Alphatec Spine (ATEC) stock price, revenue, and financials

Alphatec Spine market cap is $214.6 m, and annual revenue was $91.69 m in FY 2018
View Company

$214.6 M

ATEC Mkt cap, 10-Jun-2019

$27.3 M

Alphatec Spine Revenue Q2, 2019
Alphatec Spine Gross profit (Q2, 2019)18.9 M
Alphatec Spine Gross profit margin (Q2, 2019), %69.1%
Alphatec Spine Net income (Q2, 2019)-12.4 M
Alphatec Spine EBIT (Q2, 2019)-10.4 M
Alphatec Spine Cash, 30-Jun-201918.6 M
Alphatec Spine EV196.3 M

Alphatec Spine Revenue

Alphatec Spine revenue was $91.69 m in FY, 2018

Embed Graph

Alphatec Spine Income Statement

Annual

USDFY, 2013FY, 2014FY, 2015FY, 2016FY, 2017FY, 2018

Revenue

204.7m207.0m185.3m120.2m101.7m91.7m

Revenue growth, %

1%(10%)(35%)

Cost of goods sold

78.7m61.8m63.7m44.1m39.4m28.5m

Gross profit

126.1m145.1m121.5m76.1m62.3m63.2m

Gross profit Margin, %

62%70%66%63%61%69%

Sales and marketing expense

77.0m70.9m51.0m41.2m

R&D expense

14.2m17.8m9.2m4.9m10.0m

General and administrative expense

47.9m34.9m26.3m23.2m72.5m

Operating expense total

197.8m292.5m91.5m71.3m85.7m

Depreciation and amortization

934.0k688.0k738.0k

EBIT

(73.4m)1.8m(172.4m)(15.4m)(9.0m)(22.4m)

EBIT margin, %

(36%)1%(93%)(13%)(9%)(24%)

Interest expense

4.0m13.6m12.6m5.4m7.5m

Interest income

6.0k10.0k53.0k3.0k

Pre tax profit

(178.0m)(4.6m)(30.2m)

Income tax expense

3.2m1.1m681.0k(4.6m)(34.0k)(1.4m)

Net Income

(82.2m)(12.9m)(178.7m)(29.9m)(2.3m)(29.0m)

Quarterly

USDQ3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019

Revenue

50.2m49.2m53.2m51.0m48.6m46.6m43.0m44.8m43.8m26.7m28.0m24.4m23.1m21.3m22.0m23.0m24.6m27.3m

Cost of goods sold

25.5m15.4m16.6m14.3m15.3m18.7m14.2m13.5m15.5m10.8m11.2m8.6m8.6m7.7m7.8m8.1m8.0m8.4m

Gross profit

24.7m33.7m36.6m36.7m33.3m27.9m28.8m31.2m28.3m15.9m16.8m15.7m14.5m13.6m14.3m14.9m16.6m18.9m

Gross profit Margin, %

49%69%69%72%68%60%67%70%65%59%60%65%63%64%65%65%67%69%

Sales and marketing expense

18.1m18.1m19.8m18.6m18.2m16.6m17.1m19.1m18.1m11.8m11.1m10.3m10.0m10.1m10.7m11.0m

R&D expense

3.0m4.2m4.5m4.4m3.9m3.9m1.9m3.7m2.1m1.1m1.4m990.0k1.0m1.8m2.0m3.2m3.5m3.4m

General and administrative expense

11.4m14.2m9.2m10.2m9.1m9.2m8.1m10.6m8.3m4.1m6.2m5.4m4.4m6.4m7.8m7.9m21.0m24.6m

Operating expense total

37.4m38.0m34.3m34.6m31.8m30.4m193.4m34.6m29.1m20.4m20.2m16.5m15.8m14.2m20.8m22.4m27.3m29.3m

Depreciation and amortization

172.0k172.0k172.0k177.0k187.0k187.0k182.0k172.0k

EBIT

(13.2m)(4.7m)1.8m1.7m1.1m(2.8m)(164.9m)(3.7m)(1.2m)(4.5m)(3.4m)(735.0k)(1.3m)(667.0k)(6.5m)(7.5m)(10.8m)(10.4m)

EBIT margin, %

(26%)(10%)3%3%2%(6%)(384%)(8%)(3%)(17%)(12%)(3%)(5%)(3%)(30%)(33%)(44%)(38%)

Interest expense

1.0m1.7m3.7m3.9m3.4m3.0m3.1m3.4m3.7m1.1m2.0m1.9m1.8m1.7m1.7m

Interest income

2.0k3.0k3.0k2.0k7.0k12.0k18.0k20.0k16.0k

Pre tax profit

(14.0m)(15.1m)(5.4m)(2.6m)(3.1m)(2.3m)(8.3m)(9.3m)(12.9m)(12.3m)

Income tax expense

500.0k669.0k307.0k(28.0k)902.0k253.0k(1.7m)586.0k600.0k(5.0m)49.0k15.0k(7.0k)(458.0k)(1.3m)26.0k31.0k71.0k

Net Income

(14.5m)(6.7m)(2.9m)(3.0m)(4.6m)(3.9m)(160.3m)(6.6m)(5.2m)(13.7m)(5.5m)(2.7m)(3.1m)(1.9m)(7.1m)(9.4m)(13.0m)(12.4m)

Alphatec Spine Balance Sheet

Annual

USDFY, 2013FY, 2014FY, 2015FY, 2016FY, 2017FY, 2018

Cash

21.3m19.7m11.2m19.6m22.5m29.1m

Accounts Receivable

41.4m40.4m38.3m18.5m14.8m15.1m

Inventories

41.9m5.5m44.9m30.1m27.3m28.8m

Current Assets

113.7m113.1m101.9m72.8m66.5m75.5m

PP&E

28.0m26.0m21.9m15.1m12.7m13.2m

Goodwill

183.0m171.3m13.9m

Total Assets

365.6m344.9m146.7m94.2m84.7m129.5m

Accounts Payable

10.8m10.1m14.2m8.7m3.9m4.4m

Short-term debt

4.9m8.1m80.1m3.1m3.3m3.3m

Current Liabilities

79.7m63.6m125.4m40.1m29.7m30.6m

Long-term debt

Total Debt

4.9m80.1m3.1m3.3m3.3m

Additional Paid-in Capital

403.6m413.9m416.9m419.8m436.8m523.5m

Retained Earnings

(235.7m)(248.6m)(427.2m)(457.2m)(459.5m)(501.9m)

Total Equity

(36.6m)(26.7m)17.6m

Debt to Assets Ratio

0 x

Financial Leverage

-4 x-3.2 x7.4 x

Quarterly

USDQ3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019

Cash

18.7m23.8m19.0m20.2m11.4m8.9m10.5m7.8m9.3m25.6m25.5m19.1m15.4m47.6m44.9m35.1m16.4m18.6m

Accounts Receivable

41.7m38.8m44.7m40.1m38.9m38.9m36.3m39.4m36.5m16.5m14.2m13.1m13.3m12.0m11.4m12.2m13.8m13.6m

Inventories

43.1m42.5m42.4m42.0m41.8m41.2m42.3m48.0m44.1m27.7m30.1m29.8m29.7m28.9m28.2m29.0m31.2m32.6m

Current Assets

112.5m135.5m117.4m112.7m102.5m100.1m100.3m100.3m93.7m75.6m72.4m64.2m60.7m90.7m86.5m78.1m63.7m75.9m

PP&E

29.5m28.1m27.4m26.5m25.9m23.8m23.7m22.7m21.6m13.7m15.4m14.5m13.3m11.5m12.1m12.3m12.8m15.1m

Goodwill

181.4m183.1m182.3m175.1m161.7m163.8m14.3m14.3m14.5m13.9m13.9m

Total Assets

366.1m386.3m364.7m348.6m320.1m314.2m148.4m145.4m136.5m96.0m93.6m84.2m79.8m143.3m139.5m131.5m119.4m133.4m

Accounts Payable

14.2m16.5m14.0m11.3m8.9m10.4m10.8m19.3m17.4m6.8m4.2m2.9m2.9m3.8m3.4m5.6m6.8m8.2m

Short-term debt

5.0m4.2m5.9m8.0m7.3m6.8m59.0m78.1m75.4m2.6m2.6m2.3m3.0m6.9m6.7m6.2m619.0k286.0k

Current Liabilities

56.4m94.4m69.8m66.2m56.7m53.3m98.6m129.6m125.2m42.4m33.3m29.6m28.8m34.5m35.0m33.1m27.6m31.0m

Total Debt

5.0m4.2m5.9m8.0m7.3m6.8m59.0m78.1m75.4m2.6m2.6m2.3m3.0m6.9m6.7m6.2m619.0k286.0k

Additional Paid-in Capital

402.3m404.5m411.0m412.6m415.2m416.7m416.6m417.0m417.4m418.9m437.5m438.0m439.0m497.0m502.7m506.1m528.1m545.4m

Retained Earnings

(175.3m)(242.4m)(245.2m)(248.3m)(253.1m)(257.1m)(417.3m)(433.9m)(439.1m)(452.8m)(462.7m)(465.4m)(468.5m)(461.4m)(468.5m)(477.8m)(514.9m)(527.3m)

Total Equity

229.0m133.6m(26.2m)(42.3m)(46.4m)(38.2m)(29.1m)(31.5m)(33.5m)31.6m30.2m24.2m9.3m14.2m

Debt to Equity Ratio

0 x0.1 x-2.3 x-1.8 x-1.6 x-0.1 x-0.1 x-0.1 x0.2 x0.2 x0.3 x

Debt to Assets Ratio

0 x0 x0 x0 x0 x0.4 x0.5 x0.6 x0 x0 x0 x0 x0 x0 x

Financial Leverage

1.6 x2.4 x-5.7 x-3.4 x-2.9 x-2.5 x-3.2 x-2.7 x-2.4 x4.5 x4.6 x5.4 x12.9 x9.4 x

Alphatec Spine Cash Flow

Annual

USDFY, 2013FY, 2014FY, 2015FY, 2016FY, 2017FY, 2018

Net Income

(82.2m)(12.9m)(178.7m)(29.9m)(2.3m)(29.0m)

Depreciation and Amortization

26.3m18.4m19.0m12.4m7.5m6.8m

Accounts Receivable

(1.9m)(1.0m)1.2m8.0m4.2m(396.0k)

Inventories

(4.4m)(4.3m)(5.5m)(5.7m)258.0k(6.0m)

Accounts Payable

(3.9m)(1.0m)3.2m(4.9m)(2.6m)16.0k

Cash From Operating Activities

7.8m(20.3m)10.1m(10.0m)(8.7m)(25.6m)

Purchases of PP&E

(14.4m)(11.3m)(12.2m)(8.9m)(7.6m)(6.5m)

Cash From Investing Activities

(19.1m)(11.0m)(12.2m)62.0m(6.5m)(21.7m)

Short-term Borrowings

(2.7m)(5.8m)(8.2m)(54.4m)

Long-term Borrowings

(2.7m)(8.2m)(54.4m)

Cash From Financing Activities

10.7m30.7m(6.5m)(43.4m)17.8m53.9m

Interest Paid

4.0m5.9m7.6m7.4m4.7m5.1m

Income Taxes Paid

1.8m565.0k621.0k920.0k107.0k134.0k

Quarterly

USDQ3, 2013Q1, 2014Q2, 2014Q3, 2014Q1, 2015Q2, 2015Q3, 2015Q1, 2016Q2, 2016Q3, 2016Q1, 2017Q2, 2017Q3, 2017Q1, 2018Q2, 2018Q3, 2018Q1, 2019Q2, 2019

Net Income

(21.8m)(6.7m)(9.6m)(12.6m)(4.6m)(8.5m)(168.8m)(6.6m)(11.8m)(25.6m)(5.5m)(8.2m)(11.3m)(1.9m)(9.0m)(18.3m)(13.0m)(25.4m)

Depreciation and Amortization

20.0m4.9m9.6m14.0m9.6m14.1m3.9m7.4m10.4m1.9m3.7m5.5m1.9m3.5m5.1m1.8m3.4m

Accounts Receivable

(1.7m)2.6m(2.7m)373.0k38.9m866.0k3.5m(597.0k)2.9m10.7m4.4m5.5m5.4m2.8m3.3m2.5m1.3m1.3m

Inventories

(4.7m)(1.2m)(1.8m)(3.1m)(1.3m)(2.2m)(3.0m)(78.0k)(4.7m)(254.0k)(617.0k)(1.3m)(2.7m)(2.9m)(3.1m)(4.4m)(8.0m)

Accounts Payable

(1.9m)4.0m2.1m(261.0k)8.9m1.7m(277.0k)2.9m3.1m(5.2m)(5.4m)(3.5m)(3.6m)(192.0k)(620.0k)922.0k3.3m4.3m

Cash From Operating Activities

6.7m(16.4m)(25.0m)(20.3m)3.4m5.6m210.0k10.1m(126.0k)(6.1m)(6.5m)(8.1m)(5.3m)(8.7m)(16.5m)(7.9m)(14.6m)

Purchases of PP&E

(11.0m)(1.8m)(4.9m)(7.8m)(7.3m)(8.7m)(1.7m)(5.7m)(7.3m)(2.0m)(5.3m)(7.2m)(410.0k)(2.4m)(3.3m)(1.1m)(3.7m)

Cash From Investing Activities

(15.7m)(1.5m)(4.6m)(7.5m)(7.3m)(8.7m)(1.2m)(4.4m)63.9m(2.0m)(5.3m)(6.3m)(14.1m)(16.4m)(18.2m)(1.1m)(3.7m)

Long-term Borrowings

(1.5m)(2.9m)(3.8m)(4.4m)(6.2m)

Cash From Financing Activities

5.6m20.3m27.5m27.1m(7.4m)(6.5m)(1.5m)(5.8m)(47.9m)13.8m11.2m10.0m44.6m47.5m47.4m(3.7m)7.8m

Interest Paid

2.8m1.2m2.6m4.1m3.7m5.7m1.9m3.9m6.1m1.3m2.4m3.6m1.1m2.3m3.4m1.4m2.7m

Income Taxes Paid

804.0k142.0k293.0k487.0k362.0k580.0k646.0k896.0k920.0k198.0k69.0k90.0k6.0k72.0k109.0k23.0k102.0k

Alphatec Spine Ratios

USDY, 2019

EV/EBIT

-30.9 x

EV/CFO

-22 x

Financial Leverage

9.4 x

Alphatec Spine Employee Rating

3.085 votes
Culture & Values
2.9
Work/Life Balance
3.4
Senior Management
2.6
Salary & Benefits
3.5
Career Opportunities
2.6
Source
View Alphatec Spine profile

Need Data?

Craft can deliver 250+ data points of financial, operating, and human capital indicators on companies via API.

Learn more