Ironwood Pharmaceuticals Reports Second Quarter 2025 Results; Maintains Full Year 2025 Financial Guidance
� LINZESS® (Iinaclotide)
� Plans to align with FDA on confirmatory Phase 3 trial design in Q4 2025 �
� Progressing previously announced strategic alternatives review to maximize shareholder value �
“In the second quarter, LINZESS delivered
Second Quarter 2025 Financial Highlights1
(in thousands, except for per share amounts)
Q2 2025 |
Q2 2024 |
|||||
Total revenue2 |
$ |
85,239 |
$ |
94,396 |
|
|
Total costs and expenses |
|
39,918 |
|
69,419 |
|
|
GAAP net income (loss)2 |
|
23,599 |
|
(860 |
) |
|
GAAP net income (loss) � per share basic2 |
|
0.15 |
|
(0.01 |
) |
|
GAAP net income (loss) � per share diluted2 |
|
0.14 |
|
(0.01 |
) |
|
Adjusted EBITDA2, 3 |
|
50,101 |
|
36,479 |
|
|
Non-GAAP net income2 |
|
23,623 |
|
1,508 |
|
|
Non-GAAP net income per share � basic2 |
|
0.15 |
|
0.00 |
|
|
Non-GAAP net income per share � diluted2 |
|
0.14 |
|
0.00 |
|
|
1 Refer to the Reconciliation of GAAP Results to Non-GAAP Financial Measures table and to the Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA table at the end of this press release. Refer to Non-GAAP Financial Measures for additional information. |
||||||
2 Figures presented for the second quarter of 2024 include a |
||||||
3Adjusted EBITDA is calculated by subtracting restructuring expenses, net interest expense, income taxes, depreciation and amortization and stock-based compensation, from GAAP net income (loss). The exclusion of stock-based compensation from Adjusted EBITDA represents an update to our definition of Adjusted EBITDA, effective in the first quarter of 2025. For comparison purposes, second quarter 2024 Adjusted EBITDA has also been updated to reflect this updated definition. |
Second Quarter 2025 Corporate Highlights
Apraglutide
- Apraglutide is a once weekly, long-acting synthetic glucagon-like peptide-2 (“GLP-2�) analog with the potential to treat a range of rare gastrointestinal diseases where GLP-2 can play a central role in addressing disease pathophysiology.
- Ironwood is advancing apraglutide for short bowel syndrome (“SBS�) patients dependent on parenteral support (“PS�), a severe chronic malabsorptive condition. Ironwood believes apraglutide has the potential to improve the standard of care for adult patients with SBS who are dependent on PS as the first and only GLP-2 to achieve a statistically significant reduction in weekly parenteral support volume with once-weekly administration.
- A recent and updated data analysis of ongoing long-term extension study, STARS Extend, demonstrated that more patients continue to wean off PS with longer exposure to apraglutide. As of January 2025, 34 total apraglutide-dosed patients have achieved and maintained enteral autonomy.
-
Following discussions with the
U.S. Food and Drug Administration (“FDA�) in April 2025, the Company is finalizing a confirmatory apraglutide Phase 3 trial design for patients with SBS who are dependent on PS and plans to align with the FDA in the fourth quarter of 2025. Pending alignment with the FDA, Ironwood expects to initiate a confirmatory Phase 3 trial in the first half of 2026.
-
Prescription Demand: Total LINZESS prescription demand in the second quarter of 2025 was 58 million LINZESS capsules, a
10% increase compared to the second quarter of 2024, per IQVIA. -
U.S. Brand Collaboration: LINZESSU.S. net sales are provided to Ironwood by itsU.S. partner, AbbVie Inc. (“AbbVie�). LINZESSU.S. net sales were in the second quarter of 2025, a$248.0 million 17% increase compared to in the second quarter of 2024. Ironwood and AbbVie share equally in$211.2 million U.S. brand collaboration profits.
� LINZESSU.S. net sales as reported by AbbVie in the second quarter of 2024 reflected the gross-to-net change in estimate related to the year ended December 31, 2023, which Ironwood previously accounted for in the first quarter of 2024 by recording a reduction to collaborative arrangements revenue.$30.0 million
� LINZESS commercial margin was69% in the second quarter of 2025, compared to62% in the second quarter of 2024. See theU.S. LINZESS Full Brand Collaboration table at the end of this press release.
� Net profit for the LINZESSU.S. brand collaboration, net of commercial and research and development (“R&D�) expenses, was in the second quarter of 2025, a$164.9 million 37% increase compared to in the second quarter of 2024. See the$120.5 million U.S. LINZESS Full Brand Collaboration table at the end of this press release. -
Collaboration Revenue to Ironwood: Ironwood recorded
in collaboration revenue in the second quarter of 2025 related to sales of LINZESS in the$85.7 million U.S. , a6% decrease compared to for the second quarter of 2024. See the$91.4 million U.S. LINZESS Commercial Collaboration table at the end of the press release.
� Second quarter of 2024 collaboration revenue to Ironwood includes a adjustment, driven by a$17.0 million increase to collaborative arrangements revenue as a result of a gross-to-net change in estimate related to the year ended December 31, 2023, previously recorded by Ironwood in the first quarter of 2024, which was reflected in LINZESS$30.0 million U.S. net sales as reported by AbbVie in the second quarter of 2024. This was partially offset by a reduction to collaborative arrangements revenue in the second quarter of 2024, to reflect DzԷɴǴǻ’s estimate of LINZESS gross-to-net reserves as of June 30, 2024.$13.0 million
Corporate Updates
- Ironwood is progressing its engagement with Goldman Sachs & Co. LLC to evaluate strategic alternatives for the company and plans to provide an update as soon as possible.
Second Quarter 2025 Financial Results
-
Total Revenue. Total revenue in the second quarter of 2025 was
, compared to$85.2 million in the second quarter of 2024.$94.4 million
� Total revenue in the second quarter of 2025 consisted of associated with DzԷɴǴǻ’s share of the net profits from the sales of LINZESS in the$85.7 million U.S. , and( in royalties and other revenue. Total revenue in the second quarter of 2024 consisted of$0.5) million associated with DzԷɴǴǻ’s share of the net profits from the sales of LINZESS in the$91.4 million U.S. , and in royalties and other revenue.$3.0 million -
Total Costs and Expenses. Total costs and expenses in the second quarter of 2025 were
, compared to$39.9 million in the second quarter of 2024.$69.4 million
� Total costs and expenses in the second quarter of 2025 consisted of in selling, general and administrative (“SG&A�) expenses,$16.8 million in R&D expenses and$23.4 million ( of restructuring expenses. Total costs and expenses in the second quarter of 2024 consisted of$0.3) million in SG&A expenses,$37.0 million in R&D expenses, and$30.4 million in restructuring expenses.$2.1 million -
Interest Expense. Interest expense was
in the second quarter of 2025, in connection with DzԷɴǴǻ’s convertible senior notes and revolving credit facility. Interest expense was$8.4 million in the second quarter of 2024, in connection with DzԷɴǴǻ’s convertible senior notes and revolving credit facility.$7.5 million -
Interest and Investment Income. Interest and investment income was
in the second quarter of 2025. Interest and investment income was$0.8 million in the second quarter of 2024.$1.4 million - Other. Other income was insignificant in the second quarter of 2025 and pertained to a gain recorded for pension-related activities.
-
Income Tax Expense. Ironwood recorded
of income tax expense in the second quarter of 2025, the majority of which was non-cash, as Ironwood continues to utilize net operating losses to offset taxable income for federal purposes and in many states. Ironwood recorded$14.2 million of income tax expense in the second quarter of 2024, the majority of which was non-cash, as Ironwood continued to utilize net operating losses to offset taxable income for federal purposes and in many states.$19.7 million -
GAAP Net Income (Loss). GAAP net income was
, or$23.6 million per share (basic) and$0.15 per share (diluted) in the second quarter of 2025, compared to GAAP net loss of$0.14 ( , or ($0.9) million ) per share (basic and diluted) in the second quarter of 2024.$0.01 -
Non-GAAP Net Income. Non-GAAP net income was
, or$23.6 million per share (basic) and$0.15 per share (diluted), in the second quarter of 2025, compared to non-GAAP net income of$0.14 , or$1.5 million per share (basic and diluted), in the second quarter of 2024.$0.00
� Non-GAAP net income excludes the impact of amortization of acquired intangible assets, restructuring expenses and acquisition-related costs, all net of tax effect. See Non-GAAP Financial Measures below. -
Adjusted EBITDA. Adjusted EBITDA was
in the second quarter of 2025, compared to$50.1 million in the second quarter of 2024.$36.5 million
� Adjusted EBITDA is calculated by subtracting stock-based compensation, restructuring expenses, net interest expense, income taxes, depreciation and amortization, and acquisition-related costs, from GAAP net loss. See Non-GAAP Financial Measures below. -
Cash Flow Highlights. Ironwood ended the second quarter of 2025 with
of cash and cash equivalents, compared to$92.9 million of cash and cash equivalents at the end of 2024.$88.6 million
� Ironwood used in cash from operations in the second quarter of 2025, compared to$15.1 million in cash generated from operations in the second quarter of 2024.$33.5 million - Ironwood 2025 Financial Guidance. Ironwood continues to expect:
|
2025 Guidance (August 2025) |
|
High single digit prescription demand growth, more than offset by expected price erosion due to Medicare Part D redesign
|
Total Revenue1 |
|
Adjusted EBITDA2 |
> |
1 DzԷɴǴǻ’s |
|
2 Adjusted EBITDA is calculated by subtracting restructuring expenses, net interest expense, income taxes, depreciation and amortization and stock-based compensation, from GAAP net income. The exclusion of stock-based compensation from Adjusted EBITDA represents an update to our definition of Adjusted EBITDA, effective in the first quarter of 2025. For purposes of this guidance, we have assumed that Ironwood will not incur material expenses related to business development activities in 2025. Ironwood does not provide guidance on GAAP net income or a reconciliation of expected adjusted EBITDA to expected GAAP net income because, without unreasonable efforts, it is unable to predict with reasonable certainty the non-GAAP adjustments used to calculate adjusted EBITDA. These adjustments are uncertain, depend on various factors and could have a material impact on GAAP net income for the guidance period. Management believes this non-GAAP information is useful for investors, taken in conjunction with DzԷɴǴǻ’s GAAP financial statements, because it provides greater transparency and period-over-period comparability with respect to DzԷɴǴǻ’s operating performance. These measures are also used by management to assess the performance of the business. Investors should consider these non-GAAP measures only as a supplement to, not as a substitute for or as superior to, measures of financial performance prepared in accordance with GAAP. In addition, these non-GAAP financial measures are unlikely to be comparable with non-GAAP information provided by other companies. |
Non-GAAP Financial Measures
Ironwood presents non-GAAP net income (loss) and non-GAAP net income (loss) per share to exclude amortization of acquired intangible assets, restructuring expenses, and acquisition-related costs, all net of tax effect. Non-GAAP adjustments are further detailed below:
- Amortization of acquired intangible assets are non-cash expenses arising in connection with the acquisition of VectivBio and are considered to be non-recurring.
- Restructuring expenses are considered to be a non-recurring event as they are associated with distinct operational decisions. Restructuring expenses include costs associated with exit and disposal activities.
- Acquisition-related costs in connection with the acquisition of VectivBio are considered to be non-recurring and include direct and incremental costs associated with the acquisition and integration of VectivBio to the extent such costs were not classified as capitalizable transaction costs attributed to the cost of net assets acquired through acquisition accounting.
Ironwood also presents adjusted EBITDA, a non-GAAP measure, as well as guidance on adjusted EBITDA. Adjusted EBITDA is calculated by subtracting stock-based compensation, restructuring expenses, net interest expense, income taxes, depreciation and amortization, and acquisition-related costs from GAAP net income. The adjustments are made on a similar basis as described above related to non-GAAP net income (loss), as applicable.
Management believes this non-GAAP information is useful for investors, taken in conjunction with DzԷɴǴǻ’s GAAP financial statements, because it provides greater transparency and period-over-period comparability with respect to DzԷɴǴǻ’s operating performance. These measures are also used by management to assess the performance of the business. Investors should consider these non-GAAP measures only as a supplement to, not as a substitute for or as superior to, measures of financial performance prepared in accordance with GAAP. In addition, these non-GAAP financial measures are unlikely to be comparable with non-GAAP information provided by other companies. For a reconciliation of non-GAAP net income (loss) and non-GAAP net income (loss) per share to GAAP net income (loss) and GAAP net income (loss) per share, respectively, and for a reconciliation of adjusted EBITDA to GAAP net income (loss), please refer to the tables at the end of this press release.
Ironwood does not provide guidance on GAAP net income or a reconciliation of expected adjusted EBITDA to expected GAAP net income because, without unreasonable efforts, it is unable to predict with reasonable certainty the non-GAAP adjustments used to calculate adjusted EBITDA. These adjustments are uncertain, depend on various factors and could have a material impact on GAAP net income for the guidance period.
About Ironwood Pharmaceuticals
Ironwood Pharmaceuticals (Nasdaq: IRWD) is a biotechnology company developing and commercializing life-changing therapies for people living with gastrointestinal (GI) and rare diseases. Ironwood is advancing apraglutide, a next-generation, long-acting synthetic GLP-2 analog being developed for short bowel syndrome patients who are dependent on parenteral support. In addition, Ironwood has been a pioneer in the development of LINZESS® (linaclotide), the
Founded in 1998, Ironwood Pharmaceuticals is headquartered in
We routinely post information that may be important to investors on our website at www.ironwoodpharma.com. In addition, follow us on and on .
About LINZESS (Linaclotide)
LINZESS® is the #1 prescribed brand in the
LINZESS is a once-daily capsule that helps relieve the abdominal pain, constipation, and overall abdominal symptoms of bloating, discomfort and pain associated with IBS-C, as well as the constipation, infrequent stools, hard stools, straining, and incomplete evacuation associated with CIC. LINZESS relieves constipation in children and adolescents aged 6 to 17 years with functional constipation. The recommended dose is 290 mcg for IBS-C patients and 145 mcg for CIC patients, with a 72 mcg dose approved for use in CIC depending on individual patient presentation or tolerability. In children with functional constipation aged 6 to 17 years, the recommended dose is 72 mcg.
LINZESS is not a laxative; it is the first medicine approved by the FDA in a class called GC-C agonists. LINZESS contains a peptide called linaclotide that activates the GC-C receptor in the intestine. Activation of GC-C is thought to result in increased intestinal fluid secretion and accelerated transit and a decrease in the activity of pain-sensing nerves in the intestine. The clinical relevance of the effect on pain fibers, which is based on nonclinical studies, has not been established.
In
LINZESS Important Safety Information
INDICATIONS AND USAGE
LINZESS® (linaclotide) is indicated for the treatment of both irritable bowel syndrome with constipation (IBS-C) and chronic idiopathic constipation (CIC) in adults and functional constipation (FC) in children and adolescents 6 to 17 years of age. It is not known if LINZESS is safe and effective in children with FC less than 6 years of age or in children with IBS-C less than 18 years of age.
IMPORTANT SAFETY INFORMATION
WARNING: RISK OF SERIOUS DEHYDRATION IN PEDIATRIC PATIENTS LESS THAN 2 YEARS OF AGE
LINZESS is contraindicated in patients less than 2 years of age. In nonclinical studies in neonatal mice, administration of a single, clinically relevant adult oral dose of linaclotide caused deaths due to dehydration. |
Contraindications
- LINZESS is contraindicated in patients less than 2 years of age due to the risk of serious dehydration.
- LINZESS is contraindicated in patients with known or suspected mechanical gastrointestinal obstruction.
Warnings and Precautions
- LINZESS is contraindicated in patients less than 2 years of age. In neonatal mice, linaclotide increased fluid secretion as a consequence of age-dependent elevated guanylate cyclase (GC-C) agonism, which was associated with increased mortality within the first 24 hours due to dehydration. There was no age dependent trend in GC-C intestinal expression in a clinical study of children 2 to less than 18 years of age; however, there are insufficient data available on GC-C intestinal expression in children less than 2 years of age to assess the risk of developing diarrhea and its potentially serious consequences in these patients.
Diarrhea
-
In adults, diarrhea was the most common adverse reaction in LINZESS-treated patients in the pooled IBS-C and CIC double-blind placebo-controlled trials. The incidence of diarrhea was similar in the IBS-C and CIC populations. Severe diarrhea was reported in
2% of 145 mcg and 290 mcg LINZESS-treated patients and in <1% of 72 mcg LINZESS-treated CIC patients. -
In children and adolescents 6 to 17 years of age, diarrhea was the most common adverse reaction in 72 mcg LINZESS-treated patients in the FC double-blind placebo-controlled trial. Severe diarrhea was reported in <
1% of 72 mcg LINZESS treated patients. If severe diarrhea occurs, dosing should be suspended and the patient rehydrated.
Common Adverse Reactions (incidence �
- In IBS-C or CIC adult patients: diarrhea, abdominal pain, flatulence, and abdominal distension.
- In FC pediatric patients: diarrhea.
Please see full Prescribing Information including Boxed Warning:
LINZESS® and CONSTELLA® are registered trademarks of Ironwood Pharmaceuticals, Inc. Any other trademarks referred to in this press release are the property of their respective owners. All rights reserved.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995. Investors are cautioned not to place undue reliance on these forward-looking statements, including statements about DzԷɴǴǻ’s ability to execute on its mission; DzԷɴǴǻ’s strategy, business, financial position and operations; DzԷɴǴǻ’s ability to drive growth and profitability; the commercial potential of LINZESS; DzԷɴǴǻ’s financial performance and results, and guidance and expectations related thereto; LINZESS prescription demand growth, LINZESS
Condensed Consolidated Balance Sheets |
||||||||||
(In thousands) |
||||||||||
(unaudited) |
||||||||||
|
|
June 30, 2025 |
December 31, 2024 |
|||||||
Assets |
|
|
|
|||||||
Cash and cash equivalents |
|
$ |
92,852 |
|
$ |
88,559 |
|
|||
Accounts receivable, net |
|
|
86,172 |
|
|
81,886 |
|
|||
Prepaid expenses and other current assets |
|
|
12,729 |
|
|
11,923 |
|
|||
Total current assets |
|
|
191,753 |
|
|
182,368 |
|
|||
Property and equipment, net |
|
|
3,929 |
|
|
4,495 |
|
|||
Operating lease right-of-use assets |
|
|
10,201 |
|
|
11,028 |
|
|||
Intangible assets, net |
|
|
2,453 |
|
|
2,860 |
|
|||
Deferred tax assets |
|
|
129,459 |
|
|
144,234 |
|
|||
Other assets |
|
|
5,151 |
|
|
5,923 |
|
|||
Total assets |
|
$ |
342,946 |
|
$ |
350,908 |
|
|||
Liabilities and stockholders� deficit |
|
|
|
|||||||
Accounts payable |
|
$ |
1,389 |
|
$ |
2,127 |
|
|||
Accrued research and development costs |
|
|
4,551 |
|
|
6,681 |
|
|||
Accrued expenses and other current liabilities |
|
|
24,033 |
|
|
26,849 |
|
|||
Current portion of operating lease liabilities |
|
|
3,220 |
|
|
3,189 |
|
|||
Current portion on convertible senior notes |
|
|
199,332 |
|
|
- |
|
|||
Total current liabilities |
|
|
232,525 |
|
|
38,846 |
|
|||
Operating lease obligations, net of current portion |
|
|
11,117 |
|
|
12,304 |
|
|||
Convertible senior notes, net of current portion |
|
|
- |
|
|
198,988 |
|
|||
Revolving credit facility |
|
|
385,000 |
|
|
385,000 |
|
|||
Other liabilities |
|
|
22,466 |
|
|
17,105 |
|
|||
Total stockholders� deficit |
|
|
(308,162 |
) |
|
(301,335 |
) |
|||
Total liabilities and stockholders� deficit |
|
$ |
342,946 |
|
$ |
350,908 |
|
Condensed Consolidated Statements of Income (Loss) |
|||||||||||||||
(In thousands, except per share amounts) |
|||||||||||||||
(unaudited) |
|||||||||||||||
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||
|
2025 |
2024 |
2025 |
2024 |
|||||||||||
Total revenues 1 |
$ |
85,239 |
|
$ |
94,396 |
|
$ |
126,382 |
|
$ |
169,273 |
|
|||
|
|
||||||||||||||
Costs and expenses: |
|
|
|
|
|||||||||||
Research and development |
|
23,373 |
|
|
30,388 |
|
|
50,805 |
|
|
56,203 |
|
|||
Selling, general and administrative |
|
16,795 |
|
|
36,964 |
|
|
41,055 |
|
|
74,569 |
|
|||
Restructuring |
|
(250 |
) |
|
2,067 |
|
|
18,309 |
|
|
2,504 |
|
|||
Total costs and expenses |
|
39,918 |
|
|
69,419 |
|
|
110,169 |
|
|
133,276 |
|
|||
Income from operations |
|
45,321 |
|
|
24,977 |
|
|
16,213 |
|
|
35,997 |
|
|||
Other income (expense): |
|
|
|
|
|||||||||||
Interest expense and other financing costs |
|
(8,356 |
) |
|
(7,470 |
) |
|
(16,426 |
) |
|
(14,701 |
) |
|||
Interest and investment income |
|
818 |
|
|
1,369 |
|
|
1,687 |
|
|
2,538 |
|
|||
Other |
|
39 |
|
|
- |
|
|
76 |
|
|
- |
|
|||
Other income (expense), net |
|
(7,499 |
) |
|
(6,101 |
) |
|
(14,663 |
) |
|
(12,163 |
) |
|||
Income before income taxes |
|
37,822 |
|
|
18,876 |
|
|
1,550 |
|
|
23,834 |
|
|||
Income tax expense |
|
(14,223 |
) |
|
(19,736 |
) |
|
(15,337 |
) |
|
(28,856 |
) |
|||
GAAP net income (loss)1 |
$ |
23,599 |
|
$ |
(860 |
) |
$ |
(13,787 |
) |
$ |
(5,022 |
) |
|||
|
|
|
|
|
|||||||||||
GAAP net income (loss) per share—basic |
$ |
0.15 |
|
$ |
(0.01 |
) |
$ |
(0.09 |
) |
$ |
(0.03 |
) |
|||
|
|
|
|
|
|||||||||||
GAAP net income (loss) per share—diluted |
$ |
0.14 |
|
$ |
(0.01 |
) |
$ |
(0.09 |
) |
$ |
(0.03 |
) |
|||
|
|
|
|
|
|||||||||||
1 Figures presented for the three and six months ended June 30, 2024 include a |
Reconciliation of GAAP Results to Non-GAAP Financial Measures |
|||||||||||||||
(In thousands, except per share amounts) (unaudited) |
|||||||||||||||
A reconciliation between net income (loss) on a GAAP basis and on a non-GAAP basis is as follows: |
|||||||||||||||
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||
|
2025 |
2024 |
2025 |
2024 |
|||||||||||
GAAP net income (loss) |
$ |
23,599 |
|
$ |
(860 |
) |
$ |
(13,787 |
) |
$ |
(5,022 |
) |
|||
Adjustments: |
|
|
|
||||||||||||
Amortization of acquired intangible assets |
|
204 |
|
|
204 |
|
|
407 |
|
|
409 |
|
|||
Restructuring expenses |
|
(250 |
) |
|
2,067 |
|
|
18,309 |
|
|
2,504 |
|
|||
Acquisition-related costs |
|
- |
|
|
359 |
|
|
- |
|
|
1,146 |
|
|||
Tax effect of adjustments |
|
70 |
|
|
(262 |
) |
|
(4,533 |
) |
|
(461 |
) |
|||
Non-GAAP net income (loss)1 |
$ |
23,623 |
|
$ |
1,508 |
|
$ |
396 |
|
$ |
(1,424 |
) |
|||
1 Figures presented for the three and six months ended June 30, 2024 include a |
A reconciliation between basic net income (loss) per share on a GAAP basis and on a non-GAAP basis is as follows:
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||
|
2025 |
2024 |
2025 |
2024 |
|||||||||||
GAAP net income (loss) per share � basic
|
$ |
0.15 |
$ |
(0.01 |
) |
$ |
(0.09 |
) |
$ |
(0.03 |
) |
||||
Plus: Net income (loss) per share � basic
Adjustments to GAAP net income per share
|
|
-
- |
|
-
0.01 |
|
|
-
0.09 |
|
|
-
0.02 |
|
||||
Non-GAAP net income (loss) per share � basic |
$ |
0.15 |
$ |
- |
|
$ |
- |
|
$ |
(0.01 |
) |
||||
Weighted average number of common shares used to calculate net income (loss) per share � basic |
161,723 |
159,014 |
161,350 |
158,357 |
A reconciliation between diluted net income (loss) per share on a GAAP basis and on a non-GAAP basis is as follows:
|
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||
|
2025 |
2024 |
2025 |
2024 |
||||||||||
GAAP net income (loss) per share � diluted
|
$ |
0.14 |
$ |
(0.01 |
) |
$ |
(0.09 |
) |
$ |
(0.03 |
) |
|||
Plus: Net income (loss) per share � diluted
Adjustments to GAAP net income per share
|
|
-
- |
|
-
0.01 |
|
|
-
0.09 |
|
|
-
0.02 |
|
|||
Non-GAAP net income (loss) per share � diluted |
$ |
0.14 |
$ |
- |
|
$ |
- |
|
$ |
(0.01 |
) |
|||
Weighted average number of common shares used to calculate net income (loss) per share � diluted |
176,837 |
159,014 |
161,350 |
158,357 |
Reconciliation of GAAP Net Income (Loss) to Adjusted EBITDA |
||||||||||||||||
(In thousands) |
||||||||||||||||
(unaudited) |
||||||||||||||||
A reconciliation of GAAP net income (loss) to adjusted EBITDA: |
||||||||||||||||
|
Three Months Ended June 30, |
Six Months Ended June 30, |
||||||||||||||
|
2025 |
2024 |
2025 |
2024 |
||||||||||||
GAAP net income (loss)2 |
$ |
23,599 |
|
$ |
(860 |
) |
$ |
(13,787 |
) |
$ |
(5,022 |
) |
||||
Adjustments: |
|
|
||||||||||||||
Stock-based compensation |
|
4,524 |
|
|
8,570 |
|
|
9,815 |
|
|
16,955 |
|
||||
Restructuring expenses |
|
(250 |
) |
|
2,067 |
|
|
18,309 |
|
|
2,504 |
|
||||
Interest expense |
|
8,356 |
|
|
7,470 |
|
|
16,426 |
|
|
14,701 |
|
||||
Interest and investment income |
|
(818 |
) |
|
(1,369 |
) |
|
(1,687 |
) |
|
(2,538 |
) |
||||
Income tax expense |
|
14,223 |
|
|
19,736 |
|
|
15,337 |
|
|
28,856 |
|
||||
Depreciation and amortization |
|
467 |
|
|
506 |
|
|
946 |
|
|
1,019 |
|
||||
Acquisition-related costs |
|
- |
|
|
359 |
|
|
- |
|
1,146 |
|
|||||
Adjusted EBITDA1, 2 |
$ |
50,101 |
|
$ |
36,479 |
|
$ |
45,359 |
|
$ |
57,621 |
|
||||
1 Adjusted EBITDA is calculated by subtracting restructuring expenses, net interest expense, income taxes, depreciation and amortization and stock-based compensation, from GAAP net income. The exclusion of stock-based compensation from Adjusted EBITDA represents an update to our definition of Adjusted EBITDA, effective in the first quarter of 2025. For comparison purposes, second quarter 2024 Adjusted EBITDA has also been updated to reflect this updated definition. |
||||||||||||||||
2 Figures presented for the three and six months ended June 30, 2024 include a |
|
|||||||||||||||
Revenue/Expense Calculation |
|||||||||||||||
(In thousands) |
|||||||||||||||
(unaudited) |
|||||||||||||||
|
|
|
|
|
|||||||||||
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||||||
|
2025 |
2024 |
2025 |
2024 |
|||||||||||
LINZESS |
$ |
248,001 |
|
$ |
211,183 |
|
$ |
386,478 |
|
$ |
467,783 |
|
|||
AbbVie & Ironwood commercial costs, expenses and other discounts3 |
|
76,886 |
|
|
80,950 |
|
|
143,793 |
|
|
154,312 |
|
|||
Commercial profit on sales of LINZESS |
$ |
171,115 |
|
$ |
130,233 |
|
$ |
242,685 |
|
$ |
313,471 |
|
|||
Commercial Margin4 |
|
69 |
% |
|
62 |
% |
|
63 |
% |
|
67 |
% |
|||
|
|
|
|
||||||||||||
|
|
|
|
||||||||||||
DzԷɴǴǻ’s share of net profit |
|
85,558 |
|
|
65,117 |
|
|
121,343 |
|
|
156,736 |
|
|||
Reimbursement for DzԷɴǴǻ’s commercial expenses5 |
|
125 |
|
|
9,298 |
|
|
3,108 |
|
|
19,394 |
|
|||
Adjustment for DzԷɴǴǻ’s estimate of LINZESS gross-to-net reserves |
|
- |
|
|
17,000 |
|
|
- |
|
|
(13,000 |
) |
|||
DzԷɴǴǻ’s |
$ |
85,683 |
|
$ |
91,415 |
|
$ |
124,451 |
|
$ |
163,130 |
|
|||
_____________________________ | |||||||||||||||
1 Ironwood collaborates with AbbVie on the development and commercialization of linaclotide in |
|||||||||||||||
2 LINZESS net sales are recognized using AbbVie’s revenue recognition accounting policies and reporting conventions. As a result, certain rebates and discounts are classified as LINZESS |
|||||||||||||||
3 Includes certain discounts recognized and cost of goods sold incurred by AbbVie; also includes commercial costs incurred by AbbVie and Ironwood that are attributable to the cost-sharing arrangement between the parties. |
|||||||||||||||
4 Commercial margin is defined as commercial profit on sales of LINZESS as a percent of total LINZESS |
|||||||||||||||
5 Year-over-year decrease reflects impact of the reduction to DzԷɴǴǻ’s commercial expenses and corresponding reimbursement from AbbVie due to DzԷɴǴǻ’s strategic reorganization announced in January 2025. |
|||||||||||||||
6 Figures presented for the three and six months ended June 30, 2024 include a arrangement revenues, respectively, as a result of an adjustment recorded for DzԷɴǴǻ’s estimate of LINZESS gross-to-net reserves as of June 30, 2024. |
US LINZESS Full Brand Collaboration1 |
|||||||||||
Revenue/Expense Calculation |
|||||||||||
(In thousands) |
|||||||||||
(unaudited) |
|||||||||||
|
Three Months Ended June 30, |
Six Months Ended June 30, |
|||||||||
|
2025 |
2024 |
2025 |
2024 |
|||||||
LINZESS |
$ |
248,001 |
$ |
211,183 |
$ |
386,478 |
$ |
467,783 |
|||
AbbVie & Ironwood commercial costs, expenses and other discounts3 |
|
76,886 |
|
80,950 |
|
143,793 |
|
154,312 |
|||
AbbVie & Ironwood R&D Expenses4 |
|
6,241 |
|
9,736 |
|
11,919 |
|
17,372 |
|||
Total net profit on sales of LINZESS |
$ |
164,874 |
$ |
120,497 |
$ |
230,766 |
$ |
296,099 |
|||
_____________________________ | |||||||||||
1 Ironwood collaborates with AbbVie on the development and commercialization of linaclotide in |
|||||||||||
2 LINZESS net sales are recognized using AbbVie’s revenue recognition accounting policies and reporting conventions. As a result, certain rebates and discounts are classified as LINZESS |
|||||||||||
3 Includes certain discounts recognized and cost of goods sold incurred by AbbVie; also includes commercial costs incurred by AbbVie and Ironwood that are attributable to the cost-sharing arrangement between the parties. |
|||||||||||
4 Expenses related to LINZESS in the |
View source version on businesswire.com:
Company contact:
Greg Martini
Chief Financial Officer
[email protected]
Investors:
Precision AQ (formerly Stern Investor Relations)
Stephanie Ascher
[email protected]
Source: Ironwood Pharmaceuticals, Inc.