Delaware
|
000-51481
|
13-3986004
|
(State or Other
|
(Commission File
|
(I.R.S. Employer
|
Jurisdiction of
|
Number)
|
Identification No.)
|
Incorporation)
|
|
|
|
100 Lakeside Drive, Suite 100, Horsham,
Pennsylvania
|
19044
|
|
|
(Address of Principal Executive Offices)
|
(Zip Code)
|
|
☐
|
Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425)
|
☐
|
Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12)
|
Exhibit No.
|
Exhibit Description
|
99.1
|
|
STRATA SKIN SCIENCES, INC.
|
|
|
|
|
|
|
Date: August 13, 2018
|
By:
|
/s/ Matthew C. Hill
|
|
|
|
Matthew C. Hill
|
|
|
|
Chief Financial Officer
|
|
For the Three Months Ended
June 30,
|
For the Six Months Ended
June 30,
|
|||||||||||||||
2018
|
2017
|
2018
|
2017
|
|||||||||||||
Net Loss
|
$
|
(1,355
|
)
|
$
|
(1,205
|
)
|
$
|
(3,578
|
)
|
$
|
(3,440
|
)
|
||||
Adjustments:
|
||||||||||||||||
Depreciation/amortization*
|
1,327
|
1,666
|
2,741
|
3,209
|
||||||||||||
Income taxes
|
40
|
73
|
80
|
143
|
||||||||||||
Interest expense
|
328
|
1,575
|
691
|
2,921
|
||||||||||||
Non-GAAP EBITDA
|
340
|
2,109
|
(66
|
)
|
2,833
|
|||||||||||
Stock compensation
|
184
|
22
|
203
|
73
|
||||||||||||
Change in fair value of warrants
|
23
|
(128
|
)
|
22
|
4
|
|||||||||||
Write-off of Nordlys inventory & assets
|
280
|
-
|
280
|
-
|
||||||||||||
Impairment of distributors rights agreement
|
(237
|
)
|
-
|
(11
|
)
|
-
|
||||||||||
Non-GAAP adjusted EBITDA
|
$
|
590
|
$
|
2,003
|
$
|
428
|
$
|
2,910
|
(in thousands except for Average Recurring Revenue per Consigned system and Systems Placed Under Recurring Revenue Model)
|
||||||||||||||||||||||||
Q1 2017
|
Q2 2017
|
Q3 2017
|
Q4 2017
|
Q1 2018
|
Q2 2018
|
|||||||||||||||||||
Dermatology recurring procedures revenue
|
$
|
5,556
|
$
|
5,971
|
$
|
5,525
|
$
|
5,588
|
$
|
4,498
|
$
|
5,167
|
||||||||||||
Dermatology procedures equipment revenue
|
$
|
1,537
|
$
|
2,500
|
$
|
1,751
|
$
|
3,008
|
$
|
1,968
|
$
|
2,366
|
||||||||||||
Systems placed under dermatology procedure recurring revenue model
|
791
|
795
|
776
|
753
|
746
|
746
|
||||||||||||||||||
Average recurring revenue per consigned system per quarter
|
$
|
7,024
|
$
|
7,511
|
$
|
7,120
|
$
|
7,421
|
$
|
6,029
|
$
|
6,926
|
||||||||||||
Dermatology recurring procedures segment margin percent
|
63.2
|
%
|
69.1
|
%
|
62.3
|
%
|
50.3
|
%
|
56.7
|
%
|
63.6
|
%
|
||||||||||||
Total Company gross margin percent, including Nordlys inventory and fixed asset write off
|
61.5
|
%
|
62.5
|
%
|
55.0
|
%
|
49.8
|
%
|
49.0
|
%
|
53.6
|
%
|
||||||||||||
The Dermatology procedures equipment revenue includes $0, $391, $118, $684, $218, $59 for the quarters represented above, respectively, in the cancelled Nordlys product line. Q2 2018 margins excluding the Nordlys business would have been 57% after adjusting for the $280 writedown of Nordlys assets in connection with the termination of the agreement.
|
Date:
|
Monday, August 13
|
|
Time:
|
4:30 pm Eastern Time
|
|
Toll Free:
|
888-254-3590
|
|
International:
|
323-994-2093
|
|
Israel-local: | 1809-212-883 | |
Passcode:
|
9279759
|
|
Webcast:
|
www.strataskinsciences.com
|
Matthew C. Hill, Chief Financial Officer
|
Jeremy Feffer, Managing Director
|
STRATA Skin Sciences, Inc.
|
LifeSci Advisors, LLC
|
215-619-3200
|
212-915-2568
|
ir@strataskin.com
|
jeremy@lifesciadvisors.com
|
June 30, 2018
|
December 31, 2017
|
|||||||
(unaudited)
|
||||||||
ASSETS
|
||||||||
Current assets:
|
||||||||
Cash and cash equivalents
|
$
|
14,445
|
$
|
4,069
|
||||
Accounts receivable, net
|
2,574
|
3,141
|
||||||
Inventories
|
2,413
|
3,009
|
||||||
Other current assets
|
828
|
533
|
||||||
Property and equipment, net
|
6,271
|
7,703
|
||||||
Goodwill and intangible assets, net
|
19,073
|
20,128
|
||||||
Other non-current assets, net
|
48
|
48
|
||||||
Total assets
|
$
|
45,652
|
$
|
38,631
|
||||
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
Current liabilities:
|
||||||||
Long-term debt and other notes payable
|
$
|
7,372
|
$
|
10,597
|
||||
Accounts payable and accrued current liabilities
|
3,807
|
4,637
|
||||||
Current portion of deferred revenues
|
393
|
291
|
||||||
Deferred tax liability
|
493
|
414
|
||||||
Other long-term liabilities
|
287
|
447
|
||||||
Stockholders' equity
|
33,300
|
22,245
|
||||||
Total liabilities and stockholders' equity
|
$
|
45,652
|
$
|
38,631
|
For the Three Months Ended
June 30,
|
||||||||
2018
|
2017
|
|||||||
Revenues
|
$
|
7,533
|
$
|
8,471
|
||||
Cost of revenues
|
3,499
|
3,173
|
||||||
Gross profit
|
4,034
|
5,298
|
||||||
|
||||||||
Operating expenses:
|
||||||||
Engineering and product development
|
269
|
423
|
||||||
Selling and marketing
|
2,378
|
2,846
|
||||||
General and administrative
|
2,333
|
1,720
|
||||||
|
4,980
|
4,989
|
||||||
Operating loss before other income (expense), net
|
(946
|
)
|
309
|
|||||
|
||||||||
Other income (expense), net:
|
||||||||
Interest expense, net
|
(328
|
)
|
(1,575
|
)
|
||||
Change in fair value of warranty liability
|
(23
|
)
|
128
|
|||||
Other income (expense), net
|
(18
|
)
|
6
|
|||||
(369
|
)
|
(1,441
|
)
|
|||||
Loss before income taxes
|
(1,315
|
)
|
(1,132
|
)
|
||||
Income tax expense
|
(40
|
)
|
(73
|
)
|
||||
Net loss
|
$
|
(1,355
|
)
|
$
|
(1,205
|
)
|
||
Net loss per common share - basic and diluted
|
$
|
(0.06
|
)
|
$
|
(0.52
|
)
|
||
Shares used in computing net loss per basic and diluted common share
|
13,734,384
|
2,327,041
|
||||||
Net loss per Preferred C share - basic and diluted
|
$
|
(21.60
|
)
|
$ |
-
|
|||
Shares used in computing net loss per basic and diluted Preferred C share
|
25,847
|
-
|
For the Six Months Ended
June 30,
|
||||||||
2018
|
2017
|
|||||||
Revenues
|
$
|
13,999
|
$
|
15,568
|
||||
Cost of revenues
|
6,793
|
5,906
|
||||||
Gross profit
|
7,206
|
9,662
|
||||||
|
||||||||
Operating expenses:
|
||||||||
Engineering and product development
|
607
|
898
|
||||||
Selling and marketing
|
5,249
|
5,821
|
||||||
General and administrative
|
4,136
|
3,321
|
||||||
|
9,992
|
10,040
|
||||||
Operating loss before other income (expense), net
|
(2,786
|
)
|
(378
|
)
|
||||
|
||||||||
Other income (expense), net:
|
||||||||
Interest expense, net
|
(691
|
)
|
(2,921
|
)
|
||||
Change in fair value of warrant liability
|
(22
|
)
|
(4
|
)
|
||||
Other income, net
|
1
|
6
|
||||||
(712
|
)
|
(2,919
|
)
|
|||||
Loss before income taxes
|
(3,498
|
)
|
(3,297
|
)
|
||||
Income tax expense
|
(80
|
)
|
(143
|
)
|
||||
Net loss
|
$
|
(3,578
|
)
|
$
|
(3,440
|
)
|
||
Net loss per common share – basic and diluted:
|
$
|
(0.17
|
)
|
$
|
(1.53
|
)
|
||
Shares used in computing net loss per basic and diluted share:
|
9,078,741
|
2,252,301
|
||||||
Net loss per Preferred C share – basic and diluted:
|
$
|
(64.69
|
)
|
$ |
-
|
|||
Shares used in computing net loss per basic and diluted Preferred C share
|
30,897
|
-
|
For the Six Months Ended
June 30,
|
||||||||
2018
|
2017
|
|||||||
Cash Flows From Operating Activities:
|
||||||||
Net loss
|
$
|
(3,578
|
)
|
$
|
(3,440
|
)
|
||
Adjustments to reconcile net loss to net cash provided by operating activities:
|
||||||||
Depreciation and amortization
|
2,741
|
3,209
|
||||||
Provision for doubtful accounts
|
(49
|
)
|
22
|
|||||
Loss on disposal of property and equipment
|
411
|
-
|
||||||
Impairment of intangible asset and liability
|
(11
|
)
|
-
|
|||||
Stock-based compensation
|
203
|
73
|
||||||
Deferred tax provision
|
80
|
120
|
||||||
Amortization of debt discount
|
39
|
1,618
|
||||||
Amortization of deferred financing costs
|
42
|
115
|
||||||
Change in fair value of warrant liability
|
22
|
4
|
||||||
Changes in operating assets and liabilities:
|
||||||||
Accounts receivable
|
710
|
(147
|
)
|
|||||
Inventories
|
596
|
(670
|
)
|
|||||
Prepaid expenses and other assets
|
(296
|
)
|
243
|
|||||
Accounts payable
|
(895
|
)
|
403
|
|||||
Other accrued liabilities
|
(206
|
)
|
(115
|
)
|
||||
Other liabilities
|
255
|
84
|
||||||
Deferred revenues
|
(132
|
)
|
178
|
|||||
Net cash (used in) provided by operating activities
|
(68
|
)
|
1,697
|
|||||
Cash Flows From Investing Activities:
|
||||||||
Lasers placed-in-service, net
|
(885
|
)
|
(1,205
|
)
|
||||
Purchases of property and equipment, net
|
(6
|
)
|
(206
|
)
|
||||
Payments on distributor rights liability
|
(23
|
)
|
(75
|
)
|
||||
Net cash used in investing activities
|
(914
|
)
|
(1,486
|
)
|
||||
Cash Flows From Financing Activities:
|
||||||||
Proceeds from issuance of common stock
|
14,664
|
-
|
||||||
Payments on notes payable
|
(3,306
|
)
|
(201
|
)
|
||||
Net cash provided by (used in) financing activities
|
11,358
|
(201
|
)
|
|||||
Net increase in cash and cash equivalents
|
10,376
|
10
|
||||||
Cash and cash equivalents, beginning of period
|
4,069
|
3,928
|
||||||
Cash and cash equivalents, end of period
|
$
|
14,445
|
$
|
3,938
|
||||
Supplemental information:
|
||||||||
Cash paid for interest
|
$
|
691
|
$
|
1,133
|
||||
Supplemental information of non-cash investing and financing activities:
|
||||||||
Conversion of senior secured convertible debentures into common stock
|
$
|
-
|
$
|
262
|
||||
Acquisition of distributor rights asset and license liability
|
$
|
-
|
$
|
900
|