Third quarter 2011 Adjusted EBITDA was $11.9 million, up 88% compared with $6.3 million in the comparable prior year quarter.

Similar documents
Akorn Reports Second Quarter 2011 Financial Results -Revenues of $32.1 million and Adjusted EBITDA of $10.6 million- -Raises Outlook for 2011-

Akorn Reports First Quarter 2013 Financial Results - Reports Record Revenue of $73.9 million and Adjusted EPS of $0.13-

ServiceNow, Inc. Condensed Consolidated Statements of Operations (in thousands, except share and per share data) (unaudited)

HealthEquity Reports Third Quarter Ended October 31, 2017 Financial Results

FAIR ISAAC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)

Intermolecular Announces Third Quarter 2017 Financial Results

FAIR ISAAC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)

Revenues $ 130,168 $ 120,563 $ 66,237 $ 67,898 Cost of revenues 93,258 92,984 46,668 52,717. Gross profit 36,910 27,579 19,569 15,181

ServiceNow, Inc. Condensed Consolidated Statements of Operations (in thousands, except share and per share data)

GILAT SATELLITE NETWORKS LTD. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS U.S. dollars in thousands (except share and per share data)

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

FAIR ISAAC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)

FAIR ISAAC CORPORATION CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited)

DELL INC. Condensed Consolidated Statement of Income and Related Financial Highlights (in millions, except per share data and percentages) (unaudited)

HealthEquity Reports Fourth Quarter and Fiscal Year Ended January 31, 2018 Financial Results

Burlington Stores, Inc. Announces Operating Results for the Third Quarter and Year-To- Date Period Ended November 2, 2013

DELL INC. Condensed Consolidated Statement of Income and Related Financial Highlights (in millions, except per share data and percentages) (unaudited)

Beacon Roofing Supply Reports Fourth Quarter and Fiscal Year 2017 Results

ServiceNow, Inc. Condensed Consolidated Statements of Operations (in thousands, except share and per share data) (Unaudited)

Adesto Technologies Reports Fourth Quarter and Full Year 2017 Financial Results

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

Sientra Reports Second Quarter 2017 Financial Results

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

ITRON, INC. CONSOLIDATED STATEMENTS OF OPERATIONS

Globus Medical Reports 2014 First Quarter Results

Consolidated Balance Sheets (U.S. Dollars in thousands) December 31, 2014

Selling, general and administrative expenses 35,645 33,787. Net other operating income (292) (270) Operating profit 44,202 17,756

Adjusted EBITDA increased 38.3% to $19.5 million as compared to $14.1 million 1 in the comparable period in fiscal 2017;

LogMeIn Announces Fourth Quarter and Fiscal Year 2017 Results

MusclePharm Corporation Reports First Quarter 2018 Financial Results

SHILOH INDUSTRIES REPORTS THIRD QUARTER FISCAL 2017 RESULTS GROSS MARGIN EXPANSION OF 160 BASIS POINTS

Endurance International Group Reports 2017 Fourth Quarter and Full Year Results

Inspired Entertainment, Inc. Reports Strong Third Quarter FY2018 Results and Completion of its Debt Refinancing

LogMeIn Announces Second Quarter 2018 Results

ServiceNow, Inc. Condensed Consolidated Statements of Operations (in thousands, except share and per share data) (Unaudited)

SECURITIES & EXCHANGE COMMISSION EDGAR FILING. MusclePharm Corp. Form: 8-K. Date Filed:

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS. (In millions, except share amounts) ASSETS:

LogMeIn Announces Fourth Quarter and Fiscal Year 2015 Results

Sales $ 407,444 $ 396,064 $ 1,602,580 $ 1,515,608 Cost of sales (258,660) (242,460) (1,021,230) (952,221)

Social Reality Reports 1,014% Year-Over-Year Revenue Growth for Q3 2015

JetPay Corporation Announces 2017 Financial Results

Q Earnings Results Supplementary Data, Financial Tables and Non-GAAP Reconciliations

GAAP/Non-GAAP Reconciliation and Other Management Metrics. 3rd Quarter 2017

Casa Systems Announces First Quarter 2018 Financial Results

N E W S R E L E A S E

CPI Card Group Inc. Reports Fourth Quarter and Full Year 2015 Results

Second Quarter 2017 Financial Highlights:

SIENTRA, INC. (Exact Name of Registrant as Specified in Its Charter)

TopBuild Reports Strong Second Quarter 2018 Results

$ 431,923 $ 208,042 $ 223, % $ 637,022 $ 345,704 $ 291, % 68 % 68 % - % 67 % 66 % 1 %

Titan International, Inc. Reports Third Quarter 2018 Results

Adjusted EBITDA decreased 1.9 percent to $17.7 million as compared to $18.0 million 1 in the comparable period in fiscal 2017;

SECURITIES & EXCHANGE COMMISSION EDGAR FILING. MusclePharm Corp. Form: 8-K. Date Filed:

Itron, Inc. Comparison of Key 2015 Financial Metrics to Preliminary Results Announced February 17, Total operating expenses 486, ,839

SailPoint Announces Second Quarter 2018 Financial Results

SECURITIES & EXCHANGE COMMISSION EDGAR FILING. MusclePharm Corp. Form: 8-K. Date Filed:

HD Supply Holdings, Inc. Announces 2017 Third-Quarter Results, Raises Full-Year Guidance

Ooma Reports Second Quarter Fiscal Year 2018 Financial Results

Change (Unaudited)

SWK Holdings Corporation Announces 2017 Third Quarter Financial Results

Intelsat Files Form 20-F; Adjusts Consolidated Financial Results to Reflect $1.7 Million Litigation Reserve

Silicon Laboratories Inc. Condensed Consolidated Statements of Income (In thousands, except per share data) (Unaudited)

ServiceNow, Inc. Condensed Consolidated Statements of Operations (in thousands, except share and per share data) (unaudited)

SWK Holdings Corporation Announces 2013 Fourth Quarter and Full-Year Financial Results

Williams Industrial Services Group Reports 37% Increase in Revenue for Third Quarter 2018

CPSI Announces Third Quarter 2018 Results

THE WENDY S COMPANY REPORTS SECOND QUARTER 2017 RESULTS

MAM Software Reports Fiscal Third Quarter Results. Delivers Steady Progress; Increases Recurring Revenue to 81% of Total Revenue

Internap Reports Third Quarter 2016 Financial Results

UNAUDITED CONDENSED CONSOLIDATED BALANCE SHEETS. (In millions, except share amounts) ASSETS:

MAM Software Reports Fiscal Fourth Quarter and Full Year Results. MAM ends the fiscal year with strong results and recurring revenues grows to 83%

MAM Software Reports Fiscal Third Quarter Results. MAM delivers steady constant currency growth

INC. ANNOUNCES FOURTH QUARTER AND FULL YEAR 2018 RESULTS

ServiceNow, Inc. Condensed Consolidated Statements of Operations (in thousands, except share and per share data) (unaudited)

icad REPORTS SECOND QUARTER 2018 FINANCIAL RESULTS

China Lodging Group, Limited Reports Second Quarter of 2014 Results

Digital River, Inc. Second Quarter Results (Unaudited, in thousands) Subject to reclassification

AGILYSYS REPORTS RECORD QUARTERLY REVENUE OF $33.9 MILLION FOR FISCAL 2018 FIRST QUARTER -SAAS REVENUE GROWS 58%-

CommScope Holding Company, Inc. Condensed Consolidated Statements of Operations (Unaudited -- In thousands, except per share amounts)

Non-GAAP Financial Measures

Endurance International Group Reports 2018 Third Quarter Results

Endurance International Group Reports 2018 Second Quarter Results

Beacon Roofing Supply Reports First Quarter 2013 Results

AGILYSYS FISCAL 2019 SECOND QUARTER REVENUE RISES 14% TO RECORD $34.2 MILLION

CORRECTING and REPLACING United Natural Foods, Inc. Announces Fiscal 2017 Fourth Quarter and Full Fiscal Year Results and Fiscal 2018 Guidance

HealthEquity Reports Third Quarter Ended October 31, 2014 Financial Results

j2 Global Reports Third Quarter 2018 Results

THE WENDY S COMPANY REPORTS PRELIMINARY 2017 RESULTS; ANNOUNCES 2018 OUTLOOK AND UPDATES 2020 GOALS

Lindblad Expeditions Holdings, Inc. Reports 2017 First Quarter Financial Results

Stitch Fix Announces Third Quarter Fiscal 2018 Financial Results

21Vianet Group, Inc. Reports Unaudited Third Quarter 2018 Financial Results

Renren Announces Unaudited Fourth Quarter and Fiscal Year 2017 Financial Results

Applied Industrial Technologies Reports Fiscal 2019 First Quarter Results

SHILOH INDUSTRIES REPORTS FIRST-QUARTER FISCAL 2017 RESULTS GROSS PROFIT INCREASES BY 50 PERCENT YEAR-OVER-YEAR

Fox Factory Holding Corp. Announces First Quarter 2017 Financial Results

Wayfair Announces Second Quarter 2018 Results

Mammoth Energy Services, Inc. Announces Second Quarter 2018 Operational and Financial Results

Transcription:

At the Company: Akorn, Inc. Tim Dick, Chief Financial Officer (847) 279-6150 FOR IMMEDIATE RELEASE Akorn Reports Record Third Quarter 2011 Financial Results -Revenues of $36.67 million or a 69% increase and Adjusted EBITDA of $11.9 million- -Raises Outlook for 2011- LAKE FOREST, IL November 1, 2011 -- Akorn, Inc. (NASDAQ: AKRX), a niche specialty pharmaceutical company, today reported financial results for the third quarter of 2011. Consolidated revenue for the third quarter of 2011 was $36.7 million, up 69% over the comparable prior year quarter consolidated revenue of $21.7 million. The increase in revenue was the result of a full quarter of AVR sales totaling $5.6 million, the continued growth of products launched in 2010 and strong organic growth in established injectable and ophthalmic products. Consolidated gross margin for the third quarter of 2011 was 60% compared to 53% in the comparable prior year period. Sustained improvements in gross margin are the result of favorable product mix, selected price increases and higher utilization of plant capacities. Net income for the third quarter of 2011 was $13.5 million, and earnings per share were $0.13 per diluted share compared to a net income of $4.0 million and earnings per share of $0.04 in the comparable prior year quarter. Third quarter 2011 net income included $2.0 million of expense from the convertible debt issued June 1, up from $0.7 million in expense in the prior quarter. Of the $2.0 million in expense related to the convertible debt, $1.0 million represents cash interest and $1.0 million represents non-cash accretion of the convertible debt discount and amortization of deferred financing costs. Third quarter 2011 net income also included a $6.2 million credit to income tax expense. The Company s deferred tax assets had previously been fully reserved to reflect the uncertainty that the Company would generate earnings sufficient to realize the benefit of these assets. The credit in this quarter represents the reversal of the reserve as the Company now feels it is probable it will realize the full benefit of its deferred tax assets. Third quarter 2011 Adjusted EBITDA was $11.9 million, up 88% compared with $6.3 million in the comparable prior year quarter. Third Quarter Highlights Revenue growth of 69% over the comparable prior year quarter, or 44% excluding the impact of the AVR acquisition. Ninth consecutive quarter of growth in core revenue, adjusted EBITDA and gross margin (excluding the impact of acquired inventory step-up adjustments). Akorn s core business consists of the ophthalmic, hospital drugs & injectables and contract services segments. Entered into agreement to acquire certain assets of Kilitch Drugs in India, which if closed as planned, will expand the Company s capacity and capabilities in sterile injectables. Generated $7.6 million in operating cash flow and ended quarter with $126.6 million in cash and cash equivalents. Filed five new internally developed ANDAs with a combined annual market size of $170 million. Acquired one ophthalmic product the Company intends to launch in 2012. Launched injectable Levofloxacin 25mg/mL single-use vials. 1

Raj Rai, Chief Executive Officer, commented, Our results reflect a strong demand for all products across our portfolio. We continue to increase our market share as a result of increasing existing contract penetration and new contract wins and as a result of drug shortages impacting hospital injectables. We remain excited about the growth opportunities ahead of us and are looking forward to closing the Kilitch acquisition by the end of this year. 2011 Revised Outlook The Company projects 2011 revenue of approximately $130 million to $132 million. The Company s 2011 gross margin is projected to be approximately 57%. The Company projects 2011 adjusted EBITDA of approximately $41 million to $43 million. In 2011, the Company expects to spend approximately $15 million to $20 million in capital expenditures to increase plant capacities and improve efficiencies. The Company is projecting 2011 R&D expenses of approximately $10 million to $11 million. The Company s 2011 outlook excludes the impact of any new approvals after October 31, 2011. Akorn s R&D Pipeline The Company has 27 ANDAs filed with the FDA with a combined annual market size of approximately $3.0 billion. The Company has completed development work on 10 additional products with a combined annual market size of approximately $1.2 billion and expects to file these products with the FDA shortly. Third Quarter 2011 Conference Call The Company will host a conference call at 10:00 a.m. Eastern Time on Tuesday, November 1, 2011 to discuss third quarter 2011 results followed by a Q&A session. The domestic call-in number is (888) 656-7422 and the international call-in number is (913) 312-0975. The confirmation code for all callers is 4854021. The URL for the webcast is http://www.videonewswire.com/event.asp?id=82807. About Akorn, Inc. Akorn, Inc. is a niche specialty pharmaceutical company engaged in the development, manufacture and marketing of multisource and branded pharmaceuticals. Akorn has manufacturing facilities located in Decatur, Illinois and Somerset, New Jersey where the Company manufactures ophthalmic and injectable pharmaceuticals. Additional information is available on the Company s website at www.akorn.com. 2

Forward Looking Statement This press release includes statements that may constitute "forward-looking statements", including projections of certain measures of Akorn's results of operations, projections of certain charges and expenses, statements regarding Akorn's goals, regulatory approvals and strategy and other statements relating to the pending acquisition of certain assets of Kilitch Drugs (India) Limited by Akorn. Such forward looking statements are based on current expectations and involve inherent risks and uncertainties, including factors that could delay, divert or change any of them, and could cause actual outcomes and results to differ materially from current expectations. No forward-looking statement can be guaranteed. Among other risks, there can be no guarantee that the acquisition will be completed, or if it is completed, that it will close within the anticipated time period or that the expected benefits of the acquisition will be realized. Akorn cautions that these forward-looking statements are subject to risks and uncertainties that may cause actual results to differ materially from those indicated in the forward-looking statements. These statements are made pursuant to the safe harbor provisions of the Private Securities Litigation Reform Act of 1995. Because such statements inherently involve risks and uncertainties, actual future results may differ materially from those expressed or implied by such forward-looking statements. You can identify these statements by the fact that they do not relate strictly to historical or current facts. They use words such as "anticipate," "estimate," "expect," "project," "intend," "plan," "believe," and other words and terms of similar meaning in connection with a discussion of future operating or financial performance. Factors that could cause or contribute to such differences include, but are not limited to: statements relating to future steps we may take, prospective products, future performance or results of current and anticipated products, sales efforts, expenses, the outcome of contingencies such as legal proceedings, and financial results. These cautionary statements should be considered in connection with any subsequent written or oral forward-looking statements that may be made by the company or by persons acting on its behalf and in conjunction with its periodic SEC filings. You are advised, however, to consult any further disclosures we make on related subjects in our reports filed with the SEC. In particular, you should read the discussion in the section entitled "Cautionary Statement Regarding Forward-Looking Statements" in our most recent Annual Report on Form 10-K, as it may be updated in subsequent reports filed with the SEC. That discussion covers certain risks, uncertainties and possibly inaccurate assumptions that could cause our actual results to differ materially from expected and historical results. Other factors besides those listed there could also adversely affect our results. Non-GAAP Financial Measures In addition to reporting all financial information required in accordance with generally accepted accounting principles (GAAP), Akorn is also reporting Adjusted EBITDA, which is a non-gaap financial measure. Since Adjusted EBITDA is not a GAAP financial measure, it should not be used in isolation or as a substitute for consolidated statements of operations and cash flow data prepared in accordance with GAAP. In addition, Akorn s definition of Adjusted EBITDA may not be comparable to similarly titled non-gaap financial measures reported by other companies. For a full reconciliation of Adjusted EBITDA to net income (loss), please see the attachments to this earnings release. Adjusted EBITDA, as defined by the company, is calculated as follows: Net income (loss), plus: Interest income (expense), net Provision for income taxes Depreciation and amortization Non-cash expenses, such as share-based compensation expense and changes in the fair value of warrants Other adjustments, such as equity in earnings of unconsolidated joint venture related to the sale of the joint venture's assets, and amortization of the fair value adjustment to inventory acquired through business acquisitions 3

The Company believes that Adjusted EBITDA is a meaningful indicator, to both Company management and investors, of the past and expected ongoing operating performance of the Company. EBITDA is a commonly used and widely accepted measure of financial performance. Adjusted EBITDA is deemed by the Company to be a useful performance indicator because it includes an add back of non-cash and non-recurring operating expenses which have little to no bearing on cash flows and may be subject to uncontrollable factors not reflective of the Company s true operational performance (i.e. fair value adjustments to the carrying value of stock warrants liability). While the Company uses Adjusted EBITDA in managing and analyzing its business and financial condition and believes it to be useful to investors in their evaluating the Company s performance, Adjusted EBITDA has certain shortcomings. Specifically, Adjusted EBITDA does not take into account the impact of capital expenditures on the liquidity or GAAP financial performance of the company and likewise omits share-based compensation expenses, which may vary over time and may represent a material portion of overall compensation expense. Accordingly, the Company s management utilizes comparable GAAP financial measures to evaluate the business in conjunction with Adjusted EBITDA and encourages investors to do likewise. 4

AKORN, INC. CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS IN THOUSANDS, EXCEPT PER SHARE DATA (UNAUDITED) THREE MONTHS ENDED NINE MONTHS ENDED 2011 2010 2011 2010 Revenues $ 36,703 $ 21,659 $ 94,295 $ 62,364 Cost of sales 14,725 10,244 40,181 32,658 GROSS PROFIT 21,978 11,415 54,114 29,706 Selling, general and administrative expenses 9,006 5,380 23,539 16,130 Research and development expenses 3,109 1,790 7,763 5,103 Amortization of intangibles 509 256 1,074 1,242 TOTAL OPERATING EXPENSES 12,624 7,426 32,376 22,475 OPERATING INCOME 9,354 3,989 21,738 7,231 Write-off and amortization of deferred financing costs (165) (274) (1,761) (820) Interest expense, net (973) (227) (1,286) (751) Non-cash interest expense - convertible notes (909) - (1,195) - Equity in earnings of unconsolidated joint venture - 502 14,530 1,335 Change in fair value of warrants liability - - - (8,881) INCOME (LOSS) BEFORE INCOME TAXES 7,307 3,990 32,026 (1,886) Income tax (benefit) provision (6,217) - (5,254) 37 NET INCOME (LOSS) $ 13,524 $ 3,990 $ 37,280 $ (1,923) NET INCOME (LOSS) PER SHARE: BASIC $ 0.14 $ 0.04 $ 0.39 $ (0.02) DILUTED $ 0.13 $ 0.04 $ 0.35 $ (0.02) SHARES USED IN COMPUTING NET INCOME (LOSS) PER SHARE: BASIC 94,650 93,770 94,477 92,440 DILUTED 105,984 100,765 105,163 92,440 5

AKORN, INC. CONDENSED CONSOLIDATED BALANCE SHEETS IN THOUSANDS, EXCEPT SHARE DATA ASSETS CURRENT ASSETS: DECEMBER 31, 2011 2010 (Unaudited) (Audited) Cash and cash equivalents $ 126,608 $ 41,623 Trade accounts receivable, net 19,861 11,270 Inventories 30,488 18,917 Deferred taxes, current 12,505 - Prepaid expenses and other current assets 3,063 1,803 TOTAL CURRENT ASSETS 192,525 73,613 PROPERTY, PLANT AND EQUIPMENT, NET 40,500 32,731 OTHER LONG-TERM ASSETS: Goodwill 11,788 - Other intangibles, net 21,125 3,122 Deferred financing costs 3,635 1,545 Other 10,338 105 TOTAL OTHER LONG-TERM ASSETS 46,886 4,772 TOTAL ASSETS $ 279,911 $ 111,116 LIABILITIES AND SHAREHOLDERS' EQUITY CURRENT LIABILITIES: Trade accounts payable $ 11,560 $ 4,894 Accrued compensation 3,660 3,396 Accrued expenses and other liabilities 6,064 3,473 Advance from unconsolidated joint venture - 10,177 TOTAL CURRENT LIABILITIES 21,284 21,940 LONG-TERM LIABILITIES: Convertible notes due 2016 99,893 - Deferred taxes, non-current 5,817 - Lease incentive obligations 1,004 1,125 Product warranty liability 1,299 1,299 TOTAL LONG-TERM LIABILITIES 108,013 2,424 TOTAL LIABILITIES 129,297 24,364 SHAREHOLDERS' EQUITY: Common stock, no par value -- 150,000,000 shares authorized, 94,682,205 and 93,975,334 shares issued and outstanding at September 30, 2011 and December 31, 2010, respectively 210,775 182,466 Warrants to acquire common stock 17,946 19,673 Accumulated deficit (78,107) (115,387) TOTAL SHAREHOLDERS' EQUITY 150,614 86,752 TOTAL LIABILITIES AND SHAREHOLDERS' EQUITY $ 279,911 $ 111,116 6

AKORN, INC. CONDENSED CONSOLIDATED STATEMENT OF CASH FLOWS IN THOUSANDS (UNAUDITED) THREE MONTHS ENDED NINE MONTHS ENDED 2011 2010 2011 2010 OPERATING ACTIVITIES Net income (loss) $ 13,524 $ 3,990 $ 37,280 $ (1,923) Adjustments to reconcile net income (loss) to net cash provided by operating activities: Depreciation and amortization 1,392 1,140 3,701 3,885 Write-off and amortization of deferred financing fees 165 274 1,761 820 Non-cash stock compensation expense 1,273 690 3,767 1,995 Non-cash change in fair value of warrants liability - - - 8,881 Non-cash interest on convertible notes 909-1,195 - Equity in earnings of unconsolidated joint venture 314 (502) (14,216) (1,335) Changes in operating assets and liabilities: Trade accounts receivable (2,912) 371 (7,980) (2,534) Inventories (4,643) (2,812) (8,164) (4,934) Deferred tax assets, net (6,688) - (6,688) - Prepaid expenses and other current assets 612 534 (508) 1,494 Supply agreement termination liabilities - - - (1,500) Trade accounts payable 1,606 1,472 4,828 2,253 Accrued expenses and other liabilities 2,089 251 1,002 (5) NET CASH PROVIDED BY OPERATING ACTIVITIES 7,641 5,408 15,978 7,097 INVESTING ACTIVITIES Payments for acquisitions and equity investments (10,723) - (36,734) - Purchases of property, plant and equipment (3,885) (1,033) (10,124) (2,644) Distribution from unconsolidated joint venture 750 149 3,881 1,107 Purchase of product licensing rights (1,678) - (5,678) - NET CASH USED IN INVESTING ACTIVITIES (15,536) (884) (48,655) (1,537) FINANCING ACTIVITIES Proceeds from issuance of convertible notes - - 120,000 - Debt financing costs (96) - (4,683) - Repayments of line of credit - - - (3,000) Net proceeds from common stock offering and warrant exercises - - 1,727 4,969 Proceeds under stock option and stock purchase plans 116 215 618 352 NET CASH PROVIDED BY FINANCING ACTIVITIES 20 215 117,662 2,321 INCREASE (DECREASE) IN CASH AND CASH EQUIVALENTS (7,875) 4,739 84,985 7,881 Cash and cash equivalents at beginning of period 134,483 4,759 41,623 1,617 CASH AND CASH EQUIVALENTS AT END OF PERIOD $ 126,608 $ 9,498 $ 126,608 $ 9,498 7

AKORN, INC. RECONCILIATION OF NET INCOME (LOSS) TO NON-GAAP ADJUSTED EBITDA IN THOUSANDS (UNAUDITED) THREE MONTHS ENDED NINE MONTHS ENDED 2011 2010 2011 2010 NET INCOME (LOSS) $ 13,524 $ 3,990 $ 37,280 $ (1,923) ADJUSTMENTS TO ARRIVE AT EBITDA: Depreciation expense 883 884 2,627 2,643 Amortization expense 509 256 1,074 1,242 Interest expense, net 973 227 1,286 751 Non-cash interest expense - convertible notes 909-1,195 - Income tax provision (6,217) - (5,254) 37 EBITDA $ 10,581 $ 5,357 $ 38,208 $ 2,750 NON-CASH AND OTHER NON-RECURRING INCOME AND EXPENSES: Non-cash stock compensation expense 1,273 690 3,767 1,995 Change in fair value of warrants liability - - - 8,881 Write-off and amortization of deferred financing costs 165 274 1,761 820 Equity in earnings of unconsolidated joint venture that is related to the sale of the joint venture's assets - - (13,380) - Amortization of the fair value adjustment to AVR's acquired inventory (124) - 553 - ADJUSTED EBITDA $ 11,895 $ 6,321 $ 30,909 $ 14,446 CONTACT Akorn, Inc. Tim Dick, Chief Financial Officer (847) 279-6100 8