Eton Pharmaceuticals Reports First Quarter 2025 Financial Results
- Rilancio di successo di INCRELEX per una rara condizione endocrinologica pediatrica
- Licenza concessa a Esteve Pharmaceuticals per i diritti internazionali di INCRELEX con un pagamento iniziale di 4,3 milioni di dollari
- Rilancio di GALZIN per la malattia di Wilson con il programma di supporto Eton Cares
- Presentazione della NDA per ET-600 dopo risultati positivi degli studi clinici
- Preparazione per il potenziale lancio di ET-400 con data PDUFA fissata al 28 maggio
- EPS GAAP del primo trimestre pari a $(0,06) e EPS Non-GAAP di 0,07 dollari
- Generato un flusso di cassa operativo di 2,1 milioni di dollari con 17,4 milioni di dollari di liquidità disponibile
- Re-lanzamiento exitoso de INCRELEX para una rara condición endocrinológica pediátrica
- Cesión de derechos internacionales de INCRELEX a Esteve Pharmaceuticals por un pago inicial de 4,3 millones de dólares
- Re-lanzamiento de GALZIN para la enfermedad de Wilson con el programa de apoyo Eton Cares
- Presentación de NDA para ET-600 tras resultados positivos en estudios clínicos
- Preparativos para el posible lanzamiento de ET-400 con fecha PDUFA el 28 de mayo
- EPS GAAP del primer trimestre de $(0,06) y EPS Non-GAAP de 0,07 dólares
- Generó un flujo de caja operativo de 2,1 millones de dólares con 17,4 millones de dólares en efectivo disponible
- 희귀 소아 내분비 질환 치료제 INCRELEX 성공적 재출시
- INCRELEX 국제 권리를 Esteve Pharmaceuticals에 430만 달러 선급금으로 라이선스 아웃
- Eton Cares 지원 프로그램과 함께 Wilson 병 치료제 GALZIN 재출시
- 긍정적인 임상 결과 후 ET-600 NDA 제출
- 5월 28일 PDUFA 일정에 맞춰 ET-400 잠재적 출시 준비
- 1분기 GAAP 주당순손실 $(0.06), Non-GAAP 주당순이익 $0.07 기록
- 운영 현금 흐름 210만 달러 창출, 현금 보유액 1,740만 달러
- Relancement réussi d'INCRELEX pour une maladie endocrinologique pédiatrique rare
- Licence des droits internationaux d'INCRELEX à Esteve Pharmaceuticals pour un paiement initial de 4,3 millions de dollars
- Relancement de GALZIN pour la maladie de Wilson avec le programme de soutien Eton Cares
- Dépôt de la NDA pour ET-600 suite à des résultats positifs d'études cliniques
- Préparation au lancement potentiel d'ET-400 avec une date PDUFA fixée au 28 mai
- Bénéfice par action GAAP du premier trimestre de $(0,06) et bénéfice par action Non-GAAP de 0,07 dollar
- Flux de trésorerie opérationnel généré de 2,1 millions de dollars avec 17,4 millions de dollars de liquidités disponibles
- Erfolgreiche Wiedervermarktung von INCRELEX für eine seltene pädiatrische endokrinologische Erkrankung
- Auslizenzierung der internationalen Rechte von INCRELEX an Esteve Pharmaceuticals für eine Vorauszahlung von 4,3 Mio. US-Dollar
- Wiedervermarktung von GALZIN für die Wilson-Krankheit mit dem Unterstützungsprogramm Eton Cares
- Einreichung der NDA für ET-600 nach positiven klinischen Studienergebnissen
- Vorbereitung auf den möglichen Launch von ET-400 mit PDUFA-Termin am 28. Mai
- Q1 GAAP EPS von $(0,06) und Non-GAAP EPS von 0,07 US-Dollar
- Generierung eines operativen Cashflows von 2,1 Mio. US-Dollar bei 17,4 Mio. US-Dollar liquiden Mitteln
- Record Q1 revenue of $17.3M with 76% YoY growth in product sales
- 17th consecutive quarter of sequential product sales growth
- Successful relaunch of INCRELEX with significant new patient additions
- Secured $4.3M upfront payment for INCRELEX international rights
- Generated positive operating cash flow of $2.1M
- Three expected product launches in 2025
- Positive adjusted EBITDA of $3.7M, up from $0.5M in prior year
- GAAP net loss of $1.6M ($0.06 per share), increased from $0.8M loss year-over-year
- Increased R&D expenses to $1.2M from $0.7M year-over-year
- Higher G&A expenses at $9.2M versus $5.2M in prior year
- $2.2M NDA application fee for ET-600 to impact Q2 expenses
Insights
Eton reports strong Q1 results with 76% product sales growth and pipeline advancements despite posting a GAAP loss.
Eton Pharmaceuticals delivered an impressive Q1 2025 with
The quarter showcased Eton's strategic expansion in rare disease treatments. The company successfully relaunched INCRELEX, a biologic for Severe Primary IGF-1 Deficiency, with promising early patient adoption. Additionally, Eton established a Wilson disease franchise through the acquisition and relaunch of GALZIN (zinc acetate) capsules and introduced the ET-700 development program.
Pipeline momentum is evident with multiple catalysts ahead. The company submitted an NDA for ET-600 following positive clinical results and is poised for the potential launch of ET-400 following its PDUFA date of May 28th. Management believes ET-400 could help capture a greater share of the estimated
On the financial front, gross profit reached
Notably, Eton has diversified its revenue streams by out-licensing ex-US rights to INCRELEX, securing a
- Q1 2025 revenue of
$17.3 million , with product sales of$14.0 million , representing76% growth over Q1 2024 and the 17th straight quarter of sequential product sales growth - Q1 2025 basic and fully diluted GAAP EPS of
$(0.06) , Non-GAAP fully diluted EPS of$0.07 , and Adjusted EBITDA of$3.7 million - Relaunched pediatric endocrinology biologic INCRELEX® in the U.S. and out-licensed international rights
- Established Wilson disease franchise with the acquisition and relaunch of GALZIN® (zinc acetate) capsules and the introduction of product candidate ET-700
- Announced positive pivotal clinical study results for ET-600 and submitted its New Drug Application (NDA) to the U.S. Food and Drug Administration (FDA)
- Management to hold conference call today at 4:30pm ET
DEER PARK, Ill., May 13, 2025 (GLOBE NEWSWIRE) -- Eton Pharmaceuticals, Inc (“Eton” or “the Company”) (Nasdaq: ETON), an innovative pharmaceutical company focused on developing and commercializing treatments for rare diseases, today reported financial results for the quarter ended March 31, 2025.
“The first quarter was another exceptional quarter for Eton. We reported record financial results, launched two recently acquired commercial products, and achieved critical milestones with the advancement of our development pipeline. In its first quarter of relaunch, INCRELEX is already tracking ahead of our expectations, with a significant number of new patients added to therapy in the first quarter, and we are confident that it has a long runway for growth in the years ahead. In March, we relaunched GALZIN with our full Eton Cares patient support program to a strong reception in the Wilson disease community. As part of our commitment to investing in Wilson disease, we also announced our ET-700 development program, which we believe has the potential to drastically improve the lives of Wilson disease patients.” said Sean Brynjelsen, CEO of Eton Pharmaceuticals.
“We are now less than one month away from a potential launch of ET-400. We have been actively engaged with the FDA as part of the ongoing review, and we remain prepared to launch quickly upon potential approval on its Prescription Drug User Fee Act (PDUFA) date of May 28th. With three expected product launches this year and several late-stage candidates progressing in development, 2025 is shaping up to be another monumental year for Eton as we further solidify our place as a leading ultra-rare disease company,” concluded Brynjelsen.
First Quarter and Recent Business Highlights
17th straight quarter of sequential growth in product sales. Eton reported first quarter 2025 product sales of
Relaunched INCRELEX and increased number of active patients. INCRELEX is a biologic product used for the treatment of an ultra-rare pediatric endocrinology condition called Severe Primary IGF-1 Deficiency (SPIGFD) that is estimated to impact approximately 200 children in the United States. Eton closed the acquisition in late December and relaunched the product in the U.S. in January. Eton is making significant investments to raise awareness, increase education, and provide patient support for the product, and has already seen a significant number of new patients initiate treatment in 2025.
Preparing for the anticipated second quarter launch of ET-400. With product inventory on hand, and a specialty sales force and promotional campaigns ready to go live, the Company is prepared to launch ET-400 shortly after its scheduled May 28th PDUFA goal date. If approved, Eton believes ET-400 will allow the Company to capture a greater percentage of the estimated
Relaunched GALZIN and announced internal development program ET-700 to further invest in advancing treatment options for Wilson disease. Eton added GALZIN to its metabolic portfolio in January and relaunched the product in March with its newly deployed metabolic sales force and its Eton Cares patient support program. Eton has increased access with Eton Cares, which provides
Out-licensed ex-US rights to INCRELEX. During the first quarter, Eton out-licensed INCRELEX commercial rights in territories outside of the U.S. to Esteve Pharmaceuticals, S.A. (“Esteve”). Esteve will license the ex-U.S. rights for up to ten years and Eton will supply product at a fixed transfer price. Under the terms of the transaction, Eton will receive a
Submitted NDA for ET-600. During the quarter, ET-600 passed its pivotal bioequivalence study, and the Company submitted an NDA for the product candidate in late April. ET-600 is a proprietary, patented oral solution of desmopressin under development for the treatment of central diabetes insipidus.
The Company expects to receive a 10-month FDA review, which could allow for potential approval and launch in the first quarter of 2026.
First Quarter Financial Results
Net Revenue: Net revenues for the first quarter of 2025 were
Product sales and royalty revenue were
The company continues to expect to exit 2025 at an approximately
Gross Profit: Gross profit for the first quarter of 2025 was
Adjusted gross profit, which adjusts for the impact of acquired inventory step-up adjustments and intangible amortization, was
The Company continues to expect to report full year 2025 adjusted gross profit of approximately
Research and Development (R&D) Expenses: R&D expenses for the first quarter of 2025 were
In April, the Company paid
General and Administrative (G&A) Expenses: G&A expenses for the first quarter of 2025 were
Adjusted G&A expense, which removes share-based compensation, transaction-related costs, and other one-time expenses, was
Adjusted Earnings Before Interest, Taxes, Depreciation and Amortization (Adjusted EBITDA): Adjusted EBITDA for the first quarter of 2025 was
Net Income/Loss: Net loss for the first quarter of 2025 was
On a non-GAAP basis, the Company reported net income of
For a reconciliations of GAAP net loss to Earnings Before Interest, Taxes, Depreciation and Amortization EBITDA (“EBITDA”), Adjusted EBITDA and adjusted Non-GAAP basic and fully diluted earnings per share to the most directly comparable GAAP financial measure, please see the tables below.
Cash Position: As of March 31, 2025, the Company had cash and cash equivalents of
Conference Call and Webcast Information
As previously announced, Eton Pharmaceuticals will host its first quarter 2025 conference call as follows:
Date: May 13, 2025
Time: 4:30 p.m. ET (3:30 p.m. CT)
Dial In* (Audio Only): Click Here
Webcast: Click Here
In addition to taking live questions from participants on the conference call, management will be answering emailed questions from investors. Investors can email questions to: investorrelations@etonpharma.com.
The live webcast can be accessed on the Investors section of Eton’s website at https://ir.etonpharma.com/. An archived webcast will be available on Eton’s website approximately two hours after the completion of the event and for 30 days thereafter.
* Conference call participants should register to obtain their dial-in and passcode details. Please be sure to register using a valid email address.
About Eton Pharmaceuticals
Eton is an innovative pharmaceutical company focused on developing and commercializing treatments for rare diseases. The Company currently has seven commercial rare disease products: INCRELEX®, ALKINDI SPRINKLE®, GALZIN®, PKU GOLIKE®, Carglumic Acid, Betaine Anhydrous, and Nitisinone. The Company has six additional product candidates in late-stage development: ET-400, ET-600, Amglidia®, ET-700, ET-800 and ZENEO® hydrocortisone autoinjector. For more information, please visit our website at www.etonpharma.com.
Forward-Looking Statements
Statements contained in this press release regarding matters that are not historical facts are “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, including statements associated with the expected ability of Eton to undertake certain activities and accomplish certain goals and objectives. These statements include but are not limited to statements regarding Eton’s business strategy, Eton’s plans to develop and commercialize its product candidates, the safety and efficacy of Eton’s product candidates, Eton’s plans and expected timing with respect to regulatory filings and approvals, and the size and growth potential of the markets for Eton’s product candidates. Because such statements are subject to risks and uncertainties, actual results may differ materially from those expressed or implied by such forward-looking statements. Words such as “believes,” “anticipates,” “plans,” “expects,” “intends,” “will,” “goal,” “potential” and similar expressions are intended to identify forward-looking statements. These forward-looking statements are based upon Eton’s current expectations and involve assumptions that may never materialize or may prove to be incorrect. Actual results and the timing of events could differ materially from those anticipated in such forward-looking statements as a result of various risks and uncertainties, which include, without limitation, risks associated with the process of discovering, developing and commercializing drugs that are safe and effective for use as human therapeutics, and in the endeavor of building a business around such drugs. These and other risks concerning Eton’s development programs and financial position are described in additional detail in Eton’s filings with the Securities and Exchange Commission. All forward-looking statements contained in this press release speak only as of the date on which they were made. Eton undertakes no obligation to update such statements to reflect events that occur or circumstances that exist after the date on which they were made.
Non-GAAP Financial Measures
In addition to the Company’s results of operations determined in accordance with U.S. generally accepted accounting principles (GAAP), which are presented and discussed above, management also utilizes Adjusted EBITDA, an unaudited financial measure that is not calculated in accordance with GAAP, to evaluate the Company’s financial results and performance and to plan and forecast future periods. Adjusted EBITDA is considered a “non-GAAP” financial measure within the meaning of Regulation G promulgated by the SEC. Management believes that this non-GAAP financial measure reflects an additional way of viewing aspects of the Company’s operations that, when viewed with GAAP results, provides a more complete understanding of the Company’s results of operations and the factors and trends affecting its business. Management believes Adjusted EBITDA provides meaningful supplemental information regarding the Company’s performance because (i) it allows for greater transparency with respect to key metrics used by management in its financial and operational decision-making; (ii) it excludes the impact of non-cash or, when specified, non-recurring items that are not directly attributable to the Company’s core operating performance and that may obscure trends in the Company’s core operating performance; and (iii) it is used by institutional investors and the analyst community to help analyze the Company’s results. However, Adjusted EBITDA and any other non-GAAP financial measures should be considered as a supplement to, and not as a substitute for, or superior to, the corresponding measures calculated in accordance with GAAP. Further, non-GAAP financial measures used by the Company and the way they are calculated may differ from the non-GAAP financial measures or the calculations of the same non-GAAP financial measures used by other companies, including the Company’s competitors.
Adjusted EBITDA
The Company defines Adjusted EBITDA as net loss, excluding the effects of stock-based compensation and expenses, interest, taxes, depreciation, amortization, investment loss, net, and, if any and when specified, other non-recurring income or expense items. Management believes that the most directly comparable GAAP financial measure to Adjusted EBITDA is net loss. Adjusted EBITDA has limitations and should not be considered as an alternative to gross profit or net loss as a measure of operating performance or to net cash provided by (used in) operating, investing, or financing activities as a measure of ability to meet cash needs.
Investor Relations:
Lisa M. Wilson, In-Site Communications, Inc.
T: 212-452-2793
E: lwilson@insitecony.com
The following is a reconciliation of Adjusted EBITDA, a non-GAAP measure, to the most comparable GAAP measure, net loss, for the three months ended March 31, 2025 and for the same period in 2024:
Eton Pharmaceuticals, Inc. Statements of Operations (In thousands, except per share amounts) (Unaudited) | ||||||||
For the three months ended | ||||||||
March 31, | March 31, | |||||||
2025 | 2024 | |||||||
Revenues: | ||||||||
Licensing revenue | $ | 3,286 | $ | — | ||||
Product sales and royalties, net | 13,996 | 7,966 | ||||||
Total net revenues | 17,282 | 7,966 | ||||||
Cost of sales: | ||||||||
Licensing revenue | 825 | — | ||||||
Product sales and royalties | 6,596 | 2,959 | ||||||
Total cost of sales | 7,421 | 2,959 | ||||||
Gross profit | 9,861 | 5,007 | ||||||
Operating expenses: | ||||||||
Research and development | 1,161 | 651 | ||||||
General and administrative | 9,170 | 5,156 | ||||||
Total operating expenses | 10,331 | 5,807 | ||||||
Loss from operations | (470 | ) | (800 | ) | ||||
Other expense: | ||||||||
Interest and other expense, net | (1,028 | ) | (11 | ) | ||||
Loss before income tax expense | (1,498 | ) | (811 | ) | ||||
Income tax expense | 74 | — | ||||||
Net loss | $ | (1,572 | ) | $ | (811 | ) | ||
Net loss per share, basic and diluted | $ | (0.06 | ) | $ | (0.03 | ) | ||
Weighted average number of common shares outstanding, basic and diluted | 26,886 | 25,763 |
Eton Pharmaceuticals, Inc. Balance Sheets (In thousands, except share and per share amounts) | ||||||||
March 31, 2025 | December 31, 2024 | |||||||
(Unaudited) | ||||||||
Assets | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 17,420 | $ | 14,936 | ||||
Accounts receivable, net | 16,400 | 5,361 | ||||||
Inventories, net | 13,621 | 15,232 | ||||||
Prepaid expenses and other current assets | 2,519 | 5,492 | ||||||
Total current assets | 49,960 | 41,021 | ||||||
Property and equipment, net | 22 | 34 | ||||||
Intangible assets, net | 33,880 | 34,881 | ||||||
Operating lease right-of-use assets, net | 158 | 175 | ||||||
Other long-term assets, net | 12 | 12 | ||||||
Total assets | $ | 84,032 | $ | 76,123 | ||||
Liabilities and stockholders’ equity | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 4,872 | $ | 4,167 | ||||
Accrued Medicaid rebates | 12,937 | 6,866 | ||||||
Accrued liabilities | 7,541 | 8,914 | ||||||
Total current liabilities | 25,350 | 19,947 | ||||||
Long-term debt, net of discount and including accrued fees | 29,992 | 29,811 | ||||||
Operating lease liabilities, net of current portion | 87 | 107 | ||||||
Other long-term liabilities | 4,153 | 1,830 | ||||||
Total liabilities | 59,582 | 51,695 | ||||||
Commitments and contingencies | ||||||||
Stockholders’ equity | ||||||||
Common stock, | 27 | 27 | ||||||
Additional paid-in capital | 133,888 | 132,294 | ||||||
Accumulated deficit | (109,465 | ) | (107,893 | ) | ||||
Total stockholders’ equity | 24,450 | 24,428 | ||||||
Total liabilities and stockholders’ equity | $ | 84,032 | $ | 76,123 |
Eton Pharmaceuticals, Inc. Statements of Cash Flows (In thousands) (Unaudited) | ||||||||
Three months ended | Three months ended | |||||||
March 31, 2025 | March 31, 2024 | |||||||
Cash flows from operating activities | ||||||||
Net loss | $ | (1,572 | ) | $ | (811 | ) | ||
Adjustments to reconcile net loss to net cash from operating activities: | ||||||||
Stock-based compensation | 1,200 | 821 | ||||||
Depreciation and amortization | 1,013 | 234 | ||||||
Inventory step-up | 1,142 | — | ||||||
Non-cash lease expense | 17 | 18 | ||||||
Debt discount amortization and non-cash interest expenses | 294 | 25 | ||||||
Changes in operating assets and liabilities: | ||||||||
Accounts receivable | (11,039 | ) | (829 | ) | ||||
Inventories | 468 | (1,407 | ) | |||||
Prepaid expenses and other assets | 2,973 | 79 | ||||||
Accounts payable | 705 | 414 | ||||||
Accrued Medicaid rebates | 6,071 | 622 | ||||||
Accrued liabilities | (1,373 | ) | (1,639 | ) | ||||
Other non-current assets and liabilities | 2,191 | — | ||||||
Net cash from operating activities | 2,090 | (2,473 | ) | |||||
Cash flows from investing activities | ||||||||
Purchases of product license rights | — | (1,868 | ) | |||||
Purchases of property and equipment | — | (14 | ) | |||||
Net cash from investing activities | — | (1,882 | ) | |||||
Cash flows from financing activities | ||||||||
Repayment of long-term debt | — | (385 | ) | |||||
Proceeds from stock option exercises | 394 | 7 | ||||||
Net cash from financing activities | 394 | (378 | ) | |||||
Change in cash and cash equivalents | 2,484 | (4,733 | ) | |||||
Cash and cash equivalents at beginning of period | 14,936 | 21,388 | ||||||
Cash and cash equivalents at end of period | $ | 17,420 | $ | 16,655 | ||||
Supplemental disclosures of cash flow information | ||||||||
Cash paid for interest | $ | 642 | $ | 190 | ||||
Cash paid for income taxes | $ | 8 | $ | — |
Eton Pharmaceuticals, Inc. Adjusted non-GAAP EBITDA Calculation and US GAAP to Non-GAAP Reconciliation (in thousands, except per share amounts) (Unaudited) | ||||||||
For the three months ended | ||||||||
March 31, | March 31, | |||||||
2025 | 2024 | |||||||
GAAP net loss | $ | (1,572 | ) | $ | (811 | ) | ||
Depreciation (1) | 12 | 14 | ||||||
Intangible amortization expense (2) | 1,001 | 220 | ||||||
Interest expense (including debt discount amortization and non-cash interest expenses) | 1,163 | 238 | ||||||
Income tax expense | 74 | — | ||||||
EBITDA | $ | 678 | $ | (339 | ) | |||
Other non-GAAP adjustments: | ||||||||
Inventory step-up expense (3) | 1,142 | — | ||||||
Stock-based compensation (4) | 1,200 | 821 | ||||||
Severance expense (5) | 335 | — | ||||||
Divestiture-related costs (6) | 320 | — | ||||||
Total of Other non-GAAP adjustments | 2,997 | 821 | ||||||
Adjusted EBITDA | $ | 3,675 | $ | 482 | ||||
GAAP loss before income tax | $ | (1,498 | ) | $ | (811 | ) | ||
Non-GAAP adjustments: | ||||||||
Depreciation (1) | 12 | 14 | ||||||
Intangible amortization expense (2) | 1,001 | 220 | ||||||
Inventory step-up expense (3) | 1,142 | — | ||||||
Share-based compensation (4) | 1,200 | 821 | ||||||
Severance expense (5) | 335 | — | ||||||
Divestiture-related costs (6) | 320 | — | ||||||
Total pre-tax non-GAAP adjustments | 4,010 | 1,055 | ||||||
Income tax effect of pre-tax non-GAAP adjustments (7) | 117 | — | ||||||
Total non-GAAP adjustments | 3,893 | 1,055 | ||||||
Non-GAAP Net Income | $ | 2,395 | $ | 244 | ||||
Weighted average number of common shares outstanding, basic | 26,886 | 25,763 | ||||||
Weighted average number of common shares outstanding, diluted | 31,017 | 31,706 | ||||||
GAAP loss per share - Basic | $ | (0.06 | ) | $ | (0.03 | ) | ||
Non-GAAP adjustments | 0.14 | 0.04 | ||||||
Non-GAAP earnings per share - Basic | $ | 0.08 | $ | 0.01 | ||||
GAAP loss per share - Basic | $ | (0.06 | ) | $ | (0.03 | ) | ||
Non-GAAP adjustments | 0.13 | 0.03 | ||||||
Non-GAAP earnings per share - Diluted | $ | 0.07 | $ | — |
(1 | ) | Represents depreciation expense related to our property and equipment. |
(2 | ) | Intangible amortization expenses are associated with our intellectual property rights related to INCRELEX®, GALZIN®, PKU GOLIKE®, Carglumic Acid, Betaine Anhydrous, and Nitisinone. |
(3 | ) | During the three months ended March 31, 2025, we recognized in cost of sales |
(4 | ) | Represents share-based compensation expense associated with our stock option and restricted stock unit stock unit grants to our employees and non-employee directors and our employee share purchase plan. |
(5 | ) | Represents severance and benefit expenses associated with role redundancy within commercial operations during the three months ended March 31, 2025. |
(6 | ) | Represents legal expense and other divestiture-related costs associated with the out-licensing of the INCRELEX® commercial rights in territories outside of the U.S. |
(7 | ) | Income tax adjustments on pre-tax non-GAAP adjustments represent the estimated income tax impact of each pre-tax non-GAAP adjustment based on the effective income tax rate for the period. As discussed further in Note 9, we are in a full income tax valuation allowance position and the income tax adjustments |
on pre-tax non-GAAP adjustment is commensurate with the performance measure. |
Eton Pharmaceuticals, Inc. First Quarter 2025 GAAP to Non-GAAP Net Income (Loss) Reconciliation (in thousands, except per share amounts) (Unaudited) | ||||||||||||||||||||||||||||
GAAP Net Loss | Depreciation and Intangible Amortization | Inventory Step-Up Expense | Stock Based Compensation | Severance Expense | Divestiture Related Costs | Non-GAAP Net Income | ||||||||||||||||||||||
Revenues: | ||||||||||||||||||||||||||||
Licensing revenue | $ | 3286 | $ | — | $ | — | $ | — | $ | — | $ | — | $ | 3,286 | ||||||||||||||
Product sales and royalties | 13,996 | — | — | — | — | — | 13,996 | |||||||||||||||||||||
Total net revenues | 17,282 | — | — | — | — | — | 17,282 | |||||||||||||||||||||
Cost of sales: | ||||||||||||||||||||||||||||
Licensing revenue | 825 | — | — | — | — | — | 825 | |||||||||||||||||||||
Product sales and royalties | 6,596 | (1,001 | ) | (1,142 | ) | — | — | — | 4,453 | |||||||||||||||||||
Total cost of sales | 7,421 | (1,001 | ) | (1,142 | ) | — | — | — | 5,278 | |||||||||||||||||||
Gross profit | 9,861 | 1,001 | 1,142 | — | — | — | 12,004 | |||||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||||||
Research and development | 1,161 | — | — | (39 | ) | — | — | 1,122 | ||||||||||||||||||||
General and administrative | 9,170 | (12 | ) | — | (1,161 | ) | (335 | ) | (320 | ) | 7,342 | |||||||||||||||||
Total operating expenses | 10,331 | (12 | ) | — | (1,200 | ) | (335 | ) | (320 | ) | 8,464 | |||||||||||||||||
(Loss) income from operations | (470 | ) | 1,013 | 1,142 | 1,200 | 335 | 320 | 3,540 | ||||||||||||||||||||
Other expense: | ||||||||||||||||||||||||||||
Interest and other expense, net | (1,028 | ) | — | — | — | — | — | (1,028 | ) | |||||||||||||||||||
(Loss) income before income tax expense | (1,498 | ) | 1,013 | 1,142 | 1,200 | 335 | 320 | 2,512 | ||||||||||||||||||||
Income tax expense | 74 | 11 | 12 | 13 | 4 | 3 | 117 | |||||||||||||||||||||
Net (loss) income | $ | (1,572 | ) | $ | 1,002 | $ | 1,130 | $ | 1,187 | $ | 331 | $ | 317 | $ | 2,395 | |||||||||||||
Net loss (income) per share, basic | $ | (0.06 | ) | $ | 0.04 | $ | 0.04 | $ | 0.04 | $ | 0.01 | $ | 0.01 | $ | 0.08 | |||||||||||||
Net loss (income) per share, diluted | $ | (0.06 | ) | $ | 0.03 | $ | 0.04 | $ | 0.04 | $ | 0.01 | $ | 0.01 | $ | 0.07 | |||||||||||||
Weighted average number of common shares outstanding, basic | 26,886 | |||||||||||||||||||||||||||
Weighted average number of common shares outstanding, diluted | 31,017 |
