BioLife Solutions Reports Third Quarter 2025 Financial Results
Cell Processing revenue of $25.4 million, up 33% over Q3 2024
GAAP gross margin of 62% and non-GAAP adjusted gross margin of 64%
GAAP net income of $0.6 million and non-GAAP adjusted EBITDA of $7.8 million or 28% of revenue
Raises 2025 full-year Cell Processing revenue guidance to $93.0 million - $94.0 million; Full-year total revenue guidance to $95.0 - $96.0 million, adjusted for the recent sale of its evo cold chain logistics subsidiary
Conference call begins at 4:30 p.m. Eastern time today
BOTHELL, Wash., Nov. 6, 2025 /PRNewswire/ -- BioLife Solutions, Inc. (Nasdaq: BLFS) ("BioLife" or the "Company"), a leading developer and supplier of cell processing tools and services for the cell and gene therapy ("CGT") market, announces financial results for the three and nine months ended September 30, 2025.
Roderick de Greef, BioLife's Chairman and CEO, commented, "We delivered another strong quarter, with cell processing revenue up 33% year over year and our eighth consecutive quarter of sequential growth. Performance reflected healthy growth across our biopreservation media (BPM) franchise and our broader cell processing tools portfolio, led by continued momentum from commercial BPM customers. By aligning the organization around our core cell processing business, we are driving sustainable, high-quality growth and expanding profitability, achieving another quarter of adjusted EBITDA margin improvement both year over year and sequentially."
"The divestiture of our evo cold chain logistics business in early October has reshaped BioLife into a leading pure-play cell processing company centered on our highest-value, recurring revenue franchises. This streamlined profile, solid financial position and market leading product portfolio provide a strong foundation for continued profitable growth and long-term value creation."
Third Quarter 2025 Business Highlights
Third Quarter 2025 Financial Results
BioLife Solutions is presenting various financial metrics under U.S. generally accepted accounting principles (GAAP) and as adjusted (non-GAAP). In addition, BioLife Solutions completed the divestitures of Global Cooling, Inc., SciSafe, and CBS in 2024, and is presenting its financial condition and operating results as discontinued operations for all periods presented within the Condensed Consolidated Balance Sheets and Condensed Consolidated Statements of Operations. The Condensed Consolidated Statements of Comprehensive Loss, Condensed Consolidated Statements of Shareholders' Equity, and Condensed Consolidated Statements of Cash Flows are presented on a consolidated basis for both continuing operations and discontinued operations. All amounts, percentages, and disclosures for all periods presented reflect only the continuing operations of the Company unless otherwise noted.
REVENUE
GROSS MARGIN
OPERATING LOSS
NET INCOME / (LOSS)
NET INCOME / (LOSS) PER SHARE
ADJUSTED EBITDA
CASH, CASH EQUIVALENTS, AND MARKETABLE SECURITIES
(As a result of presenting amounts in millions, rounding differences may exist in the percentages above.)
2025 Financial Guidance
Following the sale of its evo cold chain logistics business in early October, BioLife Solutions is updating its 2025 revenue guidance.
Total 2025 revenue guidance, adjusted for the sale of evo, is $95.0 million to $96.0 million, representing an increase of 27% - 29% when compared to 2024 continuing operations revenues on a like for like basis. This guidance is based on the following expectations:
Going forward, BioLife will report revenue as a single line item encompassing its entire product portfolio.
Management continues to expect 2025 gross margin (GAAP) in the low-60% range and adjusted gross margin (non-GAAP) in the mid-60% range, as well as a reduction in net loss (GAAP) and continued expansion of adjusted EBITDA margin (non-GAAP), both compared with 2024.
Conference Call & Webcast
Management will discuss the Company's financial results, provide a general business update and answer questions during a conference call and live webcast today at 4:30 p.m. ET (1:30 p.m. PT).
To access the webcast, log onto the Investor Relations page of the BioLife Solutions website at https://www.biolifesolutions.com/earnings. In addition, the conference call will be accessible by dialing toll-free 1-833-630-0431 or 1-412-317-1808 for international callers. A webcast replay will be available approximately two hours after the call ends and will be archived on https://www.biolifesolutions.com for 90 days.
About BioLife Solutions
BioLife is a leading developer and supplier of cell processing tools and services for the CGT market. Our expertise facilitates the commercialization of new therapies by supplying solutions that maintain the health and function of biologic materials during the collection, development, manufacturing and distribution. For more information, please visit www.biolifesolutions.com, and follow BioLife on LinkedIn and X.
Cautions Regarding Forward Looking Statements
Certain statements contained in this press release are not historical facts and may be forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Words such as "plans," "intend," "expects," "continue," "believes," "anticipates," "designed," and similar words are intended to identify forward-looking statements. Forward-looking statements are based on our current expectations and beliefs, and involve a number of risks and uncertainties that are difficult to predict and that could cause actual results to differ materially from those stated or implied by the forward-looking statements. A description of certain of these risks, uncertainties and other matters can be found in filings we make with the U.S. Securities and Exchange Commission, all of which are available at www.sec.gov. Because forward-looking statements involve risks and uncertainties, actual results and events may differ materially from results and events currently expected by us. Readers are cautioned not to place undue reliance on these forward-looking statements, which speak only as of the date hereof. We undertake no obligation to publicly update these forward-looking statements to reflect events or circumstances that occur after the date hereof or to reflect any change in its expectations with regard to these forward-looking statements or the occurrence of unanticipated events.
Non-GAAP Measures of Financial Performance
To supplement our financial statements, which are presented on the basis of U.S. generally accepted accounting principles (GAAP), the following non-GAAP measures of financial performance are included on a consolidated basis in this release: adjusted gross margin, adjusted operating expenses, adjusted operating income/(loss), adjusted net income/(loss), earnings before interest, taxes, depreciation and amortization (EBITDA), and adjusted EBITDA. A reconciliation of GAAP to adjusted non-GAAP financial measures is included as an attachment to this press release.
We believe these non-GAAP financial measures are useful to investors in assessing our operating performance. We use these financial measures internally to evaluate our operating performance and for planning and forecasting of future periods. We also believe it is in the best interests of investors to provide this non-GAAP information.
While we believe these non-GAAP financial measures provide useful supplemental information to investors, there are limitations associated with the use of these non-GAAP financial measures. These non-GAAP financial measures may not be reported by competitors, and they may not be directly comparable to similarly titled measures of other companies due to differences in calculation methodologies. The non-GAAP financial measures are not an alternative to GAAP information and are not meant to be considered in isolation or as a substitute for comparable GAAP financial measures. They should be used only as a supplement to GAAP information and should be considered only in conjunction with our consolidated financial statements prepared in accordance with GAAP.
Media & Investor Relations
At the Company
Troy Wichterman
Chief Financial Officer
(425) 402-1400
twichterman@biolifesolutions.com
Investors
Alliance Advisors IR
Jody Cain
(310) 691-7100
jcain@allianceadvisors.com
BIOLIFE SOLUTIONS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited, amounts in thousands, except share and per share amounts)
Three Months Ended
September 30,
Nine Months Ended
September 30,
(In thousands, except per share and share data)
2025
2024
2025
2024
Product revenue
$ 26,250
$ 19,928
$ 72,258
$ 54,783
Service revenue
26
20
122
119
Rental revenue
1,791
1,443
5,049
4,637
Total product, rental, and service revenue
28,067
21,391
77,429
59,539
Costs and operating expenses:
Cost of product, rental, and service revenue (exclusive of Intangible asset
amortization)
10,146
7,400
27,288
20,100
General and administrative
12,074
9,326
34,970
29,041
Sales and marketing
2,528
2,507
7,857
7,366
Research and development
2,709
1,893
7,633
5,997
IPR&D expense
—
—
15,521
—
Intangible asset amortization
699
683
2,109
2,054
Total operating expenses
28,156
21,809
95,378
64,558
Operating loss
(89)
(418)
(17,949)
(5,019)
Other income (expense):
Change in fair value of equity investments
—
—
—
(4,074)
Interest income (expense), net
508
(230)
1,873
(695)
Other income
284
97
633
496
Total other income (expense), net
792
(133)
2,506
(4,273)
Income (loss) before income tax (expense) benefit
703
(551)
(15,443)
(9,292)
Income tax (expense) benefit
(82)
80
(222)
62
Net income (loss) from continuing operations
$ 621
$ (471)
$ (15,665)
$ (9,230)
Discontinued operations:
Loss from discontinued operations before income tax expense
—
(1,180)
—
(23,247)
Income tax expense
—
(52)
—
(166)
Loss from discontinued operations
$ —
$ (1,232)
$ —
$ (23,413)
Net income (loss)
$ 621
$ (1,703)
$ (15,665)
$ (32,643)
Net income (loss) per share - Basic:
Continuing operations
$ 0.01
$ (0.01)
$ (0.33)
$ (0.20)
Discontinued operations
$ —
$ (0.03)
$ —
$ (0.51)
Net income (loss) per share
$ 0.01
$ (0.04)
$ (0.33)
$ (0.71)
Net income (loss) per share - Diluted:
Continuing operations
$ 0.01
$ (0.01)
$ (0.33)
$ (0.20)
Discontinued operations
$ —
$ (0.03)
$ —
$ (0.51)
Net income (loss) per share per share
$ 0.01
$ (0.04)
$ (0.33)
$ (0.71)
Weighted average shares used to compute income (loss) per share:
Basic
47,925,038
46,175,345
47,622,196
45,871,715
Diluted
48,723,535
46,175,345
47,622,196
45,871,715
BIOLIFE SOLUTIONS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME (LOSS)
(Unaudited, amounts in thousands)
Three Months Ended
September 30,
Nine Months Ended
September 30,
(In thousands)
2025
2024
2025
2024
Net income (loss)
$ 621
$ (1,703)
$ (15,665)
$ (32,643)
Other comprehensive income
59
347
106
137
Comprehensive income (loss)
$ 680
$ (1,356)
$ (15,559)
$ (32,506)
BIOLIFE SOLUTIONS, INC.
CONDENSED CONSOLIDATED BALANCE SHEET INFORMATION
(Unaudited, amounts in thousands)
September
30,
December 31,
(In thousands)
2025
2024
Cash, cash equivalents, and marketable securities
$ 98,398
$ 109,212
Working capital
99,420
116,027
Current assets
126,566
148,761
Total assets
392,081
399,487
Current liabilities
27,146
32,734
Long-term obligations
11,196
17,844
Accumulated deficit
(350,766)
(335,101)
Total shareholders' equity
$ 353,739
$ 348,909
BIOLIFE SOLUTIONS, INC.
CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS INFORMATION
(Unaudited, amounts in thousands)
Nine Months Ended
September 30,
(In thousands)
2025
2024
Net cash provided by operating activities
$ 15,199
$ 6,786
Net cash used in investing activities
(72,676)
(15,337)
Net cash used in financing activities
(8,428)
(2,697)
Effects of currency translation
—
(29)
Net decrease in cash and cash equivalents
$ (65,905)
$ (11,277)
Cash and cash equivalents – beginning of period
$ 95,386
$ 35,438
Cash and cash equivalents – end of period
29,481
24,161
Marketable securities
68,917
15,095
Total cash, cash equivalents, and marketable securities
$ 98,398
$ 39,256
BIOLIFE SOLUTIONS, INC.
RECONCILIATION OF GAAP GROSS PROFIT TO NON-GAAP ADJUSTED GROSS MARGIN
(Unaudited, amounts in thousands)
Three Months Ended
September 30,
Nine Months Ended
September 30,
(In thousands)
2025
2024
2025
2024
Total revenues
$ 28,067
$ 21,391
$ 77,429
$ 59,539
Cost of revenues
(10,146)
(7,400)
(27,288)
(20,100)
COGS intangible asset amortization
(596)
(577)
(1,794)
(1,736)
GROSS PROFIT
$ 17,325
$ 13,414
$ 48,347
$ 37,703
GROSS MARGIN
62 %
63 %
62 %
63 %
ADJUSTMENTS TO GROSS PROFIT:
Inventory reserve costs
—
247
—
247
Gain on disposal of assets
—
—
(12)
—
Intangible asset amortization
596
577
1,794
1,736
ADJUSTED GROSS PROFIT
$ 17,921
$ 14,238
$ 50,129
$ 39,686
ADJUSTED GROSS MARGIN
64 %
67 %
65 %
67 %
BIOLIFE SOLUTIONS, INC.
RECONCILIATION OF GAAP OPERATING EXPENSES TO NON-GAAP ADJUSTED OPERATING EXPENSES
(Unaudited, amounts in thousands)
Three Months Ended
September 30,
Nine Months Ended
September 30,
(In thousands)
2025
2024
2025
2024
OPERATING EXPENSES
$ 28,156
$ 21,809
$ 95,378
$ 64,558
ADJUSTMENTS TO OPERATING
EXPENSES
Cost of product, rental, and service
revenues
(10,146)
(7,400)
(27,288)
(20,100)
Acquisition and divestiture costs (1)
(367)
(334)
(1,308)
(706)
Severance costs
(316)
—
(732)
—
IPR&D expense
—
—
(15,521)
—
Intangible asset amortization
(699)
(683)
(2,109)
(2,054)
Loss on disposal of assets
—
—
10
—
Other income
—
679
—
979
ADJUSTED OPERATING EXPENSES
$ 16,628
$ 14,071
$ 48,430
$ 42,677
(1)
During the six months ended June 2025, we incurred $0.5 million in transaction expenses resulting from the PanTHERA acquisition, which is recorded in IPR&D expense on our Condensed Consolidated Statement of Operations. We reclassified $0.1 million incurred and recorded in Q1-2025 to conform with this current presentation.
BIOLIFE SOLUTIONS, INC.
RECONCILIATION OF GAAP OPERATING LOSS TO NON-GAAP ADJUSTED OPERATING INCOME
(Unaudited, amounts in thousands)
Three Months Ended
September 30,
Nine Months Ended
September 30,
(In thousands)
2025
2024
2025
2024
OPERATING LOSS
$ (89)
$ (418)
$ (17,949)
$ (5,019)
ADJUSTMENTS TO OPERATING LOSS
Acquisition and divestiture costs (1)
367
334
1,308
706
Severance costs
316
—
732
—
IPR&D expense
—
—
15,521
—
Intangible asset amortization
699
683
2,109
2,054
Gain on disposal of assets
—
—
(10)
—
Other income
—
(679)
—
(979)
Inventory reserve costs
—
247
—
247
ADJUSTED OPERATING INCOME
$ 1,293
$ 167
$ 1,711
$ (2,991)
(1)
During the six months ended June 2025, we incurred $0.5 million in transaction expenses resulting from the PanTHERA acquisition, which is recorded in IPR&D expense on our Condensed Consolidated Statement of Operations. We reclassified $0.1 million incurred and recorded in Q1-2025 to conform with this current presentation.
BIOLIFE SOLUTIONS, INC.
RECONCILIATION OF GAAP NET INCOME / (LOSS) FROM CONTINUING OPERATIONS TO NON-
GAAP ADJUSTED NET INCOME
(Unaudited, amounts in thousands)
Three Months Ended
September 30,
Nine Months Ended
September 30,
(In thousands)
2025
2024
2025
2024
NET INCOME / (LOSS) FROM
CONTINUING OPERATIONS
$ 621
$ (471)
$ (15,665)
$ (9,230)
ADJUSTMENTS TO NET INCOME /
(LOSS) FROM CONTINUING
OPERATIONS
Acquisition and divestiture costs (1)
367
334
1,308
706
Severance costs
316
—
732
—
IPR&D expense
—
—
15,521
—
Intangible asset amortization
699
683
2,109
2,054
Gain on disposal of assets
—
—
(10)
—
Change in fair value of investments,
inclusive of interest
(41)
—
(41)
4,074
Income tax expense / (benefit)
82
(80)
222
(62)
Other income
—
(679)
—
(979)
Inventory reserve costs
—
247
—
247
ADJUSTED NET INCOME
$ 2,044
$ 34
$ 4,176
$ (3,190)
(1)
During the six months ended June 2025, we incurred $0.5 million in transaction expenses resulting from the PanTHERA acquisition, which is recorded in IPR&D expense on our Condensed Consolidated Statement of Operations. We reclassified $0.1 million incurred and recorded in Q1-2025 to conform with this current presentation.
BIOLIFE SOLUTIONS, INC.
RECONCILIATION OF GAAP NET INCOME / (LOSS) FROM CONTINUING OPERATIONS TO NON-
GAAP ADJUSTED EBITDA
(Unaudited, amounts in thousands)
Three Months Ended
September 30,
Nine Months Ended
September 30,
(In thousands)
2025
2024
2025
2024
NET INCOME / (LOSS) FROM
CONTINUING OPERATIONS
$ 621
$ (471)
$ (15,665)
$ (9,230)
ADJUSTMENTS:
Interest (income) expense, net
(508)
230
(1,873)
695
Accretion of available-for-sale investments
(235)
(88)
(540)
(408)
Income tax expense / (benefit)
82
(80)
222
(62)
Depreciation
636
711
1,992
2,224
Intangible asset amortization
699
683
2,109
2,054
EBITDA
$ 1,295
$ 985
$ (13,755)
$ (4,727)
OTHER ADJUSTMENTS:
Share-based compensation (non-cash)
5,895
4,134
15,897
12,233
Acquisition and divestiture costs (1)
367
334
1,308
706
Severance costs
316
—
732
—
IPR&D expense
—
—
15,521
—
Gain on disposal of assets
—
—
(10)
—
Change in fair value of investments,
inclusive of interest
(41)
—
(41)
4,074
Other income
—
(679)
—
(979)
Inventory reserve costs
—
247
—
247
ADJUSTED EBITDA
$ 7,832
$ 5,021
$ 19,652
$ 11,554
% of Revenue
28 %
23 %
25 %
19 %
(1)
During the six months ended June 2025, we incurred $0.5 million in transaction expenses resulting from the PanTHERA acquisition, which is recorded in IPR&D expense on our Condensed Consolidated Statement of Operations. We reclassified $0.1 million incurred and recorded in Q1-2025 to conform with this current presentation.
As stated above, we anticipate the divestiture of evo to qualify and be presented as Discontinued Operations in our Annual Report on Form 10-K for the year ended December 31, 2025. Below we are presenting key financial results by quarter for the year ended December 31, 2024 and quarter ended September 30, 2025 exclusive of evo to provide an estimate of our financial profile on a continuing operations basis. This includes the non-GAAP measures Adjusted Gross Margin and Adjusted EBITDA.
We have not yet finalized the accounting for the divestiture of evo and therefore note that all results below are subject to a number of assumptions, and actual results may differ. We do not anticipate actual results to be materially different from those presented below.
BIOLIFE SOLUTIONS, INC.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS, EXCLUSIVE OF EVO
(Unaudited, amounts in thousands)
(In thousands)
Q1 2024
Q2 2024
Q3 2024
Q4 2024
FY2024
Total revenues
$ 16,485
$ 18,042
$ 19,405
$ 20,714
$ 74,646
Cost of revenues
4,961
5,905
5,888
6,829
23,583
Gross profit
11,524
12,137
13,517
13,885
51,063
General and administrative
10,623
9,174
9,355
11,476
40,628
Sales and marketing
2,180
2,325
2,340
2,087
8,932
Research and development
1,159
1,243
1,166
1,183
4,751
Intangible asset amortization
312
307
307
307
1,233
Operating (loss) income
(2,750)
(912)
349
(1,168)
(4,481)
Other income (expense), net
52
(4,245)
(129)
(24)
(4,346)
(Loss) income before income taxes
(2,698)
(5,157)
220
(1,192)
(8,827)
Income tax (expense) benefit
(17)
(1)
80
(24)
38
(Loss) income from continuing
operations, net of tax
$ (2,715)
$ (5,158)
$ 300
$ (1,216)
$ (8,789)
(In thousands)
Q1 2025
Q2 2025
Q3 2025
YTD 2025
Total revenues
$ 22,053
$ 23,438
$ 25,958
$ 71,449
Cost of revenues
6,995
7,938
9,130
24,063
Gross profit
15,058
15,500
16,828
47,386
General and administrative
11,481
11,363
12,049
34,893
Sales and marketing
2,443
2,577
2,386
7,406
Research and development
1,439
1,965
2,097
5,501
Intangible asset amortization
325
332
325
982
IPR&D expense
—
15,521
—
15,521
Operating (loss) income
(630)
(16,258)
(29)
(16,917)
Other income, net
784
930
791
2,505
Income (loss) before income taxes
154
(15,328)
762
(14,412)
Income tax (expense) benefit
(14)
(126)
(82)
(222)
Income (loss) from continuing
operations, net of tax
$ 140
$ (15,454)
$ 680
$ (14,634)
BIOLIFE SOLUTIONS, INC.
RECONCILIATION OF GROSS PROFIT TO NON-GAAP ADJUSTED GROSS MARGIN, EXCLUSIVE OF
EVO
(Unaudited, amounts in thousands)
(In thousands)
Q1 2024
Q2 2024
Q3 2024
Q4 2024
FY2024
Total revenues
$ 16,485
$ 18,042
$ 19,405
$ 20,714
$ 74,646
Cost of revenues
(4,961)
(5,905)
(5,888)
(6,829)
(23,583)
COGS intangible asset
amortization
(246)
(241)
(241)
(241)
(969)
Gross profit
$ 11,278
$ 11,896
$ 13,276
$ 13,644
$ 50,094
Gross margin
68 %
66 %
68 %
66 %
67 %
ADJUSTMENTS TO GROSS
PROFIT:
Inventory reserve costs
—
—
247
—
247
Gain on disposal of assets
—
—
—
87
87
Intangible asset amortization
246
241
241
241
969
ADJUSTED GROSS PROFIT
$ 11,524
$ 12,137
$ 13,764
$ 13,972
$ 51,397
ADJUSTED GROSS MARGIN
70 %
67 %
71 %
67 %
69 %
(In thousands)
Q1 2025
Q2 2025
Q3 2025
YTD 2025
Total revenues
$ 22,053
$ 23,438
$ 25,958
$ 71,449
Cost of revenues
(6,995)
(7,938)
(9,130)
(24,063)
COGS intangible asset
amortization
(259)
(267)
(259)
(785)
Gross profit
$ 14,799
$ 15,233
$ 16,569
$ 46,601
Gross margin
67 %
65 %
64 %
65 %
ADJUSTMENTS TO GROSS
PROFIT:
Gain on disposal of assets
(12)
—
—
(12)
Intangible asset amortization
259
267
259
785
ADJUSTED GROSS PROFIT
$ 15,046
$ 15,500
$ 16,828
$ 47,374
ADJUSTED GROSS MARGIN
68 %
66 %
65 %
66 %
BIOLIFE SOLUTIONS, INC.
RECONCILIATION OF (LOSS) INCOME, EXCLUSIVE OF EVO, TO NON-GAAP ADJUSTED EBITDA
EXCLUSIVE OF EVO
(Unaudited, amounts in thousands)
(In thousands)
Q1 2024
Q2 2024
Q3 2024
Q4 2024
FY2024
Income (loss) from continuing
operations
$ (2,715)
$ (5,158)
$ 300
$ (1,216)
$ (8,789)
ADJUSTMENTS:
Interest expense, net
200
316
226
24
766
Accretion of available-for-sale investments
(183)
(137)
(88)
(68)
(476)
Income tax expense (benefit)
17
1
(80)
24
(38)
Depreciation
172
159
151
161
643
Intangible asset amortization
312
307
307
307
1,233
EBITDA
$ (2,197)
$ (4,512)
$ 816
$ (768)
$ (6,661)
OTHER ADJUSTMENTS:
Share-based compensation (non-
cash)
3,886
3,730
3,918
3,748
15,282
Acquisition and divestiture costs
237
134
334
540
1,245
(Gain) loss on disposal of assets
—
—
—
129
129
Change in fair value of
investments
—
4,074
—
—
4,074
Other income
—
(300)
(679)
—
(979)
Inventory reserve costs
—
—
247
—
247
ADJUSTED EBITDA FROM
CONTINUING OPERATIONS
$ 1,926
$ 3,126
$ 4,636
$ 3,649
$ 13,337
% of Revenue
12 %
17 %
24 %
18 %
18 %
(In thousands)
Q1 2025
Q2 2025
Q3 2025
YTD 2025
Income (loss) from continuing
operations
$ 140
$ (15,454)
$ 680
$ (14,634)
ADJUSTMENTS:
Interest income, net
(683)
(684)
(508)
(1,875)
Accretion of available-for-sale investments
(105)
(200)
(235)
(540)
Income tax expense (benefit)
14
126
82
222
Depreciation
185
200
203
588
Intangible asset amortization
325
332
325
982
EBITDA
$ (124)
$ (15,680)
$ 547
$ (15,257)
OTHER ADJUSTMENTS:
Share-based compensation (non-
cash)
3,982
5,707
5,779
15,468
Acquisition and divestiture costs
1,001
(59)
367
1,309
Severance costs
416
—
316
732
IPR&D expense
—
15,521
—
15,521
(Gain) loss on disposal of assets
(10)
—
—
(10)
Change in fair value of
investments, inclusive of interest
—
—
(41)
(41)
ADJUSTED EBITDA FROM
CONTINUING OPERATIONS
$ 5,265
$ 5,489
$ 6,968
$ 17,722
% of Revenue
24 %
23 %
27 %
25 %
SOURCE BioLife Solutions, Inc.