| ORTHOPEDIATRICS CORP. | | |
|
|
| | | | | | | | | | | | | |
| | |
Per Share
|
| |
Total
|
| ||||||
Public offering price | | | | $ | 27.00 | | | | | $ | 40,500,000 | | |
Underwriting discount(1) | | | | $ | 1.62 | | | | | $ | 2,430,000 | | |
Proceeds, before expenses, to OrthoPediatrics Corp. | | | | $ | 25.38 | | | | | $ | 38,070,000 | | |
| | | | | | | | | | | | | |
| | |
Page
|
| |||
PROSPECTUS SUPPLEMENT | | | | | | | |
| | | | S-ii | | | |
| | | | S-iii | | | |
| | | | S-1 | | | |
| | | | S-12 | | | |
| | | | S-18 | | | |
| | | | S-19 | | | |
| | | | S-20 | | | |
| | | | S-21 | | | |
| | | | S-22 | | | |
| | | | S-27 | | | |
| | | | S-35 | | | |
| | | | S-35 | | | |
| | | | S-35 | | | |
| | | | S-35 | | | |
PROSPECTUS | | | |||||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 16 | | | |
| | | | 23 | | | |
| | | | 25 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 31 | | | |
| | | | 31 | | |
| | |
Year Ended December 31,
|
| |
Nine Months Ended September 30,
|
| ||||||||||||||||||||||||
(in thousands, except share and per
share information) |
| |
2015
|
| |
2016
|
| |
2017
|
| |
2017
|
| |
2018
|
| |||||||||||||||
Statement of operations data: | | | | | | | |||||||||||||||||||||||||
Net revenue
|
| | | $ | 31,004 | | | | | $ | 37,298 | | | | | $ | 45,620 | | | | | $ | 33,939 | | | | | $ | 42,991 | | |
Cost of revenue
|
| | | | 9,367 | | | | | | 10,931 | | | | | | 11,170 | | | | | | 8,321 | | | | | | 10,825 | | |
Gross profit
|
| | | | 21,637 | | | | | | 26,367 | | | | | | 34,450 | | | | | | 25,618 | | | | | | 32,166 | | |
Operating expenses: | | | | | | | |||||||||||||||||||||||||
Sales and marketing
|
| | | | 15,033 | | | | | | 16,661 | | | | | | 20,527 | | | | | | 15,122 | | | | | | 20,005 | | |
General and administrative
|
| | | | 11,407 | | | | | | 11,631 | | | | | | 16,972 | | | | | | 10,282 | | | | | | 16,393 | | |
Initial public offering costs
|
| | | | — | | | | | | 1,979 | | | | | | — | | | | | | — | | | | | | — | | |
Research and development
|
| | | | 1,789 | | | | | | 2,223 | | | | | | 3,423 | | | | | | 2,482 | | | | | | 3,455 | | |
Total operating expenses
|
| | | | 28,229 | | | | | | 32,494 | | | | | | 40,922 | | | | | | 27,886 | | | | | | 39,853 | | |
Operating loss
|
| | | | (6,592) | | | | | | (6,127) | | | | | | (6,472) | | | | | | (2,268) | | | | | | (7,687) | | |
Other expenses: | | | | | | | |||||||||||||||||||||||||
Interest expense
|
| | | | 1,230 | | | | | | 1,476 | | | | | | 2,490 | | | | | | 1,857 | | | | | | 1,722 | | |
Other expense (income)
|
| | | | 31 | | | | | | (1,031) | | | | | | (30) | | | | | | (38) | | | | | | 148 | | |
Total other expenses
|
| | | | 1,261 | | | | | | 445 | | | | | | 2,460 | | | | | | 1,819 | | | | | | 1,870 | | |
Net loss from continuing operations
|
| | | | (7,853) | | | | | | (6,572) | | | | | | (8,932) | | | | | | (4,087) | | | | | | (9,557) | | |
(Gain) loss from discontinued operations
|
| | | | 38 | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Net loss
|
| | | $ | (7,891) | | | | | $ | (6,572) | | | | | $ | (8,932) | | | | | $ | (4,087) | | | | | $ | (9,557) | | |
Net loss attributable to common
stockholders |
| | | $ | (12,688) | | | | | $ | (12,448) | | | | | $ | (23,530) | | | | | $ | (8,451) | | | | | $ | (9,557) | | |
Weighted average shares – basic
and diluted |
| | | | 1,744,356 | | | | | | 1,744,356 | | | | | | 4,017,330 | | | | | | 1,754,576 | | | | | | 12,417,972 | | |
Net loss per share attributable to
common stockholders(1): |
| | | | | | |||||||||||||||||||||||||
Basic and diluted
|
| | | $ | (7.27) | | | | | $ | (7.14) | | | | | $ | (5.86) | | | | | $ | (4.82) | | | | | $ | (0.77) | | |
|
| | |
As of September 30, 2018
|
| |||||||||
(in thousands)
|
| |
Actual
|
| |
As
Adjusted(1) |
| ||||||
Balance sheet data: | | | | ||||||||||
Cash
|
| | | $ | 24,463 | | | | | $ | 62,183 | | |
Working capital(2)
|
| | | | 50,928 | | | | | | 88,648 | | |
Total assets
|
| | | | 76,878 | | | | | | 114,598 | | |
Total long-term liabilities
|
| | | | 25,277 | | | | | | 25,277 | | |
Total liabilities
|
| | | | 36,193 | | | | | | 36,193 | | |
Total stockholders’ equity
|
| | | | 40,685 | | | | | | 78,405 | | |
| | |
Three Months Ended
September 30, |
| |
Nine Months Ended
September 30, |
| ||||||||||||||||||
| | |
(Unaudited)
(In Thousands) |
| |||||||||||||||||||||
| | |
2018
|
| |
2017
|
| |
2018
|
| |
2017
|
| ||||||||||||
Net Loss
|
| | | $ | (1,865) | | | | | $ | (1,537) | | | | | $ | (9,557) | | | | | $ | (4,087) | | |
Interest expense, net
|
| | | | 608 | | | | | | 761 | | | | | | 1,722 | | | | | | 1,856 | | |
Other expense (income)
|
| | | | 85 | | | | | | 20 | | | | | | 148 | | | | | | (38) | | |
Depreciation and amortization
|
| | | | 777 | | | | | | 656 | | | | | | 2,177 | | | | | | 1,748 | | |
Stock-based compensation
|
| | | | 594 | | | | | | 394 | | | | | | 1,239 | | | | | | 1,121 | | |
Accelerated vesting of restricted stock upon our IPO
|
| | | | — | | | | | | — | | | | | | 1,986 | | | | | | — | | |
Public company costs
|
| | | | 340 | | | | | | — | | | | | | 1,014 | | | | | | — | | |
Non-recurring professional services fees
|
| | | | 473 | | | | | | — | | | | | | 2,241 | | | | | | — | | |
Adjusted EBITDA
|
| | | $ | 1,012 | | | | | $ | 294 | | | | | $ | 970 | | | | | $ | 600 | | |
|
|
Public offering price per share
|
| | | | | | | | | $ | 27.00 | | |
|
Historical net tangible book value per share as of September 30, 2018
|
| | | $ | 3.00 | | | | | | | | |
|
Increase in net tangible book value per share attributable to investors purchasing shares in this offering
|
| | | | 2.32 | | | | | | | | |
|
As adjusted net tangible book value per share as of September 30, 2018
|
| | | | | | | | | | 5.32 | | |
|
Dilution per share to new investors in this offering
|
| | | | | | | | | $ | 21.68 | | |
|
| | |
As of September 30, 2018
|
| | |||||||||||
(in thousands, except share and per share information)
|
| |
Actual
|
| |
As Adjusted
|
| | ||||||||
Cash
|
| | | $ | 24,463 | | | | | $ | 62,183 | | | | ||
Total debt
|
| | | $ | 25,394 | | | | | $ | 25,394 | | | | ||
Stockholders’ equity: | | | | | ||||||||||||
Common stock, $0.00025 par value; 50,000,000 shares authorized; 12,807,520 shares issued and outstanding, actual; 14,307,520 shares issued and outstanding, as adjusted
|
| | | | 2 | | | | | | 4 | | | | ||
Additional paid-in capital
|
| | | | 153,649 | | | | | | 191,367 | | | | ||
Accumulated deficit
|
| | | | (112,623) | | | | | | (112,623) | | | | ||
Accumulated other comprehensive income (loss)
|
| | | | (343) | | | | | | (343) | | | | | |
Total stockholders’ equity
|
| | | | 40,685 | | | | | | 78,405 | | | | ||
Total capitalization
|
| | | $ | 66,079 | | | | | $ | 103,799 | | | | ||
|
Underwriters
|
| |
Number of
Shares |
| |||
Piper Jaffray & Co.
|
| | | | 630,000 | | |
Stifel, Nicolaus & Company, Incorporated
|
| | | | 585,000 | | |
BTIG, LLC
|
| | | | 142,500 | | |
JMP Securities LLC
|
| | | | 142,500 | | |
Total
|
| | | | 1,500,000 | | |
|
| | |
Per
Share |
| |
Without
Option |
| |
With
Option |
| |||||||||
Public Offering Price
|
| | | $ | 27.00 | | | | | $ | 40,500,000 | | | | | $ | 46,575,000 | | |
Underwriter Discount
|
| | | $ | 1.62 | | | | | $ | 2,430,000 | | | | | $ | 2,794,500 | | |
Proceeds, before expenses, to us
|
| | | $ | 25.38 | | | | | $ | 38,070,000 | | | | | $ | 43,780,500 | | |
|
ORTHOPEDIATRICS CORP. |
| |
|
|
| | |
Page
|
| |||
| | | | 1 | | | |
| | | | 2 | | | |
| | | | 3 | | | |
| | | | 4 | | | |
| | | | 7 | | | |
| | | | 8 | | | |
| | | | 9 | | | |
| | | | 10 | | | |
| | | | 11 | | | |
| | | | 16 | | | |
| | | | 23 | | | |
| | | | 25 | | | |
| | | | 28 | | | |
| | | | 29 | | | |
| | | | 31 | | | |
| | | | 31 | | |
| Piper Jaffray | | | | | |
Stifel
|
|
L
M
M
M
M
M
M "&SVR\['=!8-_8G5US]/N'95.\J]MZ][MG:[P.;Y(KTUE]'S"R?*B2['
M@J2?GB1DO2B-IWZ1Q62OI[[41W=JO]K->M=6V\&XO+A)?#D7X\5%K]JU:X2N
M5^& 4YA],LC(V)F4Y-&>@^0B/X>@U=>ZD_DE$8R;
MVOZ9=@:*HWM;>1JN8N?F2=JS7VJU::E3^3.[<7M1AKO3UE=TMQ.=C;D<71-/
MDW3RHJ_D=+\)7[T7&O\ *M6;4EX,C#S_ &OL[:UDJXV9L/-,_LS<4ZF7F&37
M&0N,*41I[(A6DR2B&RV@^Q#;1(;;01)2DDD1"^FD;?T+;]C[MH>'BX=BE*6;
M4+:?R]*74_%MU;?%NIC-KVZMS;IR?OFY=0S<_)K7JR+URZU_-ZY2Z4N24:)+
M@DEP. "<$@ \L>0_%?9E17G8TF,ZW(CR([BV7X[[*R<9>9>;-+C3K3
MB24E23(TF74OD=9PA<@[=Q*4))IIJJ:?!II\T_%'>WUT1K_BQBOF-27K,OW;W>>=NXZPM:7BQC[HOS
M)T_QIR?SD2XR&,4#](6MM:'&UJ;<;4E:%H4:5H6DR4E:%),E)4E1=2,ODC'#
M2DJ/BFVKGUQ9U=8P92&Y$67%D-J0M"TDI*B%,2C*$G&2:DGQ1N[TG5M+U
M[2\?6]$R+.7I&79A=LWK4XW+5VU