Item 1. Financial Statements
Item 1. Financial Statements
Tactile Systems Technology, Inc.
Condensed Consolidated Balance Sheets
(Unaudited)
September 30,
December 31,
(In thousands, except share and per share data)
2021
2020
Assets
Current assets
Cash and cash equivalents
$
22,401
$
47,855
Accounts receivable
44,257
43,849
Net investment in leases
12,385
10,708
Inventories
23,830
18,563
Prepaid expenses and other current assets
3,701
2,638
Total current assets
106,574
123,613
Non-current assets
Property and equipment, net
6,458
6,957
Right of use operating lease assets
23,919
20,132
Intangible assets, net
54,970
1,680
Goodwill
31,063
—
Accounts receivable, non-current
12,422
9,433
Deferred income taxes
11,907
10,198
Other non-current assets
2,082
2,074
Total non-current assets
142,821
50,474
Total assets
$
249,395
$
174,087
Liabilities and Stockholders' Equity
Current liabilities
Accounts payable
$
6,192
$
4,197
Note payable
2,210
—
Accrued payroll and related taxes
10,322
11,588
Accrued expenses
5,350
4,423
Income taxes payable
1,129
2,658
Operating lease liabilities
2,412
2,006
Other current liabilities
3,694
1,842
Total current liabilities
31,309
26,714
Non-current liabilities
Revolving line of credit, non-current
24,844
—
Note payable, non-current
27,673
—
Earn-out, non-current
6,400
—
Accrued warranty reserve, non-current
3,358
3,235
Income taxes payable, non-current
348
—
Operating lease liabilities, non-current
23,357
19,388
Total non-current liabilities
85,980
22,623
Total liabilities
117,289
49,337
Commitments and Contingencies (see Note 11)
Stockholders’ equity:
Preferred stock, $ 0.001 par value, 50,000,000 shares authorized; none issued and outstanding as of September 30, 2021 and December 31,
2020
—
—
Common stock, $ 0.001 par value, 300,000,000 shares authorized; 19,797,723 shares issued and outstanding as of September 30, 2021; 19,492,718 shares issued and outstanding as of December 31, 2020
20
19
Additional paid-in capital
116,346
104,675
Retained earnings
15,740
20,056
Total stockholders’ equity
132,106
124,750
Total liabilities and stockholders’ equity
$
249,395
$
174,087
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
4
Table of Contents
Tactile Systems Technology, Inc.
Condensed Consolidated Statements of Operations
(Unaudited)
Three Months Ended
Nine Months Ended
September 30,
September 30,
(In thousands, except share and per share data)
2021
2020
2021
2020
Revenue
Sales revenue
$
44,460
$
42,573
$
124,215
$
109,714
Rental revenue
8,037
6,519
22,114
18,173
Total revenue
52,497
49,092
146,329
127,887
Cost of revenue
Cost of sales revenue
13,096
11,558
36,425
30,868
Cost of rental revenue
2,433
2,562
6,501
6,062
Total cost of revenue
15,529
14,120
42,926
36,930
Gross profit
Gross profit - sales revenue
31,364
31,015
87,790
78,846
Gross profit - rental revenue
5,604
3,957
15,613
12,111
Gross profit
36,968
34,972
103,403
90,957
Operating expenses
Sales and marketing
22,231
19,488
61,949
59,856
Research and development
1,409
1,102
3,885
3,891
Reimbursement, general and administrative
14,500
12,539
42,802
37,682
Intangible asset amortization
195
49
294
148
Total operating expenses
38,335
33,178
108,930
101,577
(Loss) income from operations
( 1,367 )
1,794
( 5,527 )
( 10,620 )
Other (expense) income
( 120 )
( 121 )
( 154 )
181
(Loss) income before income taxes
( 1,487 )
1,673
( 5,681 )
( 10,439 )
Income tax expense (benefit)
1,868
( 751 )
( 1,365 )
2,294
Net (loss) income
$
( 3,355 )
$
2,424
$
( 4,316 )
$
( 12,733 )
Net (loss) income per common share
Basic
$
( 0.17 )
$
0.12
$
( 0.22 )
$
( 0.66 )
Diluted
$
( 0.17 )
$
0.12
$
( 0.22 )
$
( 0.66 )
Weighted-average common shares used to compute net (loss) income per common share
Basic
19,790,838
19,415,640
19,676,749
19,309,344
Diluted
19,790,838
19,747,365
19,676,749
19,309,344
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
5
Table of Contents
Tactile Systems Technology, Inc.
Condensed Consolidated Statements of Comprehensive (Loss) Income
(Unaudited)
Three Months Ended
Nine Months Ended
September 30,
September 30,
(In thousands)
2021
2020
2021
2020
Net (loss) income
$
( 3,355 )
$
2,424
$
( 4,316 )
$
( 12,733 )
Other comprehensive loss
Unrealized loss on marketable securities
—
( 14 )
—
( 21 )
Income tax related to items of other comprehensive loss
—
( 15 )
—
( 5 )
Total other comprehensive loss
—
( 29 )
—
( 26 )
Comprehensive (loss) income
$
( 3,355 )
$
2,395
$
( 4,316 )
$
( 12,759 )
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
6
Table of Contents
Tactile Systems Technology, Inc.
Condensed Consolidated Statements of Stockholders’ Equity
(Unaudited)
Accumulated
Additional
Other
Common Stock
Paid-In
Retained
Comprehensive
(In thousands, except share data)
Shares
Par Value
Capital
Earnings
(Loss) Income
Total
Balances, June 30, 2021
19,782,295
$
20
$
113,601
$
19,095
$
—
$
132,716
Stock-based compensation
—
—
2,588
—
—
2,588
Exercise of common stock options and vesting of performance and restricted stock units
16,366
—
199
—
—
199
Taxes paid for net share settlement of performance and restricted stock units
( 938 )
—
( 42 )
—
—
( 42 )
Comprehensive loss for the period
—
—
—
( 3,355 )
—
( 3,355 )
Balances, September 30, 2021
19,797,723
$
20
$
116,346
$
15,740
$
—
$
132,106
Balances, December 31, 2020
19,492,718
$
19
$
104,675
$
20,056
$
—
$
124,750
Stock-based compensation
—
—
7,703
—
—
7,703
Exercise of common stock options and vesting of performance and restricted stock units
284,829
1
3,583
—
—
3,584
Taxes paid for net share settlement of performance and restricted stock units
( 21,918 )
—
( 1,157 )
—
—
( 1,157 )
Common shares issued for employee stock purchase plan
42,094
—
1,542
—
—
1,542
Comprehensive loss for the period
—
—
—
( 4,316 )
—
( 4,316 )
Balances, September 30, 2021
19,797,723
$
20
$
116,346
$
15,740
$
—
$
132,106
Balances, June 30, 2020
19,411,404
$
19
$
97,818
$
5,519
$
29
$
103,385
Stock-based compensation
—
—
3,164
—
—
3,164
Exercise of common stock options and vesting of performance and restricted stock units
14,322
—
214
—
—
214
Taxes paid for net share settlement of performance and restricted stock units
( 1,047 )
—
( 39 )
—
—
( 39 )
Comprehensive income for the period
—
—
—
2,424
( 29 )
2,395
Balances, September 30, 2020
19,424,679
$
19
$
101,157
$
7,943
$
—
$
109,119
Balances, December 31, 2019
19,152,715
$
19
$
91,874
$
20,676
$
26
$
112,595
Stock-based compensation
—
—
8,288
—
—
8,288
Exercise of common stock options and vesting of performance and restricted stock units
259,406
—
762
—
—
762
Taxes paid for net share settlement of performance and restricted stock units
( 31,095 )
—
( 1,592 )
—
—
( 1,592 )
Common shares issued for employee stock purchase plan
43,653
—
1,825
—
—
1,825
Comprehensive loss for the period
—
—
—
( 12,733 )
( 26 )
( 12,759 )
Balances, September 30, 2020
19,424,679
$
19
$
101,157
$
7,943
$
—
$
109,119
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
7
Table of Contents
Tactile Systems Technology, Inc.
Condensed Consolidated Statements of Cash Flows
(Unaudited)
Nine Months Ended September 30,
(In thousands)
2021
2020
Cash flows from operating activities
Net loss
$
( 4,316 )
$
( 12,733 )
Adjustments to reconcile net loss to net cash used in operating activities:
Depreciation and amortization
2,150
2,102
Net amortization of premiums and discounts on securities available-for-sale
—
( 91 )
Deferred income taxes
( 1,709 )
3,934
Stock-based compensation expense
7,703
8,288
Gain on other investments and maturities of marketable securities
—
10
Impairment losses
—
4,025
Loss on disposal of property and equipment
7
—
Changes in assets and liabilities, net of acquisition:
Accounts receivable
( 408 )
( 2,589 )
Net investment in leases
( 1,677 )
( 1,304 )
Inventories
( 3,641 )
( 3,538 )
Income taxes
( 1,181 )
773
Prepaid expenses and other assets
( 1,133 )
( 1,553 )
Right of use operating lease assets
588
509
Medicare accounts receivable, non-current
( 2,989 )
( 2,916 )
Accounts payable
1,995
938
Accrued payroll and related taxes
( 1,266 )
766
Accrued expenses and other liabilities
2,902
1,134
Net cash used in operating activities
( 2,975 )
( 2,245 )
Cash flows from investing activities
Proceeds from maturities of securities available-for-sale
—
22,500
Payments related to acquisition
( 79,829 )
—
Purchases of property and equipment
( 1,221 )
( 1,623 )
Intangible assets costs
( 187 )
( 163 )
Other investments
—
( 30 )
Net cash (used in) provided by investing activities
( 81,237 )
20,684
Cash flows from financing activities
Proceeds from issuance of note payable
30,000
—
Proceeds from revolving line of credit
25,000
—
Payment of deferred debt issuance costs
( 211 )
—
Taxes paid for net share settlement of performance and restricted stock units
( 1,157 )
( 1,592 )
Proceeds from exercise of common stock options
3,584
762
Proceeds from the issuance of common stock from the employee stock purchase plan
1,542
1,825
Net cash provided by financing activities
58,758
995
Net (decrease) increase in cash and cash equivalents
( 25,454 )
19,434
Cash and cash equivalents – beginning of period
47,855
22,770
Cash and cash equivalents – end of period
$
22,401
$
42,204
Supplemental cash flow disclosure
Cash paid for taxes
$
1,541
$
475
Capital expenditures incurred but not yet paid
$
—
$
41
The accompanying notes are an integral part of these unaudited condensed consolidated financial statements.
8
Table of Contents
Tactile Systems Technology, Inc.
Notes to the Condensed Consolidated Financial Statements
(Unaudited)
Note 1. Nature of Business and Operations
Tactile Systems Technology, Inc. (“we,” “us,” and “our”) is the sole manufacturer and distributor of the Flexitouch® and Entre™ systems, medical devices that help control symptoms of lymphedema, a chronic and progressive medical condition. We provide these products through our direct sales force for use in the home and sell or rent them through vascular, wound and lymphedema clinics throughout the United States.
On September 8, 2021, we acquired the assets of the AffloVest respiratory therapy business (“AffloVest Acquisition”) from International Biophysics Corporation (“IBC”), a privately-held company which developed and manufactures AffloVest. AffloVest is a portable, wearable vest that treats patients with chronic respiratory conditions. The device is sold through home medical equipment and durable medical equipment providers throughout the United States.
We were originally incorporated in Minnesota under the name Tactile Systems Technology, Inc. on January 30, 1995. During 2006, we established a merger corporation and subsequently, on July 21, 2006, merged with and into this merger corporation, resulting in our reincorporation as a Delaware corporation. The resulting corporation assumed the name Tactile Systems Technology, Inc. In September 2013, we began doing business as “Tactile Medical”.
On August 2, 2016, we closed the initial public offering of our common stock, which resulted in the sale of 4,120,000 shares of our common stock at a public offering price of $ 10.00 per share. We received net proceeds from the initial public offering of approximately $ 35.4 million, after deducting underwriting discounts and approximately $ 2.9 million of transaction expenses. In connection with the closing of the initial public offering, all of our outstanding redeemable convertible preferred stock automatically converted to common stock on August 2, 2016.
Our business is affected by seasonality. In the first quarter of each year, when most patients have started a new insurance year and have not yet met their annual out-of-pocket payment obligations, we experience substantially reduced demand for our products. We typically experience higher revenue in the third and fourth quarters of the year when patients have met their annual insurance deductibles, thereby reducing their out-of-pocket costs for our products, and because patients desire to exhaust their flexible spending accounts at year end. This seasonality applies only to purchases and rentals of our products by patients covered by commercial insurance and is not relevant to Medicare, Medicaid or the Veterans Administration, as those payers either do not have plans that have declining deductibles over the course of the plan year and/or do not have plans that include patient deductibles for purchases or rentals of our products. Further, seasonality trends in 2021 may be significantly different than in prior years as a result of the COVID-19 pandemic and related impacts .
Note 2. Basis of Presentation
The accompanying unaudited condensed consolidated financial statements have been prepared in accordance with accounting principles generally accepted in the United States (“GAAP”) for interim financial reporting and pursuant to the rules and regulations of the SEC. Accordingly, they do not include all of the information and footnotes required by GAAP for complete financial statements. In the opinion of management, all adjustments (including those which are normal and recurring) considered necessary for a fair presentation of the interim financial information have been included.
The results for the nine months ended September 30, 2021, are not necessarily indicative of results to be expected for the year ending December 31, 2021, or for any other interim period or for any future year. The condensed consolidated interim financial statements should be read in conjunction with the audited financial statements and notes thereto included in our Annual Report on Form 10-K for the year ended December 31, 2020.
9
Table of Contents
Principles of Consolidation
The accompanying unaudited condensed consolidated financial statements include the accounts of Tactile Systems Technology, Inc. and its wholly owned subsidiary, Swelling Solutions, Inc. All intercompany balances and transactions have been eliminated in consolidation.
Risks and Uncertainties
Coronavirus (COVID-19)
The United States economy in general and our business specifically have been negatively affected by the COVID-19 pandemic. We have seen adverse impacts as it relates to the decline in the number of patients that healthcare facilities and clinics are able to treat due to enhanced safety protocols, particularly during 2020 and the first quarter of 2021. While we saw some level of recovery in the second quarter of 2021, the third quarter was negatively impacted by the prolonged recovery from COVID-19 and increased Delta variant cases during the period, which resulted in restricted access to clinics and hospitals and disrupted the recovery in patient visits versus the pre-COVID environment. There are no reliable estimates of how long the pandemic will last, whether any recovery will be sustained or will reverse course, the severity of any resurgence of COVID-19 or variant strains of the virus, the effectiveness of vaccines and attitudes towards receiving them, or what ultimate effects the pandemic will have. For that reason, we are unable to reasonably estimate the long-term impact of the pandemic on our business at this time. Since the onset of COVID-19, we have remained proactive to ensure we continue to adapt to the needs of our employees, clinicians and patients .
We cannot assure you that these changes to our processes and practices will be successful in mitigating the impact of COVID-19 on our business. We continue to evaluate and, if appropriate, will adopt other measures in the future related to the ongoing safety of our employees, clinicians and patients.
In addition, we are closely monitoring mandatory vaccination requirements and related evolving guidance that is or may be applicable to us, including in our capacity as a U.S. government contractor. See See Part II, I tem 1A. “ Risk Factors” in this Form 10-Q for additional information about vaccine mandates and potential risks related thereto.
Use of Estimates
The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities and to disclose contingent assets and liabilities at the date of the financial statements and the reported amounts of revenue and expenses during the reporting period. Actual results could differ from those estimates.
Comprehensive (Loss) Income
Comprehensive (loss) income reflects the change in equity of a business enterprise during a period from transactions and other events and circumstances from non-owner sources. Our comprehensive (loss) income represents net (loss) income adjusted for unrealized gains and losses on available-for-sale marketable securities and the related taxes.
Note 3. Summary of Significant Accounting Policies
Significant Accounting Policies
There were no material changes in our significant accounting policies during the nine months ended September 30, 2021, except as set forth below. See Note 3 – “Summary of Significant Accounting Policies” to the consolidated financial statements included in our Annual Report on Form 10-K for the year ended December 31, 2020, for information regarding our significant accounting policies.
Business Segments
10
Table of Contents
We operate and report in only one operating and reportable segment. Our chief operating decision maker does not use financial information below revenue to allocate resources.
Goodwill
Goodwill represents the excess of the purchase price paid over the estimated fair value of the net assets acquired and liabilities assumed in the acquisition of a business. Goodwill is not amortized, but is tested for impairment at least annually or on an interim basis if an event occurs or circumstances change that would more likely than not reduce the fair value of a reporting unit below its carrying value. We plan to perform our annual assessment of goodwill for impairment as of July 1st of each fiscal year. See Note 7 – “Goodwill and Intangible Assets” for additional information.
Revenue Recognition for AffloVest
The AffloVest device is sold through home medical equipment and durable medical equipment providers (collectively, "distributors"). Revenue is recognized when control of the promised goods or services is transferred to the distributors, in an amount that reflects the consideration we expect to be entitled to in exchange for transferring those goods or providing services. We account for a contract when it has approval and commitment from both parties, the rights of the parties are identified, payment terms are identified, the contract has commercial substance and collectability of consideration is probable. When determining whether the distributor has obtained control of the goods or services, we consider any future performance obligations. Generally, there is no post-shipment obligation on products sold other than warranty obligations in the normal and ordinary course of business.
In general, revenue from the sale of the AffloVest product is recognized at shipment, unless circumstances dictate that control has not yet passed to the distributor.
Certain of our contracts include volume-based incentives which involve rebates that are negotiated at or prior to the time of sale with the customer and are redeemable only if the customer achieves a specified cumulative level of sales or sales increase. Under these incentive programs, at the time of sale, we determine the most likely amount of the rebate to be paid based on forecasted sales levels. These forecasts are updated at least quarterly for each customer, and the transaction price is reduced for the anticipated cost of the rebate. If the forecasted sales for a customer change, the accrual for rebates is adjusted to reflect the new rebates expected to be earned by the customer.
Amounts billed to customers for shipping and handling activities after the customer obtains control are treated as a promised service performance obligation and recorded in revenue in the accompanying Consolidated Statements of Operations. Shipping and handling costs incurred for the delivery of goods to customers are considered a cost to fulfill the contract and are included in cost of revenue sold in the accompanying Consolidated Statements of Operations.
For a description of our revenue recognition policies related to our Flexitouch and Entre systems, see Note 3 – “Summary of Significant Accounting Policies” to the consolidated financial statements in our Annual Report on Form 10-K for the year ended December 31, 2020.
Accounting Pronouncement Not Yet Adopted
In March 2020, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2020-04, “Reference Rate Reform (Topic 848) — Facilitation of the Effect of Reference Rate Reform on Financial Reporting” (“ASU 2020-04”), addressing the discontinuation of LIBOR, a widely used reference rate for pricing financial products. The ASU is intended to provide optional expedients and exceptions if certain criteria are met when accounting for contracts, hedging relationships and other transactions that reference LIBOR, or another reference rate expected to be discontinued because of reference rate reform. The application and adoption requirements of ASU 2020-04 are optional until December 31, 2022 and vary based on expedients elected. We have not elected any expedients to date and are currently evaluating any potential future impacts on the condensed consolidated financial statements.
11
Table of Contents
Recently Adopted Accounting Pronouncements
In December 2019, the FASB issued ASU No. 2019-12, “Income Taxes (Topic 740) — Simplifying the Accounting for Income Taxes” (“ASU 2019-12”), which is intended to simplify various aspects of the accounting for income taxes. ASU 2019-12 removes certain exceptions to the general principles in Topic 740 and also clarifies and amends existing guidance to improve consistent application. We adopted ASU 2019-12 as of January 1, 2021, and it did not have an impact on the condensed consolidated financial statements.
In June 2016, the FASB issued ASU No. 2016-13, “Financial Instruments — Credit Losses” (“ASU 2016-13”), which introduced a new model for recognizing credit losses on financial instruments based on an estimate of the current expected credit losses. The new current expected credit losses (“CECL”) model generally calls for the immediate recognition of all expected credit losses and applies to financial instruments and other assets, including accounts receivable and other financial assets measured at amortized cost, debt securities and other financial assets. This guidance replaced the previous incurred loss model for measuring expected credit losses and requires expected losses on available-for-sale debt securities to be recognized through an allowance for credit losses rather than as reductions in the amortized cost of the securities. We adopted ASU 2016-13 as of January 1, 2020, and it did not have an impact on the consolidated financial statements at that time. In connection with the AffloVest Acquisition, it was determined CECL did not have a material financial impact on the receivables related to the durable medical equipment channel.
Note 4. Acquisitions
On September 8, 2021, we entered into an Asset Purchase Agreement (“AffloVest APA”) to acquire the AffloVest therapy business from International Biophysics Corporation. Under the terms of the AffloVest APA, we agreed to pay IBC a total of up to $ 100.0 million for the purchase of substantially all of the assets related to its branded high frequency chest wall oscillation vest therapy business, other than specifically identified excluded assets. We acquired AffloVest to further expand our position as a leader in treating patients with underserved chronic conditions in the home. The acquired assets included inventory, tooling, intellectual property, permits and approvals, data and records, and customer and supplier information. At closing, $ 80.0 million of the purchase price was paid, of which a total of $ 0.5 million was deposited into an escrow account at closing for purposes of satisfying certain post-closing purchase price adjustments and indemnification claims. Subsequent to closing, $ 0.2 milion was returned to us as a result of working capital adjustments. The AffloVest acquisition was funded through a combination of cash on hand and proceeds from borrowings.
Two earn-out payments of up to $ 10.0 million each are potentially due to IBC under the AffloVest APA depending on the achievement of specified revenue targets, as follows:
● Initial Earn-Out: Equal to 1.5 times the amount by which the AffloVest business’ U.S. revenues in the period from October 1, 2021 to September 30, 2022 (the “Initial Earn-Out Period”) exceed a specified amount; provided that in no event will the payment exceed $ 10.0 million; and
● Second Earn-Out: Equal to 1.5 times the amount by which the AffloVest business’ U.S. revenues in the period from October 1, 2022 to September 30, 2023 exceed the revenues recognized during the Initial Earn-Out Period; provided that in no event will the payment exceed $ 10.0 million.
This liability was recorded on the Condensed Consolidated Balance Sheet at September 30, 2021 in the line item Earn-out, non-current, at an acquisition-date fair value of $ 6.4 million. The fair value of the earn-out, reflecting management’s estimate of the likelihood of achieving these targets, was determined by employing a Monte Carlo Simulation model. This amount will be re-measured at the end of each reporting period until the payment requirement ends, with any adjustments reported in income from operations.
12
Table of Contents
On the date of AffloVest Acquisition, we allocated the assets acquired based on an estimate of their fair values. The following table summarizes the purchase price allocation:
(In millions)
Allocated Fair Value
Inventories
$
1.6
Property and equipment (1)
—
Intangible assets
53.5
Goodwill
31.1
Purchase price
$
86.2
(1) The purchase price included less than $ 0.1 million of property and equipment.
The goodwill reflects expected synergies of combining the acquired products and customer information with our existing operations, and is deductible for tax purposes over 15 years .
The following table reflects the allocation of purchase price to the acquired intangible assets and related estimated useful lives:
(In millions)
Allocated Fair Value
Estimated Useful Life
Customer relationships
$
31.0
13 years
Developed technology
13.0
11 years
Tradenames
9.5
Indefinite
Total intangible assets
$
53.5
The weighted-average amortization period of the acquired intangible assets was 12.3 years.
The fair market valuations associated with the assets acquired fall within Level 3 of the fair value hierarchy, due to the use of significant unobservable inputs to determine fair value. The fair value measurements were calculated using unobservable inputs, primarily using the income approach, specifically the discounted cash flow method. The amount and timing of future cash flows within our analysis was based on our due diligence models, most recent operational budgets, long-range strategic plans and other estimates.
Transaction costs, such as legal and other costs, related to the acquisition aggregated approximately $ 0.8 million. These costs have been expensed as incurred and are included in reimbursement, general and administrative expenses in our Condensed Consolidated Statements of Operations.
The Condensed Consolidated Statements of Operations reflect the AffloVest operations beginning September 9, 2021. The following unaudited pro forma information for the three and nine months ended September 30, 2021 and the three and nine months ended September 30, 2020 presents the revenues and net income assuming the acquisition of AffloVest had occurred as of January 1, 2020. This information has been prepared for comparative purposes only and is not indicative of what actual results would have been if the acquisition had taken place at the beginning of fiscal 2020, or of future results.
Three Months Ended
Nine Months Ended
September 30,
September 30,
(In thousands)
2021
2020
2021
2020
Total revenue
$
56,249
$
53,068
$
157,686
$
139,130
Net income (loss)
$
628
$
( 309 )
$
1,369
$
1,770
These pro forma results include certain adjustments, primarly due to increases in amortization expense due to fair value adjustments of intangible assets, increases in interest expense due to additional borrowings incurred to finance the acquisition and amortization of debt issuance costs incurred to finance the transaction, acquisition related costs including transaction costs such as legal, accounting, valuation and other professional services, and related tax effects.
13
Table of Contents
Note 5. Marketable Securities
There were no investments in marketable securities at September 30, 2021 and December 31, 2020.
There were no net pre-tax unrealized gains for marketable securities at September 30, 2021. There were no sales of marketable securities during the nine months ended September 30, 2021.
There were no marketable securities in an unrealized loss position at September 30, 2021 and December 31, 2020.
Note 6. Inventories
Inventories consisted of the following:
(In thousands)
At September 30, 2021
At December 31, 2020
Finished goods
$
9,607
$
7,129
Component parts and work-in-process
14,223
11,434
Total inventories
$
23,830
$
18,563
Note 7. Goodwill and Intangible Assets
Goodwill
In the third quarter of fiscal 2021, we completed the AffloVest Acqusition. The purchase price of the AffloVest business exceeded the net acquisition-date estimated fair value amounts of the identifiable assets acquired and the liabilities assumed by $ 31.1 million, which was assigned to goodwill.
Intangible Assets
Our patents and other intangible assets are summarized as follows:
Weighted-
At September 30, 2021
Average
Gross
Amortization
Carrying
Accumulated
Net
(In thousands)
Period
Amount
Amortization
Amount
Definite-lived intangible assets:
Patents
12 years
$
537
$
97
$
440
Defensive intangible assets
3 years
1,125
550
575
Customer accounts
2 years
125
82
43
Customer relationships
13 years
31,000
146
30,854
Developed technology
11 years
13,000
72
12,928
Subtotal
45,787
947
44,840
Unamortized intangible assets:
Tradenames
9,500
—
9,500
Patents pending
630
—
630
Total intangible assets
$
55,917
$
947
$
54,970
14
Table of Contents
Weighted-
At December 31, 2020
Average
Gross
Amortization
Carrying
Accumulated
Net
(In thousands)
Period
Amount
Amortization
Amount
Definite-lived intangible assets:
Patents
11 years
$
413
$
65
$
348
Defensive intangible assets
4 years
1,125
421
704
Customer accounts
2 years
125
63
62
Subtotal
1,663
549
1,114
Unamortized intangible assets:
Patents pending
566
—
566
Total intangible assets
$
2,229
$
549
$
1,680
Amortization expense was $ 0.3 million and $ 0.1 million for the three months ended September 30, 2021 and 2020, respectively, and $ 0.4 million and $ 0.3 million for the nine months ended September 30, 2021 and 2020, respectively. Future amortization expenses are expected as follows:
(In thousands)
2021 (October 1 - December 31)
$
953
2022
3,811
2023
3,781
2024
3,759
2025
3,669
Thereafter
28,867
Total
$
44,840
Note 8. Accrued Expenses
Accrued expenses consisted of the following:
(In thousands)
At September 30, 2021
At December 31, 2020
Warranty
$
1,779
$
1,606
In-transit inventory
1,341
634
Legal and consulting
985
882
Travel
552
545
Clinical studies
135
67
Sales and use tax
109
193
Other
449
496
Total
$
5,350
$
4,423
15
Table of Contents
Note 9. Warranty Reserves
The activity in the warranty reserve during and as of the end of the reporting periods presented was as follows:
Three Months Ended
Nine Months Ended
September 30,
September 30,
(In thousands)
2021
2020
2021
2020
Beginning balance
$
5,117
$
4,208
$
4,841
$
3,759
Warranty provision
624
820
2,080
2,097
Processed warranty claims
( 604 )
( 514 )
( 1,784 )
( 1,342 )
Ending balance
$
5,137
$
4,514
$
5,137
$
4,514
Accrued warranty reserve, current
$
1,779
$
1,443
$
1,779
$
1,443
Accrued warranty reserve, non-current
3,358
3,071
3,358
3,071
Total accrued warranty reserve
$
5,137
$
4,514
$
5,137
$
4,514
Note 10. Credit Agreement
On August 3, 2018, we entered into a credit agreement with Wells Fargo Bank, National Association, which was amended by a First Amendment dated February 12, 2019, a Waiver and Second Amendment dated March 25, 2019, and a Third Amendment dated August 2, 2019 (collectively, the “2018 Credit Agreement”). On April 30, 2021, we entered into an Amended and Restated Credit Agreement (the “Restated Credit Agreement”) with the lenders from time to time party thereto, and Wells Fargo Bank, National Association, as Administrative Agent. The Restated Credit Agreement amended and restated in its entirety the 2018 Credit Agreement.
On September 8, 2021, we entered into a First Amendment Agreement (the “Amendment”), which amends the Restated Credit Agreement (as amended by the Amendment, the “Credit Agreement”) with the lenders from time to time party thereto and Wells Fargo Bank, National Association, as administrative agent. The Amendment, among other things, adds a $ 30.0 million incremental term loan to the $ 25.0 million revolving credit facility provided by the Restated Credit Agreement. The term loan is reflected on our condensed consolidated financial statements as a note payable. The term loan and the revolving credit facility mature on September 8, 2024. The Credit Agreement provides that, subject to satisfaction of certain conditions, we may increase the amount of the revolving loans available under the Credit Agreement and/or add one or more term loan facilities in an amount not to exceed $ 25.0 million in the aggregate, such that the total aggregate principal amount of loans available under the Credit Agreement (including under the revolving credit facility) does not exceed $ 80.0 million.
On September 8, 2021, in connection with the closing of the AffloVest Acquisition, we borrowed the $ 30.0 million term loan and utilized that borrowing, together with a draw of $ 25.0 million under the revolving credit facility and cash on hand, to fund the purchase price.
The principal of the term loan is required to be repaid in quarterly installments of $ 750,000 commencing January 7, 2022, through July 8, 2024, with the remaining outstanding balance due on September 8, 2024 .
The term loan and amounts drawn under the revolving credit facility bear interest, at our option, at a rate equal to (a) the highest of (i) the prime rate, (ii) the federal funds rate plus 0.50 % and (iii) LIBOR for an interest period of one month plus 1 % (the “Base Rate”) plus an applicable margin or (b) LIBOR for an interest period of one, three or six months, at our option, plus the applicable margin. The applicable margin is 0.75 % to 2.25 % on loans bearing interest at the Base Rate and 1.75 % to 3.25 % on loans bearing interest at LIBOR, in each case depending on our consolidated total leverage ratio. At September 30, 2021, all outstanding borrowings were subject to interest at a rate calculated at LIBOR plus an applicable margin equaling 2.8 % . Undrawn portions of the revolving credit facility are subject to an unused line fee at a rate per annum from 0.300 % to 0.375 % , depending on our consolidated total leverage ratio.
16
Table of Contents
Maturities of the term loan for the next three years as of September 30, 2021, are as follows:
(In thousands)
Amount
2021 (October 1 - December 31)
$
—
2022
3,000
2023
3,000
2024
24,000
Total
$
30,000
Our obligations under the Credit Agreement are secured by a security interest in substantially all of our and our subsidiaries’ assets and are also guaranteed by our subsidiaries. The Credit Agreement contains a number of restrictions and covenants, including that we maintain compliance with a maximum leverage ratio, minimum fixed charge coverage ratio and a minimum consolidated EBITDA covenant. As of September 30, 2021, we were in compliance with all financial covenants under the Credit Agreement.
Note 11. Commitments and Contingencies
Lease Obligations
We lease property and equipment under operating leases, typically with terms greater than 12 months , and determine if an arrangement contains a lease at inception. In general, an arrangement contains a lease if there is an identified asset and we have the right to direct the use of and obtain substantially all of the economic benefit from the use of the identified asset. We record an operating lease liability at the present value of lease payments over the lease term on the commencement date. The related right of use (“ROU”) operating lease asset reflects rental escalation clauses, as well as renewal options and/or termination options. The exercise of lease renewal and/or termination options are at our discretion and are included in the determination of the lease term and lease payment obligations when it is deemed reasonably certain that the option will be exercised. When available, we use the rate implicit in the lease to discount lease payments to present value; however, certain leases do not provide a readily determinable implicit rate. Therefore, we must estimate our incremental borrowing rate to discount the lease payments based on information available at lease commencement.
We classify our leases as buildings, vehicles or computer and office equipment and do not separate lease and nonlease components of contracts for any of the aforementioned classifications. In accordance with applicable guidance, we do not record leases with terms that are less than one year on the Condensed Consolidated Balance Sheet.
None of our lease agreements contain material restrictive covenants or residual value guarantees.
Buildings
We lease certain office and warehouse space at various locations in the United States where we provide services. These leases are typically greater than one year with fixed, escalating rents over the noncancelable terms and, therefore, ROU operating lease assets and operating lease liabilities are recorded on the Condensed Consolidated Balance Sheet, with rent expense to be recognized on a straight-line basis over the term of the lease. The remaining lease terms vary from approximately one to nine years as of September 30, 2021.
We entered into a lease (“initial lease”) in October 2018, for approximately 80,000 square feet of office space for our new corporate headquarters in Minneapolis, Minnesota. In December 2018, we amended the initial lease to add approximately 29,000 square feet of additional office space, which is accounted for as a separate lease (“second lease”) in accordance with ASU No. 2016-02, “Leases” (Topic 842) (“ASC 842”). In December 2019, we further amended the lease which extended the expiration date of the initial lease, extended the expiration date of and added approximately 4,000 square feet to the second lease, as well as added approximately 37,000 square feet of additional office space, accounted for as a separate lease (“third lease”) in accordance with ASC 842. The portion of the space covered under the initial lease was placed in service in September 2019. This portion was recognized as an operating lease and included in the ROU operating lease
17
Table of Contents
assets and operating lease liabilities on the Condensed Consolidated Balance Sheets. The portion of the space covered under the second lease commenced in September 2020. Finally, the portion of the space covered under the third lease commenced in September 2021.
Vehicles
We lease vehicles for certain members of our field sales organization under a vehicle fleet program whereby the initial, noncancelable lease is for a term of 367 days , thus more than one year. Subsequent to the initial term, the lease becomes a month-to-month, cancelable lease. As of September 30, 2021, we had approximately 45 vehicles with agreements within the initial, noncancelable lease term that are recorded as ROU operating lease assets and operating lease liabilities. In addition to monthly rental fees specific to the vehicle, there are fixed monthly nonlease components that have been included in the ROU operating lease assets and operating lease liabilities. The nonlease components are not significant.
Computer and Office Equipment
We also have operating lease agreements for certain computer and office equipment. The remaining lease terms as of September 30, 2021, ranged from less than one year to approximately four years with fixed monthly payments that are included in the ROU operating lease assets and operating lease liabilities. The leases provide an option to purchase the related equipment at fair market value at the end of the lease. The leases will automatically renew as a month-to-month rental at the end of the lease if the equipment is not purchased or returned.
Lease Position, Undiscounted Cash Flow and Supplemental Information
The table below presents information related to our ROU operating lease assets and operating lease liabilities that we have recorded:
(In thousands)
At September 30, 2021
At December 31, 2020
Right of use operating lease assets
$
23,919
$
20,132
Operating lease liabilities:
Current
$
2,412
$
2,006
Non-current
23,357
19,388
Total
$
25,769
$
21,394
Operating leases:
Weighted average remaining lease term
8.9 years
9.4 years
Weighted average discount rate
4.2 %
4.4 %
Nine Months Ended September 30,
2021
2020
Supplemental cash flow information for our operating leases:
Cash paid for operating lease liabilities
$
2,411
$
1,849
Non-cash right of use assets obtained in exchange for new operating lease obligations
$
6,146
$
6,664
18
Table of Contents
The table below reconciles the undiscounted cash flows under the operating lease liabilities recorded on the Condensed Consolidated Balance Sheet for the periods presented:
(In thousands)
2021 (October 1 - December 31)
$
908
2022
3,345
2023
3,274
2024
3,260
2025
3,359
Thereafter
16,653
Total minimum lease payments
30,799
Less: Amount of lease payments representing interest
( 5,030 )
Present value of future minimum lease payments
25,769
Less: Current obligations under operating lease liabilities
( 2,412 )
Non-current obligations under operating lease liabilities
$
23,357
As of September 30, 2021, we have additional lease commitments of $ 0.8 million related to amendments to existing building leases that have not yet commenced. As the lessee we are involved in providing guidance to the lessor for related improvements, however these improvements are managed and owned by the lessor.
Operating lease costs were $ 0.9 million and $ 0.8 million for the three months ended September 30, 2021 and 2020, respectively. Operating lease costs were $ 2.6 million and $ 2.1 million for the nine months ended September 30, 2021 and 2020, respectively.
Major Vendors
We had purchases from two vendors that accounted for 36 % of our total purchases for the three months ended September 30, 2021. We had purchases from one vendor that accounted for 24 % of our total purchases for the nine months ended September 30, 2021. We had purchases from two vendors that accounted for 31 % and 33 % of our total purchases for the three and nine months ended September 30, 2020, respectively.
Purchase Commitments
We issued purchase orders prior to September 30, 2021, totaling $ 28.4 million for goods that we expect to receive within the next year.
Retirement Plan
We maintain a 401(k) retirement plan for our employees in which eligible employees can contribute a percentage of their pre-tax compensation. We recorded an expense related to our discretionary contributions to the 401(k) plan of $ 0.3 million and $ 0.1 million for the three months ended September 30, 2021 and 2020, respectively, and $ 0.9 million and $ 0.2 million for the nine months ended September 30, 2021 and 2020, respectively.
Legal Proceedings
From time to time, we are subject to various claims and legal proceedings arising in the ordinary course of business. Regardless of outcome, litigation can have an adverse impact on us because of defense and settlement costs, diversion of management resources, and other factors.
On February 13, 2019, we were served with a sealed amended complaint venued in the United States District Court for the Southern District of Texas, Houston Division, captioned United States ex rel Veterans First Medical Supply, LLC vs. Tactile Medical Systems Technology, Inc., Case No. 18-2871, which had been filed on January 23, 2019. The complaint is a qui tam action on behalf of the United States brought by one of our competitors. The United States has declined to intervene in this action. The complaint alleges that we violated
19
Table of Contents
the Federal Anti-Kickback Statute and the Federal False Claims Act, claiming that we submitted false claims and made false statements in connection with the Medicare and Medicaid programs, and that we engaged in unlawful retaliation in violation of the Federal False Claims Act. The complaint seeks damages, statutory penalties, attorneys’ fees, treble damages and costs. We filed a motion to dismiss on April 5, 2019. This motion was denied on February 21, 2020. On March 6, 2020, we filed our answer to the complaint and asserted counterclaims. On May 7, 2020, the plaintiff filed a motion to dismiss our counterclaims. On September 8, 2020, we filed a motion for Partial Summary Judgment. On January 2, 2021, the plaintiff filed a motion for Partial Summary Judgment. These motions were decided on March 29, 2021, wherein the court denied plaintiff’s motion to dismiss our counterclaims; granted our motion for Partial Summary Judgment and dismissed Counts I (standalone/direct violation of the Federal Anti-Kickback Statute) and III (violation of the retaliation provision of the Federal False Claims Act) of the complaint; and denied plaintiff’s motion for Partial Summary Judgment. As a result, the remaining allegations consist of those in Count II (violations of the Federal False Claims Act) of the complaint. On August 13, 2021, we filed a motion for summary judgement on the remaining Count II. Plaintiff filed a motion for summary judgement on the counterclaims. These motions are currently pending. We believe the plaintiff’s remaining allegations are without merit and we intend to continue to vigorously defend against the lawsuit.
We and certain of our present or former officers were sued in a purported securities class action lawsuit that was filed in the United States District Court for the District of Minnesota on September 29, 2020, and that is pending under the caption Brian Mart v. Tactile Systems Technology, Inc., et al., File No. 0:20-cv-02074-NEB-BRT. On April 19, 2021, the plaintiff filed an Amended Complaint against us and eight of our present and former officers and directors. Plaintiff seeks to represent a class consisting of investors who purchased our common stock in the market during the time period from May 7, 2018 through June 8, 2020 (“alleged class period”). The Amended Complaint alleges the following claims under the Securities Exchange Act of 1934, as amended (the “Exchange Act”): (1) that we and certain officer defendants made materially false or misleading public statements about our business, operational and compliance policies, and results during the alleged class period in violation of Section 10(b) of the Exchange Act; (2) that we and the individual defendants engaged in a scheme to defraud investors in order to allow the individual defendants to sell our stock in violation of Section 10(b) of the Exchange Act; (3) that the individual defendants engaged in improper insider trading of our stock in violation of Section 20A of the Exchange Act; and (4) that we and the individual defendants are liable under Section 20(a) of the Exchange Act because each defendant is a controlling person. On June 18, 2021, we and the individual defendants filed a motion to dismiss the Amended Complaint. The motion has not been decided yet.
Note 12. Stockholders' Equity
Stock-Based Compensation
Our 2016 Equity Incentive Plan (the “2016 Plan”) authorizes us to grant stock options, stock appreciation rights, restricted stock, stock units and other stock-based awards to employees, non-employee directors and certain consultants and advisors. There were up to 4,800,000 shares of our common stock initially reserved for issuance pursuant to the 2016 Plan. The 2016 Plan provides that the number of shares reserved and available for issuance under the 2016 Plan will automatically increase annually on January 1 of each calendar year, commencing in 2017 and ending on and including January 1, 2026, by an amount equal to the lesser of: (a) 5 % of the number of common shares of stock outstanding as of December 31 of the immediately preceding calendar year, or (b) 2,500,000 shares; provided, however, that our Board of Directors may determine that any annual increase be a lesser number. In addition, all awards granted under our 2007 Omnibus Stock Plan and our 2003 Stock Option Plan that were outstanding when the 2016 Plan became effective and that are forfeited, expired, cancelled, settled for cash or otherwise not issued, will become available for issuance under the 2016 Plan. Pursuant to the automatic increase feature of the 2016 Plan, 972,591 and 952,697 shares were added as available for issuance thereunder on January 1, 2021 and 2020, respectively. As of September 30, 2021, 6,366,806 shares were available for future grant pursuant to the 2016 Plan.
Upon adoption and approval of the 2016 Plan, all of our previous equity incentive compensation plans were terminated. However, existing awards under those plans continue to vest in accordance with the original vesting schedules and will expire at the end of their original terms.
20
Table of Contents
In the second fiscal quarter of 2020, our Board of Directors appointed a new President and Chief Executive Officer (“CEO”), effective June 8, 2020. In conjunction with the acceptance of the written offer, our CEO received both restricted stock units and stock option awards under our 2016 Plan during the third fiscal quarter of 2020 and the stock options have a seven year term. A portion of the awards vested on June 30, 2021, with the remaining portion of the awards vesting over a period of three years from the date of grant. Further, the stock options were valued at the date of grant using the Monte Carlo Simulation model due to a market condition that required that our stock price exceed $ 40.15 for 20 consecutive trading days during the term of the option in order to vest. This condition was satisfied in the first quarter of 2021 .
We recorded stock-based compensation expense of $ 2.6 million and $ 3.2 million for the three months ended September 30, 2021 and 2020, respectively, and $ 7.7 million and $ 8.3 million for the nine months ended September 30, 2021 and 2020, respectively. This expense was allocated as follows:
Three Months Ended
Nine Months Ended
September 30,
September 30,
(In thousands)
2021
2020
2021
2020
Cost of revenue
$
171
$
171
$
455
$
358
Sales and marketing expenses
1,081
1,436
2,979
3,915
Research and development expenses
68
87
224
269
Reimbursement, general and administrative expenses
1,268
1,470
4,045
3,746
Total stock-based compensation expense
$
2,588
$
3,164
$
7,703
$
8,288
Stock Options
Stock options issued to participants other than non-employees typically vest over three or four years and typically have a contractual term of seven or ten years . Stock-based compensation expense included in the Condensed Consolidated Statements of Operations for stock options was $ 1.0 million and $ 1.1 million for the three months ended September 30, 2021 and 2020, respectively, and $ 3.3 million and $ 3.0 million for the nine months ended September 30, 2021 and 2020, respectively. At September 30, 2021, there was approximately $ 6.4 million of total unrecognized pre-tax stock option expense under our equity compensation plans, which is expected to be recognized on a straight-line basis over a weighted-average period of 1.9 years.
Our stock option activity for the nine months ended September 30, 2021, was as follows:
Weighted-
Weighted-
Average
Average
Aggregate
Options
Exercise Price
Remaining
Intrinsic
(In thousands except options and per share data)
Outstanding
Per Share (1)
Contractual Life
Value (2)
Balance at December 31, 2020
1,039,709
$
36.43
5.6 years
$
13,381
Granted
174,755
$
50.88
Exercised
( 138,586 )
$
25.85
$
3,863
Forfeited
( 68,797 )
$
48.64
Cancelled/Expired
( 30,005 )
$
61.13
Balance at September 30, 2021
977,076
$
38.90
5.2 years
$
10,208
Options exercisable at September 30, 2021
508,184
$
30.45
4.4 years
$
9,229
(1) The exercise price of each option granted during the period shown was equal to the market price of the underlying stock on the date of grant.
(2) The aggregate intrinsic value of options exercised represents the difference between the exercise price of the option and the closing stock price of our common stock on the date of exercise. The aggregate intrinsic value of options outstanding represents the difference between the exercise price of the option and the closing stock price of our common stock on the last trading day of the period.
Options exercisable of 461,138 as of September 30, 2020, had a weighted-average exercise price of $ 23.35 per share.
21
Table of Contents
Time-Based Restricted Stock Units
We have granted time-based restricted stock units to certain participants under the 2016 Plan that are stock-settled with common shares. Time-based restricted stock units granted under the 2016 Plan vest over one to three years . Stock-based compensation expense included in the Condensed Consolidated Statements of Operations for time-based restricted stock units was $ 1.2 million and $ 1.4 million for the three months ended September 30, 2021 and 2020, respectively, and $ 3.7 million and $ 4.0 million for the nine months ended September 30, 2021 and 2020, respectively. At September 30, 2021, there was approximately $ 6.6 million of total unrecognized pre-tax compensation expense related to outstanding time-based restricted stock units that is expected to be recognized over a weighted-average period of 1.9 years.
Our time-based restricted stock unit activity for the nine months ended September 30, 2021, was as follows:
Weighted-
Average Grant
Aggregate
Units
Date Fair Value
Intrinsic
(In thousands except unit and per unit data)
Outstanding
Per Unit
Value (1)
Balance at December 31, 2020
211,469
$
48.29
$
9,503
Granted
91,001
$
51.56
Vested
( 94,517 )
$
47.99
Cancelled
( 24,161 )
$
51.29
Balance at September 30, 2021
183,792
$
49.66
$
8,170
Deferred and unissued at September 30, 2021 (2)
6,469
$
38.94
$
288
(1) The aggregate intrinsic value of restricted stock units outstanding was based on our closing stock price on the last trading day of the period.
(2) For the nine months ended September 30, 2021, there were no restricted stock units granted to non-employee directors in lieu of their quarterly cash retainer payments. As of September 30, 2021, there were 6,469 outstanding restricted stock units that had been previously granted to non-employee directors in lieu of their quarterly cash retainer payments.
Performance-Based Restricted Stock Units
We have granted performance-based restricted stock units (“PSUs”) to certain participants under the 2016 Plan. These PSUs have both performance-based and time-based vesting features. The PSUs granted in 2018 were earned to the extent performance goals based on revenue and adjusted EBITDA were achieved in 2019. The PSUs granted in 2019 would have been earned to the extent performance goals based on revenue and adjusted EBITDA were achieved in 2020, but none were so earned. The PSUs granted in 2020 will be earned if and to the extent performance goals based on revenue and adjusted EBITDA are achieved in 2021. The PSUs granted in 2021 will be earned if and to the extent performance goals based on revenue and adjusted EBITDA are achieved in 2022. The number of PSUs earned will depend on the level at which the performance targets are achieved and can range from 50 % of target if the minimum performance threshold is achieved and up to 150 % of target if maximum performance is achieved. One-third of the earned PSUs will vest on the date the Compensation and Organization Committee certifies the number of PSUs earned, and the remaining two-thirds of the earned PSUs will vest on the first anniversary of that certification date. All earned and vested PSUs will be settled in shares of common stock.
Stock-based compensation expense recognized for PSUs was an expense of $ 0.2 million and $ 0.4 million for the three months ended September 30, 2021 and 2020, respectively, and less than $ 0.1 million and $ 0.5 million for the nine months ended September 30, 2021 and 2020, respectively. The stock-based compensation expense for the nine months ended September 30, 2021 reflected a $ 0.5 million benefit due to a change in the estimated payout associated with PSUs granted in 2020 being below the minimum performance target threshold level, as defined, partially offset by an expense of $ 0.5 million related to the PSUs granted in 2018 and 2021. At September 30, 2021, there was approximately $ 1.5 million of total unrecognized pre-tax compensation expense related to outstanding PSUs that is expected to be recognized over a weighted average period of 2.4 years.
22
Table of Contents
Our performance-based restricted stock unit activity for the nine months ended September 30, 2021, was as follows:
Performance-
Weighted-
Based
Average Grant
Aggregate
Units
Date Fair Value
Intrinsic
(In thousands except unit and per unit data)
Outstanding
Per Unit
Value (1)
Balance at December 31, 2020
79,303
$
47.83
$
3,564
Granted
39,419
$
51.82
Vested
( 34,159 )
$
33.98
Cancelled
( 23,936 )
$
65.43
Balance at September 30, 2021
60,627
$
51.28
$
2,695
(1) The aggregate intrinsic value of performance-based restricted stock units outstanding was based on our closing stock price on the last trading day of the period.
Employee Stock Purchase Plan
Our employee stock purchase plan (“ESPP”), which was approved by our Board of Directors on April 27, 2016, and by our stockholders on June 20, 2016, allows participating employees to purchase shares of our common stock at a discount through payroll deductions. The ESPP is available to all of our employees and employees of participating subsidiaries. Participating employees may purchase common stock, on a voluntary after-tax basis, at a price equal to 85 % of the lower of the closing market price per share of our common stock on the first or last trading day of each stock purchase period. The ESPP provides for six-month purchase periods, beginning on May 16 and November 16 of each calendar year.
A total of 1,600,000 shares of common stock was initially reserved for issuance under the ESPP. This share reserve will automatically be supplemented each January 1, commencing in 2017 and ending on and including January 1, 2026, by an amount equal to the least of (a) 1 % of the shares of our common stock outstanding on the immediately preceding December 31, (b) 500,000 shares or (c) such lesser amount as our Board of Directors may determine. Pursuant to the automatic increase feature of the ESPP, 194,518 and 190,539 shares were added as available for issuance thereunder on January 1, 2021 and 2020, respectively. As of September 30, 2021, 1,740,328 shares were available for future issuance under the ESPP. We recognized stock-based compensation expense associated with the ESPP of $ 0.2 million and $ 0.3 million for the three months ended September 30, 2021 and 2020, respectively, and $ 0.6 million and $ 0.8 million for the nine months ended September 30, 2021 and 2020, respectively.
23
Table of Contents
Note 13. Revenue
We derive our revenue from the sale and rental of our products to our customers in the United States. The following table presents our revenue, inclusive of sales and rental revenue, disaggregated by product categories:
Three Months Ended
Nine Months Ended
September 30,
September 30,
(In thousands)
2021
2020
2021
2020
Revenue
Flexitouch system
$
44,014
$
42,908
$
126,544
$
112,621
Entre system
7,622
6,184
18,924
15,266
AffloVest
861
—
861
—
Total
$
52,497
$
49,092
$
146,329
$
127,887
Percentage of total revenue
Flexitouch system
84 %
87 %
86 %
88 %
Entre system
14 %
13 %
13 %
12 %
AffloVest
2 %
— %
1 %
— %
Total
100 %
100 %
100 %
100 %
Our revenue by channel, inclusive of sales and rental revenue, for the three and nine months ended September 30, 2021 and 2020, are summarized in the following table:
Three Months Ended
Nine Months Ended
September 30,
September 30,
(In thousands)
2021
2020
2021
2020
Private insurers and other payers
$
36,034
$
34,554
$
99,665
$
90,459
Veterans Administration
6,737
6,788
19,905
18,168
Medicare
8,865
7,750
25,898
19,260
Durable medical equipment distributors
861
—
861
—
Total
$
52,497
$
49,092
$
146,329
$
127,887
Our rental revenue is derived from rent-to-purchase arrangements that typically range from three to ten months. As title transfers to the patient, with whom we have the contract, upon the termination of the lease term and because collectability is probable, under ASC 842, these are recognized as sales-type leases. Each rental agreement contains two components, the controller and related garments, both of which are interdependent and recognized as one lease component.
The revenue and associated cost of revenue of sales-type leases are recognized on the lease commencement date and a net investment in leases is recorded on the Condensed Consolidated Balance Sheet. We bill the patients’ insurance payers monthly over the duration of the rental term. We record the net investment in leases and recognize revenue upon commencement of the lease in the amount of the expected consideration to be received through the monthly payments. Similar to our sales revenue, the transaction price is impacted by multiple factors, including the terms and conditions contracted by third party payers. As the rental contract resides with the patients, we have elected the portfolio approach, at the payer level, to determine the expected consideration, which considers the impact of early terminations. While the contract is with the patient, in certain circumstances, the third party payer elects an initial rental period with an option to extend. We assess the likelihood of extending the lease at the onset of the lease to determine if the option is reasonably certain to be exercised. As the lease is short-term in nature, we anticipate collection of substantially all of the net investment within the first year of the lease agreement. Completion of these payments represents the fair market value of the equipment, and as such, interest income is not applicable.
24
Table of Contents
Rental revenue for the three and nine months ended September 30, 2021 and 2020, was primarily from private insurers. Sales-type lease revenue and the associated cost of revenue for the three and nine months ended September 30, 2021 and 2020, was:
Three Months Ended September 30,
Nine Months Ended September 30,
(In thousands)
2021
2020
2021
2020
Sales-type lease revenue
$
8,037
$
6,519
$
22,114
$
18,173
Cost of sales-type lease revenue
2,433
2,562
6,501
6,062
Gross profit
$
5,604
$
3,957
$
15,613
$
12,111
Note 14. Income Taxes
We record our interim provision for income taxes by applying our estimated annual effective tax rate to our year-to-date pre-tax income and adjusting for discrete tax items recorded in the period. Deferred income taxes result from temporary differences between the reporting of amounts for financial statement purposes and income tax purposes. These differences relate primarily to different methods used for income tax reporting purposes, including for depreciation and amortization, warranty and vacation accruals, and deductions related to allowances for doubtful accounts receivable and inventory reserves. Our provision for income taxes included current federal and state income tax expense, as well as deferred federal and state income tax expense.
The effective tax rate for the three months ended September 30, 2021, was an expense of 126 % , compared to a benefit of 55 % for the three months ended September 30, 2020. The primary driver of the change in our effective tax rate is primarily attributable to a change in projected taxable income. We recorded an income tax expense of $ 1.9 million and a benefit of $ 0.8 million for the three months ended September 30, 2021 and 2020, respectively.
The effective tax rate for the nine months ended September 30, 2021, was a benefit of 24 % , compared to an expense of 17 % for the nine months ended September 30, 2020. The primary driver of the change in our effective tax rate is attributable to recording a benefit in the nine months ended September 30, 2021, to recognize a tax credit for a research and development credit study conducted for tax years 2017-2020 as well as a change in deductibility of business meals to 100 % in 2021 compared to 50 % in 2020. We recorded an income tax benefit of $ 1.4 million and an expense of $ 2.3 million for the nine months ended September 30, 2021 and 2020, respectively.
We recognize the financial statement benefit of a tax position only after determining that the relevant tax authority is more-likely-than-not to sustain the position following an audit. For tax positions meeting the more-likely-than-not threshold, the amount recognized in the condensed consolidated financial statements is the largest benefit that has a greater than 50% likelihood of being realized upon ultimate settlement with the relevant tax authority. As of September 30, 2021, tax contingencies related to federal and state credits recorded within the Condensed Consolidated Balance Sheets were $ 0.5 million. Changes in tax laws, regulations, administrative practices, principles, and interpretations may impact our tax contingencies. The timing of the resolution of income tax controversies is highly uncertain, and the amounts ultimately paid, if any, upon resolution of the issues raised by the taxing authorities may differ from the amounts accrued.
We are currently under examination by the New York Department of Taxation and Finance for tax years 2017, 2018, and 2019. The examination may lead to proposed adjustments to our taxes or our net operating losses with respect to years under examination as well as subsequent periods. In the event of any future tax assessments, we have elected to record the income taxes and any related interest and penalties as income tax expense on our statement of operations.
25
Table of Contents
Note 15. Net (Loss) Income Per Share
The following table sets forth the computation of our basic and diluted net (loss) income per share:
Three Months Ended
Nine Months Ended
September 30,
September 30,
(In thousands, except share and per share data)
2021
2020
2021
2020
Net (loss) income
$
( 3,355 )
$
2,424
$
( 4,316 )
$
( 12,733 )
Weighted-average shares outstanding
19,790,838
19,415,640
19,676,749
19,309,344
Dilutive effect of stock-based awards
—
331,725
—
—
Weighted-average shares used to compute diluted net (loss) income per share
19,790,838
19,747,365
19,676,749
19,309,344
Net (loss) income per share - Basic
$
( 0.17 )
$
0.12
$
( 0.22 )
$
( 0.66 )
Net (loss) income per share - Diluted
$
( 0.17 )
$
0.12
$
( 0.22 )
$
( 0.66 )
The following common stock equivalents were excluded from the computation of diluted net (loss) income per share for the periods presented because including them would have been anti-dilutive:
Three Months Ended
Nine Months Ended
September 30,
September 30,
2021
2020
2021
2020
Restricted stock units
190,261
104,786
190,261
223,776
Common stock options
977,076
594,117
977,076
982,182
Performance stock units
60,627
38,666
60,627
113,646
Employee stock purchase plan
38,325
60,196
33,931
48,360
Total
1,266,289
797,765
1,261,895
1,367,964
Note 16. Fair Value Measurements
We determine the fair value of our assets and liabilities based on the exchange price that would be received for an asset or paid to transfer a liability (exit price) in the principal or most advantageous market for the asset or liability in an orderly transaction between market participants on the measurement date. Valuation techniques used to measure fair value maximize the use of observable inputs and minimize the use of unobservable inputs. We use a fair value hierarchy with three levels of inputs, of which the first two are considered observable and the last unobservable, to measure fair value. The fair value hierarchy gives the highest priority to quoted prices in active markets for identical assets or liabilities (Level 1). The next highest priority is based on quoted prices for similar assets or liabilities in active markets or quoted prices for identical or similar assets or liabilities in non-active markets or other observable inputs (Level 2). The lowest priority is given to unobservable inputs (Level 3). As of September 30, 2021, we no longer had any money market mutal funds.
The following provides information regarding fair value measurements for our cash equivalents as of December 31, 2020, according to the three-level fair value hierarchy:
At December 31, 2020
Quoted Prices
in Active
Significant
Markets for
Other
Significant
Identical
Observable
Unobservable
Assets
Inputs
Inputs
(In thousands)
(Level 1)
(Level 2)
(Level 3)
Total
Recurring Fair Value Measurements:
Money market mutual funds
$
16,188
$
—
$
—
$
16,188
Total
$
16,188
$
—
$
—
$
16,188
26
Table of Contents
During the three and nine months ended September 30, 2021, there were no transfers within the three-level hierarchy. A significant transfer is recognized when the inputs used to value a security have been changed, which merits a transfer between the disclosed levels of the valuation hierarchy.
The fair value of our money market mutual funds is determined based on valuations provided by external investment managers who obtain them from a variety of industry standard data providers.
The carrying amounts of financial instruments such as cash equivalents, accounts receivable, other assets, accounts payable, accrued expenses and other liabilities approximate their related fair values due to the short-term maturities of these items. Non-financial assets, such as equipment and leasehold improvements, and intangible assets are subject to non-recurring fair value measurements if they are deemed impaired. As of June 30, 2020, we re-measured the value of our intangible assets related to the Airwear wrap product line to their fair value, which was deemed to be $ 0 .
We have obligations to pay up to $ 20.0 million in earn-out payments in cash if certain future financial results of the AffloVest business are met. The earn-out liability was valued using Level 3 inputs. The fair value of the earn-out was determined by employing a Monte Carlo Simulation model in a risk-neutral framework. The underlying simulated variable includes recognized revenue. The recognized revenue volatility estimate was based on a study of historical asset volatility for a set of comparable public companies. The model includes other assumptions including the market price of risk, which was calculated as the weighted average cost of capital less the long-term risk free rate.
27
Table of Contents
Text extracted from the filing as submitted to EDGAR. Formatting, tables and exhibits are simplified for reading; the original document is authoritative for anything you rely on.