
UNITED STATES SECURITIES AND EXCHANGE COMMISSION Washington, D.C. 20549

FORM 10-Q

(Mark One)


☒			QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the quarterly period ended ~~June~~September 30, 2022


☐			TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934

For the transition period from _________________ to _______________________

Commission file number: 000-22427

HESKA CORPORATION

(Exact name of registrant as specified in its charter)


Delaware			77-0192527
(State or other jurisdiction of incorporation or organization)			(I.R.S. Employer Identification No.)
3760 Rocky Mountain Avenue Loveland, Colorado			80538
(Address of principal executive offices)			(Zip Code)
Registrant's telephone number, including area code: (970) 493-7272

Securities registered pursuant to Section 12(b) of the Act:


Title of each class	Trading Symbol	Name of each exchange on which registered
Common stock, $0.01 par value	HSKA	The Nasdaq Stock Market LLC

Indicate by check mark whether the registrant (1) has filed all reports required to be filed by Section 13 or 15(d) of the Securities Exchange Act of 1934 during the preceding 12 months (or for such shorter period that the registrant was required to file such reports), and (2) has been subject to such filing requirements for the past 90 days. Yes ☒ No ☐

Indicate by check mark whether the registrant has submitted electronically every Interactive Data File required to be submitted pursuant to Rule 405 of Regulation S-T (§232.405 of this chapter) during the preceding 12 months (or for such shorter period that the registrant was required to submit such files). Yes ☒ No ☐

Indicate by check mark whether the registrant is a large accelerated filer, an accelerated filer, a non-accelerated filer, a smaller reporting company or an emerging growth company. See the definitions of "large accelerated filer," "accelerated filer", "smaller reporting company" and "emerging growth company" in Rule 12b-2 of the Exchange Act.


Large Accelerated filer ☒			Accelerated filer ☐
Non-accelerated filer ☐			Smaller Reporting Company ☐
			Emerging growth company ☐

If an emerging growth company, indicate by check mark if the registrant has elected not to use the extended transition period for complying with any new or revised financial accounting standards provided pursuant to Section 13(a) of the Exchange Act. ☐

Indicate by check mark whether the registrant is a shell company (as defined in Rule 12b-2 of the Act). Yes ☐ No ☒

~~10,818,895~~10,825,586 shares of the Registrant's Public Common Stock, $0.01 par value, were outstanding at ~~August~~November 4, 2022.

TABLE OF CONTENTS


			Page
PART I - FINANCIAL INFORMATION
	Item 1.	Financial Statements	1
		Condensed Consolidated Balance Sheets	1
		Condensed Consolidated Statements of ~~(Loss) Income~~Loss	2
		Condensed Consolidated Statements of Comprehensive (Loss ~~) Income~~	3
		Condensed Consolidated Statements of Stockholders' Equity	4
		Condensed Consolidated Statements of Cash Flows	5
		Notes to Condensed Consolidated Financial Statements	6
		Note 1, Operations and Summary of Significant Accounting Policies	6
		Note 2, Revenue	10
		Note 3, Acquisitions and Related Party Items	12
		Note 4, Investments in Unconsolidated Affiliates	20
		Note 5, Income Taxes	21
		Note 6, Leases	22
		Note 7, Earnings Per Share	23
		Note 8, Goodwill and Other Intangibles	24
		Note 9, Property and Equipment, Net	25
		Note 10, Inventories	2526
		Note 11, Accrued Liabilities	26
		Note 12, Capital Stock	26
		Note 13, Accumulated Other Comprehensive Income	27
		Note 14, Commitments and Contingencies	27
		Note 15, Interest and Other (Income) Expense, Net	28
		Note 16, Convertible Notes	28
		Note 17, Note s Receivable s	30
		Note 18, Segment Reporting	31

	Item 2.	Management's Discussion and Analysis of Financial Condition and Results of Operations	33
	Item 3.	Quantitative and Qualitative Disclosures About Market Risk	47
	Item 4.	Controls and Procedures	47
PART II - OTHER INFORMATION
	Item 1.	Legal Proceedings	48
	Item 1A.	Risk Factors	48
	Item 2.	Unregistered Sales of Equity Securities and Use of Proceeds	48
	Item 6.	Exhibits	48
		Signatures	51

HESKA, scil, ALLERCEPT, HemaTrue, Solo Step, Element DC, Element HT5, Element POC, Element i, Element i+, Element COAG, Element COAG+, Element DC5X and Element RC, Element RCX, Element RCX3, Element AIM, and scil vet, scil academy, scil vIP, scil ABC are registered trademarks of Heska Corporation and/or its affiliates. DRI-CHEM is a registered trademark of FUJIFILM Corporation. TRI-HEART is a registered trademark of Intervet Inc., d/b/a Merck Animal Health, formerly known as Schering-Plough Animal Health Corporation ("Merck Animal Health"), which is a unit of Merck & Co., Inc., in the United States and is a registered trademark of Heska Corporation in other countries. Nu.Q is a registered trademark of Belgian Volition SPRL. This quarterly report on Form 10-Q also refers to trademarks and trade names of other organizations.

-i-

Our Certificate of Incorporation, as amended (the “Charter”), authorizes three classes of stock: Original Common Stock, Public Common Stock, and Preferred Stock. Pursuant to an NOL Protective Amendment to the Charter adopted in 2010, all shares of Original Common Stock then outstanding were automatically reclassified into shares of Public Common Stock. Our Public Common Stock trades on the Nasdaq Stock Market LLC. In this Quarterly Report on Form 10-Q, references to “Public Common Stock” and “Common Stock” are references to our Public Common Stock, unless the context otherwise requires.

-ii-

Statement Regarding Forward Looking Statements

This Form 10-Q 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"). For this purpose, any statements contained herein that are not statements of current or historical fact may be deemed to be forward-looking statements. Without limiting the foregoing, words such as "scheduled," "anticipates," "expects," "intends," "plans," "believes," "seeks," "estimates," variations of such words and similar expressions are intended to identify such forward-looking statements. These statements are not guarantees of future performance and are subject to certain risks, uncertainties and assumptions that are difficult to predict. Therefore, actual results could differ materially from those expressed or forecasted in any such forward-looking statements as a result of certain factors. Such factors are set forth in "Risk ~~Factors," in this Form 10-Q and~~Factors" in our Annual Report on Form 10-K for the year ended December 31, 2021, as well as in "Management's Discussion and Analysis of Financial Condition and Results of Operations" and elsewhere in this Form 10-Q and include, among others, risks and uncertainties related to:

•the impact of the COVID-19 pandemic on our business, results of operations and financial condition;

•the success of third parties in marketing our products;

•our reliance on third party suppliers and collaborative partners;

•our dependence on key personnel;

•our dependence upon a number of significant customers;

•competitive conditions in our industry;

•our dependence on third parties to successfully develop new products;

•our ability to market and sell our products successfully;

•expansion of our international operations;

•the impact of regulation on our business;

•the success of our acquisitions and other strategic development opportunities;

•our ability to develop, commercialize and gain market acceptance of our products;

•cybersecurity incidents and related disruptions and our ability to protect our stakeholders’ privacy;

•product returns or liabilities;

•volatility of our stock price;

•our ability to service our convertible notes and comply with their terms.

Readers are cautioned not to place undue reliance on these forward-looking statements.

Although we believe that expectations reflected in the forward-looking statements are reasonable, we cannot guarantee future results, levels of activity, performance or achievements. We expressly disclaim any obligation or undertaking to release publicly any updates or revisions to any forward-looking statements contained herein to reflect the passage of time, any change in our expectations with regard thereto or any change in events, conditions or circumstances on which any such statement is based, except as otherwise required by applicable securities laws. These forward-looking statements apply only as of the date of this Form 10-Q.

-iii-

PART I. FINANCIAL INFORMATION

Item 1. Financial Statements

HESKA CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share amounts)

(unaudited)


		June 30,		December 31,			September 30,		December 31,
		2022		2021			2022		2021
ASSETS	ASSETS					ASSETS
Current assets:	Current assets:					Current assets:
Cash and cash equivalents	Cash and cash equivalents	$	171,928	$	223,574	Cash and cash equivalents	$	161,074	$	223,574
Accounts receivable, net of allowance for losses of $923 and $874, respectively		27,887		27,995
Accounts receivable, net of allowance for losses of $1,130 and $874, respectively						Accounts receivable, net of allowance for losses of $1,130 and $874, respectively	26,415		27,995
Inventories	Inventories	55,799		49,361		Inventories	57,477		49,361
Net investment in leases, current, net of allowance for losses of $119 and $137, respectively		6,665		6,175
Net investment in leases, current, net of allowance for losses of $149 and $137, respectively						Net investment in leases, current, net of allowance for losses of $149 and $137, respectively	6,898		6,175
Prepaid expenses	Prepaid expenses	4,894		5,244		Prepaid expenses	5,269		5,244
Other current assets	Other current assets	5,698		7,206		Other current assets	5,681		7,206
Total current assets	Total current assets	272,871		319,555		Total current assets	262,814		319,555

Property and equipment, net	Property and equipment, net	32,711		33,413		Property and equipment, net	31,059		33,413
Operating lease right-of-use assets	Operating lease right-of-use assets	7,559		5,198		Operating lease right-of-use assets	6,810		5,198
Goodwill	Goodwill	134,872		118,826		Goodwill	129,960		118,826
Other intangible assets, net	Other intangible assets, net	66,185		56,705		Other intangible assets, net	60,435		56,705
Deferred tax asset, net	Deferred tax asset, net	22,693		19,429		Deferred tax asset, net	23,763		19,429
Net investment in leases, non-current	Net investment in leases, non-current	22,750		20,128		Net investment in leases, non-current	23,782		20,128
Investments in unconsolidated affiliates	Investments in unconsolidated affiliates	4,687		5,424		Investments in unconsolidated affiliates	4,330		5,424
Related party convertible note receivable, net	Related party convertible note receivable, net	2,931		6,800		Related party convertible note receivable, net	3,015		6,800
Promissory note receivable from investee, net	Promissory note receivable from investee, net	8,479		8,448		Promissory note receivable from investee, net	13,196		8,448
Other non-current assets	Other non-current assets	11,051		10,146		Other non-current assets	10,903		10,146
Total assets	Total assets	$	586,789	$	604,072	Total assets	$	570,067	$	604,072

LIABILITIES AND STOCKHOLDERS' EQUITY	LIABILITIES AND STOCKHOLDERS' EQUITY					LIABILITIES AND STOCKHOLDERS' EQUITY
Current liabilities:	Current liabilities:					Current liabilities:
Accounts payable	Accounts payable	$	12,050	$	15,374	Accounts payable	$	14,749	$	15,374
Accrued liabilities	Accrued liabilities	19,158		19,424		Accrued liabilities	14,292		19,424
Operating lease liabilities, current	Operating lease liabilities, current	2,549		2,227		Operating lease liabilities, current	2,681		2,227
Deferred revenue, current, and other	Deferred revenue, current, and other	5,700		6,901		Deferred revenue, current, and other	4,869		6,901
Total current liabilities	Total current liabilities	39,457		43,926		Total current liabilities	36,591		43,926

Convertible note, non-current, net	Convertible note, non-current, net	84,248		84,034		Convertible note, non-current, net	84,357		84,034
Notes payable	Notes payable	15,900		15,900		Notes payable	13,515		15,900
Deferred revenue, non-current	Deferred revenue, non-current	3,621		3,854		Deferred revenue, non-current	3,603		3,854

Operating lease liabilities, non-current	Operating lease liabilities, non-current	5,592		3,509		Operating lease liabilities, non-current	4,713		3,509
Deferred tax liability	Deferred tax liability	16,461		12,667		Deferred tax liability	15,436		12,667
Other liabilities	Other liabilities	4,223		4,328		Other liabilities	3,953		4,328
Total liabilities	Total liabilities	169,502		168,218		Total liabilities	162,168		168,218

Stockholders' equity:	Stockholders' equity:					Stockholders' equity:
Preferred stock, $0.01 par value, 2,500,000 shares authorized, none issued or outstanding	Preferred stock, $0.01 par value, 2,500,000 shares authorized, none issued or outstanding	—		—		Preferred stock, $0.01 par value, 2,500,000 shares authorized, none issued or outstanding	—		—
Common stock, $0.01 par value, 20,000,000 shares authorized, respectively, none issued or outstanding	Common stock, $0.01 par value, 20,000,000 shares authorized, respectively, none issued or outstanding	—		—		Common stock, $0.01 par value, 20,000,000 shares authorized, respectively, none issued or outstanding	—		—
Public common stock, $0.01 par value, 20,000,000 shares authorized, 10,799,572 and 10,712,347 shares issued and outstanding, respectively		108		107
Public common stock, $0.01 par value, 20,000,000 shares authorized, 10,824,291 and 10,712,347 shares issued and outstanding, respectively						Public common stock, $0.01 par value, 20,000,000 shares authorized, 10,824,291 and 10,712,347 shares issued and outstanding, respectively	108		107
Additional paid-in capital	Additional paid-in capital	590,447		579,354		Additional paid-in capital	593,140		579,354
Accumulated other comprehensive (loss) income	Accumulated other comprehensive (loss) income	(9,392)		5,037		Accumulated other comprehensive (loss) income	(21,037)		5,037
Accumulated deficit	Accumulated deficit	(163,876)		(148,644)		Accumulated deficit	(164,312)		(148,644)
Total stockholders' equity	Total stockholders' equity	417,287		435,854		Total stockholders' equity	407,899		435,854
Total liabilities and stockholders' equity	Total liabilities and stockholders' equity	$	586,789	$	604,072	Total liabilities and stockholders' equity	$	570,067	$	604,072

See accompanying notes to condensed consolidated financial statements.

-1-

HESKA CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF ~~(LOSS) INCOME~~LOSS

(in thousands, except per share amounts)

(unaudited)


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2022		2021		2022		2021			2022		2021		2022		2021
Revenue, net	Revenue, net	$	64,677	$	64,928	$	129,477	$	125,431	Revenue, net	$	61,492	$	60,240	$	190,969	$	185,671
Cost of revenue	Cost of revenue	37,349		37,656		73,005		72,689		Cost of revenue	34,616		34,996		107,621		107,685
Gross profit	Gross profit	27,328		27,272		56,472		52,742		Gross profit	26,876		25,244		83,348		77,986

Operating expenses:	Operating expenses:									Operating expenses:
Selling and marketing	Selling and marketing	11,765		12,449		23,762		23,356		Selling and marketing	11,280		10,785		35,042		34,141
Research and development	Research and development	2,325		1,948		14,782		3,134		Research and development	2,382		1,955		17,164		5,089
General and administrative	General and administrative	18,780		13,569		34,926		25,930		General and administrative	13,885		14,937		48,811		40,867
Total operating expenses	Total operating expenses	32,870		27,966		73,470		52,420		Total operating expenses	27,547		27,677		101,017		80,097
Operating (loss) income		(5,542)		(694)		(16,998)		322
Interest and other expense, net		481		581		839		1,106
Operating loss										Operating loss	(671)		(2,433)		(17,669)		(2,111)
Interest and other expense (income), net										Interest and other expense (income), net	241		(30)		1,080		1,075
Net loss before taxes and equity in losses of unconsolidated affiliates	Net loss before taxes and equity in losses of unconsolidated affiliates	(6,023)		(1,275)		(17,837)		(784)		Net loss before taxes and equity in losses of unconsolidated affiliates	(912)		(2,403)		(18,749)		(3,186)
Income tax (benefit) expense:	Income tax (benefit) expense:									Income tax (benefit) expense:
Current income tax expense		57		36		215		677
Current income tax expense (benefit)										Current income tax expense (benefit)	235		(63)		450		614
Deferred income tax benefit	Deferred income tax benefit	(1,190)		(1,087)		(3,556)		(3,294)		Deferred income tax benefit	(1,069)		(750)		(4,625)		(4,043)
Total income tax benefit	Total income tax benefit	(1,133)		(1,051)		(3,341)		(2,617)		Total income tax benefit	(834)		(813)		(4,175)		(3,429)

Net (loss) income before equity in losses of unconsolidated affiliates	Net (loss) income before equity in losses of unconsolidated affiliates	(4,890)		(224)		(14,496)		1,833		Net (loss) income before equity in losses of unconsolidated affiliates	(78)		(1,590)		(14,574)		243
Equity in losses of unconsolidated affiliates	Equity in losses of unconsolidated affiliates	(356)		(343)		(736)		(529)		Equity in losses of unconsolidated affiliates	(358)		(308)		(1,094)		(837)
Net (loss) income attributable to Heska Corporation		$	(5,246)	$	(567)	$	(15,232)	$	1,304
Net loss attributable to Heska Corporation										Net loss attributable to Heska Corporation	$	(436)	$	(1,898)	$	(15,668)	$	(594)

Basic (loss) earnings per share attributable to Heska Corporation		$	(0.51)	$	(0.06)	$	(1.48)	$	0.13
Diluted (loss) earnings per share attributable to Heska Corporation		$	(0.51)	$	(0.06)	$	(1.48)	$	0.13
Basic loss per share attributable to Heska Corporation										Basic loss per share attributable to Heska Corporation	$	(0.04)	$	(0.19)	$	(1.52)	$	(0.06)
Diluted loss per share attributable to Heska Corporation										Diluted loss per share attributable to Heska Corporation	$	(0.04)	$	(0.19)	$	(1.52)	$	(0.06)

Weighted average outstanding shares used to compute basic (loss) earnings per share attributable to Heska Corporation		10,349		10,167		10,311		9,825
Weighted average outstanding shares used to compute diluted (loss) earnings per share attributable to Heska Corporation		10,349		10,167		10,311		10,189
Weighted average outstanding shares used to compute basic loss per share attributable to Heska Corporation										Weighted average outstanding shares used to compute basic loss per share attributable to Heska Corporation	10,368		10,195		10,330		9,949
Weighted average outstanding shares used to compute diluted loss per share attributable to Heska Corporation										Weighted average outstanding shares used to compute diluted loss per share attributable to Heska Corporation	10,368		10,195		10,330		9,949

See accompanying notes to condensed consolidated financial statements.

-2-

HESKA CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF COMPREHENSIVE ~~(LOSS) INCOME~~LOSS

(in thousands)

(unaudited)

Three Months Ended June 30, Six Months Ended June 30,
2022 2021 2022 2021
Net (loss) income attributable to Heska Corporation $ (5,246) $ (567) $ (15,232) $ 1,304
Other comprehensive (loss) income:
Translation adjustments and (losses) gains from intra-entity transactions (11,386) 1,852 (14,429) (3,531)
Comprehensive (loss) income attributable to Heska Corporation $ (16,632) $ 1,285 $ (29,661) $ (2,227)


	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2021		2022		2021
Net loss attributable to Heska Corporation	$	(436)	$	(1,898)	$	(15,668)	$	(594)
Other comprehensive loss:
Translation adjustments and losses from intra-entity transactions	(11,645)		(3,431)		(26,074)		(6,962)



Comprehensive loss attributable to Heska Corporation	$	(12,081)	$	(5,329)	$	(41,742)	$	(7,556)

See accompanying notes to condensed consolidated financial statements.

-3-

HESKA CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF STOCKHOLDERS' EQUITY

(in thousands)

(unaudited)


		Preferred Stock			Common Stock			Additional Paid-in Capital		Accumulated Other Comprehensive Income (Loss)		Accumulated Deficit		Total Stockholders' Equity			Preferred Stock			Common Stock			Additional Paid-in Capital		Accumulated Other Comprehensive Income (Loss)		Accumulated Deficit		Total Stockholders' Equity
Three Months Ended June 30, 2021 and 2022		Shares	Amount		Shares	Amount
Balances, March 31, 2021		—	$	—	10,418	$	104	$	562,008	$	8,786	$	(145,625)	$	425,273
Three Months Ended September 30, 2021 and 2022																Three Months Ended September 30, 2021 and 2022	Shares	Amount		Shares	Amount		Additional Paid-in Capital		Accumulated Other Comprehensive Income (Loss)		Accumulated Deficit		Total Stockholders' Equity
Balances, June 30, 2021																Balances, June 30, 2021	—	$	—	10,646	$	106
Net loss attributable to Heska Corporation	Net loss attributable to Heska Corporation	—	—		—	—		—		—		(567)		(567)		Net loss attributable to Heska Corporation	—	—		—	—		—		—		(1,898)		(1,898)
Issuance of common stock, net of shares withheld for employee taxes	Issuance of common stock, net of shares withheld for employee taxes	—	—		228	2		1,586		—		—		1,588		Issuance of common stock, net of shares withheld for employee taxes	—	—		55	1		1,000		—		—		1,001
Stock-based compensation	Stock-based compensation	—	—		—	—		5,620		—		—		5,620		Stock-based compensation	—	—		—	—		5,404		—		—		5,404
Other comprehensive income		—	—		—	—		—		1,852		—		1,852
Balances, June 30, 2021		—	$	—	10,646	$	106	$	569,214	$	10,638	$	(146,192)	$	433,766
Other comprehensive loss																Other comprehensive loss	—	—		—	—		—		(3,431)		—		(3,431)
Balances, September 30, 2021																Balances, September 30, 2021	—	$	—	10,701	$	107	$	575,618	$	7,207	$	(148,090)	$	434,842

Balances, March 31, 2022		—	$	—	10,786	$	108	$	585,123	$	1,994	$	(158,630)	$	428,595
Balances, June 30, 2022																Balances, June 30, 2022	—	$	—	10,800	$	108	$	590,447	$	(9,392)	$	(163,876)	$	417,287
Net loss attributable to Heska Corporation	Net loss attributable to Heska Corporation	—	—		—	—		—		—		(5,246)		(5,246)		Net loss attributable to Heska Corporation	—	—		—	—		—		—		(436)		(436)
Issuance of common stock, net of forfeitures and shares withheld for employee taxes	Issuance of common stock, net of forfeitures and shares withheld for employee taxes	—	—		14	—		444		—		—		444		Issuance of common stock, net of forfeitures and shares withheld for employee taxes	—	—		24	—		372		—		—		372
Stock-based compensation	Stock-based compensation	—	—		—	—		4,880		—		—		4,880		Stock-based compensation	—	—		—	—		2,321		—		—		2,321

Other comprehensive loss	Other comprehensive loss	—	—		—	—		—		(11,386)		—		(11,386)		Other comprehensive loss	—	—		—	—		—		(11,645)		—		(11,645)
Balances, June 30, 2022		—	$	—	10,800	$	108	$	590,447	$	(9,392)	$	(163,876)	$	417,287
Balances, September 30, 2022																Balances, September 30, 2022	—	$	—	10,824	$	108	$	593,140	$	(21,037)	$	(164,312)	$	407,899

		Preferred Stock			Common Stock			Additional Paid-in Capital		Accumulated Other Comprehensive Income (Loss)		Accumulated Deficit		Total Stockholders' Equity			Preferred Stock			Common Stock			Additional Paid-in Capital		Accumulated Other Comprehensive Income (Loss)		Accumulated Deficit		Total Stockholders' Equity
Six Months Ended June 30, 2021 and 2022		Shares	Amount		Shares	Amount
Nine Months Ended September 30, 2021 and 2022																Nine Months Ended September 30, 2021 and 2022	Shares	Amount		Shares	Amount		Additional Paid-in Capital		Accumulated Other Comprehensive Income (Loss)		Accumulated Deficit		Total Stockholders' Equity
Balances, December 31, 2020	Balances, December 31, 2020	—	$	—	9,476	$	95	$	423,650	$	14,169	$	(150,861)	$	287,053	Balances, December 31, 2020	—	$	—	9,476	$	95
Adoption of accounting standards	Adoption of accounting standards	—	—		—	—		(29,834)		—		3,365		(26,469)		Adoption of accounting standards	—	—		—	—		(29,834)		—		3,365		(26,469)
Balances, January 1, 2021	Balances, January 1, 2021	—	—		9,476	95		393,816		14,169		(147,496)		260,584		Balances, January 1, 2021	—	—		9,476	95		393,816		14,169		(147,496)		260,584
Net income attributable to Heska Corporation		—	—		—	—		—		—		1,304		1,304
Issuance of common stock, net of shares withheld for employee taxes		—	—		229	2		1,764		—		—		1,766
Net loss attributable to Heska Corporation																Net loss attributable to Heska Corporation	—	—		—	—		—		—		(594)		(594)
Issuance of common stock, net of forfeitures and shares withheld for employee taxes																Issuance of common stock, net of forfeitures and shares withheld for employee taxes	—	—		284	3		2,764		—		—		2,767
Equity offering, net of issuance costs	Equity offering, net of issuance costs	—	—		941	9		164,177		—		—		164,186		Equity offering, net of issuance costs	—	—		941	9		164,177		—		—		164,186
Stock-based compensation	Stock-based compensation	—	—		—	—		9,457		—		—		9,457		Stock-based compensation	—	—		—	—		14,861		—		—		14,861
Other comprehensive loss	Other comprehensive loss	—	—		—	—		—		(3,531)		—		(3,531)		Other comprehensive loss	—	—		—	—		—		(6,962)		—		(6,962)
Balances, June 30, 2021		—	$	—	10,646	$	106	$	569,214	$	10,638	$	(146,192)	$	433,766
Balances, September 30, 2021																Balances, September 30, 2021	—	$	—	10,701	$	107	$	575,618	$	7,207	$	(148,090)	$	434,842

Balances, December 31, 2021	Balances, December 31, 2021	—	$	—	10,712	$	107	$	579,354	$	5,037	$	(148,644)	$	435,854	Balances, December 31, 2021	—	$	—	10,712	$	107	$	579,354	$	5,037	$	(148,644)	$	435,854
Net loss attributable to Heska Corporation	Net loss attributable to Heska Corporation	—	—		—	—		—		—		(15,232)		(15,232)		Net loss attributable to Heska Corporation	—	—		—	—		—		—		(15,668)		(15,668)
Issuance of common stock, net of forfeitures and shares withheld for employee taxes	Issuance of common stock, net of forfeitures and shares withheld for employee taxes	—	—		88	1		(2,757)		—		—		(2,756)		Issuance of common stock, net of forfeitures and shares withheld for employee taxes	—	—		112	1		(2,385)		—		—		(2,384)
Stock-based compensation	Stock-based compensation	—	—		—	—		9,990		—		—		9,990		Stock-based compensation	—	—		—	—		12,311		—		—		12,311
Equity contingent consideration	Equity contingent consideration	—	—		—	—		3,860		—		—		3,860		Equity contingent consideration	—	—		—	—		3,860		—		—		3,860
Other comprehensive loss	Other comprehensive loss	—	—		—	—		—		(14,429)		—		(14,429)		Other comprehensive loss	—	—		—	—		—		(26,074)		—		(26,074)
Balances, June 30, 2022		—	$	—	10,800	$	108	$	590,447	$	(9,392)	$	(163,876)	$	417,287
Balances, September 30, 2022																Balances, September 30, 2022	—	$	—	10,824	$	108	$	593,140	$	(21,037)	$	(164,312)	$	407,899

See accompanying notes to condensed consolidated financial statements.

-4-

HESKA CORPORATION AND SUBSIDIARIES

CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands)

(unaudited)


		Six Months Ended June 30,					Nine Months Ended September 30,
		2022		2021			2022		2021
Cash flows from operating activities:	Cash flows from operating activities:					Cash flows from operating activities:
Net (loss) income attributable to Heska Corporation		$	(15,232)	$	1,304
Adjustments to reconcile net (loss) income to cash (used in) provided by operating activities:
Net loss attributable to Heska Corporation						Net loss attributable to Heska Corporation	$	(15,668)	$	(594)
Adjustments to reconcile net loss to cash (used in) provided by operating activities:						Adjustments to reconcile net loss to cash (used in) provided by operating activities:
Depreciation and amortization	Depreciation and amortization	6,826		6,680		Depreciation and amortization	10,327		10,084
Non-cash impact of operating leases	Non-cash impact of operating leases	1,321		1,050		Non-cash impact of operating leases	2,012		1,582
Deferred tax benefit	Deferred tax benefit	(3,556)		(3,294)		Deferred tax benefit	(4,625)		(4,043)
Stock-based compensation	Stock-based compensation	9,990		9,457		Stock-based compensation	12,311		14,861
Change in fair value of contingent consideration	Change in fair value of contingent consideration	(294)		—		Change in fair value of contingent consideration	(315)		(744)
Provision for credit losses on convertible note receivable	Provision for credit losses on convertible note receivable	3,499		—		Provision for credit losses on convertible note receivable	3,499		—
Equity in losses of unconsolidated affiliates	Equity in losses of unconsolidated affiliates	736		529		Equity in losses of unconsolidated affiliates	1,094		837
Accretion of discounts and issuance costs	Accretion of discounts and issuance costs	20		35		Accretion of discounts and issuance costs	29		48
Other losses (gains), net	Other losses (gains), net	211		768		Other losses (gains), net	1,233		1,057
Changes in operating assets and liabilities (net of the effect of acquisitions):	Changes in operating assets and liabilities (net of the effect of acquisitions):					Changes in operating assets and liabilities (net of the effect of acquisitions):
Accounts receivable	Accounts receivable	(43)		3,046		Accounts receivable	801		5,504
Inventories	Inventories	(9,145)		(4,080)		Inventories	(12,710)		(9,286)
Lease receivables	Lease receivables	(3,494)		(2,196)		Lease receivables	(5,152)		(3,528)
Other assets	Other assets	296		(2,208)		Other assets	(710)		(3,357)
Accounts payable	Accounts payable	(2,913)		(334)		Accounts payable	268		(2,913)
Other liabilities	Other liabilities	(4,836)		(3,603)		Other liabilities	(11,045)		(4,236)
Net cash (used in) provided by operating activities	Net cash (used in) provided by operating activities	(16,614)		7,154		Net cash (used in) provided by operating activities	(18,651)		5,272
Cash flows from investing activities:	Cash flows from investing activities:					Cash flows from investing activities:
Acquisition of Lacuna, net of cash acquired	Acquisition of Lacuna, net of cash acquired	—		(3,882)		Acquisition of Lacuna, net of cash acquired	—		(3,882)
Acquisition of VetZ, net of cash acquired	Acquisition of VetZ, net of cash acquired	(29,509)		—		Acquisition of VetZ, net of cash acquired	(28,956)		—

Acquisition of Biotech, net of cash acquired						Acquisition of Biotech, net of cash acquired	—		(16,250)
Acquisition of BiEssA, net of cash acquired						Acquisition of BiEssA, net of cash acquired	—		(4,513)
Promissory note receivable issuance	Promissory note receivable issuance	—		(9,000)		Promissory note receivable issuance	(4,700)		(9,000)

Capital expenditures		(1,093)		(546)
Purchases of property and equipment						Purchases of property and equipment	(1,600)		(993)
Proceeds from disposition of property and equipment	Proceeds from disposition of property and equipment	—		41		Proceeds from disposition of property and equipment	—		42
Net cash used in investing activities	Net cash used in investing activities	(30,602)		(13,387)		Net cash used in investing activities	(35,256)		(34,596)
Cash flows from financing activities:	Cash flows from financing activities:					Cash flows from financing activities:
Payment of stock issuance costs	Payment of stock issuance costs	—		(314)		Payment of stock issuance costs	—		(314)

Proceeds from issuance of common stock	Proceeds from issuance of common stock	2,245		167,198		Proceeds from issuance of common stock	2,840		168,770

Payments for taxes related to shares withheld for employee taxes	Payments for taxes related to shares withheld for employee taxes	(5,001)		(932)		Payments for taxes related to shares withheld for employee taxes	(5,224)		(1,503)
Repayments of other debt	Repayments of other debt	(115)		(653)		Repayments of other debt	(158)		(821)

Payments on Notes Payable						Payments on Notes Payable	(2,385)		—
Net cash (used in) provided by financing activities	Net cash (used in) provided by financing activities	(2,871)		165,299		Net cash (used in) provided by financing activities	(4,927)		166,132
Foreign exchange effect on cash and cash equivalents	Foreign exchange effect on cash and cash equivalents	(1,559)		(247)		Foreign exchange effect on cash and cash equivalents	(3,666)		(242)
Net (decrease) increase in cash and cash equivalents	Net (decrease) increase in cash and cash equivalents	(51,646)		158,819		Net (decrease) increase in cash and cash equivalents	(62,500)		136,566
Cash and cash equivalents, beginning of period	Cash and cash equivalents, beginning of period	223,574		86,334		Cash and cash equivalents, beginning of period	223,574		86,334
Cash and cash equivalents, end of period	Cash and cash equivalents, end of period	$	171,928	$	245,153	Cash and cash equivalents, end of period	$	161,074	$	222,900

Supplemental disclosure of cash flow information:	Supplemental disclosure of cash flow information:					Supplemental disclosure of cash flow information:
Non-cash transfers of equipment between inventory and property and equipment, net	Non-cash transfers of equipment between inventory and property and equipment, net	$	1,535	$	2,562	Non-cash transfers of equipment between inventory and property and equipment, net	$	2,070	$	3,678

Contingent consideration for acquisitions	Contingent consideration for acquisitions	$	3,860	$	1,700	Contingent consideration for acquisitions	$	3,860	$	3,290

Notes payable						Notes payable	$	—	$	15,900
Indemnity holdback and net working capital adjustment for acquisitions	Indemnity holdback and net working capital adjustment for acquisitions	$	867	$	370	Indemnity holdback and net working capital adjustment for acquisitions	$	1,420	$	346

See accompanying notes to condensed consolidated financial statements.

-5-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS

1. OPERATIONS AND SUMMARY OF SIGNIFICANT ACCOUNTING POLICIES

Heska Corporation and its wholly-owned subsidiaries ("Heska", the "Company", "we" or "our") sell advanced veterinary diagnostic and specialty products. Our offerings include Point of Care ("POC") laboratory instruments and consumables, single-use offerings such as in-clinic diagnostics tests; Point of Care digital imaging diagnostic instruments and veterinary practice information management software solutions (“PIMS”); digital cytology services; vaccines; local and cloud-based data services; allergy testing and immunotherapy; and heartworm preventive products. Our core focus is on supporting veterinarians in the canine and feline healthcare space.

Basis of Presentation and Consolidation

The accompanying interim Condensed Consolidated Financial Statements are unaudited. The interim unaudited Condensed Consolidated Financial Statements have been prepared on a basis consistent with the annual consolidated financial statements and, in the opinion of management, reflect all adjustments, which include normal, recurring adjustments, necessary to present fairly the financial position of the Company as of ~~June~~September 30, 2022, and the results of our operations and statements of stockholders' equity for the three and ~~six~~nine months ended ~~June~~September 30, 2022 and 2021, and cash flows for the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021.

The unaudited Condensed Consolidated Financial Statements included herein have been prepared pursuant to the rules and regulations of the Securities and Exchange Commission ("SEC"). Certain information and footnote disclosures normally included in financial statements prepared in accordance with accounting principles generally accepted in the United States of America ("GAAP") have been condensed or omitted pursuant to such rules and regulations. Our unaudited Condensed Consolidated Financial Statements include our accounts and the accounts of our wholly-owned subsidiaries since their respective dates of acquisitions. All intercompany accounts and transactions have been eliminated in consolidation. The results of operations for the ~~six~~nine months ended ~~June~~September 30, 2022 are not necessarily indicative of the results to be expected for the full year or any future period, particularly in light of the COVID-19 pandemic and its effects on the domestic and global economies as described below. These unaudited Condensed Consolidated Financial Statements should be read in conjunction with the audited Consolidated Financial Statements and Notes thereto contained in our Annual Report on Form 10-K for the year ended December 31, 2021 and other financial information filed with the SEC.

Beginning in the first quarter of 2020, to limit the spread of COVID-19, governments took various actions including the issuance of stay-at-home policies and social distancing procedures and guidelines, causing some businesses to adjust, reduce or suspend business and operating activities. Veterinary care is widely recognized as an "essential" service for pet owners, and veterinarians continued to deliver essential medical care for sick and injured pets. The stay-at-home policies deployed early in 2020 to combat the spread of COVID-19 resulted in a decrease in companion animal clinical visits, including delay of elective procedures and wellness visits and as a result, lower demand for diagnostic testing services. Beginning in the second quarter of 2020, certain local, state and federal governments began to ease the stay-at-home policies and allowed more businesses and facilities to re-open, leading to a recovery in companion animal clinical visits and associated demand for our diagnostic products. In some part, and of different degrees depending on the geography, due to the introduction and acceptance of COVID-19 vaccines, restrictions have eased in many of the countries in which we operate. Global diagnostic animal health demand continued throughout 2021 and into 2022. While this trend is encouraging, with the rise in COVID-19 variants, the extent to which the continuation, or additional waves, of COVID-19, or an outbreak of other health epidemics could impact our business, results of operations and financial condition, including the potential for write-offs or impairments of assets and suspension of capital investments, will depend on future developments. We are unable to predict with certainty the effects of the COVID-19 pandemic on our customers, suppliers and vendors, as well as the

~~-6-~~

~~HESKA CORPORATION AND SUBSIDIARIES~~

~~NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)~~

actions of governments, and when and to what extent normal economic and operating conditions ~~can resume;~~will return to pre-pandemic levels; these effects may differ from those assumed in our projected estimates. Even after the COVID-19 pandemic has subsided, we may continue to experience adverse impacts to our business, mainly in our ability to place new capital equipment, primarily under long-term contracts, as a result of any economic impact that may occur in the future.

Use of Estimates

The preparation of financial statements in conformity with GAAP requires management to make estimates and assumptions that affect the reported amounts of assets and liabilities, the disclosure of contingent assets and liabilities at the date of the financial statements and the reported amounts of revenues and expenses

-6-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

during the reporting period. Actual results could differ from those estimates. Significant estimates are required when establishing the allowance for credit losses and the net realizable value of inventory; determining future costs associated with warranties provided; determining the period over which our obligations are fulfilled under agreements to license product rights and/or technology rights; evaluating long-lived and intangible assets and investments for estimated useful lives and impairment; estimating the useful lives and standalone selling prices of instruments under leasing arrangements; determining the allocation of purchase price under purchase accounting; estimating the expense associated with the granting of stock; determining the need for, and the amount of a valuation allowance on deferred tax assets; determining the fair value of our embedded derivatives; and determining the value of the non-controlling interest in a business combination. Our actual results may differ from these estimates and there may be changes to those estimates in future periods.

Fair Value of Financial Instruments

In accordance with ASC 820, Fair Value Measurements (“ASC 820”), the Company utilizes valuation techniques that maximize the use of observable inputs and minimize the use of unobservable inputs, to the extent possible. The Company determines fair value based on assumptions that market participants would use in pricing an asset or liability in the principal or most advantageous market. Fair value is defined as the amount that would be received to sell an asset or paid to transfer a liability in an orderly transaction between market participants at the measurement date. When considering market participant assumptions in fair value measurements, the following fair value hierarchy distinguishes between observable and unobservable inputs, which are categorized in one of the following levels:

Level 1: Quoted market prices in active markets for identical assets or liabilities.

Level 2: Quoted prices in active markets for similar assets and liabilities, quoted prices for identically similar assets or liabilities in markets that are not active and models for which all significant inputs are observable either directly or indirectly.

Level 3: Unobservable inputs reflecting the reporting entity’s own assumptions or external inputs for inactive markets.

The Company's financial instruments consist of cash and cash equivalents, short-term trade receivables and payables, long-term note receivables with embedded derivative assets, contingent consideration liabilities, notes payable for acquisitions and its 3.75% Convertible Senior Notes due 2026 (the "Notes"). The carrying values of cash and cash equivalents and short-term trade receivables and payables approximate fair value because of the short-term nature of the instruments.

-7-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

The fair values of our financial instruments at ~~June~~September 30, 2022 and December 31, 2021 were (in thousands):


		Total		Level 1		Level 2		Level 3				Total		Level 1		Level 2		Level 3
2022	2022									2022
Financial Assets	Financial Assets									Financial Assets
Money market fund										Money market fund		$	120,000	$	120,000	$	—	$	—
Convertible note receivable embedded derivative	Convertible note receivable embedded derivative	$	355	$	—	$	—	$	355	Convertible note receivable embedded derivative		355		—		—		355
Promissory note receivable derivative	Promissory note receivable derivative	337		—		—		337		Promissory note receivable derivative		337		—		—		337
Financial Liabilities	Financial Liabilities									Financial Liabilities
BiEsseA contingent consideration	BiEsseA contingent consideration	1,777		—		—		1,777		BiEsseA contingent consideration		1,639		—		—		1,639
Notes payable		15,900		—		—		15,900
Balances, June 30, 2022		$	18,369	$	—	$	—	$	18,369
Balances, September 30, 2022										Balances, September 30, 2022		$	122,331	$	120,000	$	—	$	2,331

2021	2021	Total		Level 1		Level 2		Level 3		2021		Total		Level 1		Level 2		Level 3

Financial Assets	Financial Assets										Financial Assets
Convertible note receivable embedded derivative	Convertible note receivable embedded derivative	$	888	$	—	$	—	$	888	Convertible note receivable embedded derivative		$	888	$	—	$	—	$	888
Promissory note receivable embedded derivative	Promissory note receivable embedded derivative	337		—		—		337		Promissory note receivable embedded derivative		337		—		—		337
Financial Liabilities	Financial Liabilities									Financial Liabilities
BiEsseA contingent consideration	BiEsseA contingent consideration	2,334		—		—		2,334		BiEsseA contingent consideration		2,334		—		—		2,334
Notes payable		15,900		—		—		15,900
Balances, December 31, 2021	Balances, December 31, 2021	$	19,459	$	—	$	—	$	19,459	Balances, December 31, 2021		$	3,559	$	—	$	—	$	3,559

The Company's financial assets based upon Level 3 inputs include embedded derivatives relating to its ~~note receivables.~~notes receivable. The Company determined the redemption features of its convertible note receivable ~~represents~~represent an embedded derivative. The estimated fair value of the embedded derivative asset is evaluated through Level 3 inputs using a probability-weighted scenario analysis. The Company determined the warrant associated with its promissory note receivable represents a derivative. The estimated fair value of the derivative asset is evaluated through Level 3 inputs, using an enterprise valuation model. For additional information regarding the Company's ~~note receivables~~notes receivable and derivatives, refer to Note 17, ~~Note Receivables.~~Notes Receivable.

The estimated fair value of the Company's 3.75% Convertible Senior Notes due in 2026 (the "Notes"), is disclosed at each reporting period and is evaluated through Level 2 inputs with consideration of quoted market prices in less active markets. For additional information regarding the Company's accounting treatment for the issuance of the Notes, refer to Note 16, Convertible Notes.

The Company's financial liabilities based upon Level 3 inputs include contingent consideration arrangements and notes payable relating to its acquisitions of Lacuna Diagnostics, Inc. ("Lacuna"), BiEsse A-Laboratorio die Analisi Veterinarie S.r.l. (“BSA”), and Biotech Laboratories U.S.A. LLC ("Biotech"). The Company is obligated to pay contingent consideration payments of $2.0 million in connection with the Lacuna acquisition based on the achievement of certain performance metrics within a twelve month period ("Initial Earn Out Period"), reducing to $1.0 million if such metrics were met in a twelve month period subsequent to the Initial Earn Out Period. The fair value of the Lacuna contingent consideration was $0 as of both December 31, 2021 and ~~June~~September 30, 2022. The Company is obligated to pay contingent consideration payments of $2.6 million in

~~-8-~~

~~HESKA CORPORATION AND SUBSIDIARIES~~

~~NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)~~

connection with the BSA acquisition based on the achievement of certain revenue metrics within three annual periods after 2021. The Company is obligated to pay contingent notes of up to $17.5 million in connection with the Biotech acquisition based on the achievement of certain product development milestones

-8-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

or at a predetermined date in the ~~future.~~future, of which $14.9 million was outstanding as of September 30, 2022. Refer to Note 3, Acquisitions and Related Party Items for further discussion.

The fair value of our contingent consideration and notes payable arrangements are determined based on a probability-weighted outcome analysis. The fair value of the contingent consideration and notes payable liabilities associated with future payments were based on several factors, the most significant of which are the financial and product development performance of the acquired businesses. For the contingent consideration liabilities, the Company will update its assumptions each reporting period based on new developments and record such amounts at fair value based on the revised assumptions until the agreements expire. Changes in fair value are recorded in the Condensed Consolidated Statements of ~~(Loss) Income~~Loss within ~~general~~General and administrative expenses. The note payable associated with the Biotech acquisition is not adjusted to fair value each period.

The following table presents the changes of our Level 3 assets and liabilities as of ~~June~~September 30, 2022 (in thousands):
Derivative Assets Contingent Consideration Liability Notes Payable
Convertible note receivable Promissory note receivable BSA Biotech
Balances, December 31, 2021 $ 888 $ 337 $ 2,334 $ 15,900
Acquisition value — — — —
Cash payments — — — —
Changes in fair value (533) — (294) —
Foreign currency impact — — (263) —
Balances, June 30, 2022 $ 355 $ 337 $ 1,777 $ 15,900


	Derivative Assets				Contingent Consideration Liability
	Convertible note receivable		Promissory note receivable		BSA
Balances, December 31, 2021	$	888	$	337	$	2,334
Acquisition value	—		—		—
Cash payments	—		—		—
Changes in fair value	(533)		—		(315)
Foreign currency impact	—		—		(380)
Balances, September 30, 2022	$	355	$	337	$	1,639

Significant Accounting Policies

Our accounting policies are described in our audited Consolidated Financial Statements and Notes thereto contained in our Annual Report on Form 10-K for the year ended December 31, 2021, and other than the recently adopted accounting pronouncements and revenue recognition updates described below, have not changed materially since such filing.

Revenue Recognition

With the acquisition of VetZ GmbH (“VetZ”) on January 3, 2022, the Company entered the market for veterinary practice information management software solutions (“PIMS”). Revenue for the sale of software licenses is recognized at a point in time upon delivery of the software. The software has significant stand-alone functionality, and provides the customer with the right to use the intellectual property as it exists at the point in time at which the license is granted. Revenue for support services, cloud-based services, and installation and training is recognized over time as the services are performed. Refer to Note 3 for further details regarding the VetZ acquisition.

The Company may enter into contracts that represent a bill-and hold-arrangement, under which the Company bills a customer for product but retains physical possession of the product until some future point in time. For bill-and-hold arrangements, the Company recognizes revenue when control of the product transfers to the customer in accordance with the additional criteria in ASC 606-10-55-83.

-9-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

Adoption of New Accounting Pronouncements

Effective January 1, 2022, we adopted ASU 2021-05, Leases (Topic 842), Lessors- Certain Leases with Variable Lease Payments. This guidance amends the lease classification accounting for lessors for certain leases with variable lease payments that do not depend on a reference index or a rate and would have resulted in the recognition of a loss at lease commencement if classified as a sale-type or direct financing lease. Under the new guidance, these leases will be classified as an operating lease. We evaluated the impact of the standard on our consolidated financial statements and the adoption of this ASU did not have a material impact on our consolidated financial statements and disclosures.

Effective January 1, 2022, we early adopted ASU 2021-08, Business Combinations (Topic 805), Accounting for Contract Assets and Contract Liabilities from Contracts with Customers. This guidance requires an acquiring entity to recognize and measure contract assets and contract liabilities acquired in a business combination in accordance with Topic 606. At the acquisition date, the acquirer should account for the related revenue contracts in accordance with Topic 606 as if it had originated the contracts. We evaluated the impact of the standard on our consolidated financial statements and the adoption of this ASU did not have a material impact on our consolidated financial statements and disclosures.

2. REVENUE

We separate our goods and services among 2two reportable segments, North America and International. The 2two segments consist of revenue originating from:

•North America: including the United States, Canada and Mexico

•International: all geographies outside North America, currently consisting primarily of Australia, France, Germany, Italy, Malaysia, Spain and Switzerland

Refer to Note 18 for further detail regarding the Company's reportable segments.

The following table summarizes our segment revenue (in thousands):

Three Months Ended June 30, Six Months Ended June 30,
2022 2021 2022 2021
North America Revenue:
POC Lab Instruments & Other $ 3,544 $ 3,482 $ 8,191 $ 6,470
POC Lab Consumables 20,336 19,296 38,974 36,248
POC Imaging & Informatics 5,902 7,101 11,953 13,789
PVD 6,839 6,210 11,415 13,074
OVP 4,282 4,444 7,745 8,225
Total North America Revenue $ 40,903 $ 40,533 $ 78,278 $ 77,806
International Revenue:
POC Lab Instruments & Other $ 3,838 $ 3,987 $ 7,570 $ 7,001
POC Lab Consumables 10,431 11,935 22,179 24,159
POC Imaging & Informatics 8,644 7,277 19,606 13,935
PVD 861 1,196 1,844 2,530
Total International Revenue $ 23,774 $ 24,395 $ 51,199 $ 47,625
Total Revenue $ 64,677 $ 64,928 $ 129,477 $ 125,431


	Three Months Ended September 30,				Nine Months Ended September 30,
	2022		2021		2022		2021
North America revenue:
POC lab instruments & other	$	3,630	$	3,547	$	11,821	$	10,017
POC lab consumables	19,711		17,694		58,685		53,942
POC imaging & informatics	7,688		7,433		19,641		21,222
PVD	5,343		4,297		16,758		17,370
OVP	3,957		4,838		11,702		13,063
Total North America revenue	$	40,329	$	37,809	$	118,607	$	115,614
International revenue:
POC lab instruments & other	$	3,698	$	3,800	$	11,269	$	10,801
POC lab consumables	9,381		11,223		31,621		35,383
POC imaging & informatics	7,243		5,849		26,787		19,783
PVD	841		1,559		2,685		4,090
Total International revenue	$	21,163	$	22,431	$	72,362	$	70,057
Total revenue	$	61,492	$	60,240	$	190,969	$	185,671

-10-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

Remaining Performance Obligations

Remaining performance obligations represent the aggregate transaction price allocated to performance obligations with an original contract term greater than one year which are fully or partially unsatisfied at the end of the period. Remaining performance obligations include noncancellable purchase orders, the non-lease portion of minimum purchase commitments under long-term supply arrangements, extended warranty, service and other long-term contracts. Remaining performance obligations do not include revenue from contracts with customers with an original term of one year or less, revenue from long-term supply arrangements with no minimum purchase requirements, revenue expected from purchases made in excess of the minimum purchase requirements, or revenue from instruments leased to customers. While the remaining performance obligations disclosure is similar in concept to backlog, the definition of remaining performance obligations excludes leases and contracts that provide the customer with the right to cancel or terminate for convenience with no substantial penalty, even if historical experience indicates the likelihood of cancellation or termination is remote. Additionally, the Company has elected to exclude contracts with customers with an original term of one year or less from remaining performance obligations.

As of ~~June~~September 30, 2022, the aggregate amount of the transaction price allocated to remaining minimum performance obligations was approximately ~~$182.5~~$200.6 million. As of ~~June~~September 30, 2022, the Company expects to recognize revenue as follows (in thousands):


Year Ending December 31,	Year Ending December 31,	Revenue		Year Ending December 31,	Revenue
2022 (remaining)	2022 (remaining)	$	21,068	2022 (remaining)	$	12,620
2023	2023	42,508		2023	48,180
2024	2024	37,906		2024	43,058
2025	2025	32,247		2025	36,803
2026	2026	26,843		2026	31,678
Thereafter	Thereafter	21,924		Thereafter	28,296
		$	182,496		$	200,635

Contract Balances

The timing of revenue recognition, billings and cash collections results in billed accounts receivable, unbilled contract assets, deferred revenue, and customer deposits and billings in excess of revenue recognized. In addition, the Company defers certain costs incurred to obtain contracts.

Contract Assets

Certain unbilled amounts related to long-term contracts for which we provide a free term to the customer are recorded in "Other current assets" and "Other non-current assets" on the accompanying Condensed Consolidated Balance Sheets. The collection of these balances occurs over the term of the underlying contract. The balances as of ~~June~~September 30, 2022 were $1.6 million and ~~$5.5~~$5.3 million for current and non-current assets, respectively, shown net of related unearned interest. The balances as of December 31, 2021 were $1.5 million and $5.1 million for current and non-current assets, respectively, shown net of related unearned interest. The increase in contract assets for the ~~six-month~~nine-month period ended ~~June~~September 30, 2022 is primarily related to additional contract assets recorded for contracts with a free term, partially offset by payments received.

-11-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

Contract Liabilities

The Company receives cash payments from customers for licensing fees or other arrangements that extend for a specified term. These contract liabilities are classified as either current or long-term in the Condensed Consolidated Balance Sheets based on the timing of when the Company expects to recognize revenue. As of ~~June~~September 30, 2022 and December 31, 2021, contract liabilities were ~~$8.6~~$7.7 million and $9.6 million, respectively, and are included within "Deferred revenue, current, and other" and "Deferred revenue, non-current" in the accompanying Condensed Consolidated Balance Sheets. The decrease in the contract liability balance during the ~~six-month~~nine-month period ended ~~June~~September 30, 2022 is attributable to approximately ~~$5.6~~$7.9 million of revenue recognized during the period and an exchange rate impact of ~~$0.2~~$0.4 million, partially offset by approximately ~~$3.9~~$5.5 million of additional deferred sales in 2022, and the acquisition of VetZ contract liabilities of approximately $0.9 million. Contract liabilities are reported on the accompanying Condensed Consolidated Balance Sheets on a contract-by-contract basis.

3. ACQUISITIONS AND RELATED PARTY ITEMS

VetZ Acquisition

On January 3, 2022, the Company acquired 100% of the equity of VetZ GmbH (“VetZ”), a European leader in veterinary practice information management software solutions (“PIMS”), for an aggregate purchase price of approximately $35.5 million. The purchase price consisted of approximately $31.6 million in cash as well as contingent consideration as described below. The cash purchase price includes a general indemnity holdback of approximately $1.4 million to be released within 18 months of closing. The cash purchase price was also reduced by a negative net working capital adjustment of approximately $0.6 million.

As additional consideration for the acquisition, the Company agreed to a contingent earn-out of 91,039 shares of Heska stock, with a total value of $15.5 million, which will be issued in tranches based on future financial and non-financial milestones. The fair value of the contingent consideration as of the acquisition date was approximately $3.9 million, determined using a Monte-Carlo simulation model. The Company evaluated whether the contingent earn-out should be treated as a liability or equity in accordance with ASC 480, Distinguishing Liabilities from Equity (“ASC 480”), and ASC 815, Derivatives and Hedging (“ASC 815”). The contingent earn-out did not meet the ASC 480 definition of a liability as it is not mandatorily redeemable, is not an obligation to repurchase the Company’s shares, and it can only be settled with a fixed number of shares. Additionally, the Company noted the contingent earn-out met the scope exception in ASC 815-10 as the earn-out is indexed to the Company’s own shares, and also met the criteria in ASC 815-40 to be classified in equity as the Company has sufficient authorized and unissued shares, the earn-out has an explicit share limit, there are no required cash payments. As such the contingent earn-out is classified in equity, and is not subsequently remeasured each reporting period. Subsequent settlement of the obligation will be accounted for within equity.

The purchase price exceeded the fair value of the identifiable net assets, resulting in goodwill of $22.1 million, all of which is attributable to our International segment. The goodwill resulting from this acquisition consists of new product offerings from entering the PIMS market. All of the goodwill is tax deductible for purposes of calculating Controlled Foreign Corporation tested income, which may result in a decrease to the Company's future U.S. federal tax liability.

The acquisition was accounted for as a business combination in accordance with ASC 805, Business Combinations. As such, the total purchase consideration was allocated to the assets acquired and liabilities assumed based on their fair values as of January 3, 2022. The total purchase consideration is subject to customary working capital adjustments.

-12-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

The information below represents the preliminary purchase price allocation as of the acquisition date (in thousands):


	January 3, 2022
Purchase price in cash	$	31,627
Fair value of equity contingent consideration	3,860
Total purchase consideration	$	35,487

Cash and cash equivalents	$	1,251
Inventory	359
Accounts receivable	824
Prepaid expenses and other assets	318
Property and equipment, net	602
Operating lease right-of-use assets	2,962
Intangible assets	18,504
Total assets acquired	24,820
Accounts payable	520
Accrued liabilities	1,260
Operating lease liabilities, current	247
Deferred revenue, current, and other	1,014
Operating lease liabilities, non-current	2,714
Deferred tax liabilities	5,408
Other liabilities	318
Net assets acquired	13,339
Goodwill	22,148
Total fair value of consideration transferred	$	35,487

The Company's preliminary estimates of fair values of the net assets acquired are based on the information that was available at the date of the ~~acquisition, and~~acquisition. Purchase accounting for the ~~Company~~transaction is ~~continuing to evaluate~~still open as we finalize annual tax accounting at the ~~underlying inputs and assumptions used in its valuations.~~subsidiary level. Accordingly, these preliminary estimates are subject to change during the measurement period, which is up to one year from the date of the acquisition. A decrease in the fair value of assets acquired or an increase in the fair value of liabilities assumed in the acquisition from those valuations would result in a corresponding increase in the amount of goodwill from the acquisition. During the second quarter of 2022, as reflected in the table above, the Company adjusted the total purchase consideration as a result of net working capital adjustments, reclassified certain assets and liabilities to align with the presentation of our Condensed Consolidated Balance Sheets, and increased the balance of deferred revenue acquired. These changes resulted in a net decrease of $0.4 million in goodwill.

~~-13-~~

~~HESKA CORPORATION AND SUBSIDIARIES~~

~~NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)~~

Intangible assets acquired, amortization method and estimated useful life as of January 3, 2022, were as follows (dollars in thousands):

Weighted- Average Useful Life

Amortization
Method

Fair Value

Customer relationships

12 years

Straight-line

12,941

Trade name

8 years

Straight-line

1,816

Developed technology

4.3 years

Straight-line

3,747

Total intangible assets acquired

18,504

VetZ generated net revenue of ~~$6.0~~$9.0 million and a net loss of ~~$1.0~~$1.5 million for the period from January 3, 2022 to ~~June~~September 30, 2022.

-13-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

The Company incurred acquisition related costs of approximately ~~$0.3~~$0 million and $0.7 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, which are included within general and administrative expenses on our Condensed Consolidated Statements of ~~(Loss) Income.~~Loss.

Unaudited Pro Forma Financial Information

The following table presents unaudited supplemental pro forma financial information as if the acquisition had occurred on January 1, 2021 (in thousands):


		Three Months Ended June 30, 2021		Six Months Ended June 30, 2021			Three Months Ended September 30, 2021		Nine Months Ended September 30, 2021
Revenue, net	Revenue, net	$	67,632	$	131,062	Revenue, net	$	63,085	$	194,148
Net income before equity in losses of unconsolidated affiliates		$	57	$	2,486
Net (loss) income before equity in losses of unconsolidated affiliates						Net (loss) income before equity in losses of unconsolidated affiliates	$	(1,230)	$	1,257
Net (loss) income attributable to Heska Corporation	Net (loss) income attributable to Heska Corporation	$	(286)	$	1,957	Net (loss) income attributable to Heska Corporation	$	(1,538)	$	420

Biotech Acquisition

On September 1, 2021, Heska acquired 65% of the equity of Biotech Laboratories U.S.A. LLC ("Biotech"), a developer of rapid assay diagnostic testing, in exchange for approximately $16.3 million in cash. As part of the purchase, Heska entered into put and call options in order to purchase the remaining 35% ownership in future years. The counterparty, Chinta Lamichhane, DVM, Ph.D, maintains an interest in Biotech and is an employee of the Company, thus commencing a related party relationship. Aside from the acquisition described herein, there were no financial or non-financial transactions between the Company and the counterparty.

~~-14-~~

~~HESKA CORPORATION AND SUBSIDIARIES~~

~~NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)~~

In conjunction with the acquisition, the Company entered into various put and call options which are classified on the Condensed Consolidated Balance Sheets as Notes Payable. The written put options can be exercised after June 30, 2024, at a valuation identical to the initial purchase price. The written call options can be exercised at any time prior to June 30, 2026, at an amount equal to two times the initial valuation or after June 30, 2026, at a valuation identical to the initial purchase price. Additionally, if certain product development milestones are met, the shares may be exercised in various tranches at two times the initial valuation. The Company evaluated the put and call options embedded in the shares representing the non-controlling interest under the guidance in ASC 480, Distinguishing Liabilities from Equity, and determined the instrument met the criteria to be recorded as a liability because the fixed price of the put and call options are identical starting after June 30, 2026. As a result, the Company recorded the transaction as a financing arrangement of the purchase of the non-controlling interest, and will record 100% of the income and loss of Biotech in our Condensed Consolidated Statements of ~~(Loss) Income.~~Loss. The options were not redeemable as of the acquisition ~~date or as~~date. As of the period ending ~~June~~September 30, ~~2022.~~2022, one of the product development milestones was achieved. The Company made a payment of $2.6 million, $2.4 million was a reduction to Notes Payable and $0.2 million was related to interest expense. The Company acquired an additional 5.25% interest for a majority interest ownership of 70.25%. The counterparty owns the remaining minority interest of 29.75%. The estimated fair value of the Notes Payable at the acquisition date of $15.9 million is inclusive of the probability weighted outcomes of the options described ~~herein.~~herein and was determined using Level 3 inputs. As of the period ending September 30, 2022, the remaining value of the Notes Payable is $13.5 million.

The total purchase consideration exceeded the fair value of the identifiable net assets acquired, resulting in goodwill of $25.8 million, all of which is attributable to our North America segment. In connection with the acquisition and pursuant to the elections under Section 754 of the Internal Revenue Code, the Company expects to obtain an increase with respect to the tax basis in the assets of Biotech.

-14-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

The acquisition was accounted for as a business combination in accordance with ASC 805, Business Combinations. As such, the total purchase consideration was allocated to the assets acquired and liabilities assumed based on their fair values as of September 1, 2021. The total purchase consideration is subject to customary working capital adjustments, which were finalized as of September 1, 2022.

The information below represents the ~~preliminary~~ purchase price allocation as of the acquisition date (in thousands):


	September 1, 2021
Purchase price	$	16,250
Notes payable	15,900
Total purchase consideration	$	32,150
Accounts receivables	18
Other current assets	1
Inventories	190
Property and equipment, net	148
Operating lease right-of-use assets	1,033
Other intangible assets, net	6,000
Other non-current assets	15
Total assets acquired	7,405
Accounts payable	11
Accrued liabilities	33
Operating lease liabilities, current	188
Operating lease liabilities, non-current	845
Net assets acquired	6,328
Goodwill	25,822
Total fair value of consideration transferred	$	32,150

~~-15-~~

~~HESKA CORPORATION AND SUBSIDIARIES~~

~~NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)~~

The Company's preliminary estimates of fair values of the net assets acquired are based on the information that was available at the date of the acquisition, and the Company is continuing to evaluate the underlying inputs and assumptions used in its valuations. Accordingly, these preliminary estimates are subject to change during the measurement period, which is up to one year from the date of the acquisition. A decrease in the fair value of assets acquired or an increase in the fair value of liabilities assumed in the acquisition from those valuations would result in a corresponding increase in the amount of goodwill from the acquisition.

Intangible assets acquired, amortization method and estimated useful life as of September 1, 2021, were as follows (dollars in thousands):

Useful Life

Amortization
Method

Fair Value

Development technology

6 years

Straight-line

6,000

Total intangible assets acquired

6,000

Pro forma financial information related to the acquisition of Biotech has not been provided as it is not material to our consolidated results of operations.

-15-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

BiEsseA Acquisition

On July 1, 2021, the Company completed the acquisition of BiEsse A-Laboratorio die Analisi Veterinarie S.r.l. (“BSA”). The Company acquired 100% of the issued and outstanding shares of BSA for an aggregate purchase price of $7.2 million. On January 1, 2022, BSA was merged into scil animal care company Srl, a wholly owned subsidiary of scil animal care company GmbH ("scil").

As additional consideration for the shares, the Company agreed to a contingent earn-out of ~~$2.6~~$2.5 million based on the achievement of certain performance metrics within three annual periods after 2021, each of which can pay up to one third of the total earn-out. The fair value of the contingent consideration was $2.3 million as of the acquisition date and as of December 31, 2021, and subsequently decreased to ~~$1.8~~$1.6 million as of ~~June~~September 30, 2022.

The total purchase consideration exceeded the fair value of the identifiable net assets acquired, resulting in $4.6 million of goodwill, all of which is attributable to our International segment. All of the goodwill is tax deductible for purposes of calculating Controlled Foreign Corporation tested income, which may result in a decrease to the Company's future U.S. federal income tax liability.

The acquisition was accounted for as a business combination in accordance with ASC 805, Business ~~Combinations~~.Combinations. As such, the total purchase consideration was allocated to the assets acquired and liabilities assumed based on their fair values as of July 1, 2021. The total purchase consideration is subject to customary working capital adjustments, which were finalized as of December 31, 2021.

Per the tax indemnification included in the purchase agreement of BSA, the seller has indemnified the Company for $0.5 million related to uncertain tax positions taken in prior years. The outcome of this arrangement will either be settled or expire due to lapse of statute of limitations by 2025. As of ~~June~~September 30, 2022, approximately $0.4 million of the indemnification agreement remains outstanding.

-16-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

The information below represents the purchase price allocation as of the acquisition date (in thousands):


	July 1, 2021
Purchase price	$	4,835
Fair value of contingent consideration	2,334
Total purchase consideration	$	7,169

Cash and cash equivalents	322
Accounts receivables	152
Other receivables	497
Prepaid expenses	8
Other current assets	275
Property and equipment, net	89
Operating lease right-of-use assets	44
Other intangible assets, net	3,329

Total assets acquired	4,716
Accounts payable	208
Accrued liabilities	334
Operating lease liabilities, current	37
Deferred revenue, current, and other	85
Operating lease liabilities, non-current	20
Deferred tax liability	925
Other liabilities	500
Net assets acquired	2,607
Goodwill	4,562
Total fair value of consideration transferred	$	7,169

Intangible assets acquired, amortization method and estimated useful life as of July 1, 2021, were as follows (dollars in thousands):

Useful Life

Amortization Method

Fair Value

Customer relationships

14 years

Straight-line

3,329

Total intangible assets acquired

3,329

Pro forma financial information related to the acquisition of BSA has not been provided as it is not material to our consolidated results of operations.

-17-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

Lacuna Acquisition

On February 1, 2021, the Company completed the acquisition of Lacuna Diagnostics, Inc. ("Lacuna"), a veterinary digital cytology company, to broaden the Company's point of care diagnostic offerings. The Company acquired 100% of the issued and outstanding shares of Lacuna for a purchase price of $4.3 million. The Company then dissolved Lacuna on February 1, 2021. In accordance with the purchase agreement, the Company is required to hold a $0.4 million general indemnity holdback that is intended to provide a non-exclusive source of funds for the payment of any losses identified and shall be released within 18 months of closing. ~~As of June 30, 2022, $0.1~~$0.3 million of the $0.4 million indemnification holdback was released ~~for licensing fees and $0.3~~during the quarter ended September 30, 2022. As of September 30, 2022, $0.0 million of the indemnification holdback remains outstanding. As additional consideration for the shares, the Company agreed to a contingent earn-out of $2.0 million based on the achievement of certain performance metrics within a twelve month period ("Initial Earn Out Period"), reducing to $1.0 million if such metrics were met in a twelve month period subsequent to the Initial Earn Out Period. The fair value of the contingent consideration as of the acquisition date was $1.7 million, and subsequently decreased to $0 as of ~~June~~September 30, 2022 and December 31, 2021.

The total purchase consideration exceeded the fair value of the identifiable net assets acquired, resulting in $4.2 million of goodwill, primarily related to expanded opportunities with our offerings. All of the goodwill is allocated to the North America segment and is not tax deductible for income tax purposes.

The acquisition was accounted for as a business combination in accordance with ASC 805, Business ~~Combinations~~.Combinations. As such, the total purchase consideration was allocated to the assets acquired and liabilities assumed based on their fair values as of February 1, 2021. The total purchase consideration is subject to customary working capital adjustments, which were finalized as of February 1, 2022.

The information below represents the purchase price allocation as of the acquisition date (in thousands):


	February 1, 2021
Purchase price	$	4,255
Fair value of contingent consideration	1,700
Total purchase consideration	$	5,955

Cash and cash equivalents	$	3
Accounts receivable	170
Property and equipment, net	530
Other intangible assets, net	1,185

Total assets acquired	1,888
Deferred tax liability	133
Net assets acquired	1,755
Goodwill	4,200
Total fair value of consideration transferred	$	5,955

-18-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

Intangible assets acquired, amortization method and estimated useful life as of February 1, 2021, were as follows (dollars in thousands):

Useful Life

Amortization
Method

Fair Value

Developed technology

3 years

Straight-line

1,000

Customer relationships

6 months

Straight-line

150

Trade name

11 months

Straight-line

Total intangible assets acquired

1,185

Pro forma financial information related to the acquisition of Lacuna has not been provided as it is not material to our consolidated results of operations.

Other Related Party Activities

In connection with the VetZ acquisition, the Company entered into a related party building lease agreement with the former owners, who are now employees of the Company. The Company recorded operating lease expense of ~~$52~~$47 thousand and ~~$126~~$199 thousand related to this lease for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively. The right-of-use asset and lease liability related to the building lease were approximately ~~$2.4~~$2.2 million and ~~$2.5~~$2.2 million as of ~~June~~September 30, 2022, respectively.

Prior to the closing of the VetZ acquisition, the former owners who are now employees of the Company purchased vehicles and bicycles from VetZ. As of January 3, 2022, a receivable of approximately $165 thousand was included in the preliminary purchase price allocation related to these transactions. These receivables were settled in full on January 7, 2022.

-19-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

4. INVESTMENTS IN UNCONSOLIDATED AFFILIATES

The carrying values of investments in unconsolidated affiliates, categorized by type of investment, is as follows (in thousands):


		June 30, 2022		December 31, 2021			September 30, 2022		December 31, 2021
Equity method investment	Equity method investment	$	1,669	$	2,406	Equity method investment	$	1,312	$	2,406
Non-marketable equity security investment	Non-marketable equity security investment	3,018		3,018		Non-marketable equity security investment	3,018		3,018
Investments in unconsolidated affiliates	Investments in unconsolidated affiliates	$	4,687	$	5,424	Investments in unconsolidated affiliates	$	4,330	$	5,424

Equity Method Investment

On September 24, 2018, we invested approximately $5.1 million, including costs, to acquire an equity interest in a business as part of our product development strategy. As of ~~June~~September 30, 2022, the Company's ownership interest in the business was 26.0%. In connection with the investment, the Company entered into a Manufacturing Supply Agreement that grants the Company global exclusivity to specified products to be delivered under the agreement for a 15-year period that begins upon the Company's receipt and acceptance of an initial order under the agreement. The Company accounts for this investment using the equity method of accounting. Under the equity method, the carrying value of the investment is adjusted for the Company's proportionate share of the investee's reported earnings or losses with the corresponding share of earnings or losses reported as Equity in losses of unconsolidated affiliates, listed below Net (loss) income before equity in losses of unconsolidated affiliates within the Condensed Consolidated Statements of ~~(Loss) Income.~~Loss. The Company has a note receivable from the equity method investee. Refer to Note 17, ~~Note Receivables,~~Notes Receivable, for additional details.

Non-Marketable Equity Security Investment

On August 8, 2018, the Company invested approximately $3.0 million, including costs, in exchange for preferred stock. The Company’s investment is a non-marketable equity security, recorded using the measurement alternative of cost minus impairment, if any, plus or minus changes resulting from qualifying observable price changes.

As part of the agreement, the Company entered into a Supply and License Agreement, which provides that the investee produce and commercialize products that will enhance the Company's diagnostic portfolio. As part of this agreement, the Company made an upfront payment of $1.0 million related to a worldwide exclusive license agreement over a 20-year period, recorded in both short and long-term other assets. In addition, the agreement provides for an additional contingent payment of $10.0 million, relating to the successful achievement of sales milestones. This potential future milestone payment has not yet been accrued as it is not deemed by the Company to be probable at this time.

Both parties in this arrangement are active participants and are exposed to significant risks and rewards dependent on the commercial success of the activities of the collaboration. The parties are actively working on developing and testing the product as well as funding the research and development. Heska classifies the amounts paid for research and development work within the North America segment research and development operating expenses. Expense is recognized when incurred and in accordance with the development plan.

On September 9, 2022, the Company entered into an agreement among the Company, MBio Merger Sub ("Merger Sub"), a wholly owned subsidiary of the Company, MBio Diagnostics, Inc., d/b/a LightDeck Diagnostics ("LightDeck"), and Shareholder Representative Services LLC, whereby the Company, Merger

-20-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

Sub and LightDeck enter into a business combination transaction pursuant to which Merger Sub will merge with and into LightDeck, Merger Sub will cease to exist and LightDeck will become a wholly owned subsidiary of the Company for approximately $38.7 million, in a mix of cash and debt forgiveness, subject to working capital and other adjustments. The merger is expected to close in the first half of 2023, subject to customary closing conditions. If the merger has not been consummated by July 15, 2023, each of the Company and LightDeck may terminate the Agreement.

The Company evaluated the investment in LightDeck as well as a First Promissory Note and Second Promissory Note, discussed in Note 17, to determine whether they meet the requirement for consolidation within the Variable Interest Entity ("VIE") and Voting Interest Entity ("VOE") models. In accordance with both the VIE and VOE models, it was concluded that while the Company does have a variable interest in the Investee, the Company does not assert control over the investee and therefore should not consolidate their financial results prior to closing a merger transaction.

5. INCOME TAXES

The Company's total income tax benefit for our (loss) income before income taxes were as follows (in thousands):


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2022		2021		2022		2021			2022		2021		2022		2021
Loss before income taxes and equity in losses of unconsolidated affiliates	Loss before income taxes and equity in losses of unconsolidated affiliates	$	(6,023)	$	(1,275)	$	(17,837)	$	(784)	Loss before income taxes and equity in losses of unconsolidated affiliates	$	(912)	$	(2,403)	$	(18,749)	$	(3,186)
Total income tax benefit	Total income tax benefit	$	(1,133)	$	(1,051)	$	(3,341)	$	(2,617)	Total income tax benefit	$	(834)	$	(813)	$	(4,175)	$	(3,429)

There were cash payments for income taxes, net of refunds, of ~~$0.9~~$1.0 million and ~~$1.4~~$2.4 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, and there were cash payments of ~~$0.7~~$0.4 million and ~~$1.2~~$1.6 million, respectively, for income taxes for the three and ~~six~~nine months ended ~~June~~September 30, 2021. The Company had a tax benefit of ~~$1.1~~$0.8 million and ~~$3.3~~$4.2 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, compared to the tax benefit of ~~$1.1~~$0.8 million and ~~$2.6~~$3.4 million for the three and ~~six~~nine months ended ~~June~~September 30, 2021, respectively. The increase in tax benefit in the ~~six~~nine month period is due to an increased loss for financial reporting purposes. The Company recognized ~~$0.1~~$0.2 million in excess tax expense related to employee share-based compensation for the three months ended ~~June~~September 30, 2022, compared to ~~$0.6~~$0.7 million excess tax benefit recognized for the three months ended ~~June~~September 30, 2021. The Company recognized ~~$0.5~~$0.3 million in excess tax benefits related to employee share-based compensation for the ~~six~~nine months ended ~~June~~September 30, 2022, compared to ~~$1.0~~$1.7 million for the ~~six~~nine months ended ~~June~~September 30, 2021.

As of December 31, 2021, the Company had a deferred tax asset of approximately $5.7 million from net operating losses and tax credits. The Company has a valuation allowance recorded on statutory deferred tax assets in Germany and a partial valuation allowance recorded on state net operating losses in the US. In the ~~second~~third quarter, the Company forecasts an increase of approximately ~~$0.6~~$0.9 million of the valuation allowance through the annual effective tax rate used to estimate income tax expense. The increase is due to forecasted future financial losses in Germany. After the increase, the net valuation allowance is forecasted to be approximately ~~$3.4~~$3.7 million as of December 31, 2022.

-21-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

6. LEASES

Lessee Accounting

The Company leases buildings, office equipment, and vehicles. The following table summarizes the Company's operating and finance lease balances (in thousands):


Leases	Leases	Balance Sheet Location	June 30, 2022		December 31, 2021		Leases	Balance Sheet Location	September 30, 2022		December 31, 2021
Assets	Assets						Assets
Operating	Operating	Operating lease right-of-use assets	$	7,559	$	5,198	Operating	Operating lease right-of-use assets	$	6,810	$	5,198
Finance	Finance	Property and equipment, net	1,441		1,650		Finance	Property and equipment, net	1,368		1,650
Total Leased Assets			$	9,000	$	6,848
Total Lease Assets							Total Lease Assets		$	8,178	$	6,848

Liabilities	Liabilities						Liabilities
Operating	Operating	Operating lease liabilities, current	$	2,549	$	2,227	Operating	Operating lease liabilities, current	$	2,681	$	2,227
		Operating lease liabilities, non-current	5,592		3,509			Operating lease liabilities, non-current	4,713		3,509
Finance	Finance	Deferred revenue, current, and other	149		200		Finance	Deferred revenue, current, and other	127		200
		Other liabilities	283		331			Other liabilities	290		331
Total Lease Liabilities	Total Lease Liabilities		$	8,573	$	6,267	Total Lease Liabilities		$	7,811	$	6,267

Lessor Accounting

The following table summarizes the profit recognized on the commencement date for sales-type leases and lease income for equipment-only operating leases (in thousands):


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2022		2021		2022		2021			2022		2021		2022		2021
Sales-type lease revenue	Sales-type lease revenue	$	3,033	$	3,414	$	7,124	$	5,157	Sales-type lease revenue	$	3,785	$	3,086	$	10,838	$	8,212
Sales-type lease cost of revenue	Sales-type lease cost of revenue	2,586		2,717		5,886		3,977		Sales-type lease cost of revenue	3,145		2,417		8,972		6,378
Profit recognized at commencement for sales-type leases	Profit recognized at commencement for sales-type leases	$	447	$	697	$	1,238	$	1,180	Profit recognized at commencement for sales-type leases	$	640	$	669	$	1,866	$	1,834

Operating lease income	Operating lease income	$	422	$	543	$	912	$	1,150	Operating lease income	$	400	$	514	$	1,286	$	1,655

-22-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

7. EARNINGS PER SHARE

The following is a reconciliation of the weighted-average shares outstanding used in the calculation of basic and diluted earnings per share ("EPS") for the three and ~~six~~nine months ended ~~June~~September 30, 2022 and 2021 (in thousands, except per share data):


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2022		2021		2022		2021			2022		2021		2022		2021
Net (loss) income attributable to Heska Corporation		$	(5,246)	$	(567)	$	(15,232)	$	1,304
Net loss attributable to Heska Corporation										Net loss attributable to Heska Corporation	$	(436)	$	(1,898)	$	(15,668)	$	(594)

Basic weighted-average common shares outstanding	Basic weighted-average common shares outstanding	10,349		10,167		10,311		9,825		Basic weighted-average common shares outstanding	10,368		10,195		10,330		9,949
Dilutive effect of stock options and restricted stock	Dilutive effect of stock options and restricted stock	—		—		—		364		Dilutive effect of stock options and restricted stock	—		—		—		—
Diluted weighted-average common shares outstanding	Diluted weighted-average common shares outstanding	10,349		10,167		10,311		10,189		Diluted weighted-average common shares outstanding	10,368		10,195		10,330		9,949

Basic (loss) earnings per share attributable to Heska Corporation		$	(0.51)	$	(0.06)	$	(1.48)	$	0.13
Diluted (loss) earnings per share attributable to Heska Corporation		$	(0.51)	$	(0.06)	$	(1.48)	$	0.13
Basic loss per share attributable to Heska Corporation										Basic loss per share attributable to Heska Corporation	$	(0.04)	$	(0.19)	$	(1.52)	$	(0.06)
Diluted loss per share attributable to Heska Corporation										Diluted loss per share attributable to Heska Corporation	$	(0.04)	$	(0.19)	$	(1.52)	$	(0.06)

The following potentially outstanding common shares from convertible senior notes, stock options and restricted stock awards were excluded from the computation of diluted EPS because the effect would have been antidilutive (in thousands):


		Three Months Ended June 30,		Six Months Ended June 30,			Three Months Ended September 30,		Nine Months Ended September 30,
		2022	2021	2022	2021		2022	2021	2022	2021
Convertible Senior Notes	Convertible Senior Notes	996	996	996	996	Convertible Senior Notes	996	996	996	996
Stock options and restricted stock	Stock options and restricted stock	227	374	291	6	Stock options and restricted stock	229	404	272	381
		1,223	1,370	1,287	1,002		1,225	1,400	1,268	1,377

As more fully described in Note 16, the Convertible Senior Notes (the "Notes") are convertible under certain circumstances, as defined in the indenture, into a combination of cash and shares of the Company's common stock. The Company early adopted ASU 2020-06, effective January 1, 2021, which amends certain guidance on the computation of EPS for convertible instruments. Prior to the adoption of ASU 2020-06, the Company used the treasury stock method when calculating the potential dilutive effect of the conversion feature of the Notes on earnings per share, if any. Under ASU 2020-06, the treasury stock method is no longer available, and entities must apply the if-converted method for convertible instruments and the effect of potential share settlement must be included in the diluted earnings per share calculation when an instrument may be settled in cash or shares. To determine the dilutive effect to earnings per share using the if-converted method, interest expense on the outstanding Notes is added back to the diluted earnings per share numerator and all of the potentially dilutive shares are included in the diluted earnings per share denominator. For the three and ~~six~~nine months ended ~~June~~September 30, 2022, and the three and ~~six~~nine months ended ~~June~~September 30, 2021, all of the potentially issuable shares with respect to the Notes were excluded from the calculation of diluted net earnings per share because the effect was anti-dilutive.

-23-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

8. GOODWILL AND OTHER INTANGIBLES

The following summarizes the change in goodwill during the ~~six~~nine months ended ~~June~~September 30, 2022 (in thousands):


		North America		International		Total			North America		International		Total
Carrying amount, December 31, 2021	Carrying amount, December 31, 2021	$	65,535	$	53,291	$	118,826	Carrying amount, December 31, 2021	$	65,535	$	53,291	$	118,826
Goodwill attributable to acquisitions (subject to change)	Goodwill attributable to acquisitions (subject to change)	—		22,148		22,148		Goodwill attributable to acquisitions (subject to change)	—		22,148		22,148
Measurement period adjustment to prior year acquisition	Measurement period adjustment to prior year acquisition	(17)		—		(17)		Measurement period adjustment to prior year acquisition	(17)		—		(17)
Foreign currency adjustments	Foreign currency adjustments	(146)		(5,939)		(6,085)		Foreign currency adjustments	(737)		(10,260)		(10,997)
Carrying amount, June 30, 2022		$	65,372	$	69,500	$	134,872
Carrying amount, September 30, 2022								Carrying amount, September 30, 2022	$	64,781	$	65,179	$	129,960

Other intangibles consisted of the following (in thousands):


		June 30, 2022						December 31, 2021							September 30, 2022						December 31, 2021
		Gross Carrying Amount		Accum. Amortiz.		Net Carrying Amount		Gross Carrying Amount		Accum. Amortiz.		Net Carrying Amount			Gross Carrying Amount		Accum. Amortiz.		Net Carrying Amount		Gross Carrying Amount		Accum. Amortiz.		Net Carrying Amount
Intangible assets subject to amortization:	Intangible assets subject to amortization:													Intangible assets subject to amortization:
Customer relationships and other	Customer relationships and other	$	56,540	$	(13,380)	$	43,160	$	47,629	$	(11,145)	$	36,484	Customer relationships and other	$	52,857	$	(13,775)	$	39,082	$	47,629	$	(11,145)	$	36,484
Developed technology	Developed technology	19,156		(4,879)		14,277		15,633		(3,218)		12,415		Developed technology	18,807		(5,572)		13,235		15,633		(3,218)		12,415
Trade names	Trade names	1,885		(278)		1,607		223		(166)		57		Trade names	1,672		(251)		1,421		223		(166)		57
Intangible assets not subject to amortization:	Intangible assets not subject to amortization:													Intangible assets not subject to amortization:
Trade names	Trade names	7,141		—		7,141		7,749		—		7,749		Trade names	6,697		—		6,697		7,749		—		7,749
Total intangible assets	Total intangible assets	$	84,722	$	(18,537)	$	66,185	$	71,234	$	(14,529)	$	56,705	Total intangible assets	$	80,033	$	(19,598)	$	60,435	$	71,234	$	(14,529)	$	56,705

Amortization expense was ~~$1.7~~$1.4 million and ~~$1.7~~$1.6 million for the three months ended ~~June~~September 30, 2022 and 2021, respectively. For the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021 the amortization expense was ~~$3.9~~$5.4 million and ~~$3.1~~$4.6 million, respectively. During the three months ended September 30, 2022, the Company impaired customer relationship and trade name intangible assets as a result of entity rationalization due to acquisition activity. Impairment expense of $0.2 million was recorded to Sales and marketing within operating expenses.

The remaining weighted-average amortization period for intangible assets is approximately 87.8 years.

~~Estimated amortization expense related to intangibles for each of the five years from 2022 (remaining) through 2026 and thereafter is as follows (in thousands):~~

Year Ending December 31,
2022 (remaining) $ 4,565
2023 8,472
2024 7,786
2025 7,733
2026 7,349
Thereafter 23,139
Total amortization related to finite-lived intangible assets $ 59,044
Intangible assets not subject to amortization 7,141
Net intangible assets $ 66,185

-24-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

Estimated amortization expense related to intangibles for each of the five years from 2022 (remaining) through 2026 and thereafter is as follows (in thousands):


Year Ending December 31,
2022 (remaining)	$	2,133
2023	7,987
2024	7,405
2025	7,365
2026	7,005
Thereafter	21,843
Total amortization related to finite-lived intangible assets	$	53,738
Intangible assets not subject to amortization	6,697
Net intangible assets	$	60,435

9. PROPERTY AND EQUIPMENT, NET

Property and equipment, net, consisted of the following (in thousands):


		June 30, 2022		December 31, 2021			September 30, 2022		December 31, 2021
Land	Land	$	2,139	$	2,959	Land	$	2,029	$	2,959
Building	Building	11,268		11,288		Building	10,787		11,288
Machinery and equipment	Machinery and equipment	39,825		39,851		Machinery and equipment	38,218		39,851
Office furniture and equipment	Office furniture and equipment	2,029		1,732		Office furniture and equipment	2,145		1,732
Computer hardware and software	Computer hardware and software	5,342		5,285		Computer hardware and software	5,332		5,285
Leasehold and building improvements	Leasehold and building improvements	10,858		10,796		Leasehold and building improvements	10,878		10,796
Construction in progress	Construction in progress	334		286		Construction in progress	653		286
Property and equipment, gross	Property and equipment, gross	71,795		72,197		Property and equipment, gross	70,042		72,197
Less accumulated depreciation	Less accumulated depreciation	(39,084)		(38,784)		Less accumulated depreciation	(38,983)		(38,784)
Total property and equipment, net	Total property and equipment, net	$	32,711	$	33,413	Total property and equipment, net	$	31,059	$	33,413

The Company has subscription agreements whereby its instruments in inventory may be placed at a customer's location on a rental basis. For instruments classified as operating leases, the cost of these instruments is transferred to machinery and equipment and depreciated, typically over a 5 to 7 year period depending on the circumstance under which the instrument is placed with the customer. Our cost of instruments under operating leases as of ~~June~~September 30, 2022 and December 31, 2021, was ~~$16.4~~$16.0 million and $15.1 million, respectively, before accumulated depreciation of $6.3 million and $5.8 million, respectively.

Depreciation expense was ~~$1.1~~$1.4 million and ~~$1.6~~$1.7 million for the three months ended ~~June~~September 30, 2022 and 2021, respectively, and ~~$2.0~~$3.3 million and ~~$3.5~~$5.2 million for the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021, respectively.

~~10. INVENTORIES~~

~~Inventories consisted of the following (in thousands):~~

June 30, 2022 December 31, 2021
Raw materials $ 18,861 $ 16,094
Work in process 4,229 3,656
Finished goods 32,709 29,611
Total inventories $ 55,799 $ 49,361

~~Inventories are measured on a first-in, first-out basis and stated at lower of cost or net realizable value.~~

-25-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

10. INVENTORIES

Inventories consisted of the following (in thousands):


	September 30, 2022		December 31, 2021
Raw materials	$	19,392	$	16,094
Work in process	3,474		3,656
Finished goods	34,611		29,611
Total inventories	$	57,477	$	49,361

Inventories are measured on a first-in, first-out basis and stated at lower of cost or net realizable value.

11. ACCRUED LIABILITIES

Accrued liabilities consisted of the following (in thousands):


		June 30, 2022		December 31, 2021			September 30, 2022		December 31, 2021
Accrued payroll and employee benefits	Accrued payroll and employee benefits	$	7,168	$	9,392	Accrued payroll and employee benefits	$	6,623	$	9,392
Accrued property taxes		388		656
Accrued purchase orders		3,462		552
Inventory in transit	Inventory in transit	1,703		1,605		Inventory in transit	2,206		1,605
Accrued taxes	Accrued taxes	2,503		3,574		Accrued taxes	1,672		3,574
Interest accrual on Notes	Interest accrual on Notes	920		1,464		Interest accrual on Notes	111		1,464
Warranty reserve		541		583
Other	Other	2,473		1,598		Other	3,680		3,389
Total accrued liabilities	Total accrued liabilities	$	19,158	$	19,424	Total accrued liabilities	$	14,292	$	19,424

Other accrued liabilities consist of items that are individually less than 5% of total current liabilities.

12. CAPITAL STOCK

During the ~~six~~nine months ended ~~June~~September 30, 2022, the Company granted the following restricted stock awards and restricted stock units:


		Six Months Ended June 30, 2022				Nine Months Ended September 30, 2022
		Awards/Units Granted	Weighted-Average Grant Date Fair Value (per award/unit)			Awards/Units Granted	Weighted-Average Grant Date Fair Value (per award/unit)

Restricted stock awards	Restricted stock awards	62,584	$	123.40	Restricted stock awards	76,941	$	116.65
Restricted stock units	Restricted stock units	9,207	$	127.09	Restricted stock units	25,853	$	101.34

We valued the restricted stock awards and restricted stock units related to service and/or Company performance targets based on grant date fair value and will expense over the requisite service period when achievement of those conditions is deemed probable.

-26-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

13. ACCUMULATED OTHER COMPREHENSIVE INCOME (LOSS)

Accumulated other comprehensive income (loss) consisted of the following (in thousands):


		Pension Adjustments		Foreign Currency Translation1		Foreign Currency Gain on Intra-Entity Transactions2		Total Accumulated Other Comprehensive Income (Loss)			Pension Adjustments		Foreign Currency Translation1		Foreign Currency Gain on Intra-Entity Transactions2		Total Accumulated Other Comprehensive Income (Loss)
Balances at December 31, 2021	Balances at December 31, 2021	$	(279)	$	1,974	$	3,342	$	5,037	Balances at December 31, 2021	$	(279)	$	1,974	$	3,342	$	5,037
Current period other comprehensive loss	Current period other comprehensive loss	—		(7,595)		(6,834)		(14,429)		Current period other comprehensive loss	—		(14,007)		(12,067)		(26,074)
Balances at June 30, 2022		$	(279)	$	(5,621)	$	(3,492)	$	(9,392)
Balances at September 30, 2022										Balances at September 30, 2022	$	(279)	$	(12,033)	$	(8,725)	$	(21,037)

1 Foreign currency gains and losses related to translation of foreign subsidiary financial statements.

2 The Company has intercompany loans of a long-term investment nature that are denominated in a foreign currency. These transactions are considered to be of a long-term nature if settlement is not planned or anticipated in the foreseeable future.

14. COMMITMENTS AND CONTINGENCIES

Warranties

The Company's current terms and conditions of sale include a limited warranty that its products and services will conform to published specifications at the time of shipment and a more extensive warranty related to certain products. The Company also sells a renewal warranty for certain of its products. The typical remedy for breach of warranty is to repair or replace any defective product, and if not possible or practical, the Company will accept the return of the defective product and refund the amount paid. Historically, the Company has incurred minimal warranty costs. The Company's warranty reserve was ~~$0.5~~$0.4 million and $0.5 million as of ~~June~~September 30, 2022 and December 31, 2021, respectively, included in Accrued liabilities on the Condensed Consolidated Balance Sheets.

Litigation

From time to time, the Company may be involved in litigation relating to claims arising out of its operations. The Company records accruals for outstanding legal matters when it believes it is probable that a loss will be incurred, and the amount can be reasonably estimated.

On February 18, 2020, a former managing director of scil filed a claim disputing the effective date of the termination of his management service agreement and the validity of the Company´s waiver of his two-year post-contractual non-compete obligation. The Company defended itself from the claim but ultimately reached a settlement agreement and paid $0.8 million to the defendant on April 28, 2022. The Company is indemnified by the scil acquisition agreement for this claim.

As of ~~June~~September 30, 2022, the Company was not a party to any other legal proceedings that were expected, individually or in the aggregate, to have a material adverse effect on its business, financial condition, or operating results.

-27-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

Global Supply and Licensing Agreement

On March 28, 2022, the Company entered into a global supply and licensing agreement with VolitionRx Limited (“Volition”) to adapt and commercialize the Nu.Q® Vet Cancer Screening Test at the point of care for canines and felines on Heska’s technology. On March 30, 2022, the Company made an upfront milestone

~~-27-~~

~~HESKA CORPORATION AND SUBSIDIARIES~~

~~NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)~~

payment of $10 million to Volition in exchange for exclusive rights to develop the Nu.Q® Vet Cancer Screening Test for the point of care and non-exclusive rights for central reference lab testing. The ~~full~~ $10 million payment was expensed to Research and development on the Condensed Consolidated Statements of ~~(Loss) Income~~Loss for the ~~six~~nine months ended ~~June~~September 30, 2022. The Company is obligated to pay an additional $13 million on or before December 31, 2024, if certain milestones are met, or to obtain an extended timeline to meet those milestones. If those milestones are not met by the agreed upon extension, the agreement may be terminated. However, if the $13 million milestones are met, the agreement will have a total term of 22 years for exclusivity in point of care testing. If the first milestones are met and the agreement does not terminate, there will be another $5 million payment due upon the achievement of an additional milestone within the remaining term of the agreement. These potential future milestone payments have not yet been accrued, as the Company has not deemed them probable at this time.

Off-Balance Sheet Commitments

We have no off-balance sheet ~~arrangements or~~arrangements. Refer to Note 4 for discussion of our variable interest ~~entities.~~entity.

Purchase Obligations

The Company has contractual obligations with suppliers for unconditional annual minimum inventory purchases through 2030 in the ~~amounts~~aggregate amount of ~~$97.2~~$105.0 million as of ~~June~~September 30, 2022.

15. INTEREST AND OTHER EXPENSE, NET

Interest and other expense, net, consisted of the following (in thousands):


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2022		2021		2022		2021			2022		2021		2022		2021
Interest income	Interest income	$	(575)	$	(467)	$	(1,060)	$	(856)	Interest income	$	(857)	$	(479)	$	(1,917)	$	(1,335)
Interest expense	Interest expense	931		922		1,856		1,842		Interest expense	1,172		918		3,028		2,760
Other (income) expense, net	Other (income) expense, net	125		126		43		120		Other (income) expense, net	(74)		(469)		(31)		(350)
Total interest and other expense, net		$	481	$	581	$	839	$	1,106
Total interest and other expense (income), net										Total interest and other expense (income), net	$	241	$	(30)	$	1,080	$	1,075

Cash paid for interest for the three months ended ~~June~~September 30, 2022 and 2021 was ~~$11 thousand~~$1.6 million and ~~$5 thousand,~~$1.6 million, respectively. Cash paid for interest for the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021 was ~~$2.2~~$3.8 million and ~~$1.6~~$3.3 million, respectively.

-28-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

16. CONVERTIBLE NOTES

Convertible Notes

On September 17, 2019, the Company issued $86.25 million aggregate principal amount of 3.750% Convertible Senior Notes due 2026 ~~(the "Notes")~~, which included the exercise in full of an $11.25 million purchase option, to certain financial institutions as the initial purchasers of the Notes (the "Initial Purchasers"). The Company pays interest on the Notes semiannually in arrears at a rate of 3.750% per annum on March 15 and September 15 of each year. The Notes are senior unsecured obligations of the Company. The Notes were issued pursuant to an Indenture, dated September 17, 2019, between the Company and U.S. Bank National Association, as trustee. The net proceeds from the sale of the Notes were approximately $83.7 million after deducting the Initial Purchasers' discounts and the offering expenses payable by the Company.

~~-28-~~

~~HESKA CORPORATION AND SUBSIDIARIES~~

~~NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)~~

Refer to Note 16, Convertible Notes, in the Notes to Consolidated Financial Statements included in Part II, Item 8 of the Company's 2021 Form 10-K for further information on the Notes.

No portion of the Notes was converted during the ~~six~~nine months ended ~~June~~September 30, 2022 and the liability was classified as long-term debt on the Company's Condensed Consolidated Balance Sheet as of ~~June~~September 30, 2022.

Effective January 1, 2021, the Company early adopted ASU 2020-06, which simplifies the accounting for certain convertible instruments. Under the new standard, qualifying convertible debt is accounted for as a single liability measured at its amortized cost, as long as no other features require bifurcation and recognition as derivatives. As a result of ASU 2020-06, the Company's cash interest expense is not impacted, however, the Company's non-cash interest accretion is limited to the amortization of debt issuance costs under ASC 835-30. The new effective interest rate of the Notes post-adoption is 4.35%. The Company also reversed the conversion feature amount recorded in APIC and reversed the difference in non-cash interest expense via retained earnings.

The following table summarizes the net carrying amount of the Notes (in thousands):


		June 30, 2022		December 31, 2021			September 30, 2022		December 31, 2021
Principal amount of the Notes	Principal amount of the Notes	$	86,250	$	86,250	Principal amount of the Notes	$	86,250	$	86,250
Unamortized debt discount	Unamortized debt discount	(2,002)		(2,216)		Unamortized debt discount	(1,893)		(2,216)
Net carrying amount	Net carrying amount	$	84,248	$	84,034	Net carrying amount	$	84,357	$	84,034

Interest expense related to the Notes is comprised of the amortization of debt discount and debt issuance costs and the contractual coupon interest as follows (in thousands):


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2022		2021		2022		2021			2022		2021		2022		2021
Interest expense related to contractual coupon interest	Interest expense related to contractual coupon interest	$	809	$	809	$	1,617	$	1,617	Interest expense related to contractual coupon interest	$	809	$	809	$	2,426	$	2,426
Interest expense related to amortization of the debt discount	Interest expense related to amortization of the debt discount	108		103		214		205		Interest expense related to amortization of the debt discount	109		104		323		310
		$	917	$	912	$	1,831	$	1,822		$	918	$	913	$	2,749	$	2,736

As of ~~June~~September 30, 2022, the remaining period over which the unamortized discount will be amortized is ~~51 months.~~4 years.

-29-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

The estimated fair value of the Notes was ~~$114.9~~$98.2 million and $194.3 million as of ~~June~~September 30, 2022 and December 31, 2021, respectively, determined through consideration of quoted market prices in less active markets. The fair value measurement is classified as Level 2 in the fair value hierarchy, which is defined in ASC 820 as inputs other than quoted prices in active markets that are either directly or indirectly observable. Based on our closing stock price of ~~$94.51~~$72.92 on ~~June~~September 30, 2022, the if-converted value ~~exceeded~~did not exceed the aggregate principal amount of the ~~Notes by $7.8 million.~~Notes.

~~-29-~~

~~HESKA CORPORATION AND SUBSIDIARIES~~

~~NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)~~

17. ~~NOTE RECEIVABLES~~NOTES RECEIVABLE

Convertible Promissory Note

On December 9, 2020, the Company's equity method investee (the “Equity Method Investee”), issued a Convertible Promissory Note to the Company (the “Convertible Promissory Note”) with a principal amount of $6.65 million and a stated interest rate of 3.0% per annum that is payable monthly. The Convertible Promissory Note has a maturity date of December 9, 2023, or otherwise upon qualified redemption event or in the event of a default. Refer to Note 4 for additional information on our equity method investment.

The conversion of the Convertible Promissory Note is contingent upon certain events. Due to the convertible debt features included in the Convertible Promissory Note, it is not an equity security and is therefore not considered an additional investment in our Equity Method Investee. The Company accounted for the transaction as a note receivable, included in Related party convertible note receivable, net on the Consolidated Balance Sheets. The note receivable will be measured at amortized cost and evaluated for credit losses each reporting period. The Company determined that the redemption features described above met the definition of an embedded derivative that requires bifurcation from the note receivable host. The Company measured the redemption features at fair value, with the residual proceeds paid allocated to the note receivable host, creating a discount to the note receivable. The discount will be amortized over the contractual term of the Convertible Promissory Note using the effective interest method. The effective interest rate of the Convertible Promissory Note is 8.69%, and the amortization of the discount will be included as interest income within Interest and other (income) expense, net on the Condensed Consolidated Statements of ~~(Loss) Income.~~Loss. The fair value of the derivative will be remeasured each reporting period, with the mark-to-market adjustment to be included in Interest and other (income) expense, net on the Condensed Consolidated Statements of ~~(Loss) Income.~~Loss.

The following table summarizes the net carrying amount of the note receivable, including the unamortized discount and allowance for expected credit losses, as well as the fair value of the embedded derivative asset (in thousands):


		June 30, 2022		December 31, 2021			September 30, 2022		December 31, 2021
Principal amount	Principal amount	$	6,650	$	6,650	Principal amount	$	6,650	$	6,650
Unamortized discount	Unamortized discount	(509)		(672)		Unamortized discount	(425)		(672)
Allowance for expected credit losses	Allowance for expected credit losses	(3,565)		(67)		Allowance for expected credit losses	(3,565)		(67)
Net carrying amount	Net carrying amount	2,576		5,911		Net carrying amount	2,660		5,911
Embedded derivative asset	Embedded derivative asset	355		889		Embedded derivative asset	355		889
Related party convertible note receivable, net	Related party convertible note receivable, net	$	2,931	$	6,800	Related party convertible note receivable, net	$	3,015	$	6,800

The allowance for expected credit losses increased $3.5 million from December 31, 2021. The change reflects increased risk of collectability given the investee's current financial position and ability to achieve certain events required for conversion of the note, which are largely driven by more recent challenges and uncertainties in the macro-economic environment. These factors increased the probability of default.

-30-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)

Promissory ~~Note~~Notes

On February 1, 2021, one of the Company's equity investees (the "Investee"), which the Company accounts for as a non-marketable equity security, issued a Promissory Note to the Company (the ~~“Promissory~~“First Promissory Note”) with a principal amount of $9.0 million and a stated interest rate of 10.0% per annum that is payable monthly. The First Promissory Note has a maturity date of December 1, 2024 and provides for interest only payments

~~-30-~~

~~HESKA CORPORATION AND SUBSIDIARIES~~

~~NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)~~

through December 1, 2023. Beginning on January 1, 2024, the First Promissory Note requires repayment of the principal and interest over twelve consecutive monthly payments. As additional consideration, the Company was also issued a warrant to acquire securities of the Investee that expires December 31, 2034. On September 19, 2022, a second Promissory Note (the "Second Promissory Note") was issued to the Company with a principal amount of $4.7 million and a stated interest rate of 10.0% per annum that is payable on December 31, 2023. The Second Promissory Note has a maturity date of the earlier of December 31, 2023 and a merger transaction with the Investee. Refer to Note 4 for additional information on our equity ~~investments.~~investments and the agreement for a merger transaction.

The Company evaluated the accounting treatment of the warrant to acquire securities and determined it is a freestanding instrument that meets the definition of a derivative under ASC 815 and requires bifurcation from the note receivable host. The Company measured the warrant at fair value, with the residual proceeds paid allocated to the note receivable host, creating a discount to the note receivable. The discount will be amortized over the contractual term of the Promissory Note using the effective interest method. The effective interest rate of the Promissory Note is 10.99%, and the amortization of the discount will be included as interest income within Interest and other (income) expense, net on the Condensed Consolidated Statements of ~~(Loss) Income.~~Loss . The fair value of the derivative will be remeasured each reporting period, with the mark-to-market adjustment to be included in other Interest and other expense, net on the Condensed Consolidated Statements of ~~(Loss) Income.~~Loss .

The following table summarizes the carrying value of the ~~note~~notes receivable, including the unamortized discount and allowance for expected credit losses (in thousands):


		June 30, 2022		December 31, 2021			September 30, 2022		December 31, 2021
Principal amount	Principal amount	$	9,000	$	9,000	Principal amount	$	13,700	$	9,000
Unamortized discount	Unamortized discount	(223)		(254)		Unamortized discount	(206)		(254)
Allowance for expected credit losses	Allowance for expected credit losses	(298)		(298)		Allowance for expected credit losses	(298)		(298)
Promissory note receivable from investee, net		$	8,479	$	8,448
Promissory notes receivable from investee, net						Promissory notes receivable from investee, net	$	13,196	$	8,448

18. SEGMENT REPORTING

The Company’s 2two segments are North America and International. The North America segment is comprised of the Company's operations in the United States, Canada and Mexico and the International segment is comprised of geographies outside of North America, which are the Company's operations primarily in Australia, France, Germany, Italy, Malaysia, Spain and Switzerland. Certain expenses incurred at the Company’s headquarters located in the North America segment are allocated to each segment in a manner consistent with where the benefits from the expenses are derived. However, there are certain corporate expenses included in the North America segment that the Company does not allocate. Such expenses include research and development, and certain selling, marketing, general, and administrative costs that support the global organization. Sales and transfers between operating segments are accounted for at market-based transaction prices and are eliminated in consolidation. The Company's sales are determined by the country of origin where the sale occurred.

Our ~~CODM~~Chief Operating Decision Maker ("CODM") evaluates segment performance and allocates resources based on Revenue, Cost of Revenue, Gross Profit, Gross Margin and Operating Income. The CODM does not evaluate operating segments using asset information; however, we have included total asset information by segment below as there was a material change in total assets by segment as of June 30, 2022, due to the acquisition of VetZ on January 3, 2022.

-31-

HESKA CORPORATION AND SUBSIDIARIES

NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS - (Continued)

evaluate operating segments using asset information; however, we have included total asset information by segment below as there was a material change in total assets by segment as of September 30, 2022, due to the acquisition of VetZ on January 3, 2022.

Summarized financial information concerning the Company's reportable segments is shown in the following tables (in thousands):

Three Months Ended June 30, 2022 North America International Total
Total revenue $ 40,903 $ 23,774 $ 64,677
Cost of revenue 22,108 15,241 37,349
Gross profit $ 18,795 $ 8,533 $ 27,328
Gross margin 46 % 36 % 42 %
Operating loss $ (4,502) $ (1,040) $ (5,542)

Three Months Ended June 30, 2021 North America International Total
Total revenue $ 40,533 $ 24,395 $ 64,928
Cost of revenue 21,111 16,545 37,656
Gross profit $ 19,422 $ 7,850 $ 27,272
Gross margin 48 % 32 % 42 %
Operating income (loss) $ 130 $ (824) $ (694)


Six Months Ended June 30, 2022		North America			International			Total
Total revenue, net		$	78,278		$	51,199		$	129,477
Three Months Ended September 30, 2022											Three Months Ended September 30, 2022	North America			International			Total
Total revenue											Total revenue	$	40,329		$	21,163		$	61,492
Cost of revenue	Cost of revenue	41,574			31,431			73,005			Cost of revenue	21,584			13,032			34,616
Gross profit	Gross profit	$	36,704		$	19,768		$	56,472		Gross profit	$	18,745		$	8,131		$	26,876
Gross margin	Gross margin	47		%	39		%	44		%	Gross margin	46		%	38		%	44		%
Operating loss		$	(16,812)		$	(186)		$	(16,998)
Operating income (loss)											Operating income (loss)	$	885		$	(1,556)		$	(671)


Six Months Ended June 30, 2021		North America			International			Total
Total revenue, net		$	77,806		$	47,625		$	125,431
Three Months Ended September 30, 2021											Three Months Ended September 30, 2021	North America			International			Total
Total revenue											Total revenue	$	37,809		$	22,431		$	60,240
Cost of revenue	Cost of revenue	40,875			31,814			72,689			Cost of revenue	20,034			14,962			34,996
Gross profit	Gross profit	$	36,931		$	15,811		$	52,742		Gross profit	$	17,775		$	7,469		$	25,244
Gross margin	Gross margin	47		%	33		%	42		%	Gross margin	47		%	33		%	42		%
Operating income (loss)		$	1,160		$	(838)		$	322
Operating loss											Operating loss	$	(1,645)		$	(788)		$	(2,433)


Nine Months Ended September 30, 2022	North America			International			Total
Total revenue, net	$	118,607		$	72,362		$	190,969
Cost of revenue	63,158			44,463			107,621
Gross profit	$	55,449		$	27,899		$	83,348
Gross margin	47		%	39		%	44		%
Operating loss	$	(15,927)		$	(1,742)		$	(17,669)


Nine Months Ended September 30, 2021	North America			International			Total
Total revenue, net	$	115,614		$	70,057		$	185,671
Cost of revenue	60,908			46,777			107,685
Gross profit	$	54,706		$	23,280		$	77,986
Gross margin	47		%	33		%	42		%
Operating loss	$	(484)		$	(1,627)		$	(2,111)

Asset information by reportable segment as of ~~June~~September 30, 2022 is as follows (in thousands):


As of June 30, 2022		North America		International		Total
As of September 30, 2022								As of September 30, 2022	North America		International		Total
Total assets	Total assets	$	369,281	$	217,508	$	586,789	Total assets	$	370,619	$	199,448	$	570,067

~~-32-~~

~~HESKA CORPORATION AND SUBSIDIARIES~~

~~NOTES TO UNAUDITED CONDENSED CONSOLIDATED FINANCIAL STATEMENTS- (Continued)~~

Asset information by reportable segment as of December 31, 2021 is as follows (in thousands):


As of December 31, 2021	North America		International		Total
Total assets	$	441,234	$	162,838	$	604,072

-32-

Item 2. Management's Discussion and Analysis of Financial Condition and Results of Operations

The following discussion and analysis of our financial condition and results of operations should be read in conjunction with the unaudited Condensed Consolidated Financial Statements and related Notes included in Part I Item 1 of this Form 10-Q.

This discussion contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Rule 175 promulgated thereunder, that involve risks and uncertainties, and can generally be identified by our use of the words "scheduled," "anticipates," "expects," "intends," "plans," "believes," "seeks," "estimates," and variations of such words and similar expressions. Such statements, which include statements concerning future revenue sources and concentration, international market expansion, gross profit margins, selling and marketing expenses, remaining minimum performance obligations, research and development expenses, general and administrative expenses, capital resources, financings or borrowings and additional losses, are subject to risks and uncertainties, including, but not limited to, those discussed under the caption "Risk Factors" contained in Part I, Item 1A of our Annual Report on Form 10-K for the year ended December 31, 2021 that could cause actual results to differ materially from those projected. The Risk Factors and others described in the Company’s periodic and current reports filed with the SEC from time to time are not necessarily all of the important factors that could cause the Company’s actual results to differ materially from those projected. The forward-looking statements set forth in this Form 10-Q are as of the close of business on ~~August 5,~~November 7, 2022 and we undertake no duty and do not intend to update this information, except as required by applicable laws. If we updated one or more forward looking statements, no inference should be drawn that we will make additional updates with respect to those or other forward-looking statements. All forward-looking statements attributable to us or persons acting on our behalf are expressly qualified in their entirety by the cautionary statements set forth above. See “Statement Regarding Forward Looking Statements.”

Overview

We sell advanced veterinary diagnostic and specialty products. Our offerings include Point of Care ("POC") laboratory instruments and consumables, single-use offerings such as in-clinic diagnostics tests; Point of Care digital imaging diagnostic instruments and veterinary practice information management software solutions (“PIMS”); digital cytology services; vaccines; local and cloud-based data services; allergy testing and immunotherapy; and heartworm preventive products. Our core focus is on supporting veterinarians in the canine and feline healthcare space.

~~-33-~~

Point of Care laboratory instruments and other sales include outright instrument sales, revenue recognized from sales-type lease treatment, and other revenue sources, such as charges for repairs. Revenue from Point of Care laboratory consumables primarily involves placing an instrument under contract in the field and generating future revenue from testing consumables, such as cartridges and reagents, as that instrument is used. Point of Care laboratory consumables also include single-use diagnostic tests, such as those used for heartworm testing. Instruments placed under subscription agreements are considered operating or sales-type leases, depending on the duration and other factors of the underlying agreement. A loss of, or disruption in, the supply of consumables we are selling to an installed base of instruments could substantially harm our business. All of our Point of Care laboratory and other non-imaging instruments and consumables are supplied by third parties, who typically own the product rights and supply the product to us under marketing and/or distribution agreements. In many cases, we have collaborated with a third party to adapt a human instrument for veterinary use. Major products in this area include our instruments for chemistry, hematology, blood gas and immunodiagnostic testing and their affiliated operating consumable.

-33-

Radiography is the largest product offering in Point of Care imaging & informatics, which includes digital and computed radiography and ultrasound instruments. Radiography solutions typically consist of a combination of hardware and software placed with a customer, often combined with an ongoing service and support contract. Our experience has been that most of the revenue is generated at the time of sale in this area, in contrast to the Point of Care diagnostic laboratory placements discussed above where ongoing consumable revenue is often a larger component of economic value as a given instrument is used. On January 3, 2022 we acquired VetZ GmbH, a European leader in veterinary practice information management software solutions, which is now included as a component within Point of Care imaging & informatics.

Pharmaceuticals, Vaccines and Diagnostic ("PVD") revenue primarily includes pharmaceuticals and biologicals as well as research and development, licensing and royalty revenue. Since items in this area are often single use by their nature, our typical aim is to build customer satisfaction and loyalty for each product, generate repeat annual sales from existing customers and expand our customer base in the future. Products in this area are both supplied by third parties and provided by us. Major products and services in this area include heartworm preventives and allergy test kits, allergy immunotherapy and testing.

Other Vaccines and Pharmaceuticals ("OVP") revenue is generated in our USDA, FDA and DEA licensed production facility in Des Moines, Iowa. We view this facility as an asset which could allow us to control our cost of goods on any pharmaceuticals and vaccines that we may commercialize in the future. We have increased integration of this facility with our operations elsewhere. For example, virtually all of our U.S. inventory, excluding our imaging products, is stored at this facility and related fulfillment logistics are managed there. Our OVP revenue includes vaccines and pharmaceuticals produced for third parties. OVP is attributable only to the North America segment.

All of our products are ultimately sold primarily to or through veterinarians. In many cases, veterinarians will mark up their costs to their customers. The acceptance of our products by veterinarians is critical to our success. These products are sold directly to end users by us as well as through distribution relationships, such as the sale of kits to conduct blood testing to third-party veterinary diagnostic laboratories and sales to independent third-party distributors. Revenue from direct sales and distribution relationships represented ~~75%~~ a~~nd 25%~~79.9% and 20.1%, re~~spectively,~~ respectively, of revenue for the three months ended ~~June~~September 30, 2022 and ~~78%~~78.3% and ~~22%~~21.7%, respectively, for the ~~six~~nine months ended ~~June~~September 30, 2022. Revenue from direct sales and distribution relationships represented ~~72%~~72.3% and ~~28%~~27.7%, respectively, of revenue for the three months ended ~~June~~September 30, 2021 and ~~71%~~71.3% and ~~29%~~28.7%, respectively, for the ~~six~~nine months ended ~~June~~September 30, 2021.

~~-34-~~

Impact of COVID-19 Pandemic and Current Economic Environment

Beginning in the first quarter of 2020, to limit the spread of COVID-19, governments took various actions including the issuance of stay-at-home policies and social distancing procedures and guidelines, causing some businesses to adjust, reduce or suspend business and operating activities. Veterinary care is widely recognized as an "essential" service for pet owners, and veterinarians continued to deliver essential medical care for sick and injured pets. The stay-at-home policies deployed early in 2020 to combat the spread of COVID-19 resulted in a decrease in companion animal clinical visits, including delay of elective procedures and wellness visits and as a result, lower demand for diagnostic testing services. Beginning in the second quarter of 2020, certain local, state and federal governments began to ease the stay-at-home policies and allowed more businesses and facilities to re-open, leading to a recovery in companion animal clinical visits and associated demand for our diagnostic products. In some part, and of different degrees depending on the geography, due to the introduction and acceptance of COVID-19 vaccines, restrictions eased in many of the countries in which we operate. Global diagnostic animal health demand continued throughout 2021 and into 2022. While this trend is encouraging, with the rise in COVID-19 variants, the extent to which the continuation, or additional waves, of COVID-19, or an outbreak of other health epidemics could impact our business, results of operations and financial condition, including the potential for write-offs or impairments of assets and suspension of capital investments, will depend on future developments. We are unable to predict with certainty the effects of the COVID-19 pandemic on our customers, suppliers and vendors, as well as the actions of governments, and when and to what extent normal economic and operating conditions ~~can resume;~~will return to pre-pandemic levels; these effects may differ from those assumed in our projected estimates. Even after the COVID-19 pandemic has subsided, we may continue to experience adverse impacts to our business, mainly in our ability to place new capital equipment, primarily under long-term contracts, as a result of any economic impact that may occur in the future.

Due to our dependence on global suppliers, manufacturers and shipping routes, we are experiencing increased delays in receiving supply, increased shipping costs and some targeted increase in materials cost. Because our long-term subscription programs, the commercial program of our largest revenue category, Point of Care

-34-

laboratory instruments and consumables, include annual price adjustments at a greater of 4% or the consumer price index, we are able to mitigate some of these costs in this highly inflationary environment.

With respect to foreign currency exchange rates, to the extent that the U.S. dollar is stronger in current or future periods relative to the exchange rates in effect in the corresponding prior periods, our growth rate will be negatively affected. Refer to Item 3. Quantitative and Qualitative Disclosures about Market Risk of this form 10-Q.

Our financial position remains strong as we have a cash balance of ~~$171.9~~$161.1 million as of ~~June~~September 30, 2022. As a result, we have sufficient liquidity to sustain our operations. We will continue to actively seek opportunities that are consistent with our strategic direction, which may include a need to raise additional capital.

Results of Operations

Our analysis presented below is organized to provide the information we believe will facilitate an understanding of our historical performance and relevant trends going forward.

~~-35-~~

The following table sets forth, for the periods indicated, certain data derived from our unaudited Condensed Consolidated Statements of ~~(Loss) Income~~Loss (in thousands, except per share):


		Three Months Ended June 30,						Six Months Ended June 30,							Three Months Ended September 30,						Nine Months Ended September 30,
		2022			2021			2022			2021				2022			2021			2022			2021
Revenue, net	Revenue, net	$	64,677		$	64,928		$	129,477		$	125,431		Revenue, net	$	61,492		$	60,240		$	190,969		$	185,671
Gross profit	Gross profit	27,328			27,272			56,472			52,742			Gross profit	26,876			25,244			83,348			77,986
Operating expenses	Operating expenses	32,870			27,966			73,470			52,420			Operating expenses	27,547			27,677			101,017			80,097
Operating (loss) income		(5,542)			(694)			(16,998)			322
Interest and other expense, net		481			581			839			1,106
Loss before income taxes and equity in losses of unconsolidated affiliates		(6,023)			(1,275)			(17,837)			(784)
Operating loss														Operating loss	(671)			(2,433)			(17,669)			(2,111)
Interest and other expense (income), net														Interest and other expense (income), net	241			(30)			1,080			1,075
Net loss before income taxes and equity in losses of unconsolidated affiliates														Net loss before income taxes and equity in losses of unconsolidated affiliates	(912)			(2,403)			(18,749)			(3,186)
Income tax benefit	Income tax benefit	(1,133)			(1,051)			(3,341)			(2,617)			Income tax benefit	(834)			(813)			(4,175)			(3,429)
Net (loss) income before equity in losses of unconsolidated affiliates	Net (loss) income before equity in losses of unconsolidated affiliates	(4,890)			(224)			(14,496)			1,833			Net (loss) income before equity in losses of unconsolidated affiliates	(78)			(1,590)			(14,574)			243
Equity in losses of unconsolidated affiliates	Equity in losses of unconsolidated affiliates	(356)			(343)			(736)			(529)			Equity in losses of unconsolidated affiliates	(358)			(308)			(1,094)			(837)
Net (loss) income attributable to Heska Corporation		$	(5,246)		$	(567)		$	(15,232)		$	1,304
Net loss attributable to Heska Corporation														Net loss attributable to Heska Corporation	$	(436)		$	(1,898)		$	(15,668)		$	(594)

Diluted (loss) income per share attributable to Heska Corporation		$	(0.51)		$	(0.06)		$	(1.48)		$	0.13
Diluted loss per share attributable to Heska Corporation														Diluted loss per share attributable to Heska Corporation	$	(0.04)		$	(0.19)		$	(1.52)		$	(0.06)
Non-GAAP net income per diluted share(1)(2)	Non-GAAP net income per diluted share(1)(2)	$	0.34		$	0.50		$	0.62		$	1.08		Non-GAAP net income per diluted share(1)(2)	$	0.41		$	0.20		$	1.02		$	1.27

Adjusted EBITDA(1)	Adjusted EBITDA(1)	$	6,979		$	8,428		$	14,667		$	16,827		Adjusted EBITDA(1)	$	6,331		$	5,640		$	20,998		$	22,468
Net (loss) income margin(1)	Net (loss) income margin(1)	(7.6)		%	(0.3)		%	(11.2)		%	1.5		%	Net (loss) income margin(1)	(0.1)		%	(2.6)		%	(7.6)		%	0.1		%
Adjusted EBITDA margin(1)	Adjusted EBITDA margin(1)	10.8		%	13.0		%	11.3		%	13.4		%	Adjusted EBITDA margin(1)	10.3		%	9.4		%	11.0		%	12.1		%

(1) See “Non-GAAP Financial Measures” for a reconciliation of Adjusted EBITDA to net (loss) income and Non-GAAP net income per diluted share to diluted loss per share attributable to Heska Corporation, the closest comparable GAAP measures, for each of the periods presented. Net (loss) income margin and adjusted

-35-

EBITDA margin are calculated as the ratio of net (loss) income before equity in losses of unconsolidated affiliates and adjusted EBITDA, respectively, to revenue.

(2) Shares used in the diluted per share calculation for non-GAAP net income per diluted share are (in thousands): 10,508~~10,533~~ for the three months ended ~~June~~September 30, 2022 compared to ~~10,530~~10,580 for the three months ended ~~June~~September 30, 2021 and ~~10,569~~10,549 for the ~~six~~nine months ended ~~June~~September 30, 2022 compared to ~~10,189~~10,321 for the ~~six~~nine months ended ~~June~~September 30, 2021.

~~-36-~~

Revenue

Total revenue ~~decreased~~increased ~~0.4%~~2.1% to ~~$64.7~~$61.5 million for the three months ended ~~June~~September 30, 2022, compared to ~~$64.9~~$60.2 million for the three months ended ~~June~~September 30, 2021. Total revenue increased ~~3.2%~~2.9% to ~~$129.5~~$191.0 million for the ~~six~~nine months ended ~~June~~September 30, 2022, compared to ~~$125.4~~$185.7 million for the ~~six~~nine months ended ~~June~~September 30, 2021. For the three months ended ~~June~~September 30, 2022, the ~~decrease~~increase in revenue is driven ~~mainly~~by a 12.4% increase in POC imaging & informatics, largely as a result of the acquisition of VetZ, increased consumable pricing and the introduction of Element AIM, partially offset by impacts from foreign exchange due to the weakening of the ~~Euro; partially offset by the acquisition of VetZ.~~Euro. For the ~~six~~nine months ended ~~June~~September 30, 2022 the increase is driven by growth in POC imaging & informatics of ~~13.8%~~13.4% primarily as a result of our acquisition of VetZ. We also experienced a ~~17.0%~~10.9% growth in POC laboratory instruments as a result of the introduction of Element AIM ~~as well as~~and increased capital lease placements globally. Consumable price increases, particularly in North America, also contributed to the growth. These increases were partially offset by declines in PVD of ~~15.0%~~9.4%, as a result of decreased demand for the production of Tri-Heart, declines in OVP of ~~5.8%~~10.4% primarily due to timing of production, and impacts from foreign ~~exchange.~~exchange due to the weakening of the Euro primarily impacting the POC product lines.

Gross Profit

Gross profit increased ~~0.2%~~6.5% to ~~$27.3~~$26.9 million in the three months ended ~~June~~September 30, 2022, compared to ~~$27.3~~$25.2 million in the three months ended ~~June~~September 30, 2021. Gross profit increased ~~7.1%~~6.9% to ~~$56.5~~$83.3 million in the ~~six~~nine months ended ~~June~~September 30, 2022 compared to ~~$52.7~~$78.0 million in the ~~six~~nine months ended ~~June~~September 30, 2021. Gross margin increased to ~~42.3%~~43.7% in the three months ended ~~June~~September 30, 2022, compared to ~~42.0%~~41.9% in the three months ended ~~June~~September 30, 2021. Gross margin increased to 43.6% in the ~~six~~nine months ended ~~June~~September 30, 2022, compared to 42.0% in the ~~six~~nine months ended ~~June~~September 30, 2021.The increases in both gross profit and gross margin percentage were due to higher sales of consumables relative to total sales, which are our highest margin products, further strengthened by product rationalization and transition effort within our international segment and overall annual price increases. The acquisition of VetZ also favorably impacted gross profit and gross margin. ~~The metrics were unfavorably impacted by product mix and increased idle plant costs within our OVP business.~~

Operating Expenses

Selling and marketing expenses were ~~$11.8~~$11.3 million in the three months ended ~~June~~September 30, 2022, compared to ~~$12.4~~$10.8 million in the three months ended ~~June~~September 30, 2021, ~~a decrease~~an increase of ~~5.5%~~4.6%. Selling and marketing expenses were ~~$23.8~~$35.0 million in the ~~six~~nine months ended ~~June~~September 30, 2022 compared to ~~$23.4~~$34.1 million in the ~~six~~nine months ended ~~June~~September 30, 2021, an increase of ~~1.7%~~2.6%. The ~~decrease~~increase for the three months ended ~~June~~September 30, 2022 is ~~primarily~~ driven ~~by lower stock-based compensation due to the roll off of vested grants; partially offset~~ by recent acquisitions, which are in line with management's expectations, ~~as well as~~and increased ~~travel~~employee compensation costs, partially offset by lower stock-based compensation of $0.5 million and ~~trade show activity as a result of relaxed COVID restrictions compared to the prior year.~~favorable foreign exchange impacts. The increase for the ~~six~~nine months ended ~~June~~September 30, 2022 is driven by the acquisition of VetZ of ~~$1.6~~$2.3 million, ~~higher compensation, and~~ increased travel and trade show expenses due to relaxing COVID restrictions ~~which were~~and higher compensation costs, partially offset by lower stock compensation of ~~$1.8~~$2.0 million ~~due to the roll off of vested grants.~~and favorable foreign exchange impacts.

-36-

Research and development expenses increased to ~~$2.3~~$2.4 million in the three months ended ~~June~~September 30, 2022, compared to ~~$1.9~~$2.0 million in the three months ended ~~June~~September 30, 2021. Research and development expenses increased to $~~14.8~~17.2 million in the ~~six~~nine months ended ~~June~~September 30, 2022, compared to ~~$3.1~~$5.1 million in the ~~six~~nine months ended ~~June~~September 30, 2021. The variance for the three months ended ~~June~~September 30, 2022 is related to recent ~~acquisitions.~~acquisitions, partially offset by lower stock-based compensation of $0.3 million. The increase for the ~~six~~nine months ended ~~June~~September 30, 2022 is primarily related to a $10.0 million ~~dollar~~ payment for an exclusive global supply and licensing agreement to adapt and commercialize the Heska Nu.Q® vet cancer screening ~~test. Refer to Note 14, Commitments and Contingencies included in our Condensed Consolidated Financial Statements included in Part I, Item 1 of this Form 10-Q. In addition to this, we also experienced~~test, as well as increased costs associated with recent ~~acquisitions and higher general research costs.~~acquisitions.

~~-37-~~

General and administrative ~~expens~~expenses decreased~~es increased 38.4%~~ 7.0% to $~~18.8~~13.9 million in the three months ended ~~June~~September 30, 2022, compared to ~~$13.6~~$14.9 million in the three months ended ~~June~~September 30, 2021. General and administrative expenses increased ~~34.7%~~19.4% to ~~$34.9~~$48.8 million in the ~~six~~nine months ended ~~June~~September 30, 2022, compared to ~~$25.9~~$40.9 million in the ~~six~~nine months ended ~~June~~September 30, 2021. The ~~increase~~decrease for the three months ended ~~June~~September 30, 2022 is related to the $3.5 million provision for credit losses on a convertible note receivable (Refer to Note 17, Note Receivables in our Condensed Consolidated Financial Statements included in Part I, Item 1 of this Form 10-Q), higherdriven by lower stock-based compensation costs ~~$0.7~~due to changes in probability determinations of $2.3 million, lower short-term incentive costs and ~~higher cash compensation costs.~~favorable foreign exchange impacts, partially offset by increased costs related to recent acquisitions (including non-recurring items). The increase for the ~~six~~nine months ended ~~June~~September 30, 2022 is driven by the $3.5 million provision for credit losses on a convertible note receivable, ~~increased stock-based compensation expenses of $2.9 million,~~ increased costs related to recent acquisitions (including non-recurring items), and increased cash compensation costs.

Interest and Other Expense, net

Interest and other expense, net, was ~~$0.5~~$0.2 million in the three months ended ~~June~~September 30, 2022, ~~roughly flat~~ compared to ~~$0.6 million~~$30.0 thousand income in the three months ended ~~June~~September 30, 2021. Interest and other expense, net, was $~~0.8~~1.1 million in both the~~the~~ ~~six~~nine months ended ~~June~~September 30, 2022 ~~compared to $1.1 million~~ ~~in the~~ ~~six months ended June~~and September 30, 2021.

Income Tax Benefit

For the three months ended ~~June~~September 30, 2022, the Company had a total income tax benefit of ~~$1.1~~$0.8 million, including ~~$1.2~~$1.1 million of domestic deferred income tax benefit and ~~$57~~$235 thousand of current income tax expense. In the three months ended ~~June~~September 30, 2021, the Company had a total income tax benefit of ~~$1.1~~$0.8 million, including ~~$1.1~~$0.8 million of domestic deferred income tax benefit and ~~$36~~$63 thousand of current income tax expense. The Company recognized ~~$0.1~~$0.2 million in excess tax expense related to employee share-based compensation in the three months ended ~~June~~September 30, 2022, compared to ~~$0.6~~$0.7 million in excess tax benefit recognized in the three months ended ~~June~~September 30, 2021. For the ~~six~~nine months ended ~~June~~September 30, 2022 the Company had a total income tax benefit of $~~3.3~~4.2 million, including $~~3.6~~4.6 million of domestic deferred income tax benefit and ~~$0.2~~$0.4 million of current income tax expense. In the ~~six~~nine months ended ~~June~~September 30, 2021, the Company had a total income tax benefit of ~~$2.6~~$3.4 million, including ~~$3.3~~$4.0 million of domestic deferred income tax benefit and $~~0.7~~0.6 million of current income tax expense. The tax benefit for the 2022 period versus the 2021 period is due to an increased loss for financial reporting.

Net ~~(Loss) Income~~Loss Attributable to Heska Corporation

Net loss attributable to Heska was ~~$5.2~~$0.4 million in the three months ended ~~June~~September 30, 2022, compared to ~~net loss attributable to Heska of $0.6~~$1.9 million in the three months ended ~~June~~September 30, 2021. Net loss attributable to Heska was ~~$15.2~~$15.7 million in the ~~six~~nine months ended ~~June~~September 30, 2022, compared to ~~net income attributable to Heska of $1.3~~$0.6 million in the ~~six~~nine months ended ~~June~~September 30, 2021. The change for the three months ended ~~June~~September 30, 2022 is due primarily to ~~a $3.5 million provision for credit losses for a convertible note receivable included~~ increases in ~~General~~revenue and administrative expenses as part of operating expenses, as well as $0.5 million for the mark-to-market adjustment of the fair value of the embedded derivative on the convertible note receivable, which is included in Interest and other (income) expense. ~~Refer to Note 17, Note Receivables in our Condensed Consolidated Financial Statements included in Part I, Item 1 of this Form 10-Q~~.gross profit. The change for the ~~six~~nine months ended ~~June~~September 30, 2022 is due to the ~~$10.0~~$10 million licensing payment, the $3.5 million provision for credit losses on the convertible note receivable, increased ~~stock and~~ cash compensation costs as well as non-recurring and recurring costs associated with recent acquisitions, partially offset by increases in revenue and gross profit.

~~-38-~~-37-

Adjusted EBITDA

Adjusted EBITDA in the three months ended ~~June~~September 30, 2022 was ~~$7.0~~$6.3 million ~~(10.8%~~(10.3% adjusted EBITDA margin), compared to ~~$8.4~~$5.6 million ~~(13.0%~~(9.4% adjusted EBITDA margin) in the three months ended ~~June~~September 30, 2021. Adjusted EBITDA in the ~~six~~nine months ended ~~June~~September 30, 2022 was ~~$14.7~~$21.0 million ~~(11.3%~~ (11.0% adjusted EBITDA margin), compared to $~~16.8~~22.5 million ~~(13.4%~~(12.1% adjusted EBITDA margin) in the ~~six~~nine months ended ~~June~~September 30, 2021. The ~~decrease~~increase in the three months ended September 30, 2022 is driven by increased ~~research~~revenue and ~~development expenses (mostly~~gross profit, partially offset by increased recurring costs related to ~~acquisitions)~~recent acquisitions, in line with management expectations. The decrease for the nine months ended September 30, 2022 is driven by increased recurring operating expenses related to acquisitions and higher cash compensation ~~costs.~~costs, partially offset by increased revenue and gross profit. See “Non-GAAP Financial Measures” for a reconciliation of adjusted EBITDA to net loss (income), the closest comparable GAAP measure, for each of the periods presented.

~~(Loss) Income~~Loss Per Share

Loss per share attributable to Heska was ~~$0.51~~$0.04 per diluted share in the three months ended ~~June~~September 30, 2022 compared to loss of ~~$0.06~~$0.19 per diluted share in the three months ended ~~June~~September 30, 2021. Loss per share attributable to Heska was ~~$1.48~~$1.52 per diluted share in the ~~six~~nine months ended ~~June~~September 30, 2022, compared to ~~income~~loss of ~~$0.13~~$0.06 per diluted share in the ~~six~~nine months ended ~~June~~September 30, 2021. For the three months ended ~~June~~September 30, 2022, the ~~loss~~change is largely due to increased ~~acquisition related, non-recurring items~~revenue and ~~extraordinary charges not indicative of ongoing operations, primarily related to a~~ ~~$3.5 million provision for credit losses for a convertible note receivable as well as $0.5 million for the mark-to-market adjustment of the fair value of the embedded derivative on the convertible note receivable.~~gross profit. For the ~~six~~nine months ended ~~June~~September 30, 2022, the loss is due to increased acquisition related, non-recurring items and extraordinary charges not indicative of ongoing operations, primarily the $10.0 million licensing payment, the ~~$3.5~~$3.5 million provision for credit losses for a convertible note ~~receivabl~~ereceivable as well as $0.5 million for the mark-to-market adjustment of the fair value of the embedded derivative on the convertible note receivable, as well as other increased operating expenses, partially offset by higher revenue and gross profit, as discussed above.

Non-GAAP Earnings Per Share

Non-GAAP EPS was income of ~~$0.34~~$0.41 per diluted share in the three months ended ~~June~~September 30, 2022 compared to income of ~~$0.50~~$0.20 per diluted share in the three months ended ~~June~~September 30, 2021. Non-GAAP EPS was income of $~~0.62~~1.02 per diluted share in the ~~six~~nine months ended ~~June~~September 30, 2022, compared to income of ~~$1.08~~$1.27 per diluted share in the ~~six~~nine months ended ~~June~~September 30, 2021. The increase in the three months ended September 30, 2022 is driven by increased revenue and gross profit. The decrease in the nine months ended September 30, 2022 is primarily due to increased operating expenses, partially offset by higher revenue and profit. See “Non-GAAP Financial Measures" for a reconciliation of non-GAAP EPS to net (loss) income attributable to Heska per diluted share, the closest comparable U.S. GAAP measure, in each of the periods presented.

Non-GAAP Financial Measures

In addition to financial measures presented on the basis of accounting principles generally accepted in the U.S. (“U.S. GAAP”), we also present EBITDA, adjusted EBITDA, adjusted EBITDA margin, and non-GAAP net income (loss) per diluted share, which are non-GAAP measures.

These measures should be viewed as a supplement to, not substitute for, our results of operations presented under U.S. GAAP. The non-GAAP financial measures presented may not be comparable to similarly titled measures of other companies because they may not calculate their measures in the same manner. Management uses EBITDA, adjusted EBITDA, adjusted EBITDA margin and non-GAAP net income ~~(loss)~~ per diluted share as key profitability measures, which are included in monthly or quarterly analyses of our operating results to our

-38-

senior management team, our annual budget and related goal setting and other performance measurements. We believe these non-GAAP measures enhance our investors' understanding of our business performance and that not adjusting for the items included in the reconciliations below would hinder comparison of the performance of our businesses on a period-over-period basis or with other businesses.

~~-39-~~

The following tables reconcile our most directly comparable as-reported financial measures calculated in accordance with GAAP to our non-GAAP financial measures (in thousands, except percentages and per share amounts):


		Three Months Ended June 30,						Six Months Ended June 30,							Three Months Ended September 30,						Nine Months Ended September 30,
		2022			2021			2022			2021				2022			2021			2022			2021
Net (loss) income(1)	Net (loss) income(1)	$	(4,890)		$	(224)		$	(14,496)		$	1,833		Net (loss) income(1)	$	(78)		$	(1,590)		$	(14,574)		$	243
Income tax benefit	Income tax benefit	(1,133)			(1,051)			(3,341)			(2,617)			Income tax benefit	(834)			(813)			(4,175)			(3,429)
Interest expense, net	Interest expense, net	356			455			796			986			Interest expense, net	315			439			1,111			1,425
Depreciation and amortization	Depreciation and amortization	3,526			3,109			6,826			6,680			Depreciation and amortization	3,501			3,404			10,327			10,084
EBITDA	EBITDA	$	(2,141)		$	2,289		$	(10,215)		$	6,882		EBITDA	$	2,904		$	1,440		$	(7,311)		$	8,323
Acquisition related and other non-recurring/extraordinary costs(2)	Acquisition related and other non-recurring/extraordinary costs(2)	4,596			862			15,628			1,017			Acquisition related and other non-recurring/extraordinary costs(2)	1,464			(896)			17,092			121
Stock-based compensation	Stock-based compensation	4,880			5,620			9,990			9,457			Stock-based compensation	2,321			5,404			12,311			14,861
Equity in losses of unconsolidated affiliates	Equity in losses of unconsolidated affiliates	(356)			(343)			(736)			(529)			Equity in losses of unconsolidated affiliates	(358)			(308)			(1,094)			(837)
Adjusted EBITDA	Adjusted EBITDA	$	6,979		$	8,428		$	14,667		$	16,827		Adjusted EBITDA	$	6,331		$	5,640		$	20,998		$	22,468
Net (loss) income margin(3)	Net (loss) income margin(3)	(7.6)		%	(0.3)		%	(11.2)		%	1.5		%	Net (loss) income margin(3)	(0.1)		%	(2.6)		%	(7.6)		%	0.1		%
Adjusted EBITDA margin(3)	Adjusted EBITDA margin(3)	10.8		%	13.0		%	11.3		%	13.4		%	Adjusted EBITDA margin(3)	10.3		%	9.4		%	11.0		%	12.1		%

(1) Net (loss) income used for reconciliation represents the "Net (loss) income before equity in losses of unconsolidated affiliates."

(2) To exclude the effect of acquisition related costs, non-recurring items and extraordinary charges not indicative of ongoing operations of ~~$4.6~~$1.5 million charge and ~~$15.6~~$17.1 million charge for the three and ~~six~~nine months ending ~~June~~September 30, 2022, and $0.9 million benefit and ~~$1.0~~$0.1 million charge for the three and ~~six months~~nine ending ~~June~~September 30, 2021. The costs for the three months ended ~~June~~September 30, 2022 are primarily related to ~~a $3.5 million provision for credit losses for a convertible note receivabl~~e included in General and administrative expenses as part of operating expenses, as well as $0.5 million for the mark-to-market adjustment of the fair value of the embedded derivative on the convertible note receivable, which is included in Interest and other (income) expense. ~~Refer to Note 17, Note Receivables in our Condensed Consolidated Financial Statements included in Part I, Item 1 of this Form 10-Q.~~acquisition costs. The costs for the ~~six~~nine months ended ~~June~~September 30, 2022 were incurred primarily as a result of the $3.5 million provision for credit losses for a convertible note receivable, the $0.5 million mark-to-market adjustment of the fair value of the embedded derivative on the convertible note receivable, and a $10.0 million licensing payment. The remainder of the costs in both periods were incurred as a result of acquisition related charges.

(3) Net (loss) income margin and adjusted EBITDA margin are calculated as the ratio of net (loss) income and adjusted EBITDA, respectively, to revenue.

~~-40-~~-39-


		Three Months Ended June 30,				Six Months Ended June 30,					Three Months Ended September 30,				Nine Months Ended September 30,
		2022		2021		2022		2021			2022		2021		2022		2021
GAAP (loss) income attributable to Heska per diluted share		$	(0.51)	$	(0.06)	$	(1.48)	$	0.13
GAAP loss attributable to Heska per diluted share										GAAP loss attributable to Heska per diluted share	$	(0.04)	$	(0.19)	$	(1.52)	$	(0.06)
Acquisition related and other non-recurring/extraordinary costs(1)	Acquisition related and other non-recurring/extraordinary costs(1)	0.44		0.08		1.48		0.10		Acquisition related and other non-recurring/extraordinary costs(1)	0.14		(0.08)		1.62		0.01
Amortization of acquired intangibles(2)	Amortization of acquired intangibles(2)	0.16		0.16		0.37		0.30		Amortization of acquired intangibles(2)	0.14		0.15		0.51		0.45
Purchase accounting adjustments related to inventory and fixed asset step-up(3)	Purchase accounting adjustments related to inventory and fixed asset step-up(3)	0.06		0.01		0.11		0.02		Purchase accounting adjustments related to inventory and fixed asset step-up(3)	0.05		0.01		0.16		0.03
Stock-based compensation	Stock-based compensation	0.46		0.53		0.95		0.93		Stock-based compensation	0.22		0.51		1.17		1.44
Loss on equity investee transactions	Loss on equity investee transactions	0.03		0.03		0.07		0.05		Loss on equity investee transactions	0.03		0.03		0.10		0.08
Estimated income tax effect of above non-GAAP adjustments(4)	Estimated income tax effect of above non-GAAP adjustments(4)	(0.30)		(0.25)		(0.88)		(0.45)		Estimated income tax effect of above non-GAAP adjustments(4)	(0.13)		(0.23)		(1.02)		(0.68)
Non-GAAP net income per diluted share	Non-GAAP net income per diluted share	$	0.34	$	0.50	$	0.62	$	1.08	Non-GAAP net income per diluted share	$	0.41	$	0.20	$	1.02	$	1.27

Shares used in non-GAAP diluted per share calculations	Shares used in non-GAAP diluted per share calculations	10,533		10,530		10,569		10,189		Shares used in non-GAAP diluted per share calculations	10,508		10,580		10,549		10,321

(1) To exclude the effect of acquisition related costs, non-recurring items and extraordinary charges not indicative of ongoing operations of ~~$4.6~~$1.5 million charge and ~~$15.6~~$17.1 million charge for the three and ~~six~~nine months ending ~~June~~September 30, 2022, and $0.9 million benefit and ~~$1.0~~$0.1 million charge for the three and ~~six~~nine months ending ~~June~~September 30, 2021. The costs for the three months ended ~~June~~September 30, 2022 are primarily related to ~~a $3.5 million provision for credit losses for a convertible note receivabl~~e included in General and administrative expenses as part of operating expenses, as well as $0.5 million for the mark-to-market adjustment of the fair value of the embedded derivative on the convertible note receivable, which is included in Interest and other (income) expense. ~~Refer to Note 17, Note Receivables in our Condensed Consolidated Financial Statements included in Part I, Item 1 of this Form 10-Q.~~acquisition costs. The costs for the ~~six~~nine months ended ~~June~~September 30, 2022 were incurred primarily as a result of the $3.5 million provision for credit losses for a convertible note receivable, the $0.5 million mark-to-market adjustment of the fair value of the embedded derivative on the convertible note receivable, and a $10.0 million licensing payment. The remainder of the costs in both periods were incurred as a result of acquisition related charges.

(2) To exclude the effect of amortization of acquired intangibles of ~~$1.7~~$1.4 million and ~~$4.0~~$5.4 million in the three and nine months ended September 30, 2022, compared to $1.6 million and $4.6 million in the three and ~~six~~nine months ended ~~June 30, 2022, compared to $1.7 million and $3.1 million in the three and six months ended June~~September 30, 2021. These costs ~~were~~were incurred as part of the purchase accounting adjustments for recent acquisitions.

(3) To exclude the effect of purchase accounting adjustments for inventory step up amortization of ~~$0.6 million~~$0.6 million and ~~$1.2~~$1.7 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, compared to $0.1 million and ~~$0.2~~$0.3 million in the three and ~~six~~nine months ended ~~June~~September 30, 2021.

(4) Represents income tax expense utilizing an estimated effective tax rate that adjusts for non-GAAP measures including: acquisition related, non-recurring and extraordinary costs (excluding items which are not deductible for ~~tax~~tax of $0 and $0.1 million expense for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, compared to ~~$40 thousand~~$0.7 million benefit and ~~$0.1~~$0.6 million benefit for the three and ~~six~~nine months ended ~~June~~September 30, 2021, respectively), amortization of acquired intangibles, purchase accounting adjustments, amortization of debt discount and issuance costs, and stock-based compensation. This incorporates the discrete tax ~~expense~~ related to stock-based compensation of ~~$0.1~~$0.2 million expense and ~~benefits of $0.5~~ $0.3 million benefit for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, compared to benefits of ~~$0.6~~$0.7 million and ~~$1.0~~$1.7 million for the three and ~~six~~nine months ended ~~June~~September 30, 2021, respectively. This also includes the tax benefits related to R&D tax credit of ~~$0.2~~ $0.1 million and ~~$1.0~~$1.1 million for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively, compared to $0 for each of the three and ~~six months~~nine ended ~~June~~September 30, 2021 respectively. Adjusted effective ~~tax~~tax rates are approximately 25% for both periods presented.

~~-41-~~

Impact of Inflation

In recent years, inflation has not had a significant impact on our operations. Refer to Impact of COVID-19 Pandemic and Current Economic Environment section included within Item 2. Management's Discussion and Analysis of this Form 10-Q.

-40-

Analysis by Segment

The North America segment includes sales and costs from the United States, Canada and Mexico. The International segment includes sales and costs from Australia, France, Germany, Italy, Malaysia, Spain, and Switzerland.

The North America segment represented approximately ~~63.2%~~65.6% and ~~60.5%~~62.1% of our revenue and the International segment represented approximately ~~36.8%~~34.4% and ~~39.5%~~37.9% of our revenue for the three and ~~six~~nine months ended ~~June~~September 30, 2022, respectively.

The following sections and tables set forth, for the periods indicated, certain data derived from our unaudited Condensed Consolidated Statements Loss (in thousands).

North America Segment


		Three Months Ended June 30,						Change				Six Months Ended June 30,						Change					Three Months Ended September 30,						Change				Nine Months Ended September 30,						Change
		2022			2021			Dollar Change		% Change		2022			2021			Dollar Change		% Change			2022			2021			Dollar Change		% Change		2022			2021			Dollar Change		% Change
Point of Care laboratory:	Point of Care laboratory:	$	23,880		$	22,778		$	1,102	4.8	%	$	47,165		$	42,718		$	4,447	10.4	%	Point of Care laboratory:	$	23,341		$	21,241		$	2,100	9.9	%	$	70,506		$	63,959		$	6,547	10.2	%
Instruments & Other	Instruments & Other	3,544			3,482			62		1.8	%	8,191			6,470			1,721		26.6	%	Instruments & Other	3,630			3,547			83		2.3	%	11,821			10,017			1,804		18.0	%
Consumables	Consumables	20,336			19,296			1,040		5.4	%	38,974			36,248			2,726		7.5	%	Consumables	19,711			17,694			2,017		11.4	%	58,685			53,942			4,743		8.8	%
Point of Care imaging & informatics	Point of Care imaging & informatics	5,902			7,101			(1,199)		(16.9)	%	11,953			13,789			(1,836)		(13.3)	%	Point of Care imaging & informatics	7,688			7,433			255		3.4	%	19,641			21,222			(1,581)		(7.4)	%
PVD	PVD	6,839			6,210			629		10.1	%	11,415			13,074			(1,659)		(12.7)	%	PVD	5,343			4,297			1,046		24.3	%	16,758			17,370			(612)		(3.5)	%
OVP	OVP	4,282			4,444			(162)		(3.6)	%	7,745			8,225			(480)		(5.8)	%	OVP	3,957			4,838			(881)		(18.2)	%	11,702			13,063			(1,361)		(10.4)	%
Total North America revenue	Total North America revenue	$	40,903		$	40,533		$	370	0.9	%	$	78,278		$	77,806		$	472	0.6	%	Total North America revenue	$	40,329		$	37,809		$	2,520	6.7	%	$	118,607		$	115,614		$	2,993	2.6	%
North America Gross Profit	North America Gross Profit	$	18,795		$	19,422		$	(627)	(3.2)	%	$	36,704		$	36,931		$	(227)	(0.6)	%	North America Gross Profit	$	18,745		$	17,775		$	970	5.5	%	$	55,449		$	54,706		$	743	1.4	%
North America Gross Margin	North America Gross Margin	46.0		%	47.9		%					46.9		%	47.5		%					North America Gross Margin	46.5		%	47.0		%					46.8		%	47.3		%
North America Operating (Loss) Income		$	(4,502)		$	130		$	(4,632)	(3,563.1)	%	$	(16,812)		$	1,160		$	(17,972)	(1,549.3)	%
North America Operating Income (Loss)																						North America Operating Income (Loss)	$	885		$	(1,645)		$	2,530	NM		$	(15,927)		$	(484)		$	(15,443)	NM
North America Operating Margin	North America Operating Margin	(11.0)		%	0.3		%					(21.5)		%	1.5		%					North America Operating Margin	2.2		%	(4.4)		%					(13.4)		%	(0.4)		%

~~-42-~~-41-

North America segment revenue increased ~~0.9%~~6.7% to ~~$40.9~~$40.3 million for the three months ended ~~June~~September 30, 2022, compared to ~~$40.5~~$37.8 million for the three months ended ~~June~~September 30, 2021. The ~~$0.4~~$2.5 million increase was driven by a ~~5.4%~~11.4% increase in POC laboratory consumables, mostly driven by price favorability, and a ~~10.1%~~24.3% increase in PVD primarily as a result of timing of raw materials for the production of Tri-Heart. This is ~~mostly~~partially offset by lower ~~POC imaging & informatics~~OVP sales of ~~(16.9)%.~~ 18.2%, primarily driven by timing. North America segment revenue increased ~~0.6%~~2.6% to ~~$78.3~~$118.6 million for the ~~six~~nine months ended ~~June~~September 30, 2022 compared to $~~77.8~~115.6 million for the ~~six~~nine months ended ~~June~~September 30, 2021. The ~~$0.5~~$3.0 million increase ~~was~~was driven by a ~~10.4%~~10.2% increase in POC laboratory instruments and consumables, in part driven by introduction of Element AIM, which was not present in the prior year period, as well as increased capital lease placements and favorable price on consumables due to annual price escalators. This is ~~mostly offset~~partially offset by ~~a decline in PVD, partially as a result of decreased demand for the production of Tri-Heart, and~~ lower POC imaging & informatics sales of ~~(13.3)%.~~7.4% and lower OVP sales of 10.4%, partially due to timing.

Gross profit for the North America segment was ~~$18.8~~$18.7 million compared to ~~$19.4~~$17.8 million for the three months ended ~~June~~September 30, 2022 and 2021, respectively. Gross margin was ~~46.0%~~46.5% for the three months ended ~~June~~September 30, 2022, compared to ~~47.9%~~47.0% in the three months ended ~~June~~September 30, 2021. The ~~decrease~~increase in gross profit ~~and~~was driven by increased revenue, while the decrease in gross margin was driven by unfavorable product mix primarily related to our imaging product line as well as the impact of ~~lower~~low margin Element AIM instrument placements, partially offset by higher consumable sales and ~~increased idle plant costs in our OVP product line.~~pricing. Gross profit was ~~$36.7~~$55.4 million for ~~six~~nine months ended ~~June~~September 30, 2022 compared to ~~$36.9~~$54.7 million for the ~~six~~nine months ended ~~June~~September 30, 2021. Gross margin was ~~46.9%~~46.8% for the ~~six~~nine months ended ~~June~~September 30, 2022, compared to ~~47.5%~~47.3% for the ~~six~~nine months ended ~~June~~September 30, 2021. The ~~decrease~~increase in gross profit ~~and~~was driven by increased revenue while the decrease in gross margin was driven by unfavorable product mix primarily related to low margin Element AIM instrument placements in the ~~impact of lower sales~~current period and ~~increased idle plant costs in~~product mix within our OVP product line, ~~and the impact of low margin Element AIM and pathology placements,~~ partially offset by higher consumable margins.

North America had $0.9 million operating income and $15.9 million operating loss ~~was $4.5~~in the three and nine months ended September 30, 2022, compared to operating loss of $1.6 million and ~~$16.8~~$0.5 million in the three and ~~six~~nine months ended ~~June 30, 2022, compared to operating income of $0.1 million and $1.2 million in three and six months ended June~~September 30, 2021. The income in the three months ended September 30, 2022 is driven by increased revenue and gross profit, as well as lower operating costs, primarily driven by lower stock-based compensation. The loss in the ~~current year periods~~nine months ended September 30, 2022 is ~~driven by~~due to increased operating expenses, primarily due to higher acquisition related costs, non-recurring items and extraordinary charges not indicative of ongoing operations including a $3.5 million provision for credit losses on a convertible note receivable, ~~in the second quarter of 2022,~~ a $10.0 million licensing payment ~~in the first quarter of 2022,~~and higher cash-based compensation expenses, partially offset by increased revenue and gross profit as well as lower ~~gross profit.~~stock-based compensation.

~~-43-~~-42-

International Segment


		Three Months Ended June 30,						Change				Six Months Ended June 30,						Change					Three Months Ended September 30,						Change				Nine Months Ended September 30,						Change
		2022			2021			Dollar Change		% Change		2022			2021			Dollar Change		% Change			2022			2021			Dollar Change		% Change		2022			2021			Dollar Change		% Change
Point of Care laboratory:	Point of Care laboratory:	$	14,269		$	15,922		$	(1,653)	(10.4)	%	$	29,749		$	31,160		$	(1,411)	(4.5)	%	Point of Care laboratory:	$	13,079		$	15,023		$	(1,944)	(12.9)	%	$	42,828		$	46,184		$	(3,356)	(7.3)	%
Instruments & Other	Instruments & Other	3,838			3,987			(149)		(3.7)	%	7,570			7,001			569		8.1	%	Instruments & Other	3,698			3,800			(102)		(2.7)	%	11,268			10,801			467		4.3	%
Consumables	Consumables	10,431			11,935			(1,504)		(12.6)	%	22,179			24,159			(1,980)		(8.2)	%	Consumables	9,381			11,223			(1,842)		(16.4)	%	31,560			35,383			(3,823)		(10.8)	%
Point of Care imaging & informatics	Point of Care imaging & informatics	8,644			7,277			1,367		18.8	%	19,606			13,935			5,671		40.7	%	Point of Care imaging & informatics	7,243			5,849			1,394		23.8	%	26,849			19,783			7,066		35.7	%
PVD	PVD	861			1,196			(335)		(28.0)	%	1,844			2,530			(686)		(27.1)	%	PVD	841			1,559			(718)		(46.1)	%	2,685			4,090			(1,405)		(34.4)	%
Total International revenue	Total International revenue	$	23,774		$	24,395		$	(621)	(2.5)	%	$	51,199		$	47,625		$	3,574	7.5	%	Total International revenue	$	21,163		$	22,431		$	(1,268)	(5.7)	%	$	72,362		$	70,057		$	2,305	3.3	%
International Gross Profit	International Gross Profit	$	8,533		$	7,850		$	683	8.7	%	$	19,768		$	15,811		$	3,957	25.0	%	International Gross Profit	$	8,131		$	7,469		$	662	8.9	%	$	27,899		$	23,280		$	4,619	19.8	%
International Gross Margin	International Gross Margin	35.9		%	32.2		%					38.6		%	33.2		%					International Gross Margin	38.4		%	33.3		%					38.6		%	33.2		%
International Operating Loss	International Operating Loss	$	(1,040)		$	(824)		$	(216)	(26.2)	%	$	(186)		$	(838)		$	652	77.8	%	International Operating Loss	$	(1,556)		$	(788)		$	(768)	(97.5)	%	$	(1,742)		$	(1,627)		$	(115)	(7.1)	%
International Operating Margin	International Operating Margin	(4.4)		%	(3.4)		%					(0.4)		%	(1.8)		%					International Operating Margin	(7.4)		%	(3.5)		%					(2.4)		%	(2.3)		%

International segment revenue was ~~$23.8~~$21.2 million compared to ~~$24.4~~$22.4 million for the three months ended ~~June~~September 30, 2022 and 2021, respectively. The decrease is driven by unfavorable foreign exchange impact of ~~$2.7~~$2.9 million, partially offset by the sales from the acquisition of VetZ within POC imaging & informatics. International segment revenue was ~~$51.2~~$72.4 million compared to ~~$47.6~~$70.1 million for the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021, respectively. The increase for the ~~six~~nine months ended ~~June~~September 30, 2022 is primarily due to a ~~$5.7~~$7.1 million increase in sales in POC imaging & informatics, which includes the acquisition of VetZ, partially offset by unfavorable foreign exchange impact of ~~$4.4~~$7.3 million.

Gross profit for the International segment was ~~$8.5~~$8.1 million compared to ~~$7.9~~$7.5 million for the three months ended ~~June~~September 30, 2022 and 2021, respectively. Gross profit for the International segment was $~~19.8~~27.9 million compared to $~~15.8~~23.3 million for the ~~six~~nine months ended ~~June~~September 30, 2022 and 2021, respectively. Gross margin for the International segment was ~~35.9%~~38.4% for the three months ended ~~June~~September 30, 2022 compared to ~~32.2%~~33.3% for the three months ended ~~June~~September 30, 2021. Gross margin for the International segment was 38.6% for the ~~six~~nine months ended ~~June~~September 30, 2022, compared to 33.2% for the ~~six~~nine months ended ~~June~~September 30, 2021. The increase in gross profit and gross margin for both periods is driven by increased revenue, excluding foreign exchange impacts, as well as favorable product mix, particularly within POC laboratory consumables. The acquisition of VetZ also favorably impacted gross margin.

-43-

International segment operating loss was ~~$1.0~~$1.6 million for the three months ended ~~June~~September 30, 2022, compared to $0.8 million for the three months ended ~~June~~September 30, 2021. International segment operating loss was ~~$0.2~~$1.7 million for the ~~six~~nine months ended ~~June~~September 30, 2022, compared to $~~0.8~~1.6 million for the ~~six~~nine months ended ~~June~~September 30, 2021. The increased operating loss for the three months ended ~~June~~September 30, 2022 is driven by increased operating expenses for the development of new technology related to the acquisition of VetZ; partially offset by higher gross profit. The ~~decreased~~increased operating loss for ~~six~~nine months ended ~~June~~September 30, 2022 is primarily driven ~~by higher revenue and gross profit, partially offset~~ by increased operating expenses for the development of new technology related to the acquisition of ~~VetZ.~~VetZ, partially offset by increased revenue and gross profit.

~~-44-~~

Liquidity, Capital Resources and Financial Condition

We believe that adequate liquidity and cash generation is important to the execution of our strategic initiatives. Our ability to fund our operations, acquisitions, capital expenditures, and product development efforts may depend on our ability to access other forms of capital as well as our ability to generate cash from operating activities, which is subject to future operating performance, as well as general economic, financial, competitive, legislative, regulatory, and other conditions, some of which may be beyond our control, including but not limited to effects of the COVID-19 pandemic. Our primary source of liquidity is our ~~availabl~~eavailable cash of ~~$171.9~~$161.1 million.

-44-

A summary of our cash from operating, investing and financing activities is as follows (in thousands):


		Six Months Ended June 30,				Change					Nine Months Ended September 30,				Change
		2022		2021		Dollar Change		% Change			2022		2021		Dollar Change		% Change
Net cash (used in) provided by operating activities	Net cash (used in) provided by operating activities	$	(16,614)	$	7,154	$	(23,768)	(332.2)	%	Net cash (used in) provided by operating activities	$	(18,651)	$	5,272	$	(23,923)	NM
Net cash used in investing activities	Net cash used in investing activities	(30,602)		(13,387)		(17,215)		(128.6)	%	Net cash used in investing activities	(35,256)		(34,596)		(660)		(1.9)	%
Net cash (used in) provided by financing activities	Net cash (used in) provided by financing activities	(2,871)		165,299		(168,170)		(101.7)	%	Net cash (used in) provided by financing activities	(4,927)		166,132		(171,059)		NM
Foreign exchange effect on cash and cash equivalents	Foreign exchange effect on cash and cash equivalents	(1,559)		(247)		(1,312)		(531.2)	%	Foreign exchange effect on cash and cash equivalents	(3,666)		(242)		(3,424)		(1,414.9)	%
(Decrease) increase in cash and cash equivalents	(Decrease) increase in cash and cash equivalents	(51,646)		158,819		(210,465)		(132.5)	%	(Decrease) increase in cash and cash equivalents	(62,500)		136,566		(199,066)		NM
Cash and cash equivalents, beginning of the period	Cash and cash equivalents, beginning of the period	223,574		86,334		137,240		159.0	%	Cash and cash equivalents, beginning of the period	223,574		86,334		137,240		159.0	%
Cash and cash equivalents, end of the period	Cash and cash equivalents, end of the period	$	171,928	$	245,153	$	(73,225)	(29.9)	%	Cash and cash equivalents, end of the period	$	161,074	$	222,900	$	(61,826)	(27.7)	%

For the ~~six~~nine months ended ~~June~~September 30, 2022 and ~~June~~September 30, 2021, cash flow (used in) provided by operations was ~~$(16.6)~~$(18.7) million and ~~$7.2~~$5.3 million, respectively, which was primarily the result of (in thousands):


		Six Months Ended June 30,				Change					Nine Months Ended September 30,				Change
		2022		2021		Dollar Change		% Change			2022		2021		Dollar Change		% Change
Net (loss) income		$	(15,232)	$	1,304	$	(16,536)	(1,268.1)	%
Net loss										Net loss	$	(15,668)	$	(594)	$	(15,074)	(2,537.7)	%
Non cash expenses and other adjustments	Non cash expenses and other adjustments	18,753		15,225		3,528		23.2	%	Non cash expenses and other adjustments	25,565		23,682		1,883		8.0	%
Change in accounts receivable	Change in accounts receivable	(43)		3,046		(3,089)		(101.4)	%	Change in accounts receivable	801		5,504		(4,703)		(85.4)	%
Change in inventories, net	Change in inventories, net	(9,145)		(4,080)		(5,065)		(124.1)	%	Change in inventories, net	(12,710)		(9,286)		(3,424)		(36.9)	%
Change in lease receivables	Change in lease receivables	(3,494)		(2,196)		(1,298)		(59.1)	%	Change in lease receivables	(5,152)		(3,528)		(1,624)		(46.0)	%
Change in other assets	Change in other assets	296		(2,208)		2,504		113.4	%	Change in other assets	(710)		(3,357)		2,647		78.9	%
Change in accounts payable	Change in accounts payable	(2,913)		(334)		(2,579)		(772.2)	%	Change in accounts payable	268		(2,913)		3,181		NM
Change in other liabilities	Change in other liabilities	(4,836)		(3,603)		(1,233)		(34.2)	%	Change in other liabilities	(11,045)		(4,236)		(6,809)		(160.7)	%
Net cash (used in) provided by operating activities	Net cash (used in) provided by operating activities	$	(16,614)	$	7,154	$	(23,768)	NM		Net cash (used in) provided by operating activities	$	(18,651)	$	5,272	$	(23,923)	NM

-45-

For the ~~six~~nine months ended ~~June~~September 30, 2022 and ~~June~~September 30, 2021, cash flow used in investing activities was ~~$30.6~~$35.3 million and ~~$13.4~~$34.6 million, respectively, which was primarily used for (in thousands):


		Six Months Ended June 30,				Change					Nine Months Ended September 30,				Change
		2022		2021		Dollar Change		% Change			2022		2021		Dollar Change		% Change
Acquisition of Biotech										Acquisition of Biotech	$	—	$	(16,250)	$	16,250	NM
Acquisition of VetZ, net of cash acquired	Acquisition of VetZ, net of cash acquired	$	(29,509)	$	—	$	(29,509)	NM		Acquisition of VetZ, net of cash acquired	(28,956)		—		(28,956)		NM
Acquisition of Lacuna, net of cash acquired	Acquisition of Lacuna, net of cash acquired	—		(3,882)		3,882		NM		Acquisition of Lacuna, net of cash acquired	—		(3,882)		3,882		NM
Acquisition of BiEssA, net of cash acquired										Acquisition of BiEssA, net of cash acquired	—		(4,513)		4,513		NM
Promissory note receivable issuance	Promissory note receivable issuance	—		(9,000)		9,000		NM		Promissory note receivable issuance	(4,700)		(9,000)		4,300		47.8	%

Capital expenditures		(1,093)		(546)		(547)		(100.2)	%
Purchases of property and equipment										Purchases of property and equipment	(1,600)		(993)		(607)		(61.1)	%
Proceeds from disposition of property and equipment	Proceeds from disposition of property and equipment	—		41		(41)		NM		Proceeds from disposition of property and equipment	—		42		(42)		NM
Net cash used in investing activities	Net cash used in investing activities	$	(30,602)	$	(13,387)	$	(17,215)	(128.6)	%	Net cash used in investing activities	$	(35,256)	$	(34,596)	$	(660)	(1.9)	%

For the ~~six~~nine months ended ~~June~~September 30, 2022 and ~~June~~September 30, 2021, cash flow (used in) provided by financing activities was $~~(2.9)~~(4.9) million and ~~$165.3~~$166.1 million, respectively, which was the result of (in thousands):


		Six Months Ended June 30,				Change					Nine Months Ended September 30,				Change
		2022		2021		Dollar Change		% Change			2022		2021		Dollar Change		% Change
Payment of preferred stock issuance costs	Payment of preferred stock issuance costs	$	—	$	(314)	$	314	NM		Payment of preferred stock issuance costs	$	—	$	(314)	$	314	NM
Proceeds from issuance of common stock	Proceeds from issuance of common stock	2,245		167,198		(164,953)		(98.7)	%	Proceeds from issuance of common stock	2,840		168,770		(165,930)		(98.3)	%

Notes payable										Notes payable	(2,385)		—		(2,385)		NM
Payments for taxes related to shares withheld for employee taxes	Payments for taxes related to shares withheld for employee taxes	(5,001)		(932)		(4,069)		(436.6)	%	Payments for taxes related to shares withheld for employee taxes	(5,224)		(1,503)		(3,721)		(247.6)	%
Repayments of other debt	Repayments of other debt	(115)		(653)		538		82.4	%	Repayments of other debt	(158)		(821)		663		80.8	%
Net cash (used in) provided by financing activities	Net cash (used in) provided by financing activities	$	(2,871)	$	165,299	$	(168,170)	N/M		Net cash (used in) provided by financing activities	$	(4,927)	$	166,132	$	(171,059)	N/M

We believe that our cash, cash equivalents and marketable securities balances, as well as the cash flows generated by our operations, will be sufficient to satisfy our anticipated cash needs for working capital and capital expenditures, including selling and marketing team expansion, investment in key corporate functions, and product development initiatives, for at least the next 12 months. Our belief may prove to be incorrect, however, and we could utilize our available financial resources sooner than we currently expect. For example, we actively seek opportunities that are consistent with our strategic direction, which may require additional capital. Our future capital requirements and the adequacy of available funds will depend on many factors, including those set forth in Part I, Item 1A, "Risk Factors" in our Annual Report on Form 10-K for the year ended December 31, 2021. We may seek additional equity or debt financing in order to meet these future capital requirements, even in the absence of any acquisitions. In the event that additional financing is required from outside sources, we may not be able to raise it on terms acceptable to us, or at all. If we are unable to raise additional capital when desired, our business, results of operations and financial condition would be adversely affected.

-46-

Effect of currency translation on cash

Net effect of foreign currency translations on cash was a ~~$1.6~~ $3.7 million neg~~negative~~ ative impact for the ~~six~~nine months ended ~~June~~September 30, 2022 and a $0.2 million negative ~~impact~~impact for the ~~six~~nine months ended ~~June~~September 30, 2021. These effects are related to changes in exchange rates between the U.S. Dollar and the Swiss Franc, Euro, Australian Dollar, Canadian Dollar, and Malaysian Ringgit, which are the functional currencies of our subsidiaries.

~~-46-~~

Off-Balance Sheet Arrangements and Contractual Obligations

We have no off-balance sheet ~~arrangements or~~arrangements. Refer to Note 4 for discussion of our variable interest ~~entities.~~entity.

Purchase Obligations

Purchase obligations represent contractual agreements to purchase goods or services that are legally binding; specify a fixed, minimum or range of quantities; specify a fixed, minimum, variable, or indexed price provision; and specify approximate timing of the transaction. As of ~~June~~September 30, 2022, the Company had contractual purchase obligations for inventory purchases through 2030 in the aggregate amount of ~~$97.2~~$105.0 million. Refer to Note 6, Leases in our Condensed Consolidated Financial Statements included in Part I, Item 1 of this Form 10-Q for a summary of lease obligations.

Critical Accounting Policies and Estimates

Our accounting policies are described in our audited Consolidated Financial Statements and Notes thereto contained in our Annual Report on Form 10-K for the year ended December 31, 2021, other than the recently adopted accounting pronouncements described in Note 1. Operations and Summary of Significant Accounting Policies in our Condensed Consolidated Financial Statements included in Part I, Item 1 of this Form 10-Q, have not changed significantly since such filing.

Item 3. Quantitative and Qualitative Disclosures about Market Risk

For quantitative and qualitative disclosures about other market risk affecting us, see the section under the heading “Part II, Item 7A. Quantitative and Qualitative Disclosures About Market Risk” of our Annual Report on Form 10-K for the year ended December 31, 2021, which is incorporated by reference herein. As of the date of this Quarterly Report on Form 10-Q, there have been no material changes to the market risks described in our Annual Report on Form 10-K for the year ended December 31, 2021.

Item 4. Controls and Procedures

Evaluation of Disclosure Controls and Procedures

Our management, with the participation of our principal executive officer and our principal financial officer, evaluated the effectiveness of our disclosure controls and procedures, as defined by Rule 13a-15(e) of the Exchange Act, as of the end of the period covered by this Quarterly Report on Form 10-Q. Based on this evaluation, our principal executive officer and principal financial officer have concluded that our disclosure controls and procedures were effective as of the end of such period to provide reasonable assurance that information we are required to disclose in reports that we file or submit under the Exchange Act is recorded, processed, summarized and reported within the time periods specified in the SEC's rules and forms and that such information is accumulated and communicated to our management, including our principal executive officer and principal financial officer, as appropriate, to allow timely decisions regarding required disclosure.

-47-

Changes in Internal Control over Financial Reporting

There has been no change in our internal control over financial reporting during our most recent fiscal quarter that has materially affected, or is reasonably likely to materially affect, our internal control over financial reporting. Our process for evaluating controls and procedures is continuous and encompasses constant improvement of the design and effectiveness of established controls and procedures.

~~-47-~~

PART II. OTHER INFORMATION

Item 1. Legal Proceedings

As of ~~June~~September 30, 2022, we were not a party to any legal proceedings that are expected, individually or in the aggregate, to have a material adverse effect on our business, financial condition or operating results.

Item 1A.Risk Factors

There have been no material changes to the risk factors disclosed in Item 1A. Risk Factors in Part I of our Annual Report on Form 10-K for the year ended December 31, 2021.

Item 2. Unregistered Sales of Equity Securities and Use of Proceeds

The following table sets forth information about our purchases of our outstanding Public Common Stock during the quarter ended ~~June~~September 30, 2022:

Period Total Number of Shares Purchased (1) Average Price Paid per Share (1) Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs Approximate Dollar Value of Shares that May Yet be Purchased Under Plans or Programs
April 2022 — $ — — $ —
May 2022 — $ — — $ —
June 2022 398 $ 99.71 — $ —
398 $ 99.71 — $ —
(1) Shares of Public Common Stock we purchased between April 1, 2022 and June 30, 2022 were solely for the cancellation of shares of stock withheld for related tax obligations.


Period	Total Number of Shares Purchased (1)	Average Price Paid per Share (1)		Total Number of Shares Purchased as Part of Publicly Announced Plans or Programs	Approximate Dollar Value of Shares that May Yet be Purchased Under Plans or Programs
July 2022	—	$	—	—	$	—
August 2022	1,983	$	92.95	—	$	—
September 2022	417	$	77.50	—	$	—
	2,400	$	90.27	—	$	—

(1) Shares of Public Common Stock we purchased between July 1, 2022 and September 30, 2022 were solely for the cancellation of shares of stock withheld for related tax obligations.

-48-

Item 6. Exhibits

Exhibit Number
Notes

Description of Document
2.1#++ (1)
Agreement regarding the sale and purchase of the sole share in scil animal care company GmbH among Registrant, Heska GmbH, Covetrus Animal Health Holdings Limited and Covetrus, Inc. dated January 14, 2020.
2.2# (2)
Amendment Agreement dated April 1, 2020 regarding the agreement on the sale and purchase of the sole share in scil animal care company GmbH.
2.3#++ (11)
Sale and Purchase Agreement dated November 1, 2021 regarding Veterinärmedizinisches Dienstleistungszentrum (VetZ) GmbH Online-Dienstleistungen Für Tierärzte among Registrant, Heska GmbH, F2 Beteiligungs GmbH & Co. KG, F3P GmbH, Mr. Ingo Fraedrich, and Mr. Thomas Fraedrich.
3.1 (3)
Restated Certificate of Incorporation of the Registrant.
3.2 (3)
Certificate of Amendment to Restated Certificate of Incorporation of Registrant.
3.3 (3)
Certificate of Amendment to the Restated Certificate of Incorporation, as amended, of Registrant.
3.4 (4)
Certificate of Amendment to the Restated Certificate of Incorporation, as amended, of Registrant.
3.5 (5)
Certificate of Amendment to the Restated Certificate of Incorporation, as amended, of Registrant.
3.6 (6)
Certificate of Amendment to the Restated Certificate of Incorporation, as amended, of Registrant.
3.7 (7)
Certificate of Amendment to the Restated Certificate of Incorporation, as amended, of Registrant.
3.8 (8)
Certificate of Amendment to the Restated Certificate of Incorporation, as amended, of Registrant.
3.9 (11)
Certificate of Amendment to the Restated Certificate of Incorporation, as amended, of Registrant.
3.10 (9)
Certificate of Designation of Preferences, Rights and Limitations of Series X Convertible Preferred Stock.
3.11 (10)
Amended and Restated Bylaws of the Registrant, as amended.
10.1**
Amendment to Heska Corporation Equity Incentive Plan, effective May 4, 2022.
31.1
Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended.
31.2
Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended.
32.1 *
Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS XBRL Instance Document.
101.SCH XBRL Taxonomy Extension Schema Document.
101.CAL XBRL Taxonomy Extension Calculation Linkbase Document.
101.DEF XBRL Taxonomy Extension Definition Linkbase Document.
101.PRE XBRL Taxonomy Extension Presentation Linkbase Document.
101.LAB XBRL Taxonomy Extension Label Linkbase Document.
104.0 Cover Page Interactive Data File (embedded within the Inline XBRL document contained in Exhibit 101)


Exhibit Number	Notes	Description of Document
2.1#++	(1)	Agreement regarding the sale and purchase of the sole share in scil animal care company GmbH among Registrant, Heska GmbH, Covetrus Animal Health Holdings Limited and Covetrus, Inc. dated January 14, 2020.
2.2#	(2)	Amendment Agreement dated April 1, 2020 regarding the agreement on the sale and purchase of the sole share in scil animal care company GmbH.
2.3#++	(11)	Sale and Purchase Agreement dated November 1, 2021 regarding Veterinärmedizinisches Dienstleistungszentrum (VetZ) GmbH Online-Dienstleistungen Für Tierärzte among Registrant, Heska GmbH, F2 Beteiligungs GmbH & Co. KG, F3P GmbH, Mr. Ingo Fraedrich, and Mr. Thomas Fraedrich.
2.4#++		Agreement and Plan of Merger dated September 9, 2022 by and among Heska Corporation, Mbio Merger Sub, Inc., Mbio Diagnostics, Inc. and Shareholder Representative Services LLC
2.5#		Amendment No. 1 to Agreement and Plan of Merger dated October 24, 2022 by and among Heska Corporation, Mbio Merger Sub, Inc., Mbio Diagnostics, Inc. and Shareholder Representative Services LLC
3.1	(3)	Restated Certificate of Incorporation of the Registrant.
3.2	(3)	Certificate of Amendment to Restated Certificate of Incorporation of Registrant.
3.3	(3)	Certificate of Amendment to the Restated Certificate of Incorporation, as amended, of Registrant.
3.4	(4)	Certificate of Amendment to the Restated Certificate of Incorporation, as amended, of Registrant.
3.5	(5)	Certificate of Amendment to the Restated Certificate of Incorporation, as amended, of Registrant.
3.6	(6)	Certificate of Amendment to the Restated Certificate of Incorporation, as amended, of Registrant.
3.7	(7)	Certificate of Amendment to the Restated Certificate of Incorporation, as amended, of Registrant.
3.8	(8)	Certificate of Amendment to the Restated Certificate of Incorporation, as amended, of Registrant.
3.9	(11)	Certificate of Amendment to the Restated Certificate of Incorporation, as amended, of Registrant.
3.10	(9)	Certificate of Designation of Preferences, Rights and Limitations of Series X Convertible Preferred Stock.
3.11	(10)	Amended and Restated Bylaws of the Registrant, as amended.
31.1		Certification of Chief Executive Officer Pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended.
31.2		Certification of Chief Financial Officer Pursuant to Rule 13a-14(a) and Rule 15d-14(a) of the Securities Exchange Act of 1934, as amended.
32.1	*	Certification of Chief Executive Officer and Chief Financial Officer Pursuant to 18 U.S.C. 1350, as adopted pursuant to Section 906 of the Sarbanes-Oxley Act of 2002.
101.INS		XBRL Instance Document.
101.SCH		XBRL Taxonomy Extension Schema Document.

-49-

101.CAL

XBRL Taxonomy Extension Calculation Linkbase Document.

101.DEF

XBRL Taxonomy Extension Definition Linkbase Document.

101.PRE

XBRL Taxonomy Extension Presentation Linkbase Document.

101.LAB

XBRL Taxonomy Extension Label Linkbase Document.

104.0

Cover Page Interactive Data File (embedded within the Inline XBRL document contained in Exhibit 101)


Notes
*			Furnished and not filed herewith.
**			Indicates management contract or compensatory plan or arrangement.
++			Certain confidential information contained in this exhibit has been omitted because it is both (i) not material and (ii) would be competitively harmful if publicly disclosed.
#			Certain personally identifiable information has been omitted from this exhibit pursuant to Item 601(a)(6) under Regulation S-K.
(1)			Filed with the Registrant's Form 10-K for the year ended December 31, 2019.
(2)			Filed with the Registrant's Form 8-K on April 1, 2020.
(3)			Filed with the Registrant's Form 10-K for the year ended December 31, 2012.
(4)			Filed with the Registrant's Form 10-K for the year ended December 31, 2016.
(5)			Filed with the Registrant's Form 10-Q for the quarter ended March 31, 2017.
(6)			Filed with the Registrant's Form 8-K on May 9, 2018.
(7)			Filed with the Registrant's Form 10-Q for the quarter ended June 30, 2019.
(8)			Filed with the Registrant’s Form 10-Q for the quarter ended March 31, 2020.
(9)			Filed with the Registrant’s Form 8-K on April 1, 2020.
(10)			Filed with the Registrant's Form 10-Q for the quarter ended June 30, 2019.
(11)			Filed with the Registrant’s S-3 on February 16, 2022, File Number 333-262795.

-50-

SIGNATURES

Pursuant to the requirements of the Securities Exchange Act of 1934, the Registrant has duly caused this report to be signed on its behalf by the undersigned thereunto duly authorized on ~~August~~November 8, 2022.


			HESKA CORPORATION

			By: /s/ KEVIN S. WILSON Kevin S. Wilson Chief Executive Officer and President (Principal Executive Officer)
			By: /s/ CATHERINE GRASSMAN Catherine Grassman Executive Vice President, Chief Financial Officer (Principal Financial and Accounting Officer)

-51-


Year Ending December 31,
2022 (remaining)	$	4,565
2023	8,472
2024	7,786
2025	7,733
2026	7,349
Thereafter	23,139
Total amortization related to finite-lived intangible assets	$	59,044
Intangible assets not subject to amortization	7,141
Net intangible assets	$	66,185


Three Months Ended June 30, 2022	North America			International			Total
Total revenue	$	40,903		$	23,774		$	64,677
Cost of revenue	22,108			15,241			37,349
Gross profit	$	18,795		$	8,533		$	27,328
Gross margin	46		%	36		%	42		%
Operating loss	$	(4,502)		$	(1,040)		$	(5,542)


Three Months Ended June 30, 2021	North America			International			Total
Total revenue	$	40,533		$	24,395		$	64,928
Cost of revenue	21,111			16,545			37,656
Gross profit	$	19,422		$	7,850		$	27,272
Gross margin	48		%	32		%	42		%
Operating income (loss)	$	130		$	(824)		$	(694)