NeoGenomics Reports Second Quarter 2025 Results
Second Quarter Revenue Increased 10% to
Clinical Revenue Grew 16%, 13% excluding Pathline;
Updates Full Year 2025 Guidance
Second Quarter 2025 Highlights As Compared To Second Quarter 2024 |
|
|
|
|
|
|
|
|
|
“In the second quarter clinical revenue increased by 16% driven by sequential improvement in AUP, a record quarter for volumes, and NGS growth of 23%,” said
“Looking ahead, we believe Neo will continue to perform as a double-digit revenue growth company, poised to capture additional market share,” continued
Second-Quarter Results
Consolidated revenue for the second quarter of 2025 was
Consolidated gross profit for the second quarter of 2025 was
Operating expenses for the second quarter of 2025 were
Net loss for the quarter increased
Adjusted EBITDA(1) for the second quarter of 2025 remained relatively flat at positive
Cash and cash equivalents and marketable securities totaled
Pathline, LLC Acquisition
On
2025 Financial Guidance (2)
The Company again revised its full-year 2025 guidance(2), as previously revised on
|
|
FY 2024 |
|
Previously Revised
|
|
Current
|
|
YOY % Change from
|
||||||
(in millions) |
|
Actual |
|
Low |
|
High |
|
Low |
|
High |
|
Low |
|
High |
Consolidated revenue |
|
|
|
|
|
|
|
|
|
|
|
9% |
|
10% |
Net loss |
|
|
|
|
|
|
|
|
|
|
|
47% |
|
37% |
Adjusted EBITDA |
|
|
|
|
|
|
|
|
|
|
|
3% |
|
10% |
____________________ |
(1) |
The Company has provided adjusted financial information that has not been prepared in accordance with GAAP, including Adjusted EBITDA, Adjusted Gross Profit Margin, Adjusted Net (Loss) Income, and Adjusted Diluted EPS. Each of these measures is defined in the section of this report entitled “Use of Non-GAAP Financial Measures.” See also the tables reconciling such measures to their closest GAAP equivalent. |
|
(2) |
The Company reserves the right to adjust this guidance at any time. Current and prospective investors are encouraged to perform their own due diligence before buying or selling any of the Company’s securities and are reminded that the foregoing estimates should not be construed as guarantees of future performance. |
Conference Call
The Company has scheduled a webcast and conference call to discuss its second quarter 2025 results on Tuesday,
About
We routinely post information that may be important to investors on our website at https://www.neogenomics.com.
Forward Looking Statements
This press release includes forward-looking statements. These forward-looking statements generally can be identified by the use of words such as “anticipate,” “expect,” “plan,” “could,” “would,” “may,” “will,” “believe,” “estimate,” “forecast,” “goal,” “project,” “guidance,” “plan,” “potential” and other words of similar meaning, although not all forward-looking statements include these words. These forward-looking statements address various matters, including statements regarding 2025 financial guidance, seasonality impacts, and long-range strategic objectives and initiatives set forth in the Company’s long-range plans.. Each forward-looking statement contained in this press release is subject to a number of risks and uncertainties that could cause actual results to differ materially from those expressed or implied by such statement. Applicable risks and uncertainties include, among others, the Company's ability to identify and implement appropriate financial and operational initiatives to improve performance, to assemble and maintain an effective executive team, to continue gaining new customers, offer new types of tests, integrate its acquisitions, manage the effects of seasonality, execute on its long-range strategic priorities, and otherwise implement its business plans, and the risks identified under the heading "Risk Factors" contained in the Company's Annual Report on Form 10-K for the year ended
We caution investors not to place undue reliance on the forward-looking statements contained in this press release. You are encouraged to read our filings with the
|
||||||
|
|
|
|
|
||
ASSETS |
|
|
|
|
||
Current assets |
|
|
|
|
||
Cash and cash equivalents |
|
$ |
154,723 |
|
$ |
367,012 |
Marketable securities, at fair value |
|
|
8,962 |
|
|
19,832 |
Accounts receivable, net |
|
|
153,125 |
|
|
150,540 |
Inventories |
|
|
34,171 |
|
|
26,748 |
Prepaid assets |
|
|
22,831 |
|
|
20,165 |
Other current assets |
|
|
9,785 |
|
|
11,722 |
Assets held for sale |
|
|
8,956 |
|
|
— |
Total current assets |
|
|
392,553 |
|
|
596,019 |
Property and equipment, net |
|
|
85,462 |
|
|
94,103 |
Operating lease right-of-use assets |
|
|
82,870 |
|
|
79,583 |
Intangible assets, net |
|
|
301,795 |
|
|
339,681 |
|
|
|
524,143 |
|
|
522,766 |
Other assets |
|
|
7,127 |
|
|
5,886 |
Total non-current assets |
|
|
1,001,397 |
|
|
1,042,019 |
Total assets |
|
$ |
1,393,950 |
|
$ |
1,638,038 |
|
|
|
|
|
||
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
||
Current liabilities |
|
|
|
|
||
Accounts payable and other current liabilities |
|
$ |
95,612 |
|
$ |
97,083 |
Current portion of operating lease liabilities |
|
|
4,052 |
|
|
3,381 |
Current portion of convertible senior notes, net |
|
|
— |
|
|
200,777 |
Liabilities held for sale |
|
|
456 |
|
|
— |
Total current liabilities |
|
|
100,120 |
|
|
301,241 |
Long-term liabilities |
|
|
|
|
||
Operating lease liabilities |
|
|
66,616 |
|
|
60,841 |
Convertible senior notes, net |
|
|
341,095 |
|
|
340,335 |
Deferred income tax liabilities, net |
|
|
19,976 |
|
|
21,510 |
Other long-term liabilities |
|
|
12,103 |
|
|
11,772 |
Total long-term liabilities |
|
|
439,790 |
|
|
434,458 |
Total liabilities |
|
$ |
539,910 |
|
$ |
735,699 |
Stockholders’ equity |
|
|
|
|
||
Total stockholders' equity |
|
$ |
854,040 |
|
$ |
902,339 |
Total liabilities and stockholders’ equity |
|
$ |
1,393,950 |
|
$ |
1,638,038 |
|
||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
NET REVENUE |
|
$ |
181,330 |
|
|
$ |
164,502 |
|
|
$ |
349,365 |
|
|
$ |
320,742 |
|
|
|
|
|
|
|
|
|
|
||||||||
COST OF REVENUE |
|
|
104,072 |
|
|
|
92,008 |
|
|
|
198,861 |
|
|
|
182,779 |
|
|
|
|
|
|
|
|
|
|
||||||||
GROSS PROFIT |
|
|
77,258 |
|
|
|
72,494 |
|
|
|
150,504 |
|
|
|
137,963 |
|
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
General and administrative |
|
|
71,747 |
|
|
|
63,328 |
|
|
|
139,954 |
|
|
|
129,125 |
|
Research and development |
|
|
9,023 |
|
|
|
7,886 |
|
|
|
19,204 |
|
|
|
15,506 |
|
Sales and marketing |
|
|
24,075 |
|
|
|
21,677 |
|
|
|
46,758 |
|
|
|
41,898 |
|
Restructuring charges |
|
|
— |
|
|
|
1,544 |
|
|
|
— |
|
|
|
3,942 |
|
Impairment charges |
|
|
20,041 |
|
|
|
— |
|
|
|
20,041 |
|
|
|
— |
|
Total operating expenses |
|
|
124,886 |
|
|
|
94,435 |
|
|
|
225,957 |
|
|
|
190,471 |
|
LOSS FROM OPERATIONS |
|
|
(47,628 |
) |
|
|
(21,941 |
) |
|
|
(75,453 |
) |
|
|
(52,508 |
) |
Interest income |
|
|
(2,263 |
) |
|
|
(4,592 |
) |
|
|
(5,984 |
) |
|
|
(9,426 |
) |
Interest expense |
|
|
933 |
|
|
|
1,666 |
|
|
|
2,551 |
|
|
|
3,351 |
|
Other (income) expense, net |
|
|
(482 |
) |
|
|
2 |
|
|
|
(547 |
) |
|
|
265 |
|
Loss before taxes |
|
|
(45,816 |
) |
|
|
(19,017 |
) |
|
|
(71,473 |
) |
|
|
(46,698 |
) |
Income tax benefit |
|
|
(724 |
) |
|
|
(375 |
) |
|
|
(458 |
) |
|
|
(995 |
) |
NET LOSS |
|
$ |
(45,092 |
) |
|
$ |
(18,642 |
) |
|
$ |
(71,015 |
) |
|
$ |
(45,703 |
) |
|
|
|
|
|
|
|
|
|
||||||||
NET LOSS PER SHARE |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
$ |
(0.35 |
) |
|
$ |
(0.15 |
) |
|
$ |
(0.56 |
) |
|
$ |
(0.36 |
) |
Diluted |
|
$ |
(0.35 |
) |
|
$ |
(0.15 |
) |
|
$ |
(0.56 |
) |
|
$ |
(0.36 |
) |
|
|
|
|
|
|
|
|
|
||||||||
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING |
|
|
|
|
|
|
|
|
||||||||
Basic |
|
|
127,949 |
|
|
|
126,405 |
|
|
|
127,664 |
|
|
|
126,257 |
|
Diluted |
|
|
127,949 |
|
|
|
126,405 |
|
|
|
127,664 |
|
|
|
126,257 |
|
|
||||||||
|
|
Six Months Ended |
||||||
|
|
2025 |
|
2024 |
||||
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
||||
Net loss |
|
$ |
(71,015 |
) |
|
$ |
(45,703 |
) |
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
||||
Depreciation |
|
|
18,506 |
|
|
|
19,651 |
|
Amortization of intangibles |
|
|
16,486 |
|
|
|
16,723 |
|
Stock-based compensation |
|
|
22,968 |
|
|
|
16,615 |
|
Non-cash operating lease expense |
|
|
3,353 |
|
|
|
4,793 |
|
Amortization of convertible debt discount and debt issue costs |
|
|
1,233 |
|
|
|
1,452 |
|
Impairment charges |
|
|
20,041 |
|
|
|
— |
|
Other impairment charges |
|
|
— |
|
|
|
333 |
|
Other adjustments |
|
|
(340 |
) |
|
|
159 |
|
Changes in assets and liabilities, net |
|
|
(16,229 |
) |
|
|
(26,046 |
) |
Net cash used in operating activities |
|
|
(4,997 |
) |
|
|
(12,023 |
) |
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
||||
Proceeds from maturities of marketable securities |
|
|
11,060 |
|
|
|
40,501 |
|
Purchases of property and equipment |
|
|
(10,823 |
) |
|
|
(18,663 |
) |
Business acquisition, net of cash acquired |
|
|
(5,991 |
) |
|
|
— |
|
Net cash (used in) provided by investing activities |
|
|
(5,754 |
) |
|
|
21,838 |
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
||||
Issuance of common stock, net |
|
|
(234 |
) |
|
|
2,782 |
|
Repayment of convertible debt |
|
|
(201,250 |
) |
|
|
— |
|
Net cash (used in) provided by financing activities |
|
|
(201,484 |
) |
|
|
2,782 |
|
Net change in cash and cash equivalents, including cash classified within current assets held for sale |
|
|
(212,235 |
) |
|
|
12,597 |
|
Less: net change in cash classified within current assets held for sale |
|
|
(54 |
) |
|
|
— |
|
Net change in cash and cash equivalents |
|
|
(212,289 |
) |
|
|
12,597 |
|
Cash and cash equivalents, beginning of period |
|
|
367,012 |
|
|
|
342,488 |
|
Cash and cash equivalents, end of period |
|
$ |
154,723 |
|
|
$ |
355,085 |
|
Use of Non-GAAP Financial Measures
In order to provide greater transparency regarding our operating performance, the financial results and financial guidance in this press release refer to certain non-GAAP financial measures that involve adjustments to GAAP results. Non-GAAP financial measures exclude certain income and/or expense items that management believes are not directly attributable to the Company’s core operating results and/or certain items that are inconsistent in amounts and frequency, making it difficult to perform a meaningful evaluation of our current or past operating performance. Management believes that the presentation of operating results using non-GAAP financial measures provides useful supplemental information to investors by facilitating the analysis of the Company’s core test-level operating results across reporting periods. These non-GAAP financial measures may also assist investors in evaluating future prospects. Management also uses non-GAAP financial measures for financial and operational decision making, planning and forecasting purposes and to manage the business. These non-GAAP financial measures do not replace the presentation of financial information in accordance with
Definitions of Non-GAAP Measures
Non-GAAP Adjusted EBITDA
“Adjusted EBITDA” is defined by
Non-GAAP Adjusted Cost of Revenue, Adjusted Gross Profit and Adjusted Gross Profit Margin
“Adjusted cost of revenue” is defined by
“Adjusted gross profit” is defined by
“Adjusted gross profit margin” is defined by
Non-GAAP Adjusted Net (Loss) Income
“Adjusted net (loss) income” is defined by
Non-GAAP Adjusted Diluted EPS
“Adjusted diluted EPS” is defined by
Reconciliation of GAAP Net Loss to Non-GAAP EBITDA and Adjusted EBITDA
|
||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
Net loss (GAAP) |
|
$ |
(45,092 |
) |
|
$ |
(18,642 |
) |
|
$ |
(71,015 |
) |
|
$ |
(45,703 |
) |
Adjustments to net loss: |
|
|
|
|
|
|
|
|
||||||||
Interest income |
|
|
(2,263 |
) |
|
|
(4,592 |
) |
|
|
(5,984 |
) |
|
|
(9,426 |
) |
Interest expense |
|
|
933 |
|
|
|
1,666 |
|
|
|
2,551 |
|
|
|
3,351 |
|
Income tax benefit |
|
|
(724 |
) |
|
|
(375 |
) |
|
|
(458 |
) |
|
|
(995 |
) |
Depreciation |
|
|
9,140 |
|
|
|
9,746 |
|
|
|
18,506 |
|
|
|
19,651 |
|
Amortization of intangibles |
|
|
8,124 |
|
|
|
8,361 |
|
|
|
16,486 |
|
|
|
16,723 |
|
EBITDA (non-GAAP) |
|
$ |
(29,882 |
) |
|
$ |
(3,836 |
) |
|
$ |
(39,914 |
) |
|
$ |
(16,399 |
) |
Further adjustments to EBITDA: |
|
|
|
|
|
|
|
|
||||||||
CEO transition costs(1) |
|
|
637 |
|
|
|
— |
|
|
|
2,831 |
|
|
|
— |
|
Acquisition and integration related expenses(2) |
|
|
3,204 |
|
|
|
— |
|
|
|
4,376 |
|
|
|
— |
|
Stock-based compensation expense |
|
|
12,215 |
|
|
|
8,841 |
|
|
|
22,968 |
|
|
|
16,615 |
|
Restructuring charges |
|
|
— |
|
|
|
1,544 |
|
|
|
— |
|
|
|
3,942 |
|
Impairment charges(3) |
|
|
20,041 |
|
|
|
— |
|
|
|
20,041 |
|
|
|
— |
|
IP litigation costs(4) |
|
|
4,460 |
|
|
|
1,962 |
|
|
|
7,443 |
|
|
|
6,243 |
|
Other significant expenses, net(5) |
|
|
— |
|
|
|
2,358 |
|
|
|
— |
|
|
|
3,960 |
|
Adjusted EBITDA (non-GAAP) |
|
$ |
10,675 |
|
|
$ |
10,869 |
|
|
$ |
17,745 |
|
|
$ |
14,361 |
|
____________________ |
(1) |
For the three months ended |
|
(2) |
For the three and six months ended |
|
(3) |
For the three and six months ended |
|
(4) |
For the three and six months ended |
|
(5) |
For the three and six months ended |
Reconciliation of Segment and Consolidated GAAP Cost of Revenue, Gross Profit and Gross Profit Margin to
|
||||||||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||||||
|
|
2025 |
|
2024 |
|
% Change |
|
2025 |
|
2024 |
|
% Change |
||||||||||
Consolidated: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Total revenue (GAAP) |
|
$ |
181,330 |
|
|
$ |
164,502 |
|
|
10.2 |
% |
|
$ |
349,365 |
|
|
$ |
320,742 |
|
|
8.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Cost of revenue (GAAP) |
|
$ |
104,072 |
|
|
$ |
92,008 |
|
|
13.1 |
% |
|
$ |
198,861 |
|
|
$ |
182,779 |
|
|
8.8 |
% |
Adjustments to cost of revenue(1) |
|
|
(5,114 |
) |
|
|
(5,267 |
) |
|
|
|
|
(10,439 |
) |
|
|
(10,572 |
) |
|
|
||
Adjusted cost of revenue (non-GAAP) |
|
$ |
98,958 |
|
|
$ |
86,741 |
|
|
14.1 |
% |
|
$ |
188,422 |
|
|
$ |
172,207 |
|
|
9.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Gross profit (GAAP) |
|
$ |
77,258 |
|
|
$ |
72,494 |
|
|
6.6 |
% |
|
$ |
150,504 |
|
|
$ |
137,963 |
|
|
9.1 |
% |
Adjusted gross profit (non-GAAP) |
|
$ |
82,372 |
|
|
$ |
77,761 |
|
|
5.9 |
% |
|
$ |
160,943 |
|
|
$ |
148,535 |
|
|
8.4 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
Gross profit margin (GAAP) |
|
|
42.6 |
% |
|
|
44.1 |
% |
|
|
|
|
43.1 |
% |
|
|
43.0 |
% |
|
|
||
Adjusted gross profit margin (non-GAAP) |
|
|
45.4 |
% |
|
|
47.3 |
% |
|
|
|
|
46.1 |
% |
|
|
46.3 |
% |
|
|
____________________ |
(1) |
Cost of revenue adjustments for the three months ended |
Reconciliation of GAAP Net Loss to Non-GAAP Adjusted Net Loss
|
||||||||||||||||
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||
|
|
2025 |
|
2024 |
|
2025 |
|
2024 |
||||||||
Net loss (GAAP) |
|
$ |
(45,092 |
) |
|
$ |
(18,642 |
) |
|
$ |
(71,015 |
) |
|
$ |
(45,703 |
) |
Adjustments to net loss, net of tax: |
|
|
|
|
|
|
|
|
||||||||
Amortization of intangibles |
|
|
8,124 |
|
|
|
8,361 |
|
|
|
16,486 |
|
|
|
16,723 |
|
CEO transition costs(1) |
|
|
637 |
|
|
|
— |
|
|
|
2,831 |
|
|
|
— |
|
Acquisition and integration related expenses(2) |
|
|
3,204 |
|
|
|
— |
|
|
|
4,376 |
|
|
|
— |
|
Stock-based compensation expense |
|
|
12,215 |
|
|
|
8,841 |
|
|
|
22,968 |
|
|
|
16,615 |
|
Restructuring charges |
|
|
— |
|
|
|
1,544 |
|
|
|
— |
|
|
|
3,942 |
|
Impairment charges(2) |
|
|
20,041 |
|
|
|
— |
|
|
|
20,041 |
|
|
|
— |
|
IP litigation costs(3) |
|
|
4,460 |
|
|
|
1,962 |
|
|
|
7,443 |
|
|
|
6,243 |
|
Other significant expenses, net(4) |
|
|
— |
|
|
|
2,358 |
|
|
|
— |
|
|
|
3,960 |
|
Adjusted net income |
|
$ |
3,589 |
|
|
$ |
4,424 |
|
|
$ |
3,130 |
|
|
$ |
1,780 |
|
|
|
|
|
|
|
|
|
|
||||||||
Net loss per common share (GAAP) |
|
|
|
|
|
|
|
|
||||||||
Diluted EPS |
|
$ |
(0.35 |
) |
|
$ |
(0.15 |
) |
|
$ |
(0.56 |
) |
|
$ |
(0.36 |
) |
Adjustments to diluted loss income per share: |
|
|
|
|
|
|
|
|
||||||||
Amortization of intangibles |
|
|
0.06 |
|
|
|
0.07 |
|
|
|
0.13 |
|
|
|
0.13 |
|
CEO transition costs(1) |
|
|
— |
|
|
|
— |
|
|
|
0.02 |
|
|
|
— |
|
Acquisition and integration related expenses(2) |
|
|
0.03 |
|
|
|
— |
|
|
|
0.03 |
|
|
|
— |
|
Stock-based compensation expense |
|
|
0.10 |
|
|
|
0.07 |
|
|
|
0.18 |
|
|
|
0.13 |
|
Restructuring charges |
|
|
— |
|
|
|
0.01 |
|
|
|
— |
|
|
|
0.03 |
|
Impairment charges(3) |
|
|
0.16 |
|
|
|
— |
|
|
|
0.16 |
|
|
|
— |
|
IP litigation costs(4) |
|
|
0.03 |
|
|
|
0.02 |
|
|
|
0.06 |
|
|
|
0.05 |
|
Other significant expenses, net(5) |
|
|
— |
|
|
|
0.02 |
|
|
|
— |
|
|
|
0.03 |
|
Rounding and impact of diluted shares in adjusted diluted shares(6) |
|
|
— |
|
|
|
(0.01 |
) |
|
|
— |
|
|
|
— |
|
Adjusted diluted EPS (non-GAAP) |
|
$ |
0.03 |
|
|
$ |
0.03 |
|
|
$ |
0.02 |
|
|
$ |
0.01 |
|
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares used in computation of adjusted diluted EPS: |
|
|
|
|
|
|
|
|
||||||||
Diluted common shares (GAAP) |
|
|
127,949 |
|
|
|
126,405 |
|
|
|
127,664 |
|
|
|
126,257 |
|
Dilutive effect of options, restricted stock, and converted shares(7)(8) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Adjusted diluted shares outstanding (non-GAAP) |
|
|
127,949 |
|
|
|
126,405 |
|
|
|
127,664 |
|
|
|
126,257 |
|
____________________ |
(1) |
For the three months ended |
|
(2) |
For the three and six months ended |
|
(3) |
For the three and six months ended |
|
(4) |
For the three and six months ended |
|
(5) |
For the three and six months ended |
|
(6) |
This adjustment is for rounding and, in those periods in which GAAP net (loss) income is negative and adjusted net (loss) income is positive or GAAP net (loss) income is positive and adjusted net (loss) income is negative, also compensates for the effects of additional diluted shares included or excluded in adjusted diluted shares outstanding for the treasury stock impact of outstanding stock options and restricted stock and the if-converted impact of convertible notes. |
|
(7) |
In those periods in which GAAP net (loss) income is negative and adjusted net (loss) income is positive, this adjustment includes any options or restricted stock that would be outstanding as dilutive instruments using the treasury stock method and the weighted average number of common shares that would be outstanding if the convertible notes were converted into common stock on the original issue date based on the number of days such common shares would have been outstanding in the reporting period, until the effect of these adjustments are anti-dilutive. |
|
(8) |
In those periods in which GAAP net (loss) income is positive and adjusted net (loss) income is negative, this adjustment excludes any options or restricted stock that would be outstanding as dilutive instruments using the treasury stock method and the weighted average number of common shares that would be outstanding if the convertible notes were converted into common stock on the original issue date based on the number of days such common shares would have been outstanding in the reporting period. |
Reconciliation of Non-GAAP Financial Guidance to Corresponding GAAP Measures
(in thousands, except per share amounts)
(unaudited)
GAAP net loss in 2025 will be impacted by certain charges, including: (i) expense related to the amortization of intangible assets, (ii) stock-based compensation, and (iii) other one-time expenses. These charges have been included in GAAP net loss available to stockholders and GAAP net loss per share; however, they have been removed from adjusted net loss and adjusted diluted net loss per share
The following table reconciles the Company’s 2025 outlook for net loss and EPS to the corresponding non-GAAP measures of adjusted net loss, adjusted EBITDA, and adjusted diluted EPS:
|
|
Year Ended |
||||||
|
|
|
|
|
||||
Net loss (GAAP) |
|
$ |
(116,000 |
) |
|
$ |
(108,000 |
) |
Amortization of intangibles |
|
|
32,000 |
|
|
|
32,000 |
|
Stock-based compensation expenses |
|
|
46,000 |
|
|
|
43,000 |
|
Other one-time expenses |
|
|
48,000 |
|
|
|
48,000 |
|
Adjusted net income (non-GAAP) |
|
|
10,000 |
|
|
|
15,000 |
|
Interest and taxes |
|
|
(7,000 |
) |
|
|
(7,000 |
) |
Depreciation |
|
|
38,000 |
|
|
|
36,000 |
|
Adjusted EBITDA (non-GAAP) |
|
$ |
41,000 |
|
|
$ |
44,000 |
|
|
|
|
|
|
||||
Net loss per diluted share (GAAP) |
|
$ |
(0.91 |
) |
|
$ |
(0.84 |
) |
Adjustments to net loss per diluted share: |
|
|
|
|
||||
Amortization of intangibles |
|
|
0.25 |
|
|
|
0.25 |
|
Stock-based compensation expenses |
|
|
0.36 |
|
|
|
0.34 |
|
Other one-time expenses |
|
|
0.38 |
|
|
|
0.38 |
|
Rounding and impact of diluted shares in adjusted diluted shares(1) |
|
|
— |
|
|
|
(0.01 |
) |
Adjusted diluted EPS(1) (non-GAAP) |
|
$ |
0.08 |
|
|
$ |
0.12 |
|
|
|
|
|
|
||||
Weighted average assumed shares outstanding in 2025: |
|
|
|
|
||||
Diluted shares (GAAP) |
|
|
128,000 |
|
|
|
128,000 |
|
Options, restricted stock, and converted shares not included in diluted shares(2) |
|
|
— |
|
|
|
— |
|
Adjusted diluted shares outstanding (non-GAAP) |
|
|
128,000 |
|
|
|
128,000 |
|
____________________ |
(1) |
This adjustment is for rounding and, in those periods in which GAAP net (loss) income is negative and adjusted net (loss) income is positive, also compensates for the effects of additional diluted shares included in adjusted diluted shares outstanding for the treasury stock impact of outstanding stock options and restricted stock and the if-converted impact of convertible notes. |
|
(2) |
For those periods in which GAAP net (loss) income is negative and adjusted net (loss) income is positive, this adjustment includes any options or restricted stock that would be outstanding as dilutive instruments using the treasury stock method and the weighted average number of shares that would be outstanding if the convertible notes were converted into common stock on the original issue date based on the number of days such shares would have been outstanding in the reporting period, until the effect of these adjustments are anti-dilutive. |
Supplemental Information
Clinical Tests Performed and Revenue
(unaudited)
|
|
Three Months Ended |
|
Six Months Ended |
||||||||||||||
|
|
2025 |
|
2024 |
|
% Change |
|
2025 |
|
2024 |
|
% Change |
||||||
Clinical excluding Pathline(1): |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Number of tests performed |
|
|
343,005 |
|
|
311,670 |
|
10.1 |
% |
|
|
669,168 |
|
|
612,497 |
|
9.3 |
% |
Average revenue/test |
|
$ |
465 |
|
$ |
454 |
|
2.4 |
% |
|
$ |
462 |
|
$ |
450 |
|
2.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Clinical including Pathline(2): |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
Number of tests performed |
|
|
356,630 |
|
|
311,670 |
|
14.4 |
% |
|
|
682,793 |
|
|
612,497 |
|
11.5 |
% |
Average revenue/test |
|
$ |
461 |
|
$ |
454 |
|
1.5 |
% |
|
$ |
460 |
|
$ |
450 |
|
2.2 |
% |
____________________ |
(1) |
Excludes tests and revenue related to Pathline and non-clinical activity. |
|
(2) |
Excludes tests and revenue related to non-clinical activity. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20250729484724/en/
Investor Contact
InvestorRelations@neogenomics.com
Media Contact
asampson@sampsonprgroup.com
Source: