The following discussion of our financial condition and results of operations
contains forward-looking statements within the meaning of Section 27A of the
Securities Act of 1933, as amended (the "Securities Act"), and Section 21E of
the Securities Exchange Act of 1934, as amended (the "Exchange Act").
Forward-looking statements include statements that may relate to our plans,
objectives, goals, strategies, future events, future revenues or performance,
capital expenditures, financing needs and other information that is not
historical information. In addition, forward-looking statements include the
impact that the COVID-19 pandemic will have on our business, and our belief
regarding the impact on revenue as the current crisis subsides. Any statements
contained herein that are not of historical facts may be deemed to be
forward-looking statements. You can identify these statements by words such as
"anticipate," "assume," "believe," "could," "estimate," "expect," "intend,"
"may," "plan," "should," "will," "would," and other similar expressions that are
predictions of or indicate future events and future trends. These
forward-looking statements are based on current expectations, estimates,
forecasts, and projections about our business and the industry in which we
operate and management's beliefs and assumptions and are not guarantees of
future performance or development and involve known and unknown risks,
uncertainties, and other factors that are in some cases beyond our control. As a
result, any or all of our forward-looking statements may turn out to be
inaccurate. Factors that could materially affect our business operations and
financial performance and condition include, but are not limited to: the
duration and severity of the COVID-19 pandemic is unknown and could continue,
and be more severe than we currently expect; the unknown state of the U.S.
economy following the pandemic; the level of demand for our products as the
pandemic subsides, and the time it will take for the economy to recover from the
pandemic; and those discussed in "Part I - Item 1A. Risk Factors" and "Part IV -
Consolidated Financial Statements" of our Annual Report on Form 10-K, or Annual
Report, filed with the SEC on March 8, 2022. Unless required by law, we do not
intend, and undertake no obligation, to update any of these statements after the
date of this report to reflect actual results or future events or circumstances.
Given these risks and uncertainties, readers are cautioned not to place undue
reliance on such statements. You should read the following Management's
Discussion and Analysis of Financial Condition and Results of Operations in
conjunction with the unaudited condensed consolidated financial statements and
the related notes that appear elsewhere in this report, as well as our financial
statements and related notes included in our Annual Report.

In addition, statements that "we believe" and similar statements reflect our
beliefs and opinions on the relevant subject. These statements are based upon
information available to us as the date of this Quarterly Report on Form 10-Q,
and while we believe such information forms a reasonable basis for such
statements, such information may be limited or incomplete, and our statements
should not be read to indicate that we have conducted an exhaustive inquiry
into, or review of, all potentially available relevant information. These
statements are inherently uncertain and investors are cautioned not to unduly
rely upon these statements.

When we refer to "we," "our," "us" or "Intersect ENT" in this Quarterly Report
on Form 10-Q, we mean Intersect ENT, Inc., unless otherwise expressly stated or
the context otherwise requires.

Overview



We are a global ear, nose and throat ("ENT") medical technology leader dedicated
to transforming patient care. Our U.S. Food and Drug Administration ("FDA")
approved steroid releasing products are designed to provide mechanical spacing
and deliver targeted therapy (mometasone furoate) to the site of disease. These
products include our PROPEL® family of products (PROPEL®, PROPEL® Mini and
PROPEL® Contour) and the SINUVA® (mometasone furoate) Sinus Implant. The PROPEL
family of products are used in adult patients to reduce inflammation and
maintain patency following sinus surgery primarily in hospitals and ambulatory
surgery centers ("ASC") and has increasing applications in the physician office
setting of care in conjunction with balloon dilation and following post-surgical
debridement. SINUVA is a physician administered drug, designed to be used in the
physician office setting of care to treat adult patients who have had ethmoid
sinus surgery yet suffer from recurrent sinus obstruction due to polyps. The
PROPEL family of products are combination products regulated as devices approved
under a Premarket Approval ("PMA") and SINUVA is a combination product regulated
as a drug that was approved under a New Drug Application ("NDA"). The PROPEL
family of products have also received CE Markings, permitting them to be
marketed in the European Economic Area.

In October 2020, we acquired Fiagon AG Medical Technologies ("Fiagon"), a global
leader of electromagnetic surgical navigation solutions with an expansive
portfolio of ENT product offerings, including the VenSure sinus dilation
platform ("VenSure"), CUBE Navigation System ("CUBE"), and instruments that
complement our PROPEL and SINUVA sinus implants across all settings of care and
extend our geographic reach. The VenSure products received 510(k) clearance in
August 2020 and the latest version of the CUBE Navigation System received 510(k)
clearance in July 2021. In addition, some of the Fiagon products are registered
in other countries including in Asia Pacific and South America.
                                       24

--------------------------------------------------------------------------------

Table of Contents



While our primary commercial focus is the U.S, we are also expanding the global
reach of our products. Our commercialization strategy will consider several
factors including regulatory requirements, reimbursement coverage for our
products, and key opinion leader support. For the PROPEL family of products, our
initial focus is on Germany and the United Kingdom, where we are working to
build our capabilities and develop the market. Going forward, we will continue
to assess our capability to penetrate additional markets in Europe, Asia Pacific
and Japan.

Our PROPEL family of steroid releasing implants are clinically proven to improve
outcomes for chronic rhinosinusitis ("CRS") patients following sinus surgery.
PROPEL implants mechanically prop open the sinuses and release mometasone
furoate, an advanced corticosteroid with anti-inflammatory properties, directly
into the sinus lining, and then dissolve over time. PROPEL's safety and
effectiveness is supported by Level 1a clinical evidence from multiple clinical
trials, which demonstrates that PROPEL implants reduce inflammation and scarring
after surgery, thereby reducing the need for postoperative oral steroids and
repeat surgical interventions. Approximately 456,000 patients have been treated
with PROPEL products through the end of 2021. Our primary PROPEL® products are
as follows:

•PROPEL, a self-expanding implant designed to conform to and hold open the
surgically enlarged sinus while gradually releasing an anti-inflammatory steroid
over a period of approximately 30 days and is absorbed into the body over a
period of approximately six weeks.

•PROPEL Mini, a smaller version of PROPEL which is approved for use in both the
ethmoid and frontal sinuses. PROPEL Mini is used preferentially by physicians
compared with PROPEL when treating smaller anatomies or following less extensive
procedures.

•PROPEL Contour, designed to facilitate treatment of the frontal and maxillary
sinus ostia, or openings, of the dependent sinuses in procedures performed in
both the operating room and in the physician office setting of care. PROPEL
Contour's lower profile, hourglass shape and malleable delivery system are
designed for use in the narrow and difficult to access sinus ostia. PROPEL
Contour is approved for use in the frontal and maxillary sinus openings in the
U.S. and for use in the frontal sinus opening in the European Union ("EU").

The Straight Delivery System ("SDS") is an extension of the PROPEL family of
implants. It is specifically engineered for delivery of the PROPEL Mini Implant
into the ethmoid sinus. In February 2021, we announced the U.S. availability of
the SDS packaged with the PROPEL Mini after the combined packaging received FDA
approval.

SINUVA, when placed during a routine physician office visit, expands into the
sinus cavity and delivers an anti-inflammatory steroid directly to the site of
polyp disease for approximately 90 days. SINUVA is currently approved for use in
the U.S.

Our VenSure Navigable and Stand-alone balloon offerings are used to access and
treat the frontal, recess sphenoid sinus ostia, maxillary ostia/ethmoid
infundibula in adults using a trans-nasal approach. The VenSure Navigation
balloon is intended for use in conjunction with the CUBE navigation system
during sinus procedures when surgical navigation or image-guided surgery may be
necessary to locate and displace bone, or cartilaginous tissue surrounding the
drainage pathways of the frontal, maxillary, and sphenoid sinuses to facilitate
dilation of the sinus ostia.

Our CUBE Navigation System is an innovative virtual guidance platform for high
precision ENT and ENT related skull-base surgeries. The system's unique photo
registration technology, VirtuEye™, enhances the user's navigation experience
and improves pre-surgery efficiency. This novel 4D-imaging technology mitigates
common tactile tracing errors by collecting thousands of patient reference
points in one camera shot. The entire photo registration process can be achieved
in under 30 seconds without touching the patient.

Our PROPEL family of products are used primarily in the operating room of a
hospital or ASC. These providers receive a facility fee for the sinus surgery
procedure which is intended to pay for supplies used in this procedure,
including the PROPEL family of products. SINUVA is a physician administered
drug, used almost exclusively in the physician office setting. VenSure provides
for dilation of the sinus ostia. The CUBE Navigation System supports surgery and
balloon dilation in all settings of care. The Centers for Medicare & Medicaid
Services ("CMS") approved SINUVA for transitional pass-through payment status
for reimbursement under the Hospital Outpatient Prospective Payment System
("OPPS") and ASC Payment System. Pass-Through status lasts for three years and
allows us to place SINUVA in the ASC and hospital settings. We applied to CMS in
September 2020 and asked to separate the J7401 code from SINUVA and PROPEL. In
January 2021, CMS approved a revised coding application for our PROPEL family of
products and established a separate code for PROPEL, S1091 "Stent, non-coronary,
temporary, with delivery system (propel)". CMS also made updates to the current
SINUVA J-code to J7402 "Mometasone furoate sinus implant, (sinuva), 10
micrograms" and attached an average selling price ("ASP") to the code. The new
PROPEL and SINUVA codes took effect April 1, 2021. We are also committed to
expanding our market development efforts for PROPEL in the physician office
setting of care as well as market access outside of the U.S.
                                       25

--------------------------------------------------------------------------------

Table of Contents




We also continue to perform research and development activities and clinical
trials in order to expand our portfolio of products and improve our existing
products. In the second quarter of 2021, we initiated the EXPAND study to assess
the potential to improve frontal sinus ostia patency and other outcomes through
localized drug delivery following balloon dilation utilizing PROPEL Contour and
the VenSure balloon. In support of our focus on expanding our global reach, we
plan to make clinical and regulatory investments in PROPEL in Europe.


Debt Financings



On May 11, 2020, to finance our commercial activities as well as for general
corporate purposes, we entered into a Facility Agreement (the "Facility
Agreement") with Deerfield Partners, L.P. ("Deerfield"), as agent for itself and
the lenders, providing for the issuance and sale by us to Deerfield of $65.0
million of principal amount of 4.0% unsecured senior convertible notes (the
"Convertible Notes") upon the terms and conditions set forth in the Facility
Agreement. The $65.0 million principal amount of the Convertible Notes is not
payable until the maturity date of May 9, 2025, unless earlier converted or
redeemed. The Convertible Notes are convertible into shares of our common stock.

On July 22, 2021, we entered into an additional agreement with Deerfield,
providing for the issuance and sale by us to Deerfield of 7.5% senior secured
loans of an aggregate principal of up to $60.0 million (the "Deerfield Loans").
The Deerfield Loans will mature on July 22, 2026, unless earlier repaid or
accelerated. The agreement provides for the disbursement of the Deerfield Loans
in three tranches of $20.0 million, with the initial tranche disbursed on the
closing date of the transaction, the second tranche to be disbursed at our
option on the earlier of the date of any prepayment of the remaining Fiagon
acquisition payments and September 15, 2022, and the third tranche to be
disbursed at our option on the earlier of the date of any prepayment of the
remaining Fiagon acquisition payments and September 15, 2023. As of March 31,
2022, we had only borrowed the first $20.0 million under the Deerfield Loans.

On September 25, 2021, we entered into a financing arrangement with Medtronic
(the "Medtronic Financing"), providing for 5.0% unsecured subordinated loans of
an aggregate principal amount of up to $75.0 million to us upon the terms and
conditions of the Medtronic Financing. The Medtronic Financing will mature 180
days following the earlier of (x) the maturity date of the Deerfield Loans and
(y) the date on which the Deerfield Loans have been fully paid in cash and are
terminated, unless earlier repaid or accelerated. As of March 31, 2022,
borrowings on the Medtronic Financing had a net carrying amount of $45.0
million. Additionally, in April 2022, we amended the Medtronic Financing
providing for an incremental $15.0 million subject to the same interest rate and
maturity as the original Medtronic Financing.

See Note 9. Long-Term Debt of Notes to our condensed consolidated financial statements for a further description of these loan arrangements.

Pending Acquisition



On August 6, 2021 we entered into an Agreement and Plan of Merger (the "Merger
Agreement") with Medtronic, Inc., a Minnesota Corporation and wholly-owned
subsidiary of Medtronic public limited company ("Medtronic"), and Project Kraken
Merger Sub, Inc., a Delaware corporation and wholly-owned subsidiary of
Medtronic ("Merger Sub"), providing for the merger of Merger Sub with and into
Intersect ENT (the "Merger"), with Intersect ENT surviving the Merger as a
wholly-owned subsidiary of Medtronic. On October 8, 2021, our stockholders
adopted the Merger Agreement at a special meeting of our stockholders.

Under the terms of the Merger Agreement, Medtronic will acquire all outstanding
shares of our common stock, including all vested and unvested awards, in
exchange for consideration of $28.25 per share in cash. Vested and unvested
stock options will be redeemed for the difference between $28.25 per option and
the respective exercise price. The Merger Agreement contains representations and
warranties customary for transactions of this type. The closing of the Merger is
subject to the satisfaction or waiver of a number of closing conditions,
including approval under the Hart-Scott-Rodino Antitrust Improvements Act of
1976. The Merger Agreement provides Medtronic and us with certain termination
rights and, under certain circumstances, may require that Medtronic or we pay a
termination fee.

In connection with the Merger, we intend to divest the business currently
operated by (i) Intersect ENT International GmbH and its subsidiary, Intersect
ENT GmbH, and (ii) Fiagon NA LLC (collectively "Fiagon"). Our company and
Hemostasis LLC, a Delaware limited liability company ("Hemostasis"), have agreed
on the material terms of a Sale and Purchase Agreement that the parties intend
to execute, pursuant to which, among other things, Hemostasis would agree to
acquire the Fiagon Business from our company for a cash payment at closing,
subject to certain purchase price adjustments for debt, cash and transaction
expenses. The Sale and Purchase Agreement is also expected to contain customary
representations, warranties, covenants and indemnification by our company. Our
company and Medtronic also anticipate providing certain transition services in
connection with the sale of Fiagon. The consummation of the sale of Fiagon to
Hemostasis would be
                                       26

--------------------------------------------------------------------------------

Table of Contents



expressly cross-conditioned on the closing of the Merger. If the sale of Fiagon
is completed under the anticipated terms of the Sale and Purchase Agreement,
such transaction is expected to close immediately prior to the time the Merger
is consummated. We have presented the related assets and liabilities of Fiagon
as held for sale on the condensed consolidated balance sheets as of March 31,
2022 and December 31, 2021, respectively.

The Merger Agreement includes restrictions on the conduct of our business prior
to the completion of the Merger, generally requiring us to conduct our business
in the ordinary course, consistent with past practice, and restricting us from
taking certain specified actions absent Medtronic's prior written consent.
Accordingly, our ability to advance our business during the pendency of the
Merger is subject to these restrictions.

Impact of the COVID-19 Pandemic



While the COVID-19 pandemic unfavorably impacted our business environment during
2020, we began to see meaningful change in the business environment throughout
2021 as we continued to see improvements in the elective procedure market. Our
business has been and will continue to be impacted by patients' decisions to
undergo sinus surgeries and as ENT ASC and office procedure volumes continue to
recover to pre-pandemic levels. We continue to remain flexible in our approach
to continuing our operations in light of developing laws, new COVID variants,
and restrictions surrounding the COVID-19 pandemic. While we have seen an
improving business environment to date, the COVID-19 pandemic may continue to
create severe disruptions and volatility in global capital markets and increase
economic uncertainty and instability. The impact of this on the global economy
has been and may continue to be severe and may impact our operations and
financial results.

Components of Our Results of Operations

Revenue



We have derived our revenue almost exclusively from the sales of our PROPEL
family of products, with limited sales of SINUVA beginning in March 2018, as
well as sales of CUBE and VenSure products beginning in the fourth quarter of
2020 with the acquisition of Fiagon. While our business has been and may
continue to be impacted by hospitals suspending elective surgical procedures and
reduced ENT office visits for an extended period of time, we anticipate revenue
growth in 2022 based on the increased elective procedure volumes and enrollment
trends throughout 2021. Once the disruption from the COVID-19 pandemic subsides,
we expect our revenue to increase as we continue to expand our sales, marketing
and reimbursement efforts in order to increase usage of our products. We also
expect revenue from our PROPEL family of products to fluctuate from quarter to
quarter due to seasonal variations in the volume of sinus surgery procedures
performed, which has been impacted historically by factors including the status
of patient healthcare insurance plan deductibles and the seasonal nature of
allergies which can impact sinus-related symptoms. We recognize revenue from
SINUVA net of estimated product sales discounts, rebates, returns and other
allowances as a reduction of revenue in the same period we recognize revenue. We
will adjust these estimates if actual allowances vary from our estimates, which
would affect revenue in the period such variances become known. In addition to
standalone sales of CUBE and VenSure products, from time to time, we enter into
lease arrangements of CUBE navigation equipment with certain qualified customers
in connection with commitments to purchase VenSure and other consumable products
to accompany the use of the equipment. Leases have terms that generally range
from 24 to 48 months and are usually collateralized by a security interest in
the underlying assets. Lease arrangements transfer the ownership or provide the
customer with a right to purchase the equipment at the end of the lease term.

We have derived our revenue predominantly from within the United States and no single customer accounted for more than 10% of our revenue during the three months ended March 31, 2022 and 2021.

Cost of Sales and Gross Profit



We manufacture our PROPEL family of products and SINUVA in our facility in Menlo
Park, California. We manufacture CUBE navigation equipment and instruments in
Hennigsdorf, Germany, and procure VenSure sinus dilation balloons from a
third-party manufacturer located in the U.S. Cost of sales consists primarily of
manufacturing overhead costs, material costs, and direct labor. A significant
portion of our cost of sales currently consists of manufacturing overhead costs.
These overhead costs include compensation, including stock-based compensation
and other operating expenses associated with the cost of quality assurance,
material procurement, inventory control, facilities, information technology,
equipment and operations supervision and manufacturing and warehouse management.
Cost of sales also includes depreciation expense for production equipment,
amortization of intangible assets associated with acquired product technologies
and processes, maintenance of operational processes, and certain direct costs
such as shipping costs. Once the disruption from the COVID-19 pandemic subsides,
we expect cost of sales to increase in absolute dollars again primarily as, and
to the extent, our revenue grows, or we make additional improvements in our
manufacturing capabilities.
                                       27

--------------------------------------------------------------------------------

Table of Contents



Our gross margin has been and will continue to be affected by a variety of
factors, including manufacturing costs, production and sales volume, product
mix, and average selling prices. We charge idle facility costs to cost of goods
sold in the period incurred. Manufacturing cost will change as our production
volume and product mix changes. The per unit allocation of our manufacturing
overhead costs may increase and our gross margin may decline as, and to the
extent, production volume decreases.

Selling, General and Administrative Expenses



Selling, general and administrative, or SG&A, expenses consist primarily of
compensation for personnel, including stock-based compensation, related to
selling, marketing, finance, market access, reimbursement, business development,
legal and human resource functions as well as costs related to any post-market
studies. Additional SG&A expenses include commissions, training, travel
expenses, promotional activities, conferences, trade shows, professional
services fees, audit compliance expenses, insurance costs, amortization of
intangible assets associated with acquired customer and distributor
relationships, and general corporate expenses including allocated facilities and
information technology expenses.

Research and Development Expenses



Research and development, or R&D, expenses consist primarily of compensation for
personnel, including stock-based compensation, related to product development,
regulatory affairs, clinical and medical affairs, and allocated facilities and
information technology expenses. R&D expenses also may include expenses for
clinical studies related to clinical trial design, site reimbursement, data
management, travel expenses and the cost of manufacturing products for clinical
trials. Finally, R&D expenses also include expenses related to the development
of products and technologies such as consulting services and supplies.

Loss on Assets Held for Sale



In anticipation of the Merger with Medtronic, we have committed to a plan to
divest of Fiagon by agreeing on the material terms of a Sale and Purchase
Agreement with Hemostasis, and, as a result, have presented the assets and
liabilities of Fiagon as held for sale on the condensed consolidated balance
sheets as of March 31, 2022 and December 31, 2021, respectively. During the year
ended December 31, 2021, we recorded an impairment charge of $67.8 million in
the consolidated statements of operations and comprehensive loss relating to
goodwill, intangible assets, property equipment, right-of-use assets, and
inventory, representing the difference between the carrying value of the assets
and liabilities of Fiagon and the fair value less selling costs as of December
31, 2021. During the three months ended March 31, 2022, as a result of the
ongoing evaluation of the composition and value of the disposal group, an
additional $3.1 million loss was recorded. We believe there will be an
additional loss of approximately $15.0 million to $20.0 million contingent upon
completing the sale of the business.

Interest Expense



Interest expense consists primarily of the interest expense, accretion expense
of debt discounts, and amortization of debt issuance costs associated with debt
facilities, as well as imputed interest on the carrying value of deferred
acquisition related consideration.

Other Income (Expense), Net



Other income (expense), net consists primarily of interest earned on our cash
and cash equivalents, changes in the fair value of embedded derivatives,
transaction costs incurred outside the ordinary course of business related to
business combinations and our capital structure, changes in the fair value of
foreign currency forward contracts, and the effects of foreign exchange,
including on the carrying value of our deferred acquisition related
consideration.

Income Tax Benefit



Income tax benefit consists of an estimate of federal, state and foreign income
taxes based on enacted federal, state and foreign tax rates, as adjusted for
allowable credits, deductions, uncertain tax positions, changes in deferred tax
assets and liabilities and changes in tax law. Due to the level of historical
losses, we maintain a valuation allowance against U.S. federal, state, and
foreign deferred tax assets as we have concluded it is more likely than not that
these deferred tax assets will not be realized.
                                       28

--------------------------------------------------------------------------------

Table of Contents

Critical Accounting Policies, Significant Judgments, and Use of and Estimates



Management's discussion and analysis of our financial condition and results of
operations is based on our financial statements, which have been prepared in
accordance with U.S. generally accepted accounting principles. The preparation
of these financial statements requires us to make estimates and assumptions for
the reported amounts of assets, liabilities, revenue, expenses and related
disclosures. Our estimates are based on our historical experience and on various
other factors that we believe are reasonable under the circumstances, the
results of which form the basis for making judgments about the carrying value of
assets and liabilities that are not readily apparent from other sources. Actual
results may differ from these estimates under different assumptions or
conditions and any such differences may be material.

We believe that the accounting policies discussed in our Annual Report on Form
10-K are critical to understanding our historical and future performance, as
these policies relate to the more significant areas involving management's
judgments and estimates. There have been no significant changes to our critical
accounting policies during the three months ended March 31, 2022, as compared to
the critical accounting policies described in our Annual Report on Form 10-K for
the year ended December 31, 2021.

Accounting Pronouncements



See Note 2 of the condensed consolidated financial statements under the heading
"Accounting Pronouncements" for new accounting pronouncements or changes to the
recent accounting pronouncements during the three months ended March 31, 2022.
                                       29

--------------------------------------------------------------------------------


  Table of Contents

Results of Operations

                                            Three Months Ended
                                                March 31,
                                           2022            2021
(in thousands, expect percentages)
Revenue                                $  21,575       $  24,328
Cost of sales                              7,690           8,455
Gross profit                              13,885          15,873
Gross margin                                64.4  %         65.2  %
Operating expenses:
Selling, general and administrative       28,028          28,077
Research and development                   9,395           6,370
Loss on assets held for sale               3,136               -
Total operating expenses                  40,559          34,447
Loss from operations                     (26,674)        (18,574)
Interest expense                          (2,054)         (1,375)
Other income (expense), net                  (76)           (504)
Loss before income taxes                 (28,804)        (20,453)
Provision for income tax (benefit)             -            (422)
Net loss                               $ (28,804)      $ (20,031)

Comparison of the Three Months ended March 31, 2022 and 2021



Revenue

                                                        Three Months Ended                                     Three Months Ended
                                                             March 31,                    Change ($)        Change (%)
                                                      2022               2021                                              2022 to 2021         2022 to 2021
(in thousands, except percentages)
PROPEL family of products                         $   18,903          $ 20,442                                           $      (1,539)                (8) %
SINUVA                                                   868             2,435                                                  (1,567)               (64) %
VenSure, CUBE, and Accessories                         1,804             1,451                                                     353                 24  %
                                                  $   21,575          $ 24,328                                           $      (2,753)               (11) %


Revenue decreased by $2.8 million, or 11%, to $21.6 million during the three
months ended March 31, 2022, compared to $24.3 million during the three months
ended March 31, 2021. The decrease in revenue for the three months ended
March 31, 2022 was due to an 8% decline in PROPEL sales and 64% decline in
SINUVA sales, partially offset by a 24% increase in VenSure, CUBE, and
Accessories sales. The decline in PROPEL revenue for the three months ended
March 31, 2022 resulted from a 13% decrease in unit sales, partially offset by a
6% increase in average selling price. SINUVA unit sales decreased by 68% during
the three months ended March 31, 2022, partially offset by an increased average
selling price of 11% per unit compared to the three months ended March 31, 2021.
The decreases in unit sales for PROPEL and SINUVA for the current period were
due to turnover in our sales force, as well as continued customer uncertainty
with respect to the pending Merger with Medtronic. The increase in VenSure,
CUBE, and Accessories was due to increased unit sales associated with multiple
element arrangements.

While we cannot predict the extent or duration of the impact of
the COVID-19 pandemic on our financial and operating results, we believe that a
recovery in procedures will continue, and that most patients will return for
treatment.
                                       30

--------------------------------------------------------------------------------

Table of Contents

Cost of Sales and Gross Margin



Cost of sales decreased by $0.8 million, or 9%, to $7.7 million during the three
months ended March 31, 2022, compared to $8.5 million during the three months
ended March 31, 2021. The decreased cost of sales for the three months ended
March 31, 2022 was primarily due to lower unit sales of PROPEL and SINUVA as
well as $0.5 million in amortization of intangible assets recorded in the prior
period, partially offset by lot failures and increased unit sales of VenSure,
CUBE, and Accessories.

Gross margin for the three months ended March 31, 2022, decreased to 64.4%,
compared to 65.2% for the three months ended March 31, 2021. The decrease for
the period was attributable to a shift in product mix towards PROPEL compared to
the three months ended March 31, 2021, partially offset by $0.5 million in
amortization of intangible assets recorded in the prior period.

Consistent with the expected increase in procedure volumes in 2022, we
anticipate that there will be revenue growth for the full year 2022 compared to
the prior year. With the expected increase in demand and our operation near full
capacity, we do not expect significant idle facility expense to be incurred in
2022. However, idle facility expense could still be incurred in future periods
until the current crisis subsides. We cannot reliably estimate the extent to
which the COVID-19 pandemic will impact the cost of sales and gross margin for
our products beyond the end of 2022.

Selling, General and Administrative Expenses



SG&A expenses during the three months ended March 31, 2022 were consistent
overall with the three months ended March 31, 2021. Increases in SG&A expense
for the period were attributable to the accrual of retention bonuses, increased
professional fees associated with the pending Merger and plan to divest of the
Fiagon business, and increased software subscription costs. These increases were
almost entirely offset by lower sales commissions as a result of decreased
sales, lower depreciation and amortization expense due to assets held for sale,
and a decrease in stock-based compensation expense.

We will continue to monitor our SG&A expenses in light of the uncertainties related to the COVID-19 pandemic; however, we will still continue to support our customers, physicians and patients.

Research and Development Expenses



R&D expenses increased by $3.0 million, or 47%, to $9.4 million during the three
months ended March 31, 2022, compared to $6.4 million during the three months
ended March 31, 2021. The increase in R&D expenses was primarily due to
increased headcount and related expenses compared to the prior period as a
result of the accrual of retention bonuses as well as professional fees
pertaining to R&D projects in the current period.

We will continue to monitor our R&D expenses in light of the uncertainty related
to the COVID-19 pandemic; however, we will continue to invest in our products
through R&D projects.

Loss on Assets Held for Sale



In anticipation of the Merger with Medtronic, we have committed to a plan to
divest of Fiagon by agreeing on the material terms of a Sale and Purchase
Agreement with Hemostasis. In recording the asset and liabilities of Fiagon as
held for sale, which requires presenting them at fair value less selling costs
as of March 31, 2022, we recorded a loss of $3.1 million as part of the ongoing
evaluation of the composition and value of the disposal group. This is in
addition to the $67.8 million impairment charge for the year ended December 31,
2021. There were no similar charges in the prior period. We believe there will
be an additional loss of approximately $15.0 million to $20.0 million contingent
upon completing the sale of the business.

Interest Expense



Interest expense was $2.1 million for the three months ended March 31, 2022
compared to $1.4 million for the three months ended March 31, 2021. Interest
expense for the three months ended March 31, 2022 was attributable to
Convertible Notes interest, imputed interest on deferred payments for the
acquisition of Fiagon, as well as Deerfield Term Loans and Medtronic Financing
interest, while interest expense during the three months ended March 31, 2021
only pertained to Convertible Notes interest and imputed interest on deferred
payments for the acquisition of Fiagon.
                                       31

--------------------------------------------------------------------------------

Table of Contents

Other Income (Expense), Net



Other income (expense), net, decreased by $0.4 million to other expense of $0.1
million during the three months ended March 31, 2022, compared to other expense
of $0.5 million during the three months ended March 31, 2021. The decrease in
other income (expense), net during the three months ended March 31, 2022 was
primarily attributable to no adjustment in fair value of our embedded derivative
liability in the current period as well as the overall effects of foreign
exchange remeasurement, partially offset by lower interest income earned on our
cash and cash equivalents.

Income Tax Benefit

There was no income tax benefit for the three months ended March 31, 2022. The
income tax benefit for the three months ended March 31, 2021 was attributable to
the foreign deferred tax impact associated with foreign operations.

Liquidity and Capital Resources

Overview



As of March 31, 2022, we had cash, cash equivalents, short-term investments, and
restricted cash of $67.6 million, compared to cash, cash equivalents, short-term
investments, and restricted cash of $78.9 million as of December 31, 2021.

Cash Flows

                                                                           Three Months Ended
                                                                                March 31,
(in thousands)                                                           2022               2021
Net cash provided by (used in):
Operating activities                                                 $ (26,860)         $ (16,772)
Investing activities                                                    (2,704)            17,629
Financing activities                                                    15,822              1,121

Effect of exchange rate changes on cash, cash equivalents, and restricted cash

                                                            (82)              (196)
Reclassification from assets held for sale during the period               121                  -

Net increase (decrease) in cash, cash equivalents, and restricted cash

                                                                 $ 

(13,703) $ 1,782

Net Cash Used in Operating Activities



During the three months ended March 31, 2022, net cash used in operating
activities was $26.9 million, consisting primarily of a net loss of $28.8
million and an increase in net operating assets of $5.9 million, offset
by non-cash charges of $7.9 million. The net loss is primarily attributable to
the ongoing funding of our sales, marketing and product development activities
in order to attain future growth, as well as transaction costs principally
associated with the Medtronic merger agreement. The non-cash charges primarily
consisted of stock-based compensation expense, the impacts of foreign exchange,
loss on assets held for sale, non-cash lease expense, as well as depreciation
and amortization expense. The increase in net operating assets is primarily
attributable to a decrease in accounts payable and a decrease in accrued
compensation due to the payout of annual and retention bonuses, partially offset
by a decrease in accounts receivable and a decrease in prepaid expenses and
other assets.

During the three months ended March 31, 2021, net cash used in operating
activities was $16.8 million, consisting primarily of a net loss of $20.0
million and an increase in net operating assets of $4.3 million, offset by
non-cash charges of $7.5 million. The net loss is primarily attributable to the
ongoing funding of our sales, marketing and product development activities in
order to attain future growth. The non-cash charges primarily consisted of
stock-based compensation expense, change in fair value of embedded derivatives,
the impacts of foreign exchange, impairment of property, equipment, and
intangible assets, as well as depreciation and amortization expense. The
increase in net operating assets is primarily attributable to an increase in
inventory, prepaid expenses, and other assets as well as a decrease in accrued
compensation due to the payout of annual corporate bonuses, partially offset by
an increase in accounts payable.

Net Cash Provided by (Used in) Investing Activities

During the three months ended March 31, 2022, net cash used in investing activities was $2.7 million, consisting of net purchases of short-term investments of $2.6 million and purchases of property and equipment of $0.2 million.


                                       32

--------------------------------------------------------------------------------

Table of Contents

During the three months ended March 31, 2021, net cash provided by investing activities was $17.6 million, consisting of net maturities of short-term investments of $18.1 million, partially offset by purchases of property and equipment of $0.5 million.

Net Cash Provided by Financing Activities



During the three months ended March 31, 2022, net cash provided by financing
activities was $15.8 million, consisting of net proceeds from the Medtronic
Financing of $15.0 million as well as $0.8 million of net proceeds from common
stock upon exercises of employee stock options.

During the three months ended March 31, 2021, net cash provided by financing
activities was $1.1 million, consisting of net proceeds from common stock upon
exercises of employee stock options and purchases under our employee stock
purchase plan.

Liquidity



Based on our current expectations of the operating environment in 2022, as well
as the Deerfield Loans obtained in July 2021 and the Medtronic Financing
obtained during 2021 and April 2022, we believe we have adequate cash and other
resources to operate for at least twelve months as a standalone entity from the
issuance of this Quarterly Report on Form 10-Q, including funding our working
capital needs, capital expenditures, payments associated with the Fiagon
acquisition, interest payments on long-term debt, lease payments, and other
known commitments and contingent liabilities. However, the extent to which the
COVID-19 pandemic may continue to materially adversely impact our liquidity is
uncertain.

Our obligations under the Deerfield Loans are secured by substantially all of
our assets, which includes springing control of our primary deposit and security
accounts pursuant to a Deposit Account Control Agreement and Security Account
Control Agreement. Deerfield has the ability to exercise exclusive control of
these accounts by providing a Notice of Exclusive Control in response to an
event of default. As of March 31, 2022, no such notice has been received as we
were in full compliance with the terms of the Deerfield Loans.

Under the terms of the Purchase Agreement for the acquisition of Fiagon totaling
€62.5 million, we made an initial €15.0 million ($17.6 million) payment upon
closing, a €15.0 million payment plus a €2.5 million purchase price adjustment
in October 2021, and will make two annual payments of €15.0 million in each
October of 2022 and 2023. In accordance with the terms of the Purchase
Agreement, we were required to place $17.5 million (€15.0 million) in escrow
with the seller as beneficiary. The amount placed in escrow is required to be
adjusted to the equivalent of €15.0 million on January 15th and July 15th of
each year based on the end of the prior month's five-day trailing exchange rate.

Other known contractual obligations have not changed materially from our 2021 Annual Report on Form 10-K.



If the proposed Merger with Medtronic is not executed and our current sources of
liquidity are insufficient, we may seek to raise additional capital. If we raise
additional funds by issuing equity securities, our stockholders would experience
dilution. Any additional capital that we raise may contain terms that are not
favorable to us or our stockholders. Additional financing may not be available
at all, or in amounts or on terms unacceptable to us. If we are unable to obtain
additional financing, we may be required to delay the development,
commercialization and marketing of our products.
                                       33

--------------------------------------------------------------------------------

Table of Contents

© Edgar Online, source Glimpses