Accessibility Statement Skip Navigation
  • Resources
  • Investor Relations
  • Journalists
  • Agencies
  • Client Login
  • Send a Release
Return to PR Newswire homepage
  • News
  • Products
  • Contact
Search
When typing in this field, a list of search results will appear and be automatically updated as you type.

Searching for your content...

No results found. Please change your search terms and try again.
  • News Releases view all

    • News in Focus
        • Browse News Releases

        • All News Releases
        • All Public Company
        • English-only
        • News Releases Overview

        • Multimedia Gallery

        • All Multimedia
        • All Photos
        • All Videos
        • Multimedia Gallery Overview

        • Trending Topics

        • All Trending Topics
    • Business & Money
        • Auto & Transportation

        • Aerospace, Defense
        • Air Freight
        • Airlines & Aviation
        • Automotive
        • Maritime & Shipbuilding
        • Railroads and Intermodal Transportation
        • Supply Chain/Logistics
        • Transportation, Trucking & Railroad
        • Travel
        • Trucking and Road Transportation
        • Auto & Transportation Overview

        • View All Auto & Transportation

        • Business Technology

        • Blockchain
        • Broadcast Tech
        • Computer & Electronics
        • Computer Hardware
        • Computer Software
        • Data Analytics
        • Electronic Commerce
        • Electronic Components
        • Electronic Design Automation
        • Financial Technology
        • High Tech Security
        • Internet Technology
        • Nanotechnology
        • Networks
        • Peripherals
        • Semiconductors
        • Business Technology Overview

        • View All Business Technology

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Financial Services & Investing

        • Accounting News & Issues
        • Acquisitions, Mergers and Takeovers
        • Banking & Financial Services
        • Bankruptcy
        • Bond & Stock Ratings
        • Conference Call Announcements
        • Contracts
        • Cryptocurrency
        • Dividends
        • Earnings
        • Earnings Forecasts & Projections
        • Financing Agreements
        • Insurance
        • Investments Opinions
        • Joint Ventures
        • Mutual Funds
        • Private Placement
        • Real Estate
        • Restructuring & Recapitalization
        • Sales Reports
        • Shareholder Activism
        • Shareholder Meetings
        • Stock Offering
        • Stock Split
        • Venture Capital
        • Financial Services & Investing Overview

        • View All Financial Services & Investing

        • General Business

        • Awards
        • Commercial Real Estate
        • Corporate Expansion
        • Earnings
        • Environmental, Social and Governance (ESG)
        • Human Resource & Workforce Management
        • Licensing
        • New Products & Services
        • Obituaries
        • Outsourcing Businesses
        • Overseas Real Estate (non-US)
        • Personnel Announcements
        • Real Estate Transactions
        • Residential Real Estate
        • Small Business Services
        • Socially Responsible Investing
        • Surveys, Polls and Research
        • Trade Show News
        • General Business Overview

        • View All General Business

    • Science & Tech
        • Consumer Technology

        • Artificial Intelligence
        • Blockchain
        • Cloud Computing/Internet of Things
        • Computer Electronics
        • Computer Hardware
        • Computer Software
        • Consumer Electronics
        • Cryptocurrency
        • Data Analytics
        • Electronic Commerce
        • Electronic Gaming
        • Financial Technology
        • Mobile Entertainment
        • Multimedia & Internet
        • Peripherals
        • Social Media
        • STEM (Science, Tech, Engineering, Math)
        • Supply Chain/Logistics
        • Wireless Communications
        • Consumer Technology Overview

        • View All Consumer Technology

        • Energy & Natural Resources

        • Alternative Energies
        • Chemical
        • Electrical Utilities
        • Gas
        • General Manufacturing
        • Mining
        • Mining & Metals
        • Oil & Energy
        • Oil and Gas Discoveries
        • Utilities
        • Water Utilities
        • Energy & Natural Resources Overview

        • View All Energy & Natural Resources

        • Environ­ment

        • Conservation & Recycling
        • Environmental Issues
        • Environmental Policy
        • Environmental Products & Services
        • Green Technology
        • Natural Disasters
        • Environment Overview

        • View All Environ­ment

        • Heavy Industry & Manufacturing

        • Aerospace & Defense
        • Agriculture
        • Chemical
        • Construction & Building
        • General Manufacturing
        • HVAC (Heating, Ventilation and Air-Conditioning)
        • Machinery
        • Machine Tools, Metalworking and Metallurgy
        • Mining
        • Mining & Metals
        • Paper, Forest Products & Containers
        • Precious Metals
        • Textiles
        • Tobacco
        • Heavy Industry & Manufacturing Overview

        • View All Heavy Industry & Manufacturing

        • Telecomm­unications

        • Carriers and Services
        • Mobile Entertainment
        • Networks
        • Peripherals
        • Telecommunications Equipment
        • Telecommunications Industry
        • VoIP (Voice over Internet Protocol)
        • Wireless Communications
        • Telecommunications Overview

        • View All Telecomm­unications

    • Lifestyle & Health
        • Consumer Products & Retail

        • Animals & Pets
        • Beers, Wines and Spirits
        • Beverages
        • Bridal Services
        • Cannabis
        • Cosmetics and Personal Care
        • Fashion
        • Food & Beverages
        • Furniture and Furnishings
        • Home Improvement
        • Household, Consumer & Cosmetics
        • Household Products
        • Jewelry
        • Non-Alcoholic Beverages
        • Office Products
        • Organic Food
        • Product Recalls
        • Restaurants
        • Retail
        • Supermarkets
        • Toys
        • Consumer Products & Retail Overview

        • View All Consumer Products & Retail

        • Entertain­ment & Media

        • Advertising
        • Art
        • Books
        • Entertainment
        • Film and Motion Picture
        • Magazines
        • Music
        • Publishing & Information Services
        • Radio & Podcast
        • Television
        • Entertainment & Media Overview

        • View All Entertain­ment & Media

        • Health

        • Biometrics
        • Biotechnology
        • Clinical Trials & Medical Discoveries
        • Dentistry
        • FDA Approval
        • Fitness/Wellness
        • Health Care & Hospitals
        • Health Insurance
        • Infection Control
        • International Medical Approval
        • Medical Equipment
        • Medical Pharmaceuticals
        • Mental Health
        • Pharmaceuticals
        • Supplementary Medicine
        • Health Overview

        • View All Health

        • Sports

        • General Sports
        • Outdoors, Camping & Hiking
        • Sporting Events
        • Sports Equipment & Accessories
        • Sports Overview

        • View All Sports

        • Travel

        • Amusement Parks and Tourist Attractions
        • Gambling & Casinos
        • Hotels and Resorts
        • Leisure & Tourism
        • Outdoors, Camping & Hiking
        • Passenger Aviation
        • Travel Industry
        • Travel Overview

        • View All Travel

    • Policy & Public Interest
        • Policy & Public Interest

        • Advocacy Group Opinion
        • Animal Welfare
        • Congressional & Presidential Campaigns
        • Corporate Social Responsibility
        • Domestic Policy
        • Economic News, Trends, Analysis
        • Education
        • Environmental
        • European Government
        • FDA Approval
        • Federal and State Legislation
        • Federal Executive Branch & Agency
        • Foreign Policy & International Affairs
        • Homeland Security
        • Labor & Union
        • Legal Issues
        • Natural Disasters
        • Not For Profit
        • Patent Law
        • Public Safety
        • Trade Policy
        • U.S. State Policy
        • Policy & Public Interest Overview

        • View All Policy & Public Interest

    • People & Culture
        • People & Culture

        • Aboriginal, First Nations & Native American
        • African American
        • Asian American
        • Children
        • Diversity, Equity & Inclusion
        • Hispanic
        • Lesbian, Gay & Bisexual
        • Men's Interest
        • People with Disabilities
        • Religion
        • Senior Citizens
        • Veterans
        • Women
        • People & Culture Overview

        • View All People & Culture

    • Explore Our Platform
    • Plan Campaigns
    • Create with AI
    • Distribute Press Releases
    • Report Results
    • Amplify Content
    • All Products
    • General Inquiries
    • Editorial Bureaus
    • Partnerships
    • Media Inquiries
    • Worldwide Offices
    • Hamburger menu
    • PR Newswire: news distribution, targeting and monitoring
    • Send a Release
      • ALL CONTACT INFO
      • Contact Us

        888-776-0942
        from 8 AM - 10 PM ET

    • Searching for your content...

      No results found. Please change your search terms and try again.

      News Releases

      view all
      Close menu
    • News
    • Products
    • Contact
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • 3 News in Focus
      • 5 Business & Money
      • 5 Science & Tech
      • 5 Lifestyle & Health
      • 1 Policy & Public Interest
      • 1 People & Culture
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content
      • All Products
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices
      • Send a Release
      • Client Login
      • Resources
      • Blog
      • Journalists
      • RSS
      Close submenu (News in Focus) News in Focus
      • Browse News Releases
      • Multimedia Gallery
      • Trending Topics
      Close submenu (Business & Money) Business & Money
      • Auto & Transportation
      • Business Technology
      • Entertain­ment & Media
      • Financial Services & Investing
      • General Business
      Close submenu (Science & Tech) Science & Tech
      • Consumer Technology
      • Energy & Natural Resources
      • Environ­ment
      • Heavy Industry & Manufacturing
      • Telecomm­unications
      Close submenu (Lifestyle & Health) Lifestyle & Health
      • Consumer Products & Retail
      • Entertain­ment & Media
      • Health
      • Sports
      • Travel
      Close submenu (Policy & Public Interest) Policy & Public Interest
      • Policy & Public Interest
      Close submenu (People & Culture) People & Culture
      • People & Culture

      Neogen Announces Third-Quarter 2024 Results

      Neogen Corporation (PRNewsfoto/Neogen Corporation)

      News provided by

      Neogen Corporation

      Apr 09, 2024, 07:00 ET

      Share this article

      Share this article


      • Revenue of $228.8 million.
      • Net loss of $(2.0) million; $(0.01) per diluted share.
      • Adjusted Net Income of $26.4 million; $0.12 per diluted share.
      • Adjusted EBITDA of $52.7 million.
      • Updating full-year outlook.

      LANSING, Mich., April 9, 2024 /PRNewswire/ -- Neogen Corporation (NASDAQ: NEOG) announced today the results of the third quarter ended February 29, 2024.

      "The third quarter saw us complete a number of milestone achievements related to the integration of the former 3M Food Safety business," said John Adent, Neogen's President and Chief Executive Officer. "We completed the relocation of the pathogen detection product line and the initial phases of the relocation of the sample handling product line, which we expect to complete in the fourth quarter. We also completed the exit of the transition service agreements covering back-office functions and distribution. Petrifilm manufacturing will ultimately transition into our new production facility in Lansing, the construction and outfitting of which remains on track."     

      Adent continued, "The progress we've made on integration, particularly as it relates to the exit of the transition distribution agreement and the resulting increase in volumes in our primary distribution facility, has created operational inefficiencies that we continue to manage through. We believe these inefficiencies are temporary, but they are currently affecting our order fulfilment rates and preventing us from meeting the end-market demand on a consistent basis, and we are updating our full-year outlook to reflect the lower revenue we now expect to generate. We are encouraged, however, by the continuation of positive trends in our end markets. In Food Safety, sequential improvement in unit production volumes has generally continued across the industry, while channel inventories in Animal Safety have normalized after several quarters of destocking. Our primary focus now is improving our order fulfillment rates to meet the needs of our customers in this improving end-market environment. When we made the strategic decision to expand our scale and solidify our position as the global leader in food safety by merging with the former 3M Food Safety Division, we recognized there would be challenges along the way during the associated carve-out and integration of the business. While we are not pleased with the present level of inefficiencies, we are committed to rectifying them and ultimately realizing the long-term benefits of this combination."

      Financial and Business Highlights

      Revenues for the third quarter were $228.8 million, an increase of 4.8% compared to $218.3 million in the prior year. Core revenue, which excludes the impacts of foreign currency translation, as well as acquisitions completed and product lines discontinued in the last 12 months, was 6.2%. Acquisitions and discontinued product lines did not impact core growth this quarter, while foreign currency had a negative impact of 1.4%.

      Net loss for the third quarter was $(2.0) million, or $(0.01) per diluted share, compared to net income of $8.2 million, or $0.04 per diluted share, in the prior-year period. Adjusted Net Income was $26.4 million, or $0.12 per diluted share, compared to $26.5 million, or $0.12 per diluted share, in the prior-year period, with the decline driven primarily by higher depreciation expense. 

      Gross margin was 51.1% in the third quarter of fiscal 2024. This compares to a gross margin of 49.5% in the same quarter a year ago, with the increase primarily due to increased sales of higher-margin products in the Company's Food Safety segment.

      Third-quarter Adjusted EBITDA was $52.7 million, representing an Adjusted EBITDA Margin of 23.0%, compared to $51.3 million and a margin of 23.5% in the prior-year period. The lower Adjusted EBITDA Margin was driven primarily by higher operating expenses compared to the prior-year period, reflecting additions to accommodate the integration of the former 3M Food Safety Division.

      Food Safety Segment

      Revenues for the Food Safety segment were $157.8 million in the third quarter, an increase of 4.1% compared to $151.5 million in the prior year, consisting of 5.8% core growth, a 0.2% contribution from acquisitions and discontinued product lines and a negative foreign currency impact of 1.9%. The core revenue growth was led by the Indicator Testing, Culture Media & Other product category, which benefited from higher sales of Petrifilm, as well as sample handling and nutritional analysis products, partially offset by a decline in culture media sales, due primarily to a larger, one-time order in the prior-year period. Within the Natural Toxins & Allergens product category, solid growth in allergens driven by tree nut test kits was partially offset by a decline in sales of natural toxin test kits, due largely to product availability issues. In the Company's Bacterial & General Sanitation product category, growth in sales of general sanitation products was partially offset by a decline in sales of pathogen detection products, largely the result of product availability issues in Latin America and Asia.

      Animal Safety Segment

      Revenues for the Animal Safety segment were $71.1 million in the third quarter, an increase of 6.5% compared to $66.7 million in the prior year, consisting of 7.0% core growth, a 0.2% headwind from discontinued product lines and negative foreign currency impact of 0.3%. Within the segment, core growth was led by the Company's portfolio of biosecurity products, driven by new business wins and increased demand for cleaners and disinfectants and insect control products. In the Veterinary Instruments & Disposables product category, strong growth was led primarily by increased demand for detectable needles and syringes. The Company's Animal Care & Other product category also experienced strong core revenue growth, due largely to the easing third-party backorder situation in vitamin injectables and higher sales of biologics products.

      On a global basis, the Company's Genomics business experienced a core revenue decline in the mid-single-digit range, reflecting modest sequential improvement from the second quarter. Increased sales in international beef and dairy markets were offset by customer attrition in the U.S., a result of the shift in strategic focus towards larger production animals.

      Liquidity and Capital Resources

      As of February 29, 2024, the Company had total cash and investments of $168.4 million and total outstanding non-current debt of $900.0 million, as well as committed borrowing headroom of $150.0 million.

      Fiscal Year 2024 Outlook

      The Company is updating its full-year outlook to reflect a slower-than-anticipated recovery of order fulfillment rates, which are impacting the ability to consistently meet end-market demand. Revenue is now expected to be in the range of $910 million to $920 million, with Adjusted EBITDA in the range of $210 million to $215 million. The Company continues to expect capital expenditures to be approximately $130 million, including approximately $100 million related specifically to the integration of the former 3M Food Safety Division.

      Conference Call and Webcast

      Neogen Corporation will host a conference call today at 8:00 a.m. Eastern Time to discuss the Company's financial results. The live webcast of the conference call and accompanying presentation materials can be accessed through Neogen's website at neogen.com/investor-relations. For those unable to access the webcast, the conference call can be accessed by dialing (800) 836-8184 (U.S.) or +1 (646) 357-8785 (International) and requesting the Neogen Corporation Third Quarter 2024 Earnings Call. A replay of the conference call and webcast will be available shortly following the conclusion of the call, and can be accessed domestically or internationally by dialing (888) 660-6345 or +1 (646) 517-4150, respectively, and providing the entry code 90261, or through Neogen's Investor Relations website at neogen.com/investor-relations.

      About Neogen

      Neogen Corporation is committed to fueling a brighter future for global food security through the advancement of human and animal well-being. Harnessing the power of science and technology, Neogen has developed comprehensive solutions spanning the Food Safety, Livestock and Pet Health & Wellness markets. A world leader in these fields, Neogen has a presence in over 140 countries with a dedicated network of scientists and technical experts focused on delivering optimized products and technology for its customers.

      Certain portions of this news release that do not relate to historical financial information constitute forward-looking statements. These forward-looking statements are subject to certain risks and uncertainties. Actual future results and trends may differ materially from historical results or those expected depending on a variety of factors listed in Management's Discussion and Analysis of Financial Condition and Results of Operations in the company's most recently filed Form 10-K.

      NEOGEN CORPORATION 
      UNAUDITED CONSOLIDATED STATEMENT OF OPERATIONS
      (In thousands, except for share and per share amounts)




      Three Months Ended
      February 29/28,



      Nine Months Ended
      February 29/28,




      2024



      2023



      2024



      2023


      Revenue













      Food Safety


      $

      157,754



      $

      151,542



      $

      488,435



      $

      377,528


      Animal Safety



      71,058




      66,713




      198,993




      203,109


      Total revenue



      228,812




      218,255




      687,428




      580,637


      Cost of revenues



      111,929




      110,291




      337,010




      297,864


      Gross profit



      116,883




      107,964




      350,418




      282,773


      Operating expenses













      Sales & marketing



      47,920




      38,598




      138,535




      98,329


      Administrative



      52,087




      46,424




      148,929




      151,369


      Research & development



      4,853




      7,258




      17,331




      18,985


      Total operating expenses



      104,860




      92,280




      304,795




      268,683


      Operating income



      12,023




      15,684




      45,623




      14,090


      Other expense



      (17,845)




      (17,944)




      (53,529)




      (43,782)


      Loss before tax



      (5,822)




      (2,260)




      (7,906)




      (29,692)


      Income tax benefit



      (3,800)




      (10,450)




      (3,900)




      (1,250)


      Net (loss) income


      $

      (2,022)



      $

      8,190



      $

      (4,006)



      $

      (28,442)


      Net (loss) earnings per diluted share


      $

      (0.01)



      $

      0.04



      $

      (0.02)



      $

      (0.16)


      Shares to calculate per share amount



      216,597,777




      216,399,003




      216,438,643




      179,666,118


      NEOGEN CORPORATION 
      UNAUDITED CONSOLIDATED BALANCE SHEET 
      (In thousands, except share amounts)




      February 29,
      2024



      May 31, 2023


      Assets







      Current Assets







      Cash and cash equivalents


      $

      161,437



      $

      163,240


      Marketable securities



      7,010




      82,329


      Accounts receivable, net of allowance of $4,099 and $2,827



      173,592




      153,253


      Inventories, net



      182,390




      133,812


      Prepaid expenses and other current assets



      78,042




      53,297


      Total Current Assets



      602,471




      585,931


      Net Property and Equipment



      272,282




      198,749


      Other Assets







      Right of use assets



      15,301




      11,933


      Goodwill



      2,136,338




      2,137,496


      Intangible assets, net



      1,539,744




      1,605,103


      Other non-current assets



      16,356




      15,220


      Total Assets


      $

      4,582,492



      $

      4,554,432


      Liabilities and Stockholders' Equity







      Current Liabilities







      Current portion of finance lease


      $

      2,521



      $

      -


      Accounts payable



      89,748




      76,669


      Accrued compensation



      20,305




      25,153


      Income tax payable



      11,573




      6,951


      Accrued interest



      3,438




      11,149


      Deferred revenue



      5,486




      4,616


      Other accruals



      24,773




      20,934


      Total Current Liabilities



      157,844




      145,472


      Deferred Income Tax Liability



      353,853




      353,427


      Non-current debt



      887,653




      885,439


      Other non-current liabilities



      36,968




      35,877


      Total Liabilities



      1,436,318




      1,420,215


      Commitments and Contingencies







      Equity







      Preferred stock, $1.00 par value, 100,000 shares authorized, none
      issued and outstanding



      —




      —


      Common stock, $0.16 par value, 315,000,000 shares authorized,
      216,607,746 and 216,245,501 shares issued and outstanding at
      February 29, 2024, and May 31, 2023, respectively



      34,657




      34,599


      Additional paid-in capital



      2,579,955




      2,567,828


      Accumulated other comprehensive loss



      (29,473)




      (33,251)


      Retained earnings



      561,035




      565,041


      Total Stockholders' Equity



      3,146,174




      3,134,217


      Total Liabilities and Stockholders' Equity


      $

      4,582,492



      $

      4,554,432


      NEOGEN CORPORATION 
      UNAUDITED CONSOLIDATED STATEMENTS OF CASH FLOWS 
      (In thousands)




      Nine Months Ended February
      29/28,




      2024



      2023


      Cash Flows From (For) Operating Activities







      Net loss


      $

      (4,006)



      $

      (28,442)


      Adjustments to reconcile net loss to net cash from operating
      activities:







      Depreciation and amortization



      87,853




      59,938


      Deferred income taxes



      98




      (5,299)


      Share-based compensation



      9,829




      7,311


      Loss (gain) on disposal of property and equipment



      762




      (472)


      Amortization of debt issuance costs



      2,581




      1,860


      Impairment of discontinued product lines



      —




      2,300


      (Gain) loss on sale of minority interest



      (74)




      1,516


      Change in operating assets and liabilities, net of business
      acquisitions:







      Accounts receivable, net



      (16,136)




      (47,535)


      Inventories, net



      (48,663)




      (656)


      Prepaid expenses and other current assets



      (25,170)




      (31,896)


      Accounts payable and accrued liabilities



      21,386




      (8,422)


      Interest expense accrual



      (7,711)




      3,438


      Change in other assets and liabilities



      (12,232)




      (3,579)


      Net Cash From (For) Operating Activities



      8,517




      (49,938)


      Cash Flows (For) From Investing Activities







      Purchases of property, equipment and other non-current intangible
      assets



      (87,167)




      (40,253)


      Proceeds from the maturities of marketable securities



      75,319




      233,020


      Purchases of marketable securities



      —




      (12,523)


      Business acquisitions, net of working capital adjustments and cash
      acquired



      —




      13,237


      Proceeds from the sale of property and equipment and other



      62




      682


      Net Cash (For) From Investing Activities



      (11,786)




      194,163


      Cash Flows From (For) Financing Activities







      Exercise of stock options and issuance of employee stock purchase
      plan shares



      2,443




      943


      Repayment of long-term debt



      —




      (100,000)


      Debt issuance costs paid and other



      (444)




      (19,276)


      Net Cash From (For) Financing Activities



      1,999




      (118,333)


      Effect of Foreign Exchange Rates on Cash



      (533)




      (3,231)


      Net (Decrease) Increase In Cash and Cash Equivalents



      (1,803)




      22,661


      Cash and Cash Equivalents, Beginning of Period



      163,240




      44,473


      Cash and Cash Equivalents, End of Period


      $

      161,437



      $

      67,134


      Non-GAAP Financial Measures 

      This press release includes certain non-GAAP financial measures, which management believes are useful to investors, securities analysts and other interested parties. Management uses Adjusted EBITDA as a key profitability measure. This is a non-GAAP measure that represents EBITDA before certain items that impact comparison of the performance of our business, either period-over-period or with other businesses. Adjusted EBITDA Margin is Adjusted EBITDA for a particular period expressed as a percentage of revenues for that period.

      Management uses Adjusted Net Income as an additional measure of profitability. Adjusted Net Income is a non-GAAP measure that represents net income before certain items that impact comparison of the performance of our business, either period-over-period or with other businesses.

      Core revenue growth is a non-GAAP measure that represents net sales for the period excluding the effects of foreign currency translation rates and the first-year impacts of acquisitions and discontinued product lines, where applicable. Core revenue growth is presented to allow for a meaningful comparison of year-over-year performance without the volatility caused by foreign currency translation rates, or the incomparability that would be caused by the impact of an acquisition, disposal or product line discontinuation.

      These non-GAAP financial measures should be considered only as supplemental to, and not as superior to, financial measures prepared in accordance with GAAP. Please see below for a reconciliation of historical non-GAAP financial measures to the most directly comparable financial measures prepared in accordance with GAAP.

      NEOGEN CORPORATION 
      RECONCILIATION OF NET INCOME TO ADJUSTED EBITDA 
      (In thousands, except for percentages)




      Three Months Ended
      February 29/28,



      Nine Months Ended
      February 29/28,




      2024



      2023



      2024



      2023


      Net (loss) income


      $

      (2,022)



      $

      8,190



      $

      (4,006)



      $

      (28,442)


      Income tax benefit



      (3,800)




      (10,450)




      (3,900)




      (1,250)


      Depreciation and amortization



      29,650




      27,471




      87,853




      59,938


      Interest expense, net



      16,673




      16,820




      49,508




      35,844


      EBITDA


      $

      40,501



      $

      42,031



      $

      129,455



      $

      66,090


      Share-based compensation



      3,679




      2,812




      9,829




      7,311


      FX transaction loss (gain) on loan and other revaluation
      (1)



      638




      (697)




      1,350




      5,092


      Certain transaction fees and integration costs



      5,451




      2,890




      12,090




      55,754


      Restructuring (2)



      938




      —




      3,353




      —


      Contingent consideration adjustments



      (200)




      (300)




      250




      (300)


      ERP expense (3)



      1,701




      —




      3,904




      —


      Discontinued product line expense



      33




      3,633




      53




      3,633


      Loss (recovery) on sale of minority interest



      —




      1,516




      (74)




      1,516


      Inventory step-up charge



      —




      (614)




      —




      3,245


      Adjusted EBITDA


      $

      52,741



      $

      51,271



      $

      160,210



      $

      142,341


      Adjusted EBITDA margin (% of sales)



      23.0

      %



      23.5

      %



      23.3

      %



      24.5

      %



      (1)

      Net foreign currency transaction loss associated with the revaluation of non-functional currency
      intercompany loans established in connection with the 3M Food Safety transaction and other non-
      hedged foreign currency revaluation resulting from 3M agreements.

      (2)

      Includes costs associated with consolidation of U.S. genomics labs.

      (3)

      Non-capitalizable expenses related to ERP implementation. 

      NEOGEN CORPORATION 
      RECONCILIATION OF NET INCOME TO ADJUSTED NET INCOME 
      (In thousands, except for per share)




      Three Months Ended
      February 29/28,



      Nine Months Ended
      February 29/28,




      2024



      2023



      2024



      2023


      Net (loss) income


      $

      (2,022)



      $

      8,190



      $

      (4,006)



      $

      (28,442)


      Amortization of acquisition-related intangibles



      23,266




      22,680




      69,685




      46,637


      Share-based compensation



      3,679




      2,812




      9,829




      7,311


      FX transaction loss (gain) on loan and other revaluation
      (1)



      638




      (697)




      1,350




      5,092


      Certain transaction fees and integration costs



      5,451




      2,890




      12,090




      55,754


      Restructuring (2)



      938




      —




      3,353




      —


      Contingent consideration adjustments



      (200)




      (300)




      250




      (300)


      ERP expense (3)



      1,701




      —




      3,904




      —


      Discontinued product line expense



      33




      3,633




      53




      3,633


      Loss (recovery) on sale of minority interest



      —




      1,516




      (74)




      1,516


      Inventory step-up charge



      —




      (614)




      —




      3,245


      Other adjustments (4)



      —




      1,514




      —




      5,864


      Estimated tax effect of above adjustments (5)



      (7,046)




      (15,095)




      (21,446)




      (24,864)


      Adjusted Net Income


      $

      26,438



      $

      26,529



      $

      74,988



      $

      75,446


      Adjusted Earnings per Share


      $

      0.12



      $

      0.12



      $

      0.35



      $

      0.42




      (1)

      Net foreign currency transaction loss associated with the revaluation of non-functional currency
      intercompany loans established in connection with the 3M Food Safety transaction and other non-
      hedged foreign currency revaluation resulting from 3M agreements.

      (2)

      Includes costs associated with consolidation of U.S. genomics labs.

      (3)

      Non-capitalizable expenses related to ERP implementation. 

      (4)

      Income tax expense associated with transaction costs that were recognized as expense in prior
      periods.

      (5)

      Tax effect of adjustments is calculated using projected effective tax rates for each applicable item.

      Contact 
      Bill Waelke
      (517) 372-9200
      [email protected]

      SOURCE Neogen Corporation

      Modal title

      Contact PR Newswire

      • Call PR Newswire at 888-776-0942
        from 8 AM - 9 PM ET
      • Chat with an Expert
      • General Inquiries
      • Editorial Bureaus
      • Partnerships
      • Media Inquiries
      • Worldwide Offices

      Products

      • Explore Our Platform
      • Plan Campaigns
      • Create with AI
      • Distribute Press Releases
      • Report Results
      • Amplify Content

      About

      • About PR Newswire
      • About Cision
      • Careers
      • Accessibility Statement
      • APAC
      • APAC - Simplified Chinese
      • APAC - Traditional Chinese
      • Brazil
      • Canada
      • Czech
      • Denmark
      • Finland
      • France
      • Germany
      • India
      • Indonesia
      • Israel
      • Italy
      • Japan
      • Korea
      • Mexico
      • Middle East
      • Middle East - Arabic
      • Netherlands
      • Norway
      • Poland
      • Portugal
      • Russia
      • Slovakia
      • Spain
      • Sweden
      • United Kingdom
      • Vietnam

      My Services

      • All New Releases
      • Platform Login
      • Data Privacy

      Do not sell or share my personal information:

      • Submit via [email protected] 
      • Call Privacy toll-free: 877-297-8921

      Contact PR Newswire

      Products

      About

      My Services
      • All News Releases
      • Platform Login
      • ProfNet
      Call PR Newswire at
      888-776-0942
      • Terms of Use
      • Privacy Policy
      • Information Security Policy
      • Site Map
      • RSS
      • Cookies
      Copyright © 2026 Cision US Inc.