LOGIN  |  REGISTER
Astria Therapeutics
Assertio

Bio-Techne Releases Third Quarter Fiscal 2025 Results

May 07, 2025 | Last Trade: US$50.54 0.76 1.53

MINNEAPOLIS, May 7, 2025 /PRNewswire/ -- Bio-Techne Corporation (NASDAQ: TECH) today reported its financial results for the third quarter ending March 31, 2025.

Third Quarter FY2025 Highlights

  • Third quarter organic revenue increased by 6% (4% reported) to $316.2 million.

  • GAAP earnings per share (EPS) was $0.14 versus $0.31 one year ago. Delivered adjusted EPS of $0.56 compared to $0.48 one year ago.

  • Improved pharma end market conditions, combined with strong commercial execution in Protein Sciences led to 7% organic growth (6% reported) in the segment.

  • Delivered adjusted operating margin of 34.9% (12.2% reported) compared to 33.0% (22.1% reported) in the prior year driven by profitability initiatives and volume leverage.

The Company's financial statements are prepared in accordance with accounting principles generally accepted in the United States (GAAP). Adjusted diluted EPS, adjusted net earnings, adjusted gross margin, adjusted operating income, adjusted tax rate, organic revenue, adjusted operating margin, earnings before interest, taxes, depreciation, and amortization (EBITDA), and adjusted EBITDA are non-GAAP measures that exclude certain items detailed later in this press release under the heading "Use of non-GAAP Adjusted Financial Measures." A reconciliation of GAAP to non-GAAP financial measures is included in this press release.

"Despite a dynamic macroenvironment, the Bio-Techne team once again executed at a high level and delivered strong third quarter results," said Kim Kelderman, President and Chief Executive Officer of Bio-Techne. "Our pharma end market continued to improve, especially from our large pharma partners, which led to a solid performance in our cell therapy and protein analysis instrumentation businesses. Our continued focus on profitability resulted in a 34.9% adjusted operating margin, an increase of 190 basis points compared to the prior year period."

Kelderman added, "Our business remains well positioned both geographically and by end market, which paired with our experienced leadership team will enable the Company to successfully navigate the current operating environment. The portfolio we have built over the last five decades unlocks the scientific discoveries and diagnostic solutions that improve the quality of life and enable our differentiated financial performance."

Bio-Techne will host an earnings conference call today, May 7, 2025, at 8:00 a.m. CDT. To listen, please dial 1-877-407-9208 or 1-201-493-6784 (for international callers), and reference conference ID 13753150. The earnings call can also be accessed via webcast through the following link https://investors.bio-techne.com/ir-calendar.

A recorded rebroadcast will be available for interested parties unable to participate in the live conference call by dialing 1-844-512- 2921 or 1-412-317-6671 (for international callers) and referencing Conference ID 13753150. The replay will be available from 11:00 a.m. CDT on Wednesday, May 7, 2025, until 11:00 p.m. CDT on Saturday, June 7, 2025.

Third Quarter Fiscal 2025

Revenue

Net sales for the third quarter increased 4% to $316.2 million. Organic revenue increased 6% compared to the prior year. Foreign currency exchange and non-recurring prior year revenue from a business held-for-sale each had an unfavorable impact of 1%.

GAAP Earnings Results

GAAP EPS was $0.14 per diluted share, versus $0.31 in the same quarter last year. GAAP operating income for the third quarter of fiscal 2025 decreased 42% to $38.7 million, compared to $67.0 million in the third quarter of fiscal 2024. GAAP operating margin was 12.2%, compared to 22.1% in the third quarter of fiscal 2024. Current quarter GAAP operating margin was unfavorably impacted by a non-recurring arbitration award.

Non-GAAP Earnings Results

Adjusted EPS increased to $0.56 per diluted share compared to $0.48 in the same quarter last year. Adjusted operating income for the third quarter of fiscal 2025 increased 11% to $110.3 million, compared to $99.6 million in the third quarter of fiscal 2024. Adjusted operating margin was 34.9% for the third quarter of fiscal 2025 compared to 33.0% in the third quarter of fiscal 2024. Adjusted operating margin was impacted by favorable volume leverage and profitability initiatives.

Segment Results

Management uses adjusted operating results to monitor and evaluate performance of the Company's business segments, as highlighted below.

Protein Sciences Segment

The Company's Protein Sciences segment is one of the world's leading suppliers of specialized proteins such as cytokines and growth factors, immunoassays, antibodies and reagents, to the biopharma and academic research communities. Additionally, the segment provides multiple platforms useful in various areas of protein analysis. Protein Sciences segment's third quarter fiscal 2025 net sales were $227.7 million, an increase of 6% from $214.6 million for the third quarter of fiscal 2024. As of December 31, 2023, a business within the Protein Sciences Segment met the criteria as held-for-sale; this held-for-sale business has been excluded from the segment's operating results for both periods presented. Organic revenue growth was 7% for the third quarter of fiscal 2025, with foreign currency exchange having an unfavorable impact of 1%. The Protein Sciences segment's operating margin increased to 45.6% in the third quarter of fiscal 2025 compared to 44.2% in the third quarter of fiscal 2024. The segment's operating margin increased primarily due to favorable volume leverage and ongoing profitability initiatives.

Diagnostics and Spatial Biology Segment

The Company's Diagnostics and Spatial Biology segment develops and provides spatial biology products, carrier screening and oncology kits, as well as exosome-based diagnostics for various pathologies, including prostate cancer. The Diagnostics and Spatial Biology segment also provides blood chemistry and blood gas quality controls, hematology instrument controls, immunoassays and other bulk and custom reagents for the in vitro diagnostic market. The Diagnostics and Spatial Biology segment's third quarter fiscal 2025 net sales were $89.2 million, an increase of 2% from $87.5 million for the third quarter of fiscal 2024. Organic revenue growth was 2% for the third quarter of fiscal 2025, with foreign exchange not having a material impact. The Diagnostics and Spatial Biology segment's operating margin of 9.4% in the third quarter of fiscal 2025 was relatively consistent with the segment's prior year operating margin of 9.3%.

Use of non-GAAP Adjusted Financial Measures:

This press release contains financial measures that have not been calculated in accordance with accounting principles generally accepted in the U.S. These non-GAAP measures include:

  • Organic revenue
  • Adjusted diluted earnings per share
  • Adjusted net earnings
  • Adjusted tax rate
  • Adjusted gross margin
  • Adjusted operating income
  • Adjusted operating margin
  • Earnings before interest, taxes, depreciation, and amortization (EBITDA)
  • Adjusted EBITDA

We provide these measures as additional information regarding our operating results. We use these non-GAAP measures internally to evaluate our performance and in making financial and operational decisions, including with respect to incentive compensation. We believe that our presentation of these measures provides investors with greater transparency with respect to our results of operations and that these measures are useful for period-to-period comparison of results.

Our non-GAAP financial measure of organic revenue represents revenue growth excluding revenue from acquisitions within the preceding 12 months, the impact of foreign currency, the impact of businesses held-for-sale, as well as the impact of partially-owned consolidated subsidiaries. Excluding these measures provides more useful period-to-period comparison of revenue results as it excludes the impact of foreign currency exchange rates, which can vary significantly from period to period, and revenue from acquisitions that would not be included in the comparable prior period. Revenues from businesses held-for-sale are excluded from our organic revenue calculation starting on the date they become held-for-sale as those revenues will not be comparative in future periods. Revenues from partially-owned subsidiaries consolidated in our financial statements are also excluded from our organic revenue calculation, as those revenues are not fully attributable to the Company. There was no revenue from partially-owned consolidated subsidiaries in the fiscal years 2025 and 2024.

Our non-GAAP financial measures for adjusted gross margin, adjusted operating margin, adjusted EBITDA, and adjusted net earnings, in total and on a per share basis, exclude stock-based compensation, which is inclusive of the employer portion of payroll taxes on those stock awards, the costs recognized upon the sale of acquired inventory, amortization of acquisition intangibles, restructuring and restructuring-related costs. Stock-based compensation is excluded from non-GAAP adjusted net earnings because of the nature of this charge, specifically the varying available valuation methodologies, subjective assumptions, variety of award types, and unpredictability of amount and timing of employer related tax obligations. The Company excludes amortization of purchased intangible assets, purchase accounting adjustments, including costs recognized upon the sale of acquired inventory, and other non-recurring items including gains or losses on goodwill and long-lived asset impairment charges, and one-time assessments from this measure because they occur as a result of specific events, and are not reflective of our internal investments, the costs of developing, producing, supporting and selling our products, and the other ongoing costs to support our operating structure. Costs related to restructuring and restructuring-related activities, including reducing overhead and consolidating facilities, are excluded because we believe they are not indicative of our normal operating costs.  Additionally, these amounts can vary significantly from period to period based on current activity. The Company also excludes revenue and expense attributable to partially-owned consolidated subsidiaries as well as revenue and expense attributable to businesses held-for-sale in the calculation of our non-GAAP financial measures.

The Company's non-GAAP adjusted operating margin, adjusted EBITDA, and adjusted net earnings, in total and on a per share basis, also excludes acquisition related expenses inclusive of the changes in fair value of contingent consideration, and other non-recurring items including certain costs related to the transition to a new CEO, goodwill and long-lived asset impairments, and gains. We also exclude certain litigation charges which are facts and circumstances specific including costs to resolve litigation and legal settlement (gains and losses). In some cases, these costs may be a result of litigation matters at acquired companies that were not probable, inestimable, or unresolved at the time of acquisition.

The Company's non-GAAP adjusted EBITDA and adjusted net earnings, in total and on a per share basis, also excludes gain and losses from investments, as they are not part of our day-to-day operating decisions (excluding our equity method investment in Wilson Wolf as it is certain to be acquired in the future) and certain adjustments to income tax expense. Additionally, gains and losses from investments that are either isolated or cannot be expected to occur again with any predictability are excluded. The Company independently calculates a non-GAAP adjusted tax rate to be applied to the identified non-GAAP adjustments considering the impact of discrete items on these adjustments and the jurisdictional mix of the adjustments. In addition, the tax impact of other discrete and non-recurring charges which impact our reported GAAP tax rate are adjusted from net earnings. We believe these tax items can significantly affect the period-over-period assessment of operating results and not necessarily reflect costs and/or income associated with historical trends and future results.

Investors are encouraged to review the reconciliations of adjusted financial measures used in this press release to their most directly comparable GAAP financial measures as provided with the financial statements attached to this press release.

Forward Looking Statements

Our press releases may contain forward-looking statements within the meaning of the Private Securities Litigation Reform Act. Such statements involve risks and uncertainties that may affect the actual results of operations. The following important factors, among others, have affected and, in the future, could affect the Company's actual results: the effect of new branding and marketing initiatives, the integration of new businesses and leadership, the introduction and acceptance of new products, the funding and focus of the types of research by the Company's customers, the impact of the growing number of producers of biotechnology research products and related price competition, general economic conditions, the impact of currency exchange rate fluctuations, and the costs and results of research and product development efforts of the Company and of companies in which the Company has invested or with which it has formed strategic relationships.

For additional information concerning such factors, see the section titled "Risk Factors" in the Company's annual report on Form 10-K and quarterly reports on Form 10-Q as filed with the Securities and Exchange Commission. We undertake no obligation to update or revise any forward-looking statements we make in our press releases due to new information or future events. Investors are cautioned not to place undue emphasis on these statements.

Bio-Techne Corporation (NASDAQ: TECH) is a global life sciences company providing innovative tools and bioactive reagents for the research and clinical diagnostic communities. Bio-Techne products assist scientific investigations into biological processes and the nature and progress of specific diseases. They aid in drug discovery efforts and provide the means for accurate clinical tests and diagnoses. With thousands of products in its portfolio, Bio-Techne generated approximately $1.2 billion in net sales in fiscal 2024 and has approximately 3,100 employees worldwide. For more information on Bio-Techne and its brands, please visit www.bio­techne.com

Contact:

David Clair, Vice President, Investor Relations & Corporate Development

 

This email address is being protected from spambots. You need JavaScript enabled to view it. 

 

612-656-4416

BIO-TECHNE CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF EARNINGS

(In thousands, except per share data)

(Unaudited)

 
             
  

QUARTER

 

NINE MONTHS

  

ENDED

 

ENDED

  

3/31/2025

 

3/31/2024

 

3/31/2025

 

3/31/2024

Net sales

 

$

316,181

 

$

303,428

 

$

902,671

 

$

852,961

Cost of sales

  

101,625

  

98,829

  

311,211

  

286,584

Gross margin

  

214,556

  

204,599

  

591,460

  

566,377

Operating expenses:

            

Selling, general and administrative

  

151,269

  

111,840

  

391,881

  

332,839

Research and development

  

24,579

  

25,761

  

73,464

  

72,675

Total operating expenses

  

175,848

  

137,601

  

465,345

  

405,514

Operating income

  

38,708

  

66,998

  

126,115

  

160,863

Other income (expense)

  

(434)

  

(5,914)

  

(4,793)

  

(16,835)

Earnings before income taxes

  

38,274

  

61,084

  

121,322

  

144,028

Income taxes

  

15,686

  

12,025

  

30,244

  

16,511

Net earnings

 

$

22,588

 

$

49,059

 

$

91,078

 

$

127,517

Earnings per share:

            

Basic

 

$

0.14

 

$

0.31

 

$

0.58

 

$

0.81

Diluted

 

$

0.14

 

$

0.31

 

$

0.57

 

$

0.79

Weighted average common shares outstanding:

            

Basic

  

157,372

  

157,309

  

158,117

  

157,655

Diluted

  

158,944

  

160,496

  

160,662

  

160,817

BIO-TECHNE CORPORATION

CONDENSED CONSOLIDATED BALANCE SHEETS

(In thousands)

(Unaudited)

 
  

3/31/2025

 

6/30/2024

ASSETS

      

Cash and equivalents

 

$

140,670

 

$

151,791

Short-term available-for-sale investments

  

  

1,072

Accounts receivable, net

  

237,140

  

241,394

Inventories

  

191,083

  

179,731

Current assets held-for-sale

  

4,700

  

9,773

Other current assets

  

53,647

  

33,658

Total current assets

  

627,240

  

617,419

       

Property and equipment, net

  

251,977

  

251,154

Right of use assets

  

83,744

  

91,285

Goodwill and intangible assets, net

  

1,412,311

  

1,479,744

Other assets

  

268,987

  

264,265

Total assets

 

$

2,644,259

 

$

2,703,867

       

LIABILITIES AND STOCKHOLDERS' EQUITY

      

Accounts payable and accrued expenses

 

$

117,445

 

$

112,672

Contract liabilities

  

32,269

  

27,930

Income taxes payable

  

3,628

  

3,706

Operating lease liabilities - current

  

14,049

  

12,920

Other current liabilities

  

1,813

  

2,151

Total current liabilities

  

169,204

  

159,379

       

Deferred income taxes

  

31,924

  

55,863

Long-term debt obligations

  

330,000

  

319,000

Operating lease liabilities

  

79,450

  

87,618

Other long-term liabilities

  

15,656

  

13,157

Stockholders' equity

  

2,018,025

  

2,068,850

Total liabilities and stockholders' equity

 

$

2,644,259

 

$

2,703,867

BIO-TECHNE CORPORATION

RECONCILIATION OF ADJUSTED GROSS MARGIN PERCENTAGE

(In thousands)

(Unaudited)

 
              
  

QUARTER

 

NINE MONTHS

 
  

ENDED

 

ENDED

 
  

3/31/2025

 

3/31/2024

 

3/31/2025

 

3/31/2024

 

Total consolidated net sales

 

$

316,181

 

$

303,428

 

$

902,671

 

$

852,961

 

Business held-for-sale1)

  

  

2,093

  

4,152

  

2,093

 

Revenue from recurring operations

 

$

316,181

 

$

301,335

 

$

898,519

 

$

850,868

 
              

Gross margin - GAAP

 

$

214,556

 

$

204,599

 

$

591,460

 

$

566,377

 

Gross margin percentage - GAAP

  

67.9

%

 

67.4

%

 

65.5

%

 

66.4

%

              

Identified adjustments:

             

Costs recognized upon sale of acquired inventory

 

$

181

 

$

186

 

$

554

 

$

550

 

Amortization of intangibles

  

11,057

  

11,362

  

33,467

  

35,018

 

Stock-based compensation, inclusive of employer taxes

  

378

  

125

  

1,010

  

594

 

Restructuring and restructuring-related costs

  

364

  

647

  

7,953

  

1,821

 

Impact of business held-for-sale1)

  

  

272

  

(147)

  

272

 

Adjusted gross margin

 

$

226,536

 

$

217,191

 

$

634,297

 

$

604,632

 

Adjusted gross margin percentage2)

  

71.6

%

 

71.9

%

 

70.6

%

 

71.0

%

              
  

1)

Since December 31, 2023, the Company has a business that has met the held-for-sale criteria.

2)

Adjusted gross margin percentage excludes revenue of $4,152 for the nine months ended March 31, 2025, and revenue of $2,093 for the three and nine months ended March 31, 2024. Adjusted gross margin percentage also excludes gross margin of $ (147) for the nine months ended March 31, 2025, and gross margin of $272 for the three and nine months ended March 31, 2024, for a business that has met the held-for-sale criteria.

BIO-TECHNE CORPORATION

RECONCILIATION OF ADJUSTED OPERATING MARGIN PERCENTAGE

(In thousands)

(Unaudited)

 
              
  

QUARTER

 

NINE MONTHS

 
  

ENDED

 

ENDED

 
  

3/31/2025

 

3/31/2024

 

3/31/2025

 

3/31/2024

 

Total consolidated net sales

 

$

316,181

 

$

303,428

 

$

902,671

 

$

852,961

 

Business held-for-sale1)

  

  

2,093

  

4,152

  

2,093

 

Revenue from recurring operations

 

$

316,181

 

$

301,335

 

$

898,519

 

$

850,868

 
              

Operating income - GAAP

 

$

38,708

 

$

66,998

 

$

126,115

 

$

160,863

 

Operating income percentage - GAAP

  

12.2

%

 

22.1

%

 

14.0

%

 

18.9

%

              

Identified adjustments:

             

Costs recognized upon sale of acquired inventory

 

$

181

 

$

186

 

$

554

 

$

550

 

Amortization of intangibles

  

18,836

  

19,287

  

57,136

  

58,908

 

Acquisition related expenses and other

  

4,978

  

3,286

  

8,497

  

2,173

 

Certain litigation charges

  

38,927

  

  

40,606

  

 

Stock-based compensation, inclusive of employer taxes

  

11,629

  

8,358

  

37,504

  

32,810

 

Restructuring and restructuring-related costs

  

716

  

1,550

  

15,027

  

7,157

 

Impairment (recovery) of assets held-for-sale

  

(3,655)

  

  

(3,655)

  

6,038

 

Impact of business held-for-sale1)

  

  

(78)

  

479

  

(78)

 

Adjusted operating income

 

$

110,320

 

$

99,587

 

$

282,263

 

$

268,421

 

Adjusted operating margin percentage2)

  

34.9

%

 

33.0

%

 

31.4

%

 

31.5

%

  

1)

Since December 31, 2023, the Company has a business that has met the held-for-sale criteria.

2)

Adjusted operating margin percentage excludes revenue of $4,152 for the nine months ended March 31, 2025, and revenue of $2,093 for the three and nine months ended March 31, 2024.  Adjusted gross margin also excludes operating loss of $479 for the nine months ended March 31, 2025, and operating income of $78 for the three and nine months ended March 31, 2024, for a business that has met the held-for-sale criteria.

  

BIO-TECHNE CORPORATION

NON-GAAP ADJUSTED CONSOLIDATED NET EARNINGS and EARNINGS per SHARE

(In thousands, except per share data)

(Unaudited)

 
               
  

QUARTER

 

NINE MONTHS

 
  

ENDED

 

ENDED

 
  

3/31/2025

 

3/31/2024

  

3/31/2025

 

3/31/2024

 

Net earnings before taxes - GAAP

 

$

38,274

 

$

61,084

  

$

121,322

 

$

144,028

 

Identified adjustments:

              

Costs recognized upon sale of acquired inventory

  

181

  

186

   

554

  

550

 

Amortization of intangibles

  

18,836

  

19,287

   

57,136

  

58,908

 

Amortization of Wilson Wolf intangible assets and acquired inventory

  

2,491

  

4,208

   

7,471

  

12,623

 

Acquisition related expenses and other

  

5,109

  

3,432

   

8,923

  

2,609

 

Certain litigation charges

  

38,927

  

   

40,606

  

 

Stock-based compensation, inclusive of employer taxes

  

11,629

  

8,358

   

37,504

  

32,810

 

Restructuring and restructuring-related costs

  

716

  

1,550

   

15,027

  

7,157

 

Investment (gain) loss and other non-operating

  

  

   

  

(283)

 

Impairment (recovery) of assets held-for-sale

  

(3,655)

  

   

(3,655)

  

6,038

 

Impact of business held-for-sale1)

  

  

(78)

   

479

  

(78)

 

Net earnings before taxes - Adjusted

 

$

112,508

 

$

98,027

  

$

285,367

 

$

264,362

 

Non-GAAP tax rate

  

21.5

%

 

22.0

%

  

21.5

%

 

22.0

%

Non-GAAP tax expense

 

$

24,190

 

$

21,602

  

$

61,385

 

$

58,181

 

Non-GAAP adjusted net earnings

 

$

88,318

 

$

76,425

  

$

223,982

 

$

206,181

 

Earnings per share - diluted - Adjusted

 

$

0.56

 

$

0.48

  

$

1.39

 

$

1.28

 
 

1) Since December 31, 2023, the Company has a business that has met the held-for-sale criteria.

BIO-TECHNE CORPORATION

NON-GAAP ADJUSTED TAX RATE

(In percentages)

(Unaudited)

 
             
  

QUARTER

 

NINE MONTHS

  

ENDED

 

ENDED

  

3/31/2025

 

3/31/2024

 

3/31/2025

 

3/31/2024

GAAP effective tax rate

 

41.0

%

 

19.7

%

 

24.9

%

 

11.5

%

Discrete items

 

(19.5)

  

2.9

  

(1.8)

  

11.5

 

Annual forecast update

 

1.6

  

0.4

  

  

 

Long-term GAAP tax rate

 

23.1

%

 

23.0

%

 

23.1

%

 

23.0

%

Rate impact items

            

Stock based compensation

 

(1.0)

%

 

(2.0)

%

 

(3.8)

%

 

2.2

%

Other

 

(0.6)

  

1.0

  

2.2

  

(3.2)

 

Total rate impact items

 

(1.6)

%

 

(1.0)

%

 

(1.6)

%

 

(1.0)

%

Non-GAAP adjusted tax rate

 

21.5

%

 

22.0

%

 

21.5

%

 

22.0

%

BIO-TECHNE CORPORATION

SEGMENT REVENUE

(In thousands)

(Unaudited)

 
             
  

QUARTER

 

NINE MONTHS

  

ENDED

 

ENDED

  

3/31/2025

 

3/31/2024

 

3/31/2025

 

3/31/2024

Protein Sciences segment revenue

 

$

227,687

 

$

214,589

 

$

643,774

 

$

616,914

Diagnostics and Spatial Biology segment revenue

  

89,231

  

87,511

  

256,558

  

235,715

Other revenue1)

  

  

2,093

  

4,152

  

2,093

lntersegment revenue

  

(737)

  

(765)

  

(1,813)

  

(1,761)

Consolidated revenue

 

$

316,181

 

$

303,428

 

$

902,671

 

$

852,961

 

1) Since December 31, 2023, the Company has a business that has met the held-for-sale criteria.

BIO-TECHNE CORPORATION

SEGMENT OPERATING INCOME

(In thousands)

(Unaudited)

 
             
  

QUARTER

 

NINE MONTHS

  

ENDED

 

ENDED

  

3/31/2025

 

3/31/2024

 

3/31/2025

 

3/31/2024

Protein Sciences segment operating income

 

$

103,910

 

$

94,829

 

$

271,564

 

$

262,777

Diagnostics and Spatial Biology segment operating income

  

8,423

  

8,104

  

15,940

  

13,189

Segment operating income

  

112,333

  

102,933

  

287,504

  

275,966

Corporate general, selling, and administrative

  

(2,013)

  

(3,346)

  

(5,241)

  

(7,545)

Adjusted operating income

  

110,320

  

99,587

  

282,263

  

268,421

Cost recognized upon sale of acquired inventory

  

(181)

  

(186)

  

(554)

  

(550)

Amortization of intangibles

  

(18,836)

  

(19,287)

  

(57,136)

  

(58,908)

Acquisition related expenses and other

  

(4,978)

  

(3,286)

  

(8,497)

  

(2,173)

Certain litigation charges

  

(38,927)

  

  

(40,606)

  

Stock-based compensation, inclusive of employer taxes

  

(11,629)

  

(8,358)

  

(37,504)

  

(32,810)

Restructuring and restructuring-related costs

  

(716)

  

(1,550)

  

(15,027)

  

(7,157)

(Impairment) recovery of assets held-for-sale

  

3,655

  

  

3,655

  

(6,038)

Impact of business held-for-sale1)

  

  

78

  

(479)

  

78

Operating income

 

$

38,708

 

$

66,998

 

$

126,115

 

$

160,863

 

1) Since December 31, 2023, the Company has a business that has met the held-for-sale criteria.

 

BIO-TECHNE CORPORATION

RECONCILIATION OF GAAP NET INCOME TO ADJUSTED EBITDA

(In thousands)

(Unaudited)

 
            
 

QUARTER

 

NINE MONTHS

 

ENDED

 

ENDED

 

3/31/2025

 

3/31/2024

 

3/31/2025

 

3/31/2024

Net earnings

$

22,588

 

$

49,059

 

$

91,078

 

$

127,517

Net interest expense (income)

 

981

  

3,293

  

3,031

  

10,808

Depreciation and amortization

 

27,571

  

27,310

  

82,792

  

83,654

Income taxes

 

15,686

  

12,025

  

30,244

  

16,511

EBITDA

 

66,826

  

91,687

  

207,145

  

238,490

Costs recognized upon sale of acquired inventory

 

181

  

186

  

554

  

550

Amortization of Wilson Wolf intangible assets and acquired inventory

 

2,491

  

4,208

  

7,471

  

12,623

Acquisition related expenses and other

 

5,109

  

3,432

  

8,923

  

2,609

Certain litigation charges

 

38,927

  

  

40,606

  

Stock-based compensation, inclusive of employer taxes

 

11,629

  

8,358

  

37,504

  

32,810

Restructuring and restructuring-related costs

 

716

  

1,550

  

15,027

  

7,157

Investment (gain) loss and other non-operating

 

  

  

  

(283)

Impairment (recovery) of assets held-for-sale

 

(3,655)

  

  

(3,655)

  

6,038

Impact of business held-for-sale1)

 

  

(78)

  

479

  

(78)

Adjusted EBITDA

$

122,224

 

$

109,343

 

$

314,054

 

$

299,916

 

1) Since December 31, 2023, the Company has a business that has met the held-for-sale criteria.

BIO-TECHNE CORPORATION

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(In thousands)

(Unaudited)

 
       
  

NINE MONTHS

  

ENDED

  

3/31/2025

 

3/31/2024

CASH FLOWS FROM OPERATING ACTIVITIES

      

Net earnings

 

$

91,078

 

$

127,517

Adjustments to reconcile net earnings to net cash provided by operating activities

      

Depreciation and amortization

  

82,792

  

83,654

Costs recognized on sale of acquired inventory

  

554

  

550

Deferred income taxes

  

(18,825)

  

(29,896)

Stock-based compensation expense

  

36,283

  

30,979

Fair value adjustment to available-for-sale investments

  

  

(283)

(Gain) Loss on equity method investment

  

169

  

6,042

Asset impairment restructuring

  

9,961

  

Fair value adjustment to contingent consideration payable

  

  

(3,500)

Impairment (recovery) of assets held-for-sale

  

(3,655)

  

6,038

Other operating activities

  

(9,002)

  

2,384

Net cash provided by (used in) operating activities

  

189,355

  

223,485

CASH FLOWS FROM INVESTING ACTIVITIES

      

Proceeds from sale of available-for-sale investments

  

1,085

  

23,759

Purchases of available-for-sale investments

  

  

(5,526)

Additions to property and equipment

  

(26,116)

  

(44,897)

Acquisitions, net of cash acquired

  

  

(169,707)

Distributions from (Investments in) Wilson Wolf

  

2,653

  

2,149

Investment in Spear Bio

  

(15,000)

  

Proceeds from sale of assets held-for-sale

  

1,789

  

Net cash provided by (used in) investing activities

  

(35,589)

  

(194,222)

CASH FLOWS FROM FINANCING ACTIVITIES

      

Cash dividends

  

(38,004)

  

(37,792)

Proceeds from stock option exercises

  

45,513

  

38,001

Long-term debt activity, net

  

11,000

  

39,000

Re-purchases of common stock

  

(175,674)

  

(80,042)

Taxes paid on RSUs and net share settlements

  

(6,288)

  

(21,470)

Net cash provided by (used in) financing activities

  

(163,453)

  

(62,303)

Effect of exchange rate changes on cash and cash equivalents

  

(1,434)

  

(7,616)

Net increase (decrease) in cash and cash equivalents

  

(11,121)

  

(40,656)

Cash and cash equivalents at beginning of period

  

151,791

  

180,571

Cash and cash equivalents at end of period

 

$

140,670

 

$

139,915

 

Stock Quote

Featured Stock

Recursion

Recursion Pharmaceuticals is a clinical stage TechBio company leading the space by decoding biology to industrialize drug discovery. Enabling its mission is the Recursion OS, a platform built across diverse technologies that continuously expands one of the world’s largest....

CLICK TO LEARN MORE

Featured Stock

Terns Pharmaceuticals

Terns Pharmaceuticals is a clinical-stage biopharmaceutical company developing a portfolio of small-molecule product candidates to address serious diseases, including oncology and obesity. Terns’ pipeline contains three clinical stage development programs including GLP-1 receptor...

CLICK TO LEARN MORE

End of content

No more pages to load

Next page