GlobeNewswire Inc | Nov 8, 2021 04:05PM EST

November 08, 2021

MINNEAPOLIS, Nov. 08, 2021 (GLOBE NEWSWIRE) -- Tactile Systems Technology, Inc. (Tactile Medical) (Nasdaq: TCMD), a medical technology company focused on developing medical devices for the treatment of underserved chronic diseases at home, today reported financial results for the third quarter and nine months ended September 30, 2021.

Third Quarter 2021 Summary:

-- Total revenue increased 7% year-over-year to $52.5 million, compared to $49.1 million in third quarter 2020. Total revenue in third quarter 2021 included $0.9 million of revenue from the recently acquired AffloVest respiratory therapy business. -- Operating loss of $1.4 million, compared to operating income of $1.8 million in third quarter 2020. Non-GAAP operating income of $1.0 million, compared to non-GAAP operating income of $2.6 million in third quarter of 2020. -- Net loss of $3.4 million, compared to net income of $2.4 million in third quarter 2020. Non-GAAP net loss of $1.6 million, compared to non-GAAP net income of $3.0 million in third quarter of 2020. -- Adjusted EBITDA of $4.1 million, compared to Adjusted EBITDA of $6.2 million in third quarter 2020.

Third Quarter 2021 Highlights:

-- On September 8, 2021, the Company announced it acquired the assets of the AffloVest respiratory therapy business from International Biophysics Corporation, a privately-held company. -- On September 30, 2021, the Company announced the enrollment of the first patient at Vanderbilt University in a multi-center randomized, controlled trial evaluating the effectiveness of its Flexitouch Plus system for the treatment of head and neck lymphedema. -- National Comprehensive Cancer Network (NCCN) Guidelines for Survivorship, a longtime advocate for the early identification and treatment of cancer-related lymphedema, published an update adding pneumatic compression devices to the list of therapies for home management.

Third quarter operating and financial results were affected by the prolonged recovery from COVID-19 and increased impacts from the Delta variant, said Dan Reuvers, President and Chief Executive Officer of Tactile Medical. While we expected progressive improvements in the back half of the year, the Delta variant led to a resurgence in fewer patient visits, absenteeism within practices, and limited our access to patients and clinicians. The challenging labor market also impacted our ability to recruit and retain quality candidates for our sales team.

Mr. Reuvers continued, We are revising our 2021 financial outlook to account for our third quarter results, as well as our expectation for continued COVID-related headwinds and salesforce staffing challenges, which we expect to persist through the remainder of the year, offset in part by an anticipated $5.0 to $5.5 million revenue contribution from our recent acquisition of AffloVest. We believe that the headwinds are temporary and that we remain well-positioned longer-term. Importantly, we continue to see evidence of increasing awareness and consensus within the medical community of the prevalence of lymphedema and the importance of effective treatment. The integration of AffloVest is also progressing well and, combined with our lymphedema therapies, expands our addressable U.S. market opportunity to over $10 billion per year. Given our large addressable market, clinically proven products and commitment to advancing the at-home treatment of patients with underserved chronic conditions, we expect to deliver strong growth and improving profitability as conditions improve.

Third Quarter 2021 Financial Results

Total revenue in the third quarter of 2021 increased $3.4 million, or 7%, to $52.5 million, compared to $49.1 million in the third quarter of 2020. The increase in total revenue was attributable to an increase of $1.1 million, or 3%, in sales and rentals of the Flexitouch system, an increase of $1.4 million, or 23%, in sales and rentals of the Entre system and $0.9 million in sales of the recently acquired AffloVest product line in the quarter ended September 30, 2021. Third quarter 2021 revenue was negatively impacted by the prolonged recovery from COVID-19, including the resurgence due to the Delta variant during the period, which resulted in restricted access to clinics and hospitals and disrupted the recovery in patient visits versus the pre-COVID environment. In addition, the challenging labor market impacted our ability to recruit and retain quality candidates for our direct sales force.

Gross profit in the third quarter of 2021 increased $2.0 million, or 6%, to $37.0 million, compared to $35.0 million in the third quarter of 2020. Gross margin was 70% of revenue, compared to 71% of revenue in the third quarter of 2020. Non-GAAP gross margin was 72% of revenue, compared to 71% of revenue in the third quarter of 2020.

Operating expenses in the third quarter of 2021 increased approximately $5.2 million, or 16%, to $38.3 million, compared to $33.2 million in the third quarter of 2020. The increase in operating expenses was primarily driven by an increase in sales and marketing expense of $2.7 million, or 14%, to $22.2 million, primarily due to increases in personnel-related compensation expense and travel-related expenses. Reimbursement, general and administrative expenses increased $2.1 million, or 17%, to $14.7 million, primarily due to a combined $1.0 million increase in occupancy costs, depreciation expense and legal fees, as well as a $0.8 million increase in acquisition-related fees and a $0.2 million increase in non-cash intangible amortization in connection with the purchase of AffloVest. Research and development expenses increased $0.3 million, or 28%, to $1.4 million, primarily due to an increase in professional services as new product projects advanced.

Operating loss in the third quarter of 2021 was $1.4 million, compared to operating income of $1.8 million in the third quarter of 2020. Non-GAAP operating income in the third quarter of 2021 was $1.0 million, compared to Non-GAAP operating income of $2.6 million in the third quarter of 2020.

Income tax expense in the third quarter of 2021 was $1.9 million, compared to an income tax benefit of $0.8 million in the third quarter of 2020. The increase in income tax expense was primarily due to changes in our effective tax rate, which was attributable to a change in projected taxable income as compared to the same period last year.

Net loss in the third quarter of 2021 was $3.4 million, or $0.17 per diluted share, compared to net income of $2.4 million, or $0.12 per diluted share, in the third quarter of 2020. Non-GAAP net loss in the third quarter of 2021 was $1.6 million, compared to Non-GAAP net income of $3.0 million in the third quarter of 2020.

Weighted average shares used to compute diluted net income/loss per share were 19.8 million and 19.7 million in the third quarters of 2021 and 2020, respectively.

Adjusted EBITDA was $4.1 million in the third quarter of 2021, compared to $6.2 million in the third quarter of 2020.

First Nine Months 2021 Financial Results:

Total revenue for the nine months endedSeptember 30, 2021,increased$18.4 million, or 14%, to$146.3 million, compared to$127.9 millionfor the nine months endedSeptember 30, 2020. The increase in revenue was driven by an increase of $13.9 million, or 12%, in sales and rentals of the Flexitouch system, an increase of $3.7 million, or 24%, in sales and rentals of the Entre system and $0.9 million in sales of the recently acquired AffloVest respiratory therapy business for the nine months endedSeptember 30, 2021. Revenue for the nine months endedSeptember 30, 2021, benefited from the initial stages of recovery from the COVID-19 pandemic through the second quarter of 2021, as well as an expanded prescriber base. However, in the third quarter of 2021 revenue was negatively impacted by the prolonged recovery from COVID-19, including the resurgence due to the Delta variant during the period, which resulted in restricted access to clinics and hospitals and disrupted the recovery in patient visits versus the pre-COVID environment. In addition, the challenging labor market impacted our ability to recruit and retain quality candidates for our direct sales force.

Net loss for the nine months endedSeptember 30, 2021,was$4.3 million, or $0.22 per diluted share, compared to a net loss of $12.7 million, or $0.66 per diluted share,for the nine months endedSeptember 30, 2020. Non-GAAP net loss for the nine months endedSeptember 30, 2021, was $1.1 million, compared to Non-GAAP net loss of $8.5 million for the nine months endedSeptember 30, 2020.

Weighted average shares used to compute diluted net income/loss per share were 20.0 million and 19.3 million for the nine months endedSeptember 30, 2021and 2020, respectively.

Adjusted EBITDA was $8.2 million in the nine months ended September 30, 2021, compared to $5.2 million in the nine months ended September 30, 2020.

Balance Sheet Summary

On September 8, 2021, the Company entered into an amendment to its credit agreement that, among other things, adds a $30.0 million incremental term loan to the $25.0 million revolving credit facility provided by the credit agreement. The term loan and the revolving credit facility mature on September 8, 2024.

On September 8, 2021, in connection with the closing of the AffloVest acquisition, the Company borrowed the $30.0 million term loan and utilized that borrowing, together with a draw of $25.0 million under the revolving credit facility and cash on hand, to fund the purchase price. As of September 30, 2021, the Company had $22.4 million in cash and cash equivalents and $55.0 million of outstanding borrowings under its credit agreement, compared to $47.9 million in cash and cash equivalents and no outstanding borrowings on its revolving credit facility as of December 31, 2020.

2021 Financial Outlook

The Company now expects full year 2021 total revenue in the range of $203.5 million to $206.0 million, representing growth of approximately 9% to 10% year-over-year, compared to total revenue of $187.1 million in 2020. This includes the AffloVest expected revenue range of approximately$5.0 millionto$5.5 millionfrom the closing date ofSeptember 8, 2021toDecember 31, 2021. The Companys prior 2021 revenue guidance expectations called for total revenue in the range of $216.3 million to $224.5 million, representing an increase of 16% to 20%.

Conference Call

Management will host a conference call at 5:00 p.m. Eastern Time on November 8, 2021, to discuss the results of the quarter with a question-and-answer session. Those who would like to participate may dial 877-407-3088 (201-389-0927 for international callers) and provide access code 13723889. A live webcast of the call will also be provided on the investor relations section of the Company's website at investors.tactilemedical.com.

For those unable to participate, a replay of the call will be available for two weeks at 877-660-6853 (201-612-7415 for international callers); access code 13723889. The webcast will be archived at investors.tactilemedical.com.

About Tactile Systems Technology, Inc. (DBA Tactile Medical)

Tactile Medical is a leader in developing and marketing at-home therapies for people suffering from underserved, chronic conditions including lymphedema, lipedema, chronic venous insufficiency and chronic pulmonary disease by helping them live better and care for themselves at home. The company collaborates with clinicians to expand clinical evidence, raise awareness, increase access to care, reduce overall healthcare costs and improve the quality of life for tens of thousands of patients each year.

Legal Notice Regarding Forward-Looking Statements

This release contains forward-looking statements. Forward-looking statements are generally identifiable by the use of words like may, will, should, could, expect, anticipate, estimate, believe, intend, continue, confident, outlook, guidance, project, goals, look forward, poised, designed, plan, return, focused, prospects or remain or the negative of these words or other variations on these words or comparable terminology. The reader is cautioned not to put undue reliance on these forward-looking statements, as these statements are subject to numerous factors and uncertainties outside of the Companys control that can make such statements untrue, including, but not limited to, the impacts of the COVID-19 pandemic on the Companys business, financial condition and results of operations; the course of the COVID-19 pandemic and its impact on general economic, business and market conditions; the Companys inability to execute on its plans to respond to the COVID-19 pandemic; the adequacy of the Companys liquidity to pursue its business objectives; the Companys ability to obtain reimbursement from third party payers for its products; loss or retirement of key executives, including prior to identifying a successor; adverse economic conditions or intense competition; loss of a key supplier; entry of new competitors and products; adverse federal, state and local government regulation; technological obsolescence of the Companys products; technical problems with the Companys research and products; the Companys ability to expand its business through strategic acquisitions; the Companys ability to integrate acquisitions and related businesses; price increases for supplies and components; the effects of current and future U.S. and foreign trade policy and tariff actions; or the inability to carry out research, development and commercialization plans. In addition, other factors that could cause actual results to differ materially are discussed in the Companys filings with the SEC. Investors and security holders are urged to read these documents free of charge on the SECs website at http://www.sec.gov. The Company undertakes no obligation to publicly update or revise its forward-looking statements as a result of new information, future events or otherwise.

Use of Non-GAAP Financial Measures

This press release includes the non-GAAP financial measures of Adjusted EBITDA, non-GAAP gross margin, non-GAAP operating income (loss), and non-GAAP net income (loss), which differ from financial measures calculated in accordance with U.S. generally accepted accounting principles (GAAP).

Adjusted EBITDA in this release represents net income or loss, plus interest expense, net, or less interest income, net, less income tax benefit or plus income tax expense, plus depreciation and amortization, plus stock-based compensation expense, plus impairment charges and inventory write-offs, plus litigation defense costs, plus acquisition costs and plus executive transition costs. Non-GAAP gross margin in this release represents gross margin plus non-cash intangible amortization expense, inventory write-offs and inventory purchase price adjustments. Non-GAAP operating income (loss) in this release represents operating income (loss) plus non-cash intangible amortization expense, inventory write-offs, inventory purchase price adjustments, impairment of intangibles, acquisition costs and expenses, litigation defense costs and executive transition expenses. Non-GAAP net income (loss) represents net income (loss) adjusted for non-cash intangible amortization expense, inventory write-offs, inventory purchase price adjustments, impairment of intangibles, acquisition costs and expenses, litigation defense costs and executive transition expenses and adjusted for the income tax effect on reconciling items. Reconciliations of these non-GAAP financial measures to their most directly comparable GAAP measures are included in this press release.

These non-GAAP financial measures are presented because the Company believes they are useful indicators of its operating performance. Management uses these measures principally as measures of the Companys operating performance and for planning purposes, including the preparation of the Companys annual operating plan and financial projections. The Company believes these measures are useful to investors as supplemental information and because they are frequently used by analysts, investors and other interested parties to evaluate companies in its industry. The Company also believes these non-GAAP financial measures are useful to its management and investors as a measure of comparative operating performance from period to period. In addition, Adjusted EBITDA is used as a performance metric in the Companys compensation program.

The non-GAAP financial measures presented in this release should not be considered as an alternative to, or superior to, their respective GAAP financial measures, as measures of financial performance or cash flows from operations as a measure of liquidity, or any other performance measure derived in accordance with GAAP, and they should not be construed to imply that the Companys future results will be unaffected by unusual or non-recurring items. In addition, Adjusted EBITDA is not intended to be a measure of free cash flow for managements discretionary use, as it does not reflect certain cash requirements such as tax payments, debt service requirements, capital expenditures and certain other cash costs that may recur in the future. Adjusted EBITDA contains certain other limitations, including the failure to reflect our cash expenditures, cash requirements for working capital needs and cash costs to replace assets being depreciated and amortized. In evaluating non-GAAP financial measures, you should be aware that in the future the Company may incur expenses that are the same as or similar to some of the adjustments in this presentation. The Companys presentation of non-GAAP financial measures should not be construed to imply that its future results will be unaffected by any such adjustments. Management compensates for these limitations by primarily relying on the Companys GAAP results in addition to using non-GAAP financial measures on a supplemental basis. The Companys definition of these non-GAAP financial measures is not necessarily comparable to other similarly titled captions of other companies due to different methods of calculation.

Tactile Systems Technology, Inc.Condensed Consolidated Balance Sheets(Unaudited) September December 30, 31,(Inthousands,except share and per share data) 2021 2020Assets Current assets Cash and cash equivalents $ 22,401 $ 47,855Accounts receivable 44,257 43,849Net investment in leases 12,385 10,708Inventories 23,830 18,563Prepaid expenses and other current assets 3,701 2,638Total current assets 106,574 123,613Non-current assets Property and equipment, net 6,458 6,957Right of use operating lease assets 23,919 20,132Intangible assets, net 54,970 1,680Goodwill 31,063 ?Accounts receivable, non-current 12,422 9,433Deferred income taxes 11,907 10,198Other non-current assets 2,082 2,074Total non-current assets 142,821 50,474 Total assets $ 249,395 $ 174,087Liabilities and Stockholders' Equity Current liabilities Accounts payable $ 6,192 $ 4,197Note payable 2,210 ?Accrued payroll and related taxes 10,322 11,588Accrued expenses 5,350 4,423Income taxes payable 1,129 2,658Operating lease liabilities 2,412 2,006Other current liabilities 3,694 1,842Total current liabilities 31,309 26,714Non-current liabilities Revolving line of credit, non-current 24,844 ?Note payable, non-current 27,673 ?Earn-out, non-current 6,400 ?Accrued warranty reserve, non-current 3,358 3,235Income taxes payable, non-current 348 ?Operating lease liabilities, non-current 23,357 19,388Total non-current liabilities 85,980 22,623 Total liabilities 117,289 49,337 Stockholders? equity: Preferred stock, $0.001 par value, 50,000,000shares authorized; none issued and outstanding as ? ?of September 30, 2021 and December 31,2020Common stock, $0.001 par value, 300,000,000shares authorized; 19,797,723 shares issued andoutstanding as of September 30, 2021; 19,492,718 20 19shares issued and outstanding as of December 31,2020Additional paid-in capital 116,346 104,675Retained earnings 15,740 20,056Total stockholders? equity 132,106 124,750 Total liabilities and stockholders? equity $ 249,395 $ 174,087

Tactile Systems Technology, Inc.Condensed Consolidated Statements of Operations(Unaudited) Three Months Ended Nine Months Ended September 30, September 30,(Inthousands,exceptshare 2021 2020 2021 2020 and per share data)Revenue Sales revenue $ 44,460 $ 42,573 $ 124,215 $ 109,714 Rental revenue 8,037 6,519 22,114 18,173 Total revenue 52,497 49,092 146,329 127,887 Cost of revenue Cost of sales revenue 13,096 11,558 36,425 30,868 Cost of rental revenue 2,433 2,562 6,501 6,062 Total cost of revenue 15,529 14,120 42,926 36,930 Gross profit Gross profit - sales revenue 31,364 31,015 87,790 78,846 Gross profit - rental revenue 5,604 3,957 15,613 12,111 Gross profit 36,968 34,972 103,403 90,957 Operating expenses Sales and marketing 22,231 19,488 61,949 59,856 Research and development 1,409 1,102 3,885 3,891 Reimbursement, general and 14,500 12,539 42,802 37,682 administrativeIntangible asset amortization 195 49 294 148 Total operating expenses 38,335 33,178 108,930 101,577 (Loss) income from operations (1,367 ) 1,794 (5,527 ) (10,620 )Other (expense) income (120 ) (121 ) (154 ) 181 (Loss) income before income (1,487 ) 1,673 (5,681 ) (10,439 )taxesIncome tax expense (benefit) 1,868 (751 ) (1,365 ) 2,294 Net (loss) income $ (3,355 ) $ 2,424 $ (4,316 ) $ (12,733 )Net (loss) income per common shareBasic $ (0.17 ) $ 0.12 $ (0.22 ) $ (0.66 )Diluted $ (0.17 ) $ 0.12 $ (0.22 ) $ (0.66 )Weighted-average common sharesused to compute net (loss) income per common shareBasic 19,790,838 19,415,640 19,676,749 19,309,344 Diluted 19,790,838 19,747,365 19,676,749 19,309,344

Tactile Systems Technology, Inc.Condensed Consolidated Statements of Cash Flows(Unaudited) Nine Months Ended September30,(Inthousands) 2021 2020 Cash flows from operating activities Net loss $ (4,316 ) $ (12,733 )Adjustments to reconcile net loss to net cash used in operating activities:Depreciation and amortization 2,150 2,102 Net amortization of premiums and discounts on ? (91 )securities available-for-saleDeferred income taxes (1,709 ) 3,934 Stock-based compensation expense 7,703 8,288 Gain on other investments and maturities of ? 10 marketable securitiesImpairment losses ? 4,025 Loss on disposal of property and equipment 7 ? Changes in assets and liabilities, net of acquisition:Accounts receivable (408 ) (2,589 )Net investment in leases (1,677 ) (1,304 )Inventories (3,641 ) (3,538 )Income taxes (1,181 ) 773 Prepaid expenses and other assets (1,133 ) (1,553 )Right of use operating lease assets 588 509 Medicare accounts receivable, non-current (2,989 ) (2,916 )Accounts payable 1,995 938 Accrued payroll and related taxes (1,266 ) 766 Accrued expenses and other liabilities 2,902 1,134 Net cash used in operating activities (2,975 ) (2,245 )Cash flows from investing activities Proceeds from maturities of securities ? 22,500 available-for-salePayments related to acquisition (79,829 ) ? Purchases of property and equipment (1,221 ) (1,623 )Intangible assets costs (187 ) (163 )Other investments ? (30 ) Net cash (used in) provided by investing (81,237 ) 20,684 activitiesCash flows from financing activities Proceeds from issuance of note payable 30,000 ? Proceeds from revolving line of credit 25,000 ? Payment of deferred debt issuance costs (211 ) ? Taxes paid for net share settlement of (1,157 ) (1,592 )performance and restricted stock unitsProceeds from exercise of common stock 3,584 762 optionsProceeds from the issuance of common stock 1,542 1,825 from the employee stock purchase plan Net cash provided by financing activities 58,758 995 Net (decrease) increase in cash and cash (25,454 ) 19,434 equivalentsCash and cash equivalents ? beginning of 47,855 22,770 periodCash and cash equivalents ? end of period $ 22,401 $ 42,204 Supplemental cash flow disclosure Cash paid for taxes $ 1,541 $ 475 Capital expenditures incurred but not yet $ ? $ 41 paid

The following table summarizes revenue by product for the three and nine months ended September 30, 2021 and 2020:

Three Months Ended Nine Months Ended September 30, September 30,(Inthousands) 2021 2020 2021 2020 Revenue Flexitouch system $ 44,014 $ 42,908 $ 126,544 $ 112,621 Entre system 7,622 6,184 18,924 15,266 AffloVest 861 ? 861 ? Total $ 52,497 $ 49,092 $ 146,329 $ 127,887 Percentage of total revenueFlexitouch system 84 % 87 % 86 % 88 %Entre system 14 % 13 % 13 % 12 %AffloVest 2 % ? % 1 % ? %Total 100 % 100 % 100 % 100 %

The following table contains a reconciliation of gross margin to non-GAAP gross margin:

Tactile Systems Technology, Inc.Reconciliation of Gross Margin to Non-GAAP Gross Margin(Unaudited) Three Months Ended Nine Months Ended September 30, September 30,(Dollars 2021 2020 2021 2020inthousands)Revenue $ 52,497 $ 49,092 $ 146,329 $ 127,887 Gross profit, $ 36,968 $ 34,972 $ 103,403 $ 90,957 as reportedGross margin, 70.4 % 71.2 % 70.7 % 71.1 %as reportedReconcilingitems affectinggross margin:Non-cashintangible $ 84 $ 8 $ 104 $ 165 amortizationexpenseInventory 588 ? 588 428 write-offsInventorypurchase 50 ? 50 ? priceadjustmentsNon-GAAP $ 37,690 $ 34,980 $ 104,145 $ 91,550 gross profitNon-GAAP 71.8 % 71.3 % 71.2 % 71.6 %gross margin

The following table contains a reconciliation of GAAP operating income (loss) to non-GAAP operating income (loss):

Tactile Systems Technology, Inc.Reconciliation of GAAP Operating Income (Loss) to Non-GAAP Operating Income(Loss)(Unaudited) Three Months Ended Nine Months Ended September 30, September 30,(Dollars 2021 2020 2021 2020inthousands)GAAPoperating $ (1,367 ) $ 1,794 $ (5,527 ) $ (10,620 ) income/(loss)Reconcilingitemsaffecting operatingincome/(loss):Non-cashintangibleamortization $ 84 $ 8 $ 104 $ 165 expenseimpactinggross profitInventory 588 ? 588 428 write-offsInventorypurchase 50 ? 50 ? priceadjustmentsNon-cashintangibleamortizationexpense 195 49 294 148 impactingoperatingexpensesImpairment of ? ? ? 3,597 intangiblesAcquisitioncosts and 774 ? 774 ? expensesLitigation 631 202 2,352 430 defense costsExecutivetransition ? 499 186 876 expensesNon-GAAPoperating $ 955 $ 2,552 $ (1,179 ) $ (4,976 ) income/(loss):

The following table contains a reconciliation of GAAP net income (loss) to non-GAAP net income (loss):

Tactile Systems Technology, Inc.Reconciliation of GAAP Net Income (Loss) to Non-GAAP Net Income (Loss)(Unaudited) Three Months Ended Nine Months Ended September 30, September 30,(Dollars 2021 2020 2021 2020inthousands)GAAP net $ (3,355 ) $ 2,424 $ (4,316 ) $ (12,733 ) (loss) incomeReconcilingitemsaffecting net (loss)income:Non-cashintangibleamortization $ 84 $ 8 $ 104 $ 165 expenseimpactinggross profitInventory 588 ? 588 428 write-offsInventorypurchase 50 ? 50 ? priceadjustmentsNon-cashintangibleamortizationexpense 195 49 294 148 impactingoperatingexpensesImpairment of ? ? ? 3,597 intangiblesAcquisitioncosts & 774 ? 774 ? expensesLitigation 631 202 2,352 430 defense costsExecutivetransition ? 499 186 876 expensesIncome tax(expense)benefit on (581 ) (190 ) (1,087 ) (1,411 ) reconcilingitems*Non-GAAP net $ (1,614 ) $ 2,992 $ (1,055 ) $ (8,500 ) (loss) income* The effect of income tax on the reconciling items is estimated using theCompany's effective statutory tax rate.

The following table contains a reconciliation of net (loss) income to Adjusted EBITDA for the three and nine months ended September 30, 2021 and 2020, as well as the dollar and percentage change between the comparable periods:

Tactile Systems Technology, Inc.Reconciliation of Net (Loss) Income to Non-GAAP Adjusted EBITDA(Unaudited) Three Months Ended Increase Nine Months Ended Increase September 30, (Decrease) September 30, (Decrease)(Dollars 2021 2020 $ % 2021 2020 $ %inthousands)Net (loss) $ (3,355 ) $ 2,424 $ (5,779 ) N.M. % $ (4,316 ) $ (12,733 ) $ 8,417 (66 ) %incomeInterestexpense 105 19 86 N.M. % 121 (61 ) 182 N.M. %(income), netIncome taxexpense 1,868 (751 ) 2,619 N.M. % (1,365 ) 2,294 (3,659 ) (160 ) %(benefit)Depreciationand 863 652 211 32 % 2,150 2,102 48 2 %amortizationStock-based 2,588 3,164 (576 ) (18 ) % 7,703 8,288 (585 ) (7 ) %compensationImpairmentcharges and 588 ? 588 ? % 588 4,025 (3,437 ) (85 ) %inventorywrite-offsAcquisition 824 ? 824 ? % 824 ? 824 ? %costsLitigation 631 202 429 N.M. % 2,351 430 1,921 N.M. %defense costsExecutivetransition ? 499 (499 ) (100 ) % 186 876 (690 ) (79 ) %costsAdjusted $ 4,112 $ 6,209 $ (2,097 ) (34 ) % $ 8,242 $ 5,221 $ 3,021 58 %EBITDA

Investor Inquiries:Mike Piccinino, CFAManaging DirectorWestwicke Partners443-213-0500investorrelations@tactilemedical.com