Surgalign Holdings, Inc. Announces Fourth Quarter and Full Year …

DEERFIELD, Ill., March 30, 2023 (GLOBE NEWSWIRE) — Surgalign Holdings, Inc., (NASDAQ: SRGA) a global medical technology company focused on elevating the standard of care by driving the evolution of digital surgery, today reported operating results for its fourth quarter and full year 2022 ending December 31, 2022.
2022 Fourth Quarter and Subsequent 2023 Corporate Highlights:

  • Expansion of HOLO Portal(TM) into Virginia and Texas; over 30 cases performed since commercial launch
  • Launched HOLO(TM) AI Insights, part of the HOLO AI portfolio, to provide powerful population analytics of spine MRI images
  • HOLO Portal receives 2022 Best New Technology Award from Orthopedics This Week
  • 100th case completed utilizing the Cortera(TM) Spinal Fixation System
  • Closed £12.0 million Registered Direct Offering in Q4 providing net cash of £10.8 million to balance sheet
  • Sold its Coflex(R) and CoFix product line to Xtant Medical Holdings, Inc. on February 28, 2023 for £17.0 million, adding net cash of £14.8 million to balance sheet
  • Company continues to execute its corporate restructuring program; on track to realize targeted cash savings of £30 to £35 million in 2023 (compared to 2022)

“I’m very proud of the team as we continue to transform our business and realign both products and resources, working productively with our customers throughout,” stated Terry Rich, President and Chief Executive Officer. “We are focused on becoming a leader in Digital Health, through both commercialization of new products and ongoing technology innovation. During the first quarter, we enhanced our HOLO Portal surgical guidance system and launched HOLO AI Insights, broadening our future offering and market potential.

We believe our AI platform is leading the market and has the potential to drive better patient outcomes.” Financial Update Total revenue for the three months ended December 31, 2022, was £20.6 million as compared to £21.8 million in the comparable year-ago period.

The decrease in revenue was primarily related to market and economic conditions in the U.S. and abroad. On a sequential basis when compared to the 2022 third quarter ended September 30, 2022, total revenue increased £0.4 million. A large write-down of inventory related to product rationalization undertaken by the Company as part of its corporate restructuring, which began in the fourth quarter of 2022, led to GAAP gross margin of -13.6% for the three months ended December 31, 2022, as compared to GAAP gross margin of 56.5% in the comparable year-ago period.

On a non-GAAP basis, the Company reported adjusted gross margin of 71.9% for the three months ended December 31, 2022, as compared to adjusted gross margin of 72.5% in the comparable year-ago period. This compares to non-GAAP gross margin of 74.9% reported in the 2022 third quarter, with the change primarily due to product mix shift. Total GAAP operating expenses for the three months ended December 31, 2022 were £45.3 million as compared to GAAP operating expenses of £105.0 million in the comparable year-ago period.

The primary drivers for the year-over-year improvement were £72.1 million of lower expenses incurred for the INN acquisition, and a £3.0 million decrease in general and administrative expenses as a result of cost-efficiency programs the Company continues to execute. Additionally, asset impairment and abandonment expenses were lower by £1.3 million and this related to the impairment of the Company’s ERP system in 2021 and a reduction in capital expenditures during 2022. This was partially offset by a £16.9 million increase in transaction and financing expenses, which were predominantly non-cash accounting charges related to the difference between the fair value of warrants and the amount raised in the Company’s November 2022 offering.

On a non-GAAP basis, total adjusted operating expenses for the three months ended December 31, 2022 were £24.6 million, as compared to £29.3 million for the three months ended December 31, 2021. Excluded from non-GAAP operating expenses for the 2022 fourth quarter was a gain of £0.7 million due to a fair value adjustment related to the Holo Surgical Inc. milestones, £1.1 million in asset impairment charges, £1.2 million in severance and restructuring costs, £1.1 million of non-cash stock-based compensation, and £18.0 million in transaction and financing expenses, of which £17.0 million were non-cash and related to executing the November 2022 warrants. On a sequential basis when compared to the 2022 third quarter, total adjusted operating expenses declined by £1.9 million.

The Company reported an operating loss of £48.2 million for the three months ended December 31, 2022, as compared to an operating loss of £92.6 million in the comparable year-ago period. Net loss from continuing operations for the three months ended December 31, 2022 was £39.1 million, as compared to a net loss from continuing operations of £88.8 million in the comparable year-ago period. Adjusted earnings before interest, taxes, depreciation and amortization (Adjusted EBITDA) for the three months ended December 31, 2022 was a loss of £9.1 million as compared to an Adjusted EBITDA loss of £12.9 million in the comparable year-ago period.

On a sequential basis when compared to the 2022 third quarter, Adjusted EBITDA improved by £2.1 million. As of December 31, 2022, cash and cash equivalents were approximately £16.3 million, as compared to £51.3 million reported as of December 31, 2021. The Company continues to implement a corporate-wide review of its organizational structure, processes and costs, along with continued product rationalization initiatives.

As announced on March 6, 2023, the Company remains on track to achieve its target cash savings of £30.0 – £35.0 million in 2023 compared to 2022. Coupled with the cash received from the sale of its Coflex family of products to Xtant Medical Holdings in the 2023 first quarter, the Company believes it has cash on hand to fund the Company into the 2023 fourth quarter. Surgalign continues to evaluate all options to further improve its liquidity position.

Conference Call Surgalign will host a conference call and audio webcast at 4:30 p.m. ET today.

The conference call can be accessed by dialing (866) 604-1616 (U.S.) or (201) 689-8043 (International). The webcast can be accessed through the investor section of Surgalign’s website at surgalign.com/investors/. A replay of the conference call will be available on Surgalign’s website for one month following the call.

About Surgalign Holdings, Inc. Surgalign Holdings, Inc. is a global medical technology company committed to the promise of digital health to drive transformation across the surgical landscape. Uniquely aligned and resourced to advance the standard of care, the company is building technologies physicians and other health providers will look to for what is truly possible for their patients.

Surgalign is focused on developing solutions that predictably deliver superior clinical and economic outcomes. Surgalign markets products throughout the United States and in approximately 40 countries worldwide through its network of top independent distributors. Surgalign is headquartered in Deerfield, IL, with commercial, innovation and design centers in San Diego, CA, Warsaw and Poznan, Poland, and Wurmlingen, Germany.

Learn more at www.surgalign.com and connect on LinkedIn and Twitter. Forward Looking Statements This press release contains forward-looking statements based on management’s current expectations, estimates and projections about our industry, our management’s beliefs and certain assumptions made by our management, and such forward-looking statements include (among others) statements regarding anticipated future financial and operating performance (including forecasted full-year revenue and number of HOLO sites secured), product rationalization and expense reduction initiatives and the results thereof, potential third party financing and anticipated cash needs.

Words such as “anticipates,” “expects,” “intends,” “plans,” “believes,” “seeks,” “estimates,” variations of such words and similar expressions are intended to identify such forward-looking statements. The forward-looking statements are not guarantees of future performance and are based on certain assumptions including general economic conditions, as well as those within the Company’s industry, and numerous other factors and risks identified in the Company’s most recent Form 10-K, 10-Q and other filings with the SEC. Our actual results may differ materially from the anticipated results reflected in these forward-looking statements.

Important factors that could cause actual results to differ materially from the anticipated results reflected in these forward-looking statements include risks and uncertainties relating to the following: (i) the Company’s access to adequate operating cash flow, trade credit, borrowed funds and equity capital to fund its operations and pay its obligations as they become due, and the terms on which external financing may be available, including the impact of adverse trends or disruption in the global credit and equity markets; (ii) risks relating to existing or potential litigation or regulatory actions; (iii) the identification of control deficiencies, including material weaknesses in internal control over financial reporting; (iv) general worldwide economic conditions and related uncertainties; (v) the continued impact of the COVID-19 and the Company’s attempts at mitigation, particularly in international markets served by the Company; (vi) the failure by the Company to identify, develop and successfully implement its strategic initiatives, particularly with respect to its digital surgery strategy ; (vii) the reliability of our supply chain; (viii) our ability to meet obligations, including purchase minimums, under our vendor and other agreements; (ix) whether or when the demand for procedures involving our products will increase; (x) our financial position and results, total revenue, product revenue, gross margin, and operations; (xi) failure to realize, or unexpected costs in seeking to realize, the expected benefits of the Holo Surgical Inc. (“Holo Surgical”) and Inteneural Networks Inc. (“INN”) acquisitions, including the failure of Holo Surgical’s and INN’s products and services to be satisfactorily developed or achieve applicable regulatory approvals or as a result of the failure to commercialize and distribute its products; (xii) the failure to effectively integrate Holo Surgical’s and INN’s operations with those of the Company, including: retention of key personnel; the effect on relationships with customers, suppliers, and other third parties; and the diversion of management time and attention to the integration; (xiii) the number of shares and amount of cash that will be required in connection with any post-closing milestone payments, including as a result of changes in the trading price of the Company’s common stock and their effect on the amount of cash needed by the Company to fund any post-closing milestone payments in connection with the acquisitions; (xiv) the continuation of recent quality issues with respect to our global supply chain (xv) the effect and timing of changes in laws or in governmental regulations; and (xvi) other risks described in our public filings with the SEC. These factors should be considered carefully, and undue reliance should not be placed on the forward-looking statements. Each forward-looking statement in this communication speaks only as of the date of the particular statement.

Copies of the Company’s SEC filings may be obtained by contacting the Company or the SEC or by visiting Surgalign’s website at http://www.surgalign.com/ or the SEC’s website at http://www.sec.gov/. We undertake no obligation to update these forward-looking statements except as may be required by law. Investor and Media Relations Contact:
Glenn Wiener
GW Communications
T: +1 (917) 887 8434
E: [email protected] 

SURGALIGN HOLDINGS, INC.

AND SUBSIDIARIES

Condensed Consolidated Statements of Operations
(Unaudited, in thousands, except share and per share data)
 
    For the Three Months Ended   For the Twelve Months Ended
    December 31,   December 31,
      2022       2021       2022       2021  
Revenues   £ 20,573     £ 21,830     £ 81,979     £ 90,500  
Costs of goods sold     23,381       9,497       41,691       29,775  
Gross profit     (2,808 )     12,333       40,288       60,725  
                 
Operating Expenses:                
General and administrative     22,427       25,414       95,888       104,460  
Severance and restructuring costs     1,148       (10 )     1,148       208  
Research and development     3,334       4,928       15,736       13,888  
Gain on acquisition contingency     (683 )     (1,034 )     (17,867 )     (4,587 )
Asset acquisition expenses           72,087             72,087  
Asset impairment and abandonments     1,082       2,401       5,352       12,195  
Transaction and financing expenses     18,039       1,179       19,391       3,689  
Total operating expenses     45,347       104,965       119,648       201,940  
Other operating income, net                 (898 )     (3,932 )
Operating loss     (48,155 )     (92,632 )     (78,462 )     (137,283 )
                 
Other expense (income) – net                
Other expense (income) – net     (353 )     19       26       (202 )
Interest expense     253             1,009        
Foreign exchange (gain) loss     (1,699 )     526       978       1,447  
Change in fair value of warrant liability     (5,910 )     (4,474 )     (24,827 )     (14,736 )
Total other income – net     (7,709 )     (3,929 )     (22,814 )     (13,491 )
Loss before income tax provision     (40,446 )     (88,703 )     (55,648 )     (123,792 )
Income tax (benefit) provision     (1,335 )     118       (1,043 )     (886 )
Net loss from continuing operations     (39,111 )     (88,821 )     (54,605 )     (122,906 )
Discontinued operations (Note 5)                
Loss from operations of discontinued operations                       (6,316 )
Income tax benefit           (1,562 )           (2,674 )
Net loss from discontinued operations           1,562             (3,642 )
Net loss     (39,111 )     (87,259 )     (54,605 )     (126,548 )
Net loss applicable to noncontrolling interests           41,897             41,897  
Net loss applicable to Surgalign Holdings, Inc.   £ (39,111 )   £ (45,362 )   £ (54,605 )   £ (84,651 )
                 
Net loss from continuing operations per share applicable to Surgalign Holdings, Inc. – basic   £ (5.77 )   £ (19.23 )   £ (8.33 )   £ (30.08 )
Net loss from continuing operations per share applicable to Surgalign Holdings, Inc. – diluted   £ (5.77 )   £ (19.23 )   £ (8.33 )   £ (30.08 )
Net gain (loss) from discontinued operations per share applicable to Surgalign Holdings, Inc. – basic   £     £ 0.34     £     £ (0.89 )
Net gain (loss) from discontinued operations per share applicable to Surgalign Holdings, Inc. – diluted   £     £ 0.34     £     £ (0.89 )
Net loss per share applicable to Surgalign Holdings, Inc. – basic   £ (5.77 )   £ (9.82 )   £ (8.33 )   £ (20.72 )
Net loss per share applicable to Surgalign Holdings, Inc. – diluted   £ (5.77 )   £ (9.82 )   £ (8.33 )   £ (20.72 )
Weighted average shares outstanding – basic     6,780,777       4,617,806       6,555,207       4,086,409  
Weighted average shares outstanding – diluted     6,780,777       4,617,806       6,555,207       4,086,409  
SURGALIGN HOLDINGS, INC. AND SUBSIDIARIES
Condensed Consolidated Balance Sheets
(Unaudited, in thousands)
         
    December 31,   December 31,
      2022       2021  
Assets        
Cash   £ 16,295     £ 51,287  
Accounts receivable – net     16,057       19,197  
Current inventories – net     17,710       26,204  
Prepaid and other assets     6,649       9,984  
Total current assets   £ 56,711     £ 106,672  
Non-current inventories – net     5,947       10,212  
Property, plant and equipment – net     2,057       945  
Other assets – net     5,527       5,970  
Total assets   £ 70,242     £ 123,799  
         
Liabilities, Mezzanine Equity and Stockholders’ Equity        
Accounts payable   £ 7,705     £ 10,204  
Current portion of acquisition contingency – Holo           25,585  
Accrued expenses and other current liabilities     13,146       17,769  
Accrued income taxes     296       484  
Total current liabilities   £ 21,147     £ 54,042  
Notes payable – related party     10,192       9,982  
Acquisition contingencies – Holo     24,061       26,343  
Warrant liability     22,982       12,013  
Other Long-term liabilities     7,583       3,176  
Total liabilities   £ 85,965     £ 105,556  
         
Mezzanine equity     10,006       10,006  
         
Stockholders’ equity:        
Common stock and additional paid-in capital     601,329       579,670  
Accumulated other comprehensive loss     (2,840 )     (1,820 )
Accumulated deficit     (624,218 )     (569,613 )
Total stockholders’ equity   £ (25,729 )   £ 8,237  
Total liabilities and stockholders’ equity   £ 70,242     £ 123,799  
SURGALIGN HOLDINGS, INC. AND SUBSIDIARIES
Condensed Consolidated Statements of Cash Flows
(Unaudited, in thousands)
 
    For the Twelve Months Ended December 31,
      2022       2021  
Cash flows from operating activities:        
Net loss   £ (54,605 )   £ (126,548 )
Adjustments to reconcile net loss to net cash used in operating activities:        
Depreciation and amortization expense     2,183       2,479  
Provision for bad debts and product returns     1,895       2,064  
Change in fair value of warrant liability     (24,827 )     (14,736 )
Provision for inventory write-downs     19,972       9,096  
Investor fee for warrant financing     916       2,119  
Financing fee for warrant financing     17,042        
Deferred income tax provision     (1,251 )     (171 )
Stock-based compensation     4,634       5,212  
Asset impairment and abandonments     5,352       12,195  
Asset acquisition expenses           72,087  
Gain on acquisition contingency     (17,867 )     (4,587 )
Bargain purchase gain           (90 )
Loss on sale of OEM business (discontinued operations)           6,316  
Other     (3 )     24  
Change in assets and liabilities:        
Accounts receivable     1,182       5,701  
Inventories     (7,858 )     (15,480 )
Accounts payable     (2,442 )     (3,112 )
Accrued expenses and income taxes payable     (20,317 )     10,542  
Right-of-use asset and lease liability     (174 )     (2,542 )
Other operating assets and liabilities     24,059       (12,361 )
Net cash used in operating activities   £ (52,109 )   £ (51,792 )
Cash flows from investing activities:        
Payments for OEM working capital adjustment           (5,430 )
Purchases of property and equipment     (6,781 )     (13,423 )
Patent and acquired intangible asset costs     (475 )     (649 )
Acquisition of INN           (5,000 )
Business acquisitions, net of cash acquired           (330 )
Net cash used in investing activities   £ (7,256 )   £ (24,832 )
Cash flows from financing activities:        
Share offering proceeds, net     28,563       82,326  
Pre-funded warrant execution     1        
Proceeds from exercise of common stock options           23  
Proceeds from Employee Stock Purchase Program (ESPP)     246       407  
Repayment of Holo milestones     (4,081 )      
Payments for treasury stock     (71 )     (196 )
Net cash provided by financing activities   £ 24,658     £ 82,560  
Effect of exchange rate changes on cash and cash equivalents     (285 )     1,389  
Net increase (decrease) in cash and cash equivalents     (34,992 )     7,325  
Cash and cash equivalents, beginning of period     51,287       43,962  
Cash and cash equivalents, end of period   £ 16,295     £ 51,287  

Non-GAAP Financial Measures

To supplement our consolidated financial statements presented on a GAAP basis, we disclose non-GAAP net loss applicable to common shares, non-GAAP net loss per diluted share, non-GAAP operating expenses, and non-GAAP gross profit, in each case adjusted for certain amounts. In addition, we disclose EBITDA and Adjusted EBITDA, which are non-GAAP financial measures. The calculation of the tax effect on the adjustments between GAAP net loss applicable to common shares and non-GAAP net loss applicable to common shares is based upon our estimated annual GAAP tax rate, adjusted to account for items excluded from GAAP net loss applicable to common shares in calculating non-GAAP net loss applicable to common shares.

Reconciliations of each of these non-GAAP financial measures to the most directly comparable GAAP measures are included in the reconciliations below. The following are explanations of the adjustments that management excluded as part of the non-GAAP measures for the years ended December 31, 2022 and 2021. Management removes the amount of these costs including the tax effect on the adjustments from our operating results to supplement a comparison to our past operating performance.

2022 and 2021 Non-cash stock-based compensation – These costs relate to expense amortization for all stock-based awards made to employees and directors, including restricted stock awards, restricted stock units, stock options and the employee stock purchase plan purchase rights.

2022 and 2021 Foreign exchange loss – These costs relate to the process of remeasuring international activity into the Company’s functional currency.

2022 and 2021 Change in fair value of warrant liability – Other income related to the revaluation of our warrant liability.

2022 and 2021 Gain on acquisition contingency – The gain on acquisition contingency relates to an adjustment to our estimate of obligation for future milestone payments on the Holo Surgical acquisition.

2022 and 2021 Asset impairment and abandonments – These costs relate to asset impairment and abandonments of certain long-term assets within the asset group.

2022 and 2021 Inventory purchase price adjustment – These costs relate to the purchase price effects of acquired Paradigm inventory that was sold during the years ended December 31, 2022 and 2021.

2022 and 2021 Transaction and financing expenses – These costs relate to professional fees associated with financings and issuance costs for the registered direct offering and professional fees associated with the acquisition of INN, Holo Surgical, and Prompt Prototypes, LLC.

2022 and 2021 Tax effect on other adjustments – These adjustments represent the tax effects of the non-GAAP measures for the respective years.

2022 and 2021 Severance and restructuring costs – 2022 costs relate to employee related severance costs as a result of the Company’s organization restructuring plan.

2021 costs relate to the reduction of our organizational structure, primarily driven by simplification of our Marquette, MI location.

2022 and 2021 Other operating income, net – Gain relates to the Company’s inventory settlement with OEM.

2022 Inventory write-off – These costs relate to inventory write-offs associated with reduced sales forecasts applied for the Company’s continuing inventory product portfolio.

2022 Product rationalization – These costs relate to inventory write downs associated with the Company’s product portfolio rationalization initiative and wind down of the international business.

2021 Bargain purchase gain – Gain related to our acquisition of Prompt Prototypes, LLC.

2021 Supplier prepayment write-off – Cost related to the write-off of prepaid royalty payments that the Company assessed would not be met in future years.

2021 Asset acquisition expenses – The asset acquisition expenses related to the INN acquisition in 2021. Material Limitations Associated with the Use of Non-GAAP Financial Measures EBITDA, Adjusted EBITDA and Adjusted Net Income Applicable to Common Shares should not be considered in isolation, or as a replacement for GAAP measures.

Usefulness of Non-GAAP Financial Measures to Investors The Company believes that presenting EBITDA, Adjusted EBITDA and Adjusted Net Income Applicable to Common Shares in addition to the related GAAP measures provide investors greater transparency to the information used by management in its financial decision-making.

SURGALIGN HOLDINGS, INC. AND SUBSIDIARIES
Reconciliation of Revenues to Adjusted Gross Profit
(Unaudited, in thousands)
                 
    For the Three Months Ended December 31,   For the Twelve Months Ended December 31,
      2022       2021       2022       2021  
Revenues   £ 20,573     £ 21,830     £ 81,979     £ 90,500  
Costs of processing and distribution     23,381       9,497       41,691       29,775  
Gross profit, as reported     (2,808 )     12,333       40,288       60,725  
Inventory write-off     3,174             3,709        
Product rationalization     13,822             13,822        
Supplier prepayment write-off     180       3,000       180       3,000  
Inventory purchase price adjustment     423       497       1,678       2,036  
Non-GAAP gross profit, adjusted   £ 14,791     £ 15,830     £ 59,677     £ 65,761  
Non-GAAP gross profit percentage, adjusted     71.9 %     72.5 %     72.8 %     72.7 %
SURGALIGN HOLDINGS, INC.

AND SUBSIDIARIES

Non-GAAP Operating Expenses, Adjusted
(Unaudited, in thousands)
               
  For the Three Months Ended December 31,   For the Twelve Months Ended December 31,
    2022       2021       2022       2021  
Operating Expenses £ 45,347     £ 104,965     £ 119,648     £ 201,940  
Non-cash stock-based compensation   1,122       994       4,634       5,212  
Gain on acquisition contingency   (683 )     (1,034 )     (17,867 )     (4,587 )
Asset acquisition expenses         72,087             72,087  
Bargain purchase gain                     (90 )
Asset impairment and abandonments   1,082       2,401       5,352       12,195  
Transaction and financing expenses   18,039       1,179       19,391       3,689  
Severance and restructuring costs   1,148       (10 )     1,148       208  
Non-GAAP operating expenses, adjusted* £ 24,639     £ 29,348     £ 106,990     £ 113,226  
Non-GAAP operating expenses, adjusted, as a percent of revenues   119.8 %     134.4 %     130.5 %     125.1 %
               
*Please note this reconciliation does not include HOLO Portal capitalized costs of £0.4 million and £0.0 million for the three months ended December 31, 2022 and 2021, and £1.2 million and £0.0 million for the years ended December 31, 2022 and 2021.
#See explanations in Non-GAAP Financial Measures above.
SURGALIGN HOLDINGS, INC. AND SUBSIDIARIES
Reconciliation of Net Loss Applicable to Common Shares and Net Loss Income Per Diluted Share to Adjusted Net Loss Applicable to Common Shares and Adjusted Net Loss Per Diluted Share
(Unaudited, in thousands except per share data)
 
    For the Three Months Ended
    December 31, 2022   December 31, 2021
    Net (Loss) Income Applicable to Common Shares   Amount Per Diluted Share   Net (Loss) Income Applicable to Common Shares   Amount Per Diluted Share
Net loss from continuing operations, as reported   £ (39,111 )   £ (5.77 )   £ (88,821 )   £ (19.23 )
Change in fair value of warrant liability     (5,910 )     (0.87 )     (4,474 )     (0.97 )
Gain on acquisition contingency     (683 )     (0.10 )     (1,034 )     (0.22 )
Non-cash stock-based compensation     1,122       0.17       994       0.22  
Foreign exchange (gain) loss     (1,699 )     (0.25 )     526       0.11  
Supplier prepayment write-off     180       0.03       3,000       0.65  
Asset acquisition expenses           0.00       72,087       15.61  
Asset impairment and abandonments     1,082       0.16       2,401       0.52  
Transaction and financing expenses     18,039       2.66       1,179       0.26  
Inventory purchase price adjustment     423       0.06       497       0.11  
Inventory write-off     3,174       0.47             0.00  
Product rationalization     13,822       2.04             0.00  
Severance and restructuring costs     1,148       0.17       (10 )     0.00  
Tax effect on other adjustments     33       0.00             0.00  
Non-GAAP net loss applicable to common shares, adjusted*   £ (8,380 )   £ (1.22 )   £ (13,655 )   £ (2.94 )
                 
*Please note this reconciliation does not include HOLO Portal capitalized costs of £0.4 million and £0.0 million for the three months ended December 31, 2022 and 2021.
#See explanations in Non-GAAP Financial Measures above.
SURGALIGN HOLDINGS, INC. AND SUBSIDIARIES
Reconciliation of Net Loss Applicable to Common Shares and Net Loss Income Per Diluted Share to Adjusted Net Loss Applicable to Common Shares and Adjusted Net Loss Per Diluted Share
(Unaudited, in thousands except per share data)
 
    For the Twelve Months Ended
    December 31, 2022   December 31, 2021
    Net (Loss) Income Applicable to Common Shares   Amount Per Diluted Share   Net (Loss) Income Applicable to Common Shares   Amount Per Diluted Share
Net loss from continuing operations, as reported   £ (54,605 )   £ (8.33 )   £ (122,906 )   £ (30.08 )
Change in fair value of warrant liability     (24,827 )     (3.79 )     (14,736 )     (3.61 )
Gain on acquisition contingency     (17,867 )     (2.73 )     (4,587 )     (1.12 )
Non-cash stock-based compensation     4,634       0.71       5,212       1.28  
Foreign exchange loss     978       0.15       1,447       0.35  
Supplier prepayment write-off     180       0.03       3,000       0.73  
Asset acquisition expenses           0.00       72,087       17.64  
Bargain purchase gain           0.00       (90 )     (0.02 )
Other operating income     (898 )     (0.14 )     (3,932 )     (0.96 )
Asset impairment and abandonments     5,352       0.82       12,195       2.98  
Transaction and financing expenses     19,391       2.96       3,689       0.90  
Inventory purchase price adjustment     1,678       0.26       2,036       0.50  
Inventory write-off     3,709       0.57             0.00  
Product rationalization     13,822       2.11             0.00  
Severance and restructuring costs     1,148       0.18       208       0.05  
Tax effect on other adjustments     33       0.01       (28 )     (0.01 )
Non-GAAP net loss applicable to common shares, adjusted*   £ (47,272 )   £ (7.19 )   £ (46,405 )   £ (11.37 )
                 
*Please note this reconciliation does not include HOLO Portal capitalized costs of £1.2 million and £0.0 million for the years ended December 31, 2022 and 2021.
#See explanations in Non-GAAP Financial Measures above.
SURGALIGN HOLDINGS, INC.

AND SUBSIDIARIES

Reconciliation of Net Loss Applicable to Commons Shares to Adjusted EBITDA
(Unaudited, in thousands)
                 
    For the Three Months Ended December 31,   For the Twelve Months Ended December 31,
      2022       2021       2022       2021  
Net loss income for continuing operations   £ (39,111 )   £ (88,821 )   £ (54,605 )   £ (122,906 )
Interest expense, net     253             1,009        
(Benefit) provision for income taxes     (1,335 )     118       (1,043 )     (886 )
Depreciation     398       602       1,973       2,457  
EBITDA     (39,795 )     (88,101 )     (52,666 )     (121,335 )
Reconciling items impacting EBITDA                
Non-cash stock based compensation     1,122       994       4,634       5,212  
Foreign exchange (gain) loss     (1,699 )     526       978       1,447  
Other reconciling items *                
Inventory write-off     3,174             3,709        
Supplier prepayment write-off     180       3,000       180       3,000  
Product rationalization     13,822             13,822        
Other operating income                 (898 )     (3,932 )
Inventory purchase price adjustment     423       497       1,678       2,036  
Asset acquisition expenses           72,087             72,087  
Change in fair value of warrant liability     (5,910 )     (4,474 )     (24,827 )     (14,736 )
Gain on acquisition contingency     (683 )     (1,034 )     (17,867 )     (4,587 )
Bargain purchase gain                       (90 )
Asset impairment and abandonments     1,082       2,401       5,352       12,195  
Transaction and financing expenses     18,039       1,179       19,391       3,689  
Severance and restructuring costs     1,148       (10 )     1,148       208  
Adjusted EBITDA*   £ (9,097 )   £ (12,935 )   £ (45,366 )   £ (44,806 )
Adjusted EBITDA as a percent of revenues   (44.2)%   (59.3)%   (55.3)%   (49.5)%
                 
*Please note this reconciliation does not include HOLO Portal capitalized costs of £0.4 million and £0.0 million for the three months ended December 31, 2022 and 2021, and £1.2 million and £0.0 million for the years ended December 31, 2022 and 2021.
#See explanations in Non-GAAP Financial Measures above.

home-detail listed on couponmatrix.ukj-parkers listed on couponmatrix.ukleader-doors listed on couponmatrix.uksamuel-windsor listed on couponmatrix.ukstonehouse-pizza-and-carvery listed on couponmatrix.ukubereats listed on couponmatrix.uk
home-detail listed on couponmatrix.ukConvert your humble abode into your dream domicile with some help from Home Detail, the homeware and furniture experts with an eye for stylish comfort. Think everything from rattan garden seating to ergonomic gaming chairs, all available for less with the latest Home Detail discount code to hand! Even if you just need a new mattress or air conditioning unit, there’s no furnishing essentials that don’t fall beneath Home Detail’s banner.
j-parkers listed on couponmatrix.ukCreate a little oasis at home with a helping hand from J Parkers. Whether you’re growing fresh vegetables or decorating the patio, J Parkers has been helping our gardens grow since the 1930s and it’s the go-to for affordable plants and flowers. Make the most of your garden by using a J Parkers discount code from Groupon to enjoy cheaper perennial plants, J Parkers bulbs and high-quality herb seeds and flower seeds. If you want to transform your outdoor space on a budget, look no further than the J Parkers deals at Groupon.
leader-doors listed on couponmatrix.ukA door is one of the most important aspects of your home and now with Leader Doors you can get the door you’ve always wanted installed to give the look you’re after. With a Leader Doors discount code you can get a sweet reduction on the door of your choice, whether that’s one in classic oak or frosted glass. The best part is if you refer a friend to Leader Doors then you could both earn credit to use instore!
samuel-windsor listed on couponmatrix.ukGet the best formal menswear and shoes at the highest quality when you shop at Samuel Windsor. Specialising in dressing men in fantastically designed outfits, Samuel Windsor is perfect for special events and everyday officewear. Using your Samuel Windsor discount code you can dress up without breaking the bank. Exude confidence and look good thanks to the fine workmanship of suits, dress shoes and dashing accessories.
stonehouse-pizza-and-carvery listed on couponmatrix.ukTuck into some delicious meals at fantastic locations with Stonehouse Pizza and Carvery. Catering for all food types, as well as their notorious daily carvery, you can't go wrong at Stonehouse. With Stonehouse Pizza and Carvery offers, you can enjoy your favourite meals for less. What are you waiting for? With takeaway options, pizza parties and a menu to salivate over, Stonehouse Pizza and Carvery will not disappoint.
ubereats listed on couponmatrix.ukLooking to save on ordering in? You’ve come to the right place. We’ve tracked down the best Uber Eats promo codes and discounts available right now! We’ve also rounded up our top tips for finding personalised Uber Eats offers on the app, so you can always score a deal on your fave takeaway. From bao buns to Big Macs; milkshakes to margaritas—whatever you’re feeling, you’ll find it for less on Uber Eats.