−Removed: Year Ended May 31,
−Removed: (in thousands)
−Removed: Increase / (Decrease)
−Removed: Animal Safety
−Removed: Total Sales and Marketing
−Removed: Animal Safety
−Removed: Corporate and eliminations
−Removed: Total General and Administrative
−Removed: Animal Safety
−Removed: Total Research and Development
−Removed: Total Operating Expense
−Removed: Operating expenses were $405.2 million during fiscal year 2024, compared to $368.4 million during the prior fiscal year.
−Removed: The increase during the year was primarily the result of costs added to accommodate the increased size and complexity of the Company following the FSD transaction, which was included for only nine months in the prior year comparable period.
Sales and Marketing:
Sales and marketing expenses were $183.8 million during fiscal year 2025, compared to $182.9 million during the prior fiscal year.
−Removed: For the Food Safety segment, the increase was primarily driven by incremental costs resulting from the FSD transaction, including compensation and related expenses for the acquired sales and marketing teams and higher costs related to inefficiencies as we took over distribution from 3M.
−Removed: For the Animal Safety segment, the increase was primarily driven by employee costs resulting from headcount increases.
+Added: The increase was primarily due to higher shipping costs and costs associated with commercial support activities, partially offset by a decrease in fees paid to 3M for distribution services and lower royalty expense.
General and Administrative:
General and administrative expenses were $218.2 million during fiscal year 2025, compared to $199.9 million during the prior fiscal year.
−Removed: For the Food Safety segment, an increase in these expenses was primarily the result of incremental intangible asset amortization and additional personnel hired to accommodate the increased size and complexity of the organization.
−Removed: These increases were partially offset by lower transaction fees and integration expenses compared to the prior year comparable period.
−Removed: For the Animal Safety segment, the decrease was driven by lower impairment expenses associated with discontinued product lines.
+Added: For the Food Safety segment, expenses were relatively consistent compared to the prior year.
+Added: For the Animal Safety segment, the increases were due to $7.4 million of restructuring charges incurred in the current fiscal year.
+Added: These charges were primarily incurred in the second quarter of the current fiscal year, offset by lower salary expenses.
+Added: Corporate expense has increased primarily due to additional headcount, contracted services, and higher costs associated with our prior year enterprise resource planning system implementation.
+Added: We have also incurred
+Added: additional expense in the current fiscal year for retention related costs, as we executed on certain strategic and transformation actions.
+Added: These increases were partially offset by decreased bonus accrual charges.
+Added: For the year ended May 31, 2025, goodwill impairment charges were $1,059.3 million .
+Added: There were no goodwill impairment charges recorded during the prior year comparable period.
Research and Development:
Research and development expense was $21.1 million in fiscal year 2025, compared to $22.5 million during the prior fiscal year.
−Removed: The decrease during the year was primarily the result of lower contracted services and employee costs in the Food Safety segment, as we continue to integrate the 3M FSD business and realize synergies in certain areas.
+Added: The decrease during the year is primarily the result of lower contracted services and employee costs in the Food Safety segment, as we continue to realize synergies in certain areas from the 3M FSD business.
OTHER (EXPENSE) INCOME
−Removed: The net interest expense recorded during fiscal year 2024 was the result of debt incurred to fund the FSD transaction.
−Removed: In the first quarter of fiscal 2023, the Company had no debt outstanding.
−Removed: Interest income relates to earnings on our marketable securities and money market account portfolio.
−Removed: Higher balances in money market portfolios with higher yields drove the increase in interest income during fiscal year 2024.
−Removed: Other expense resulting from foreign currency transactions was the result of changes in the value of foreign currencies relative to the U.S.
−Removed: dollar in countries in which we operate.
+Added: Other expense was $72.1 million for the year ended May 31, 2025 and $73.0 million for the ended May 31, 2024, respectively.
+Added: The lower expense was due to a gain related to a settlement regarding the Company's prior acquisition of certain fixed assets and lower interest expense.
+Added: The lower interest expense was a result of our interest rate swap instrument and our loan refinancing in April 2025.
+Added: These favorable impacts were partially offset by a reduction in interest income associated with our money market portfolio.
PROVISION FOR INCOME TAXES
−Removed: Income tax benefit during fiscal year 2024 was $4.9 million, compared to income tax expense of $0.8 million in the prior fiscal year.
−Removed: The net tax benefit in the current fiscal year was primarily related to pre-tax losses due to amortization expense and interest expense resulting from the FSD transaction.
−Removed: In the prior fiscal year, pre-tax loss due to the FSD transaction was offset primarily by nondeductible transaction costs.
+Added: Income tax benefit during fiscal year 2025 was $41.1 million, compared to income tax benefit of $4.9 million in the prior fiscal year.
+Added: The net tax benefit in the current fiscal year was primarily related to pre-tax losses due to goodwill impairment expense that is deductible in certain jurisdictions, in addition to amortization expense and interest expense resulting from the FSD transaction.
+Added: In addition, goodwill impairment expense that is not deductible in certain jurisdictions reduced the income tax benefit by $203 million.
+Added: In the prior fiscal year, goodwill was not impaired.
The total amounts of unrecognized tax benefits that, if recognized, would affect the effective tax rate as of May 31, 2025 and May 31, 2024 are $3.8 million and $2.7 million, respectively.
Increases in unrecognized tax benefits are primarily associated with transfer pricing, IRC Section 861 expense apportionment, and research and development credits.
−Removed: NON-GAAP FINANCIAL MEASURES
−Removed: This report includes certain financial information for the Company that differs from what is reported in accordance with U.S.
−Removed: These non-GAAP financial measures consist of EBITDA, Adjusted EBITDA, and Adjusted EBITDA margin.
−Removed: These non-GAAP financial measures are included in this report because management believes that they provide investors with additional useful information to measure the performance of the Company, and because these non-GAAP financial measures are frequently used by securities analysts, investors and other interested parties as common performance measures to compare results or estimate valuations across companies in industries the Company operates in.
−Removed: We define EBITDA as net income before interest, income taxes, and depreciation and amortization.
−Removed: We present EBITDA as a performance measure because it may allow for a comparison of results across periods and results across companies in the industries in which Neogen operates on a consistent basis, by removing the effects on operating performance of (a) capital structure (such as the varying levels of interest expense and interest income), (b) asset base and capital investment cycle (such as depreciation and amortization) and (c) items largely outside the control of management (such as income taxes).
−Removed: EBITDA also forms the basis for the measurement of Adjusted EBITDA (discussed below).
−Removed: Adjusted EBITDA
−Removed: We define Adjusted EBITDA as EBITDA, adjusted for share-based compensation and certain transaction fees and expenses.
−Removed: We present Adjusted EBITDA because it provides an understanding of underlying business performance by excluding the following:
−Removed: • Share-based compensation
−Removed: • FX translation (gain)/loss on loan revaluation and other revaluation
−Removed: • Certain transaction fees and integration costs
−Removed: • Restructuring
−Removed: • Contingent consideration adjustments
−Removed: • ERP Expense
−Removed: • Other income and expense items
−Removed: Adjusted EBITDA margin
−Removed: We define Adjusted EBITDA margin as Adjusted EBITDA as a percentage of total revenues.
−Removed: We present Adjusted EBITDA margin as a performance measure to analyze the level of Adjusted EBITDA generated from total revenue.
−Removed: These non-GAAP financial measures are presented for informational purposes only.
−Removed: EBITDA, Adjusted EBITDA and Adjusted EBITDA margin are not recognized terms under GAAP and should not be considered in isolation or as a substitute for, or superior to, net (loss) income, operating income, cash flow from operating activities or other measures of financial performance.
−Removed: This information does not purport to represent the results Neogen would have achieved had any of the transactions for which an adjustment is made occurred at the beginning of the periods presented or as of the dates indicated.
−Removed: This information is inherently subject to risks and uncertainties.
−Removed: It may not give an accurate or complete picture of Neogen’s financial condition or results of operations for the periods presented and should not be relied upon when making an investment decision.
−Removed: The use of the terms EBITDA, Adjusted EBITDA, and Adjusted EBITDA margin may not be comparable to similarly titled measures used by other companies or persons due to potential differences in the method of calculation.
−Removed: These non-GAAP financial measures have limitations as analytical tools.
−Removed: For example, for EBITDA-based metrics:
−Removed: • they do not reflect changes in, or cash requirements for, Neogen’s working capital needs;
−Removed: • they do not reflect Neogen’s tax expense or the cash requirements to pay taxes;
−Removed: • they do not reflect the historical cash expenditures or future requirements for capital expenditures or contractual commitments;
−Removed: • they do not reflect any cash requirements for future replacements of assets that are being depreciated and amortized;
−Removed: • they may be calculated differently from other companies in Neogen’s industries limiting their usefulness as comparative measures.
−Removed: A reader should compensate for these limitations by relying primarily on the financial statements of Neogen and using these non-GAAP financial measures only as a supplement to evaluate Neogen’s performance.
−Removed: For each of these non-GAAP financial measures below, we are providing a reconciliation of the differences between the non-GAAP measure and the most directly comparable GAAP measure.
−Removed: Reconciliation between net (loss) income and EBITDA and Adjusted EBITDA is as follows:
+Added: Tax legislation continues to evolve globally with new laws and regulations that create uncertainty in the global economy.
+Added: The Organization for Economic Cooperation and Development reached agreement among over 140 countries to implement a minimum 15% tax rate on certain multinational enterprises, commonly referred to as Pillar Two.
+Added: Many countries continue to announce changes in their tax laws and regulations based on the Pillar Two framework.
+Added: Additionally, U.S Congress enacted the One Big Beautiful Bill Act (“OBBBA”) which includes significant provisions, including tax cut extensions and modifications to the international tax framework.
+Added: While we continue to evaluate the impact of these legislative changes as additional guidance becomes available, uncertainty remains regarding the timing and interpretation by tax authorities in affected jurisdictions.
+Added: These legislative changes could have an adverse impact on our future effective tax rate, tax liabilities, and cash tax.
+Added: SEGMENT RESULTS OF OPERATIONS
Year Ended May 31
−Removed: (in thousands)
−Removed: Net (Loss) Income
−Removed: Net (loss) income margin %
−Removed: Income tax (benefit) expense
−Removed: Depreciation and amortization
−Removed: Interest expense (income), net
−Removed: Share-based compensation
−Removed: FX transaction loss on loan revaluation (1)
−Removed: Certain transaction fees and integration costs (2)
−Removed: Restructuring (3)
−Removed: Contingent consideration adjustments
−Removed: ERP Expense (4)
−Removed: Discontinued product line expense (5)
−Removed: (Recovery) loss on sale of minority interest
−Removed: Loss on investment
−Removed: Inventory step-up charge
−Removed: Adjusted EBITDA
−Removed: Adjusted EBITDA margin %
−Removed: (1) Net foreign currency transaction loss associated with the revaluation of non-functional currency intercompany loans established in connection with the 3M Food Safety transaction and other non-hedged foreign currency revaluation resulting from 3M agreements.
−Removed: (2) Includes costs associated with the 3M transaction, including various transition agreements.
−Removed: (3) Includes costs associated with consolidation of U.S.
−Removed: genomics labs.
−Removed: (4) Expenses related to ERP implementation.
−Removed: (5) Expenses associated with intangible asset impairments and inventory scrap amounts related to certain discontinued product lines.
−Removed: Adjusted EBITDA increased $7.7 million in fiscal year 2024 compared to fiscal year 2023, primarily due to earnings generated from the 3M FSD business, which combined with Neogen on September 1, 2022.
−Removed: Expressed as a percentage of revenue, adjusted EBITDA was 23.1% in fiscal year 2024 compared to 25.0% in fiscal year 2023.
−Removed: The lower Adjusted EBITDA margin was driven primarily by higher operating expenses compared to the prior-year periods, reflecting additions to accommodate the integration of the 3M FSD.
+Added: Increase / (Decrease)
+Added: Food Safety Revenues
+Added: Animal Safety Revenues
+Added: Total Revenues
+Added: Animal Safety
+Added: Segment Operating (Loss) Income
+Added: Corporate Expenses
+Added: Total Operating (Loss) Income
+Added: Revenue for the Food Safety segment decreased $17.2 million during fiscal year 2025 compared to the prior year.
+Added: The decrease was primarily due to $24.0 million of currency headwinds and $1.2 million from discontinued product lines, with $8.0 million of growth in the business.
+Added: Growth was driven by continued strength in indicator and pathogen testing, sales of new products in the food quality and nutritional analysis product line in the US and Canada, and higher sales of biosecurity products in the Europe and Latin America regions.
+Added: These increases were partially offset by production constraints impacting the sample collection product line and lower sales in the general sanitization product line.
+Added: Revenue for the Animal Safety segment decreased $12.4 million during fiscal year 2025 compared to the prior year.
+Added: The decrease was primarily due to a $9.4 million decline in the business, $2.7 million impact from discontinued product lines and $0.3 million unfavorable currency impact.
+Added: The decline in the business was driven by lower genomics volume due to voluntary attrition of certain business in connection with restructuring actions, weakness in the companion animal market, and a higher level of customer insourcing that offset growth in the bovine market, paired with lower sales of insect control and veterinary instruments products lines which offset strength in sale of rodent control products.
+Added: Operating Income
+Added: Operating income for the Food Safety segment decreased $1,068.1 million during fiscal year 2025 compared to the prior year.
+Added: The decline was primarily due to the goodwill impairment charge of $1,059.3 million incurred in fiscal year 2025.
+Added: Operating income for the Animal Safety segment decreased $32.1 million during fiscal year 2025 compared to the prior year.
+Added: The decline was due to lower sales, a goodwill impairment charge and restructuring charges incurred primarily in the second quarter of the current fiscal year, which impacted both gross profit and operating expenses.
+Added: The increased corporate expense during each comparable period was related to headcount increases, increases in equity-based compensation and costs associated with our new enterprise resource planning system.
FUTURE OPERATING RESULTS
4 unchanged sentences
• developing, manufacturing and marketing new products with new features and capabilities, and having those new products successfully accepted in the marketplace;
+Added: • transition to in-house manufacturing of Petrifilm;
• expanding our markets by fostering increased use of our products by customers;
10 unchanged sentences
As a result, we believe that our cash flows from operations, cash on hand, and borrowing capacity will enable us to fund the operating business, repay debt obligations, construct new manufacturing facilities, commercialize products currently under development, and execute our strategic plans.
−Removed: We are subject to certain legal and other proceedings in the normal course of business that have not had, and, in the opinion of management, are not expected to have, a material effect on our results of operations or financial position.
−Removed: As of May 31, 2024, we had cash and cash equivalents and marketable securities of $170.9 million, and borrowings available under our revolving line of credit of $150.0 million.
+Added: We are subject to certain legal and other proceedings that have not had, and, in the opinion of management, are not expected to have, a material effect on our results of operations or financial position.
+Added: As of May 31, 2025, we had cash and cash equivalents of $129.0 million, and borrowings available under our revolving line of credit of $150.0 million.
+Added: On July 18, 2025, we completed the divestiture of our global Cleaners & Disinfectants business to Kersia Group for $130.0 million in cash at closing, plus contingent consideration tied to future performance of the business.
+Added: Net proceeds from the transaction will be used primarily to repay debt in the first quarter of fiscal year 2026.
+Added: In June 2022, Neogen Food Safety Corporation entered into a credit agreement consisting of a five-year senior secured term loan facility (“term loan facility”) in the amount of $650 million and a five-year senior secured revolving facility (“revolving facility”) in the amount of $150 million (collectively, the “Credit Facilities”).
+Added: On April 4, 2025, Neogen Food Safety Corporation entered into the Amendment No.
+Added: 1 and Refinancing Amendment to Credit Agreement (the “Refinancing Amendment”), which amended the existing credit agreement, dated June 30, 2022.
+Added: The Refinancing Amendment, among other things, provides for (i) a new tranche of senior secured term loans in an aggregate principal amount of $450 million (the “2025 Term
+Added: Loans”) and (ii) a revolving credit facility in an aggregate principal amount of $250 million, against which $100 million has been drawn (the “2025 Revolving Facility”).
+Added: The 2025 Term Loans will mature on April 4, 2030.
+Added: The 2025 Revolving Facility will terminate on the earlier of April 4, 2030, or the date on which the revolving commitments under the 2025 Revolving Facility are terminated.
+Added: The Refinancing Amendment lowered the spread on the term loan and revolver facility borrowings from 2.35% to 1.75% based on a net leverage ratio being greater than 3.0 to 1.0.
+Added: In July 2022, Neogen Food Safety Corporation closed on an offering of $350 million aggregate principal amount of 8.625% senior notes due in 2030.
+Added: The Company has a single finance lease that is a building lease classified within property and equipment and the current portion of debt on the consolidated balance sheets as of May 31, 2025 and May 31, 2024.
+Added: The Company intends to elect the purchase option within the lease agreement prior to the end of the lease term.
+Added: Financial covenants include maintaining specified levels of funded debt to EBITDA, and debt service coverage.
+Added: As of May 31, 2025, the Company was in compliance with all financial covenants under the Credit Facilities.
Year Ended May 31,
2 unchanged sentences
Net Cash (used for) provided by Investing Activities
−Removed: Net Cash provided by (used for) Financing Activities
−Removed: Comparing fiscal year 2024 to fiscal 2023, the lower inflow in cash from operating activities was primarily the result of working capital items, specifically a large outflow for inventory during fiscal year 2024 as we exited distribution agreements with 3M.
−Removed: This resulted in large purchases of inventory, as we are now stocking 3M FSD products.
−Removed: In fiscal year 2024, the outflow in cash for investing activities was primarily the result of purchases of property, equipment and non-current intangible assets of $111.4 million.
−Removed: This was partially offset by the sale of marketable securities of $82.0 million.
−Removed: In fiscal year 2023, there were purchases of property, equipment and non-current intangible assets of $65.8 million and the maturity of marketable securities of $266.8 million, resulting in an inflow from investing activities.
−Removed: Comparing fiscal year 2024 to fiscal 2023, the net inflow in cash from financing activities was primarily the result of the Company paying down $100 million of the $1 billion in debt incurred in connection with the FSD transaction in fiscal year 2023.
−Removed: Net accounts receivable balances were $173.0 million as of May 31, 2024 compared to $153.3 million as of May 31, 2023.
−Removed: Days’ sales outstanding, a measurement of the time it takes to collect receivables, for the business was 61 days as of May 31, 2024, compared to 57 days for the legacy business as of May 31, 2023.
−Removed: As part of transition services agreements between the Company and 3M, related to the merger of the Food Safety business, 3M invoiced our customers for products that 3M manufactured and shipped on our behalf through December 2023.
−Removed: We have completed the exit of distribution and back office-related service contracts and currently only have a contract manufacturing agreement in place with 3M for certain products.
−Removed: Net inventory was $189.3 million as of May 31, 2024, an increase of $55.5 million, compared to $133.8 million as of May 31, 2023.
−Removed: The higher inventory levels are primarily the result of the Company now stocking 3M FSD products.
+Added: Net Cash (used for) provided by Financing Activities
+Added: Net Cash provided by Operating Activities
+Added: Net cash provided by operating activities increased $23.0 million during the twelve months ended May 31, 2025 compared to the twelve months ended May 31, 2024.
+Added: The increase was primarily the result of working capital items, partially offset by a decrease in income from operations.
+Added: Prior year net working capital reflected large net cash outflows due to inventory purchases, as we exited transition service agreements and stocked FSD inventory.
+Added: Net Cash used for Investing Activities
+Added: Net cash used for investing activities increased $69.9 million during the twelve months ended May 31, 2025 compared to the twelve months ended May 31, 2024.
+Added: The increase was primarily the result of lower proceeds from sales of marketable securities in the current year period, partially offset by a decrease in capital expenditures and higher proceeds from the sale of a building in the current year.
+Added: Capital expenditures were $104.6 million and $111.4 million during the twelve months ended May 31, 2025 and 2024, respectively.
+Added: Net Cash (used for) provided by Financing Activities
+Added: Net cash (used for) provided by financing activities was a net $3.5 million outflow during the twelve months ended May 31, 2025 compared to the twelve months ended May 31, 2024.
+Added: The net outflow was primarily due to taxes paid on employees' share-based compensation and debt issuance costs paid.
+Added: We continue to make investments in our business and operating facilities.
+Added: Our estimate for capital expenditures in fiscal 2026 is approximately $50 million.
+Added: This includes approximately $35 million in capital expenditures related to the integration of the acquired 3M FSD products, the most significant portion of which is related to the construction of and equipment for our new manufacturing facility in Lansing, Michigan.
Contractual Obligations As of May 31, 2025, we have the following contractual obligations due by period:
4 unchanged sentences
(1) Purchase obligations are primarily purchase orders for future inventory and capital equipment purchases.
−Removed: We continue to make investments in our business and operating facilities.
−Removed: Our estimate for capital expenditures in fiscal 2025 is $85 million.
−Removed: This includes approximately $55 million in capital expenditures related to the integration of the acquired 3M FSD products, the most significant portion of which is related to the construction of and equipment for our new manufacturing facility in Lansing, Michigan
CRITICAL ACCOUNTING ESTIMATES
44 unchanged sentences
There can be no assurance the estimates and assumptions, in particular our long-term financial projections, that are based on information that are known or knowable by us at the time of our goodwill impairment assessment will prove to be accurate predictions of the future, if, for example, (i) the reporting unit does not perform as projected, (ii) overall economic conditions in future years vary from current assumptions (including a change in the discount rate), (iii) business conditions or strategies change from current assumptions, including loss of major customers or channels, (iv) investors require higher rates of return on equity investments in the marketplace, or (v) enterprise values of comparable publicly traded companies, or actual sales transactions of comparable companies, were to decline, resulting in lower multiples of revenues and EBITDA.
−Removed: We conducted the impairment analysis in the fourth quarter of fiscal year 2024 and concluded that the fair value of our reporting units exceeded their respective carrying values, resulting in no impairment in fiscal year 2024.
−Removed: Certain assumptions used by us in our impairment assessment for the food safety reporting unit are sensitive in nature.
−Removed: For example, an adverse 50 basis point change in the revenue growth rate or discount rate would result in an estimated fair value of the reporting unit that no longer exceeds the carrying value.
−Removed: As a result, a goodwill impairment charge would be recorded.
+Added: See Note 6 "Goodwill and Other Intangible Assets" for further detail on the results of our goodwill impairment tests conducted in fiscal year 2025.
NEW ACCOUNTING PRONOUNCEMENTS
1 unchanged sentence
Compared sentence by sentence after normalising whitespace, quotation marks, case and digits, so re-formatting and restated figures do not read as changed language. Wording changes appear as one removal and one addition. The current filing and the prior one are authoritative.