
(in thousands, except per share amounts and percentage data)
(unaudited) | ||||||||||
Q 3 2026 | Q 3 2025 | |||||||||
GAAP | Adjustments | Non-GAAP | GAAP | Adjustments | Non-GAAP | |||||
Cost of sales | $ 31,164 | $ (5,274) (A) | $ 25,890 | $ 28,831 | $ (7,310) (A)(B) | $ 21,521 | ||||
Gross Margin | 85.2% | 2.5% | 87.7% | 78.4% | 5.5% | 83.9% | ||||
Operating expenses: | ||||||||||
Selling, general and administrative | $ 130,943 | $ (21,219) (C)(D) | $ 109,724 | $ 82,999 | $ 243 (D) | $ 83,242 | ||||
Income (loss) from operations | $ 828 | $ 26,493 | $ 27,321 | $ (16,365) | $ 7,067 | $ (9,298) | ||||
Net income (loss) | $ 2,018 | $ 26,493 | (E) | $ 28,511 | $ (16,231) | $ 7,067 | (E) | $ (9,164) | ||
Basic net income (loss) per share | $ 0.03 | $ 0.45 | $ 0.48 | $ (0.28) | $ 0.12 | $ (0.16) | ||||
Diluted net income (loss) per share | $ 0.03 | $ 0.44 | $ 0.47 | $ (0.28) | $ 0.12 | $ (0.16) | ||||
Weighted-average shares outstanding used to | ||||||||||
compute basic net income (loss) per share | 59,105 | 59,105 | 57,398 | 57,398 | ||||||
Weighted-average shares outstanding used to | ||||||||||
compute diluted net income (loss) per share | 61,196 | 61,196 | 57,398 | 57,398 | ||||||
Cost of sales adjustment related to amortization of developed technology intangible assets associated with the acquisition of Avedro, Inc. (Avedro) of $4.8 million in Q3 2026 and $5.5 million in Q3 2025.
Mobius acquisition-related amortization expense of developed intellectual property of $0.5 million in Q3 2026 and Q3 2025, respectively.
(B)Non-recurring, non-cash charge related to the write-down of certain inventory of $1.3 million.
(C)Expenses of $5.9 million related to the Company's trade secrets lit igation and other litigation matters.
Expense of $14.1 million related to the resolution agreement with the Regents of the University of California.
Expenses of $0.8 million associated with the integration of a major system.
(D)Mobius contingent consideration fair value adjustments of $0.4 million in Q3 2026 and ($0.2) million in Q3 2025.
(E)Includes total tax effect for non-GAAP pre-tax adjustments. For non-GAAP adjustments associated with the U.S., the tax effect is $0 given the Company's U.S. taxable loss positions in both 2026 and 2025.
GAAP to Non-GAAP Reconciliations(in thousands, except pe r share amounts and percentage data) (unaudited)
Year-to-Date Q 3 2026
Year-to-Date Q 3 2025
GAAP | Adjustments | Non-GAAP | GAAP | Adjustments | Non-GAAP | ||||||
Cost of sales | $ 98,519 | $ (19,222) | (A) | $ 79,297 | $ 80,043 | $ (18,597) | (A)(B) | $ 61,446 | |||
Gross Margin | 82.0% | 3.5% | 85.5% | 78.0% | 5.1% | 83.1% | |||||
Operating expenses: | |||||||||||
Selling, general and administrative | $ 339,946 | $ (26,316) | (C)(D) | $ 313,630 | $ 237,047 | $ (52) | (D) | $ 236,995 | |||
(Loss) income from operations | $ (36,295) | $ 45,538 | $ 9,243 | $ (59,732) | $ 18,649 | $ (41,083) | |||||
Non-operating income (expense): | |||||||||||
Interest expense | $ (3,671) | $ 369 | (E) | $ (3,302) | $ (3,489) | $ - | $ (3,489) | ||||
Net (loss) income | $ (36,142) | $ 45,907 | (F) | $ 9,765 | $ (54,034) | $ 18,649 | (F) | $ (35,385) | |||
Basic net (loss) income per share | $ (0.62) | $ 0.79 | $ 0.17 | $ (0.95) | $ 0.33 | $ (0.62) | |||||
Diluted net (loss) income per share | $ (0.62) | $ 0.78 | $ 0.16 | $ (0.95) | $ 0.33 | $ (0.62) | |||||
Weighted-average shares outstanding used to | |||||||||||
compute basic net income (loss) per share | 58,651 | 58,651 | 57,083 | 57,083 | |||||||
Weighted-average shares outstanding used to | |||||||||||
compute diluted net income (loss) per share (G) | 58,651 | 60,598 | 57,083 | 57,083 |
Cost of sales adjustment related to amortization of developed technology intangible assets associated with the acquisition of Avedro, Inc. (Avedro) of $17.8 million year-to-date Q3 2026 and $16.6 million year-to-date Q3 2025.
Mobius acquisition-related amortization expense of developed intellectual property of $1.5 million year-to-date Q3 2026 and $0.7 million year-to-date Q3 2025.
(B)Non-recurring, non-cash charge related to the write-down of certain inventory of $1.3 million.
(C)Expenses of $9.9 million related to the Company's trade secrets litigation and other lit igation matters.
Expense of $14.1 million related to the resolution agreement with the Regents of the University of California.
Expenses of $1.2 million associated with the integration of a major system.
Provision for doubtful accounts related to the overpayment of prior period payroll withholdings of $0.7 million.
(D)Mobius contingent consideration fair value adjustments of $0.4 million year-to-date Q3 2026 and ($0.2) million year-to-date Q3 2025.
Mobius acquisition-related transaction expense of $0.3 million year-to-date Q3 2025.
(E)Interest expense related to the untimely payment of prior period payroll withholdings.
(F)Includes total tax effect for non-GAAP pre-tax adjustments. For non-GAAP adjustments associated with the U.S., the tax effect is $0 given the Company's U.S. taxable loss positions in both 2026 and 2025.
(G)Year-to-date Q3 2026 non-GAAP diluted weighted-average shares reflect the dilution effect from outstanding stock options, unvested
restricted stock units, performance-based equity awards, and employee stock purchase program option shares under the treasury stock method.
