NeoGenomics Reports Third Quarter 2025 Results
Third quarter total revenue increased 12% YoY to
Clinical revenue grew 18%, or 15% excluding the Pathline acquisition
NGS revenue increased 24% YoY and now accounts for nearly one-third of clinical revenue
Re-affirming full-year guidance for revenue, net loss and adjusted EBITDA
|
Third Quarter 2025 Highlights As Compared To Third Quarter 2024 |
|
|
|
|
|
|
|
“During the third quarter, we again delivered strong clinical test volumes and revenue while advancing our long-term growth initiatives in therapy selection and MRD – two of the largest and fastest growing areas of cancer testing with significant unmet needs,” stated
“We believe continued growth in our clinical volumes, including NGS testing, will drive performance in the fourth quarter while positioning us to enter 2026 with increased momentum. Our relentless focus on the customer experience, which is enabled by our broad, oncology-centric test menu, world class commercial organization, and balanced geographic footprint, continues to differentiate us in the community setting, where approximately 80% of cancer care is delivered. At
Third-Quarter Results
Consolidated revenue for the third quarter of 2025 was
Consolidated gross profit for the third quarter of 2025 was
Operating expenses for the third quarter of 2025 were
Net loss for the quarter increased
Adjusted EBITDA(1) for the third quarter of 2025 decreased 9% to positive
Cash and cash equivalents and marketable securities totaled
2025 Financial Guidance (2)
The Company re-affirmed its full-year 2025 guidance(2), as previously revised on
|
|
|
FY 2024 |
|
Current FY 2025 Guidance (2) |
|
YOY % Change from FY 2024 |
||||||||||||
|
(in millions) |
|
Actual |
|
Low |
|
High |
|
Low |
|
High |
||||||||
|
Consolidated revenue |
|
$ |
661 |
|
|
$ |
720 |
|
|
$ |
726 |
|
|
9 |
% |
|
10 |
% |
|
Net loss |
|
$ |
(79 |
) |
|
$ |
(116 |
) |
|
$ |
(108 |
) |
|
47 |
% |
|
37 |
% |
|
Adjusted EBITDA |
|
$ |
40 |
|
|
$ |
41 |
|
|
$ |
44 |
|
|
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 third 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 the Company’s strategy, future operations, future financial position, future revenues, changing reimbursement levels from government payers and private insurers, expected synergies of the Pathline Acquisition, the timing, performance and anticipated benefits of collaboration, partnership and licensing activities, projected costs and capital expenditures, prospects and plans, and objectives of Management. 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
|
|
||||||
|
CONDENSED CONSOLIDATED BALANCE SHEETS |
||||||
|
(in thousands) |
||||||
|
|
|
(unaudited) |
|
|
||
|
ASSETS |
|
|
|
|
||
|
Current assets |
|
|
|
|
||
|
Cash and cash equivalents |
|
$ |
164,117 |
|
$ |
367,012 |
|
Marketable securities, at fair value |
|
|
— |
|
|
19,832 |
|
Accounts receivable, net |
|
|
155,296 |
|
|
150,540 |
|
Inventories |
|
|
28,460 |
|
|
26,748 |
|
Prepaid assets |
|
|
21,986 |
|
|
20,165 |
|
Other current assets |
|
|
10,528 |
|
|
11,722 |
|
Assets held for sale |
|
|
2,078 |
|
|
— |
|
Total current assets |
|
|
382,465 |
|
|
596,019 |
|
Property and equipment, net |
|
|
85,470 |
|
|
94,103 |
|
Operating lease right-of-use assets |
|
|
80,150 |
|
|
79,583 |
|
Intangible assets, net |
|
|
294,162 |
|
|
339,681 |
|
|
|
|
524,344 |
|
|
522,766 |
|
Other assets |
|
|
8,189 |
|
|
5,886 |
|
Total non-current assets |
|
|
992,315 |
|
|
1,042,019 |
|
Total assets |
|
$ |
1,374,780 |
|
$ |
1,638,038 |
|
|
|
|
|
|
||
|
LIABILITIES AND STOCKHOLDERS’ EQUITY |
|
|
|
|
||
|
Current liabilities |
|
|
|
|
||
|
Accounts payable and other current liabilities |
|
$ |
92,881 |
|
$ |
97,083 |
|
Current portion of operating lease liabilities |
|
|
4,507 |
|
|
3,381 |
|
Current portion of convertible senior notes, net |
|
|
— |
|
|
200,777 |
|
Liabilities held for sale |
|
|
478 |
|
|
— |
|
Total current liabilities |
|
|
97,866 |
|
|
301,241 |
|
Long-term liabilities |
|
|
|
|
||
|
Operating lease liabilities |
|
|
64,325 |
|
|
60,841 |
|
Convertible senior notes, net |
|
|
341,476 |
|
|
340,335 |
|
Deferred income tax liabilities, net |
|
|
20,846 |
|
|
21,510 |
|
Other long-term liabilities |
|
|
11,977 |
|
|
11,772 |
|
Total long-term liabilities |
|
|
438,624 |
|
|
434,458 |
|
Total liabilities |
|
$ |
536,490 |
|
$ |
735,699 |
|
Stockholders’ equity |
|
|
|
|
||
|
Total stockholders' equity |
|
$ |
838,290 |
|
$ |
902,339 |
|
Total liabilities and stockholders’ equity |
|
$ |
1,374,780 |
|
$ |
1,638,038 |
|
|
||||||||||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS |
||||||||||||||||
|
(in thousands, except per share amounts) |
||||||||||||||||
|
(unaudited) |
||||||||||||||||
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
NET REVENUE |
|
$ |
187,797 |
|
|
$ |
167,824 |
|
|
$ |
537,162 |
|
|
$ |
488,566 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
COST OF REVENUE |
|
|
107,351 |
|
|
|
92,944 |
|
|
|
306,212 |
|
|
|
275,723 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
GROSS PROFIT |
|
|
80,446 |
|
|
|
74,880 |
|
|
|
230,950 |
|
|
|
212,843 |
|
|
Operating expenses: |
|
|
|
|
|
|
|
|
||||||||
|
General and administrative |
|
|
69,874 |
|
|
|
66,969 |
|
|
|
209,828 |
|
|
|
196,094 |
|
|
Research and development |
|
|
8,694 |
|
|
|
7,684 |
|
|
|
27,898 |
|
|
|
23,190 |
|
|
Sales and marketing |
|
|
21,806 |
|
|
|
20,415 |
|
|
|
68,564 |
|
|
|
62,313 |
|
|
Restructuring charges |
|
|
— |
|
|
|
1,009 |
|
|
|
— |
|
|
|
4,951 |
|
|
Impairment charges |
|
|
7,086 |
|
|
|
— |
|
|
|
27,127 |
|
|
|
— |
|
|
Total operating expenses |
|
|
107,460 |
|
|
|
96,077 |
|
|
|
333,417 |
|
|
|
286,548 |
|
|
LOSS FROM OPERATIONS |
|
|
(27,014 |
) |
|
|
(21,197 |
) |
|
|
(102,467 |
) |
|
|
(73,705 |
) |
|
Interest income |
|
|
(1,563 |
) |
|
|
(4,673 |
) |
|
|
(7,547 |
) |
|
|
(14,099 |
) |
|
Interest expense |
|
|
603 |
|
|
|
1,642 |
|
|
|
3,154 |
|
|
|
4,993 |
|
|
Other expense (income), net |
|
|
335 |
|
|
|
(317 |
) |
|
|
(212 |
) |
|
|
(52 |
) |
|
Loss before taxes |
|
|
(26,389 |
) |
|
|
(17,849 |
) |
|
|
(97,862 |
) |
|
|
(64,547 |
) |
|
Income tax expense (benefit) |
|
|
740 |
|
|
|
(150 |
) |
|
|
282 |
|
|
|
(1,145 |
) |
|
NET LOSS |
|
$ |
(27,129 |
) |
|
$ |
(17,699 |
) |
|
$ |
(98,144 |
) |
|
$ |
(63,402 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||
|
NET LOSS PER SHARE |
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
$ |
(0.21 |
) |
|
$ |
(0.14 |
) |
|
$ |
(0.77 |
) |
|
$ |
(0.50 |
) |
|
Diluted |
|
$ |
(0.21 |
) |
|
$ |
(0.14 |
) |
|
$ |
(0.77 |
) |
|
$ |
(0.50 |
) |
|
|
|
|
|
|
|
|
|
|
||||||||
|
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING |
|
|
|
|
|
|
|
|
||||||||
|
Basic |
|
|
128,415 |
|
|
|
126,953 |
|
|
|
127,917 |
|
|
|
126,491 |
|
|
Diluted |
|
|
128,415 |
|
|
|
126,953 |
|
|
|
127,917 |
|
|
|
126,491 |
|
|
|
||||||||
|
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS |
||||||||
|
(in thousands) |
||||||||
|
(unaudited) |
||||||||
|
|
|
Nine Months Ended |
||||||
|
|
|
|
2025 |
|
|
|
2024 |
|
|
CASH FLOWS FROM OPERATING ACTIVITIES |
|
|
|
|
||||
|
Net loss |
|
$ |
(98,144 |
) |
|
$ |
(63,402 |
) |
|
Adjustments to reconcile net loss to net cash used in operating activities: |
|
|
|
|
||||
|
Depreciation |
|
|
27,309 |
|
|
|
29,274 |
|
|
Amortization of intangibles |
|
|
24,120 |
|
|
|
25,085 |
|
|
Stock-based compensation |
|
|
33,274 |
|
|
|
25,085 |
|
|
Non-cash operating lease expense |
|
|
5,039 |
|
|
|
7,022 |
|
|
Amortization of convertible debt discount and debt issue costs |
|
|
1,614 |
|
|
|
2,182 |
|
|
Impairment charges |
|
|
27,127 |
|
|
|
— |
|
|
Other impairment charges |
|
|
— |
|
|
|
333 |
|
|
Other adjustments |
|
|
3 |
|
|
|
204 |
|
|
Changes in assets and liabilities, net |
|
|
(16,455 |
) |
|
|
(28,560 |
) |
|
Net cash provided by (used in) operating activities |
|
|
3,887 |
|
|
|
(2,777 |
) |
|
CASH FLOWS FROM INVESTING ACTIVITIES |
|
|
|
|
||||
|
Proceeds from maturities of marketable securities |
|
|
20,060 |
|
|
|
47,784 |
|
|
Purchases of equity securities |
|
|
(500 |
) |
|
|
— |
|
|
Purchases of property and equipment |
|
|
(19,137 |
) |
|
|
(29,462 |
) |
|
Business acquisition, net of cash acquired |
|
|
(6,454 |
) |
|
|
— |
|
|
Net cash (used in) provided by investing activities |
|
|
(6,031 |
) |
|
|
18,322 |
|
|
CASH FLOWS FROM FINANCING ACTIVITIES |
|
|
|
|
||||
|
Issuance of common stock, net |
|
|
531 |
|
|
|
3,959 |
|
|
Repayment of convertible debt |
|
|
(201,250 |
) |
|
|
— |
|
|
Net cash (used in) provided by financing activities |
|
|
(200,719 |
) |
|
|
3,959 |
|
|
Net change in cash and cash equivalents, including cash classified within current assets held for sale |
|
|
(202,863 |
) |
|
|
19,504 |
|
|
Less: net change in cash classified within current assets held for sale |
|
|
(32 |
) |
|
|
— |
|
|
Net change in cash and cash equivalents |
|
|
(202,895 |
) |
|
|
19,504 |
|
|
Cash and cash equivalents, beginning of period |
|
|
367,012 |
|
|
|
342,488 |
|
|
Cash and cash equivalents, end of period |
|
$ |
164,117 |
|
|
$ |
361,992 |
|
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 |
||||||||||||||||
|
(in thousands) |
||||||||||||||||
|
(unaudited) |
||||||||||||||||
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Net loss (GAAP) |
|
$ |
(27,129 |
) |
|
$ |
(17,699 |
) |
|
$ |
(98,144 |
) |
|
$ |
(63,402 |
) |
|
Adjustments to net loss: |
|
|
|
|
|
|
|
|
||||||||
|
Interest income |
|
|
(1,563 |
) |
|
|
(4,673 |
) |
|
|
(7,547 |
) |
|
|
(14,099 |
) |
|
Interest expense |
|
|
603 |
|
|
|
1,642 |
|
|
|
3,154 |
|
|
|
4,993 |
|
|
Income tax expense (benefit) |
|
|
740 |
|
|
|
(150 |
) |
|
|
282 |
|
|
|
(1,145 |
) |
|
Depreciation |
|
|
8,803 |
|
|
|
9,623 |
|
|
|
27,309 |
|
|
|
29,274 |
|
|
Amortization of intangibles |
|
|
7,634 |
|
|
|
8,362 |
|
|
|
24,120 |
|
|
|
25,085 |
|
|
EBITDA (non-GAAP) |
|
$ |
(10,912 |
) |
|
$ |
(2,895 |
) |
|
$ |
(50,826 |
) |
|
$ |
(19,294 |
) |
|
Further adjustments to EBITDA: |
|
|
|
|
|
|
|
|
||||||||
|
CEO transition costs(1) |
|
|
319 |
|
|
|
— |
|
|
|
3,149 |
|
|
|
— |
|
|
Acquisition and integration related expenses(2) |
|
|
1,800 |
|
|
|
— |
|
|
|
6,176 |
|
|
|
— |
|
|
Stock-based compensation expense |
|
|
10,305 |
|
|
|
8,470 |
|
|
|
33,274 |
|
|
|
25,085 |
|
|
Restructuring charges |
|
|
— |
|
|
|
1,009 |
|
|
|
— |
|
|
|
4,951 |
|
|
Impairment charges(3) |
|
|
7,086 |
|
|
|
— |
|
|
|
27,127 |
|
|
|
— |
|
|
IP litigation costs(4) |
|
|
3,634 |
|
|
|
6,113 |
|
|
|
11,077 |
|
|
|
12,356 |
|
|
Other significant expenses, net(5) |
|
|
— |
|
|
|
677 |
|
|
|
— |
|
|
|
4,637 |
|
|
Adjusted EBITDA (non-GAAP) |
|
$ |
12,232 |
|
|
$ |
13,374 |
|
|
$ |
29,977 |
|
|
$ |
27,735 |
|
| _________________ | ||
|
(1) |
For the three months ended |
|
|
(2) |
For the three and nine months ended |
|
|
(3) |
For the three months ended |
|
|
(4) |
For the three and nine months ended |
|
|
(5) |
For the three and nine months ended |
|
|
Reconciliation of Segment and Consolidated GAAP Cost of Revenue, Gross Profit and Gross Profit Margin to |
||||||||||||||||||||||
|
Non-GAAP Adjusted Cost of Revenue, Adjusted Gross Profit and Adjusted Gross Profit Margin |
||||||||||||||||||||||
|
(dollars in thousands) |
||||||||||||||||||||||
|
(unaudited) |
||||||||||||||||||||||
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||||||||
|
|
|
|
2025 |
|
|
|
2024 |
|
|
% Change |
|
|
2025 |
|
|
|
2024 |
|
|
% Change |
||
|
Consolidated: |
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Total revenue (GAAP) |
|
$ |
187,797 |
|
|
$ |
167,824 |
|
|
11.9 |
% |
|
$ |
537,162 |
|
|
$ |
488,566 |
|
|
9.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Cost of revenue (GAAP) |
|
$ |
107,351 |
|
|
$ |
92,944 |
|
|
15.5 |
% |
|
$ |
306,212 |
|
|
$ |
275,723 |
|
|
11.1 |
% |
|
Adjustments to cost of revenue(1) |
|
|
(4,950 |
) |
|
|
(5,263 |
) |
|
|
|
|
(15,389 |
) |
|
|
(15,835 |
) |
|
|
||
|
Adjusted cost of revenue (non-GAAP) |
|
$ |
102,401 |
|
|
$ |
87,681 |
|
|
16.8 |
% |
|
$ |
290,823 |
|
|
$ |
259,888 |
|
|
11.9 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Gross profit (GAAP) |
|
$ |
80,446 |
|
|
$ |
74,880 |
|
|
7.4 |
% |
|
$ |
230,950 |
|
|
$ |
212,843 |
|
|
8.5 |
% |
|
Adjusted gross profit (non-GAAP ) |
|
$ |
85,396 |
|
|
$ |
80,143 |
|
|
6.6 |
% |
|
$ |
246,339 |
|
|
$ |
228,678 |
|
|
7.7 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Gross profit margin (GAAP) |
|
|
42.8 |
% |
|
|
44.6 |
% |
|
|
|
|
43.0 |
% |
|
|
43.6 |
% |
|
|
||
|
Adjusted gross profit margin (non-GAAP) |
|
|
45.5 |
% |
|
|
47.8 |
% |
|
|
|
|
45.9 |
% |
|
|
46.8 |
% |
|
|
||
| _______________ | ||
|
(1) |
Cost of revenue adjustments for the three months ended |
|
|
Reconciliation of GAAP Net Loss to Non-GAAP Adjusted Net Loss |
||||||||||||||||
|
and GAAP EPS to Non-GAAP Adjusted EPS |
||||||||||||||||
|
(in thousands, except per share amounts) |
||||||||||||||||
|
(unaudited) |
||||||||||||||||
|
|
|
Three Months Ended |
|
Nine Months Ended |
||||||||||||
|
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Net loss (GAAP) |
|
$ |
(27,129 |
) |
|
$ |
(17,699 |
) |
|
$ |
(98,144 |
) |
|
$ |
(63,402 |
) |
|
Adjustments to net loss, net of tax: |
|
|
|
|
|
|
|
|
||||||||
|
Amortization of intangibles |
|
|
7,634 |
|
|
|
8,362 |
|
|
|
24,120 |
|
|
|
25,085 |
|
|
CEO transition costs(1) |
|
|
319 |
|
|
|
— |
|
|
|
3,149 |
|
|
|
— |
|
|
Acquisition and integration related expenses(2) |
|
|
1,800 |
|
|
|
— |
|
|
|
6,176 |
|
|
|
— |
|
|
Stock-based compensation expense |
|
|
10,305 |
|
|
|
8,470 |
|
|
|
33,274 |
|
|
|
25,085 |
|
|
Restructuring charges |
|
|
— |
|
|
|
1,009 |
|
|
|
— |
|
|
|
4,951 |
|
|
Impairment charges(2) |
|
|
7,086 |
|
|
|
— |
|
|
|
27,127 |
|
|
|
— |
|
|
IP litigation costs(3) |
|
|
3,634 |
|
|
|
6,113 |
|
|
|
11,077 |
|
|
|
12,356 |
|
|
Other significant expenses, net(4) |
|
|
— |
|
|
|
677 |
|
|
|
— |
|
|
|
4,637 |
|
|
Adjusted net income |
|
$ |
3,649 |
|
|
$ |
6,932 |
|
|
$ |
6,779 |
|
|
$ |
8,712 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss per common share (GAAP) |
|
|
|
|
|
|
|
|
||||||||
|
Diluted EPS |
|
$ |
(0.21 |
) |
|
$ |
(0.14 |
) |
|
$ |
(0.77 |
) |
|
$ |
(0.50 |
) |
|
Adjustments to diluted loss income per share: |
|
|
|
|
|
|
|
|
||||||||
|
Amortization of intangibles |
|
|
0.06 |
|
|
|
0.07 |
|
|
|
0.19 |
|
|
|
0.20 |
|
|
CEO transition costs(1) |
|
|
— |
|
|
|
— |
|
|
|
0.02 |
|
|
|
— |
|
|
Acquisition and integration related expenses(2) |
|
|
0.01 |
|
|
|
— |
|
|
|
0.05 |
|
|
|
— |
|
|
Stock-based compensation expense |
|
|
0.08 |
|
|
|
0.07 |
|
|
|
0.26 |
|
|
|
0.20 |
|
|
Restructuring charges |
|
|
— |
|
|
|
0.01 |
|
|
|
— |
|
|
|
0.04 |
|
|
Impairment charges(3) |
|
|
0.06 |
|
|
|
— |
|
|
|
0.21 |
|
|
|
— |
|
|
IP litigation costs(4) |
|
|
0.03 |
|
|
|
0.05 |
|
|
|
0.09 |
|
|
|
0.10 |
|
|
Other significant expenses, net(5) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.04 |
|
|
Rounding and impact of diluted shares in adjusted diluted shares(6) |
|
|
— |
|
|
|
(0.01 |
) |
|
|
— |
|
|
|
(0.01 |
) |
|
Adjusted diluted EPS (non-GAAP) |
|
$ |
0.03 |
|
|
$ |
0.05 |
|
|
$ |
0.05 |
|
|
$ |
0.07 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average shares used in computation of adjusted diluted EPS: |
|
|
|
|
|
|
|
|
||||||||
|
Diluted common shares (GAAP) |
|
|
128,415 |
|
|
|
126,953 |
|
|
|
127,917 |
|
|
|
126,491 |
|
|
Dilutive effect of options, restricted stock, and converted shares(7)(8) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Adjusted diluted shares outstanding (non-GAAP) |
|
|
128,415 |
|
|
|
126,953 |
|
|
|
127,917 |
|
|
|
126,491 |
|
| _______________ | |||
|
(1) |
For the three months ended |
||
|
(2) |
For the three and nine months ended |
||
|
(3) |
For the three months ended |
||
|
(4) |
For the three and nine months ended |
||
|
(5) |
For the three and nine 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 |
|
Nine Months Ended |
||||||||||||||
|
|
|
|
2025 |
|
|
2024 |
|
% Change |
|
|
2025 |
|
|
2024 |
|
% Change |
||
|
Clinical including Pathline(1): |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Number of tests performed |
|
|
360,774 |
|
|
314,564 |
|
14.7 |
% |
|
|
1,043,567 |
|
|
927,061 |
|
12.6 |
% |
|
Average revenue/test |
|
$ |
476 |
|
$ |
463 |
|
2.8 |
% |
|
$ |
465 |
|
$ |
455 |
|
2.2 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Clinical excluding Pathline(2): |
|
|
|
|
|
|
|
|
|
|
|
|
||||||
|
Number of tests performed |
|
|
347,215 |
|
|
314,564 |
|
10.4 |
% |
|
|
1,016,383 |
|
|
927,061 |
|
9.6 |
% |
|
Average revenue/test |
|
$ |
481 |
|
$ |
463 |
|
3.9 |
% |
|
$ |
469 |
|
$ |
455 |
|
3.1 |
% |
| _________________ | ||
|
(1) |
Excludes tests and revenue related to non-clinical activity. |
|
|
(2) |
Excludes tests and revenue related to Pathline and non-clinical activity. |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20251028414147/en/
Investor Contact
InvestorRelations@neogenomics.com
Media Contact
asampson@sampsonprgroup.com
Source: