Exact Sciences Announces Record Fourth Quarter and Full Year 2025 Results
Fourth quarter and 2025 highlights
-
Total fourth quarter revenue of
$878 million , an increase of 23% on a reported and core revenue basis, with Screening revenue of$695 million and Precision Oncology revenue of$183 million -
Total 2025 revenue of
$3.25 billion , an increase of 18% on a reported and core revenue basis, with Screening revenue of$2.53 billion and Precision Oncology revenue of$717 million -
Operating cash flow was
$491 million and free cash flow was$357 million for the full-year 2025, an improvement of 133% and 379%, respectively -
Net loss was
$208 million and adjusted EBITDA was$400 million for the full-year 2025, an improvement of$821 million and$77 million , respectively
“In 2025 the
Fourth quarter 2025 financial results
For the three-month period ended
-
Total revenue was
$878 million , an increase of 23% on a reported and core revenue basis -
Screening revenue was
$695 million , an increase of 26% -
Precision Oncology revenue was
$183 million , an increase of 14%, or 16% on a core revenue basis - Gross margin was 70% and adjusted gross margin was 73%
-
Net loss was
$86 million , or$0.45 per share, compared to a net loss of$49.8 million , or$0.27 per share -
Adjusted EBITDA was
$63 million , and adjusted EBITDA margin was 7%. As previously announced, adjusted EBITDA was impacted by an R&D expense of$75.0 million related to our collaboration and license agreement withFreenome Holdings, Inc. in the fourth quarter -
Operating cash flow was
$152 million and free cash flow was$120 million in the fourth quarter, an improvement of$105 million and$110 million , respectively -
Cash, cash equivalents, and marketable securities were
$965 million at the end of the quarter
Screening primarily includes laboratory service revenue from Cologuard® tests and PreventionGenetics. Precision Oncology includes laboratory service revenue from global Oncotype DX® and therapy selection tests.
Platform and pipeline advancements
In the fourth quarter,
Additionally, in the fourth quarter, the Company announced the expiration of the waiting period under the Hart-Scott-Rodino Antitrust Improvements Act of 1976 for its previously announced license agreement with Freenome. Under the agreement, the Company acquired exclusive rights in
Pending merger
As previously announced, on
The consummation of the Merger remains subject to the satisfaction or waiver of customary closing conditions. The two parties are continuing to engage with regulators reviewing the proposed transaction and are working toward closing in the second quarter of 2026, subject to obtaining required regulatory approvals and satisfaction or waiver of other customary closing conditions.
Fourth quarter conference call
As a result of the pending Merger with Abbott, the Company will not be holding a fourth quarter conference call.
Non-GAAP disclosure
In addition to the Company's financial results determined in accordance with
Core revenue — Core revenue is calculated to adjust for recent acquisitions and divestitures and foreign currency exchange rate fluctuations. Revenue from recent acquisitions and divestitures is adjusted for the 12 months following acquisition or divestiture when the periods are not comparable. To exclude the impact of change in foreign currency exchange rates from the prior period under comparison, the Company converts the current period non-
Adjusted EBITDA and adjusted EBITDA margin — The Company defines adjusted EBITDA as net loss adjusted for interest expense, income tax expense or benefit, depreciation expense, amortization of acquired intangible assets, investment income or loss, and certain other items which include significant non-cash items and other charges or benefits resulting from transactions or events that are highly variable, significant in size, and that we do not believe are indicative of ongoing or future business operations. These items are discussed in more detail below in the tables captioned “U.S. GAAP to Non-GAAP Reconciliation”. Adjusted EBITDA margin is calculated as adjusted EBITDA divided by total revenue.
Adjusted gross profit, adjusted research and development expenses, adjusted sales and marketing expenses, adjusted general and administrative expenses, adjusted income (loss) from operations, adjusted net income (loss) before tax, adjusted income tax expense (benefit), adjusted net income (loss), and adjusted earnings per share — The Company refers to various “adjusted” amounts or measures on an “adjusted” basis, which exclude the impact of amortization of intangible assets and certain charges or benefits resulting from transactions or events that are highly variable, significant in size, and that we do not believe are indicative of ongoing or future business operations. These items are described in more detail below in the tables captioned “U.S. GAAP to Non-GAAP Reconciliation”. The Company also presents certain of these adjusted measures as a percentage of revenue including adjusted gross margin.
Free cash flow — The Company defines free cash flow as net cash used in or provided by operating activities, reduced by purchases of property, plant and equipment. Management uses free cash flow as a liquidity measure.
Management believes that presentation of non-GAAP financial measures provides supplemental information useful to investors in understanding our underlying operating results and trends. Non-GAAP financial information, when taken collectively, may be helpful to investors because it provides consistency and comparability of the Company's operating results across reporting periods. Management uses this non-GAAP financial information to establish budgets, manage the Company's business, and set incentive and compensation arrangements. Free cash flow provides useful information to management and investors since it measures our ability to generate cash from business operations. Non-GAAP financial information is presented for supplemental information purposes only, has limitations as an analytical tool and should not be considered in isolation or as a substitute for financial information presented in accordance with
About the Cologuard® and Cologuard Plus™ tests:
Developed in collaboration with
The Cologuard test revolutionized CRC screening by detecting specific DNA markers and blood associated with cancer and precancer in stool, allowing patients to use the test at home without special preparation or time off. It is covered by Medicare and included in national screening guidelines from both the
Building on this success, the FDA-approved Cologuard Plus test raises the performance bar even further and features novel biomarkers, improved laboratory processes, and enhanced sample stability. The Cologuard Plus test is expected to reduce false positives by nearly 40%, to help minimize unnecessary follow-up colonoscopies. Both tests demonstrate Exact Sciences’ commitment to improving CRC screening access and outcomes.
About the Oncodetect ® test
Molecular residual disease refers to the presence of tumor-specific DNA in the body. These fragments of genetic information, known as circulating tumor DNA (ctDNA), are shed into the bloodstream by tumors, and their presence may indicate that cancer is present. Exact Sciences’ MRD offering leverages our in-house capabilities in whole exome sequencing to offer a tumor-informed MRD test for a personalized approach to detecting and monitoring residual cancer in patients with solid tumors. By identifying somatic genomic alterations in tumor DNA and detecting a subset in ctDNA from blood, the Oncodetect test enables the detection of ctDNA before, during, and after treatment. This critical information can guide therapy decisions and monitor for cancer recurrence. The Oncodetect test has not been cleared or approved by the
About the Cancerguard ® test
The Cancerguard test is designed to detect multiple cancers in their earliest stages from a single blood draw. Building upon decades of research,
About Exact Sciences’ Precision Oncology portfolio
Exact Sciences’ Precision Oncology portfolio delivers actionable genomic insights to inform prognosis and cancer treatment after a diagnosis. In breast cancer, the Oncotype DX Breast Recurrence Score® test is the only test shown to predict the likelihood of chemotherapy benefit as well as recurrence in invasive breast cancer. The Oncotype DX test is recognized as the standard of care and is included in all major breast cancer treatment guidelines. The OncoExTra® test applies comprehensive tumor profiling, utilizing whole exome and whole transcriptome sequencing, to aid in therapy selection for patients with advanced, metastatic, refractory, relapsed, or recurrent cancer. With an extensive panel of approximately 20,000 genes and 169 introns, the OncoExTra test is one of the most comprehensive genomic (DNA) and transcriptomic (RNA) panels available today.
About PreventionGenetics
Founded in 2004 and located in
About
A leading provider of cancer screening and diagnostic tests,
Forward-Looking Statements
This news release contains forward-looking statements concerning our expectations, anticipations, intentions, beliefs or strategies regarding the future. These forward-looking statements are based on assumptions that we have made as of the date hereof and are subject to known and unknown risks and uncertainties that could cause actual results, conditions and events to differ materially from those anticipated. Therefore, you should not place undue reliance on forward-looking statements. Examples of forward-looking statements include, among others, statements we make regarding expected future operating results; expectations for development or launching of new or improved products and services and their impact on patients; insurance reimbursement potential; our strategies, commercialization efforts, positioning, competition, resources, capabilities, and expectations for future events or performance; the anticipated benefits of our acquisitions, including estimated synergies and other financial impacts; and the timing of completion of the proposed acquisition of us by Abbott Laboratories.
Forward-looking statements are neither historical facts nor assurances of future performance or events. Instead, they are based only on current beliefs, expectations, and assumptions regarding the future of our business, future plans and strategies, projections, anticipated events and trends, the economy, and other future conditions. Because forward-looking statements relate to the future, they are subject to inherent uncertainties, risks and changes in circumstances that are difficult to predict and many of which are outside of our control. Actual results, conditions, and events may differ materially from those indicated in the forward-looking statements. Therefore, you should not rely on any of these forward-looking statements. Important factors that could cause actual results, conditions, and events to differ materially from those indicated in the forward-looking statements include, among others, the following: our ability to successfully develop and commercialize new products and services and assess potential market opportunities; our ability to successfully and profitably market our products and services; the acceptance of our products and services by patients and healthcare providers; our reliance upon certain suppliers; our ability to retain and hire key personnel; approval and maintenance of adequate reimbursement rates for our products and services within and outside of the
|
|
|||||||||||||||
|
Selected Unaudited Financial Information |
|||||||||||||||
|
Condensed Consolidated Statements of Operations |
|||||||||||||||
|
(Amounts in thousands, except per share data) |
|||||||||||||||
|
|
|||||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Revenue |
$ |
878,381 |
|
|
$ |
713,424 |
|
|
$ |
3,246,990 |
|
|
$ |
2,758,867 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cost of sales |
|
262,555 |
|
|
|
220,831 |
|
|
|
984,235 |
|
|
|
840,150 |
|
|
Gross profit |
|
615,826 |
|
|
|
492,593 |
|
|
|
2,262,755 |
|
|
|
1,918,717 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses: |
|
|
|
|
|
|
|
||||||||
|
Research and development |
|
191,495 |
|
|
|
97,709 |
|
|
|
522,996 |
|
|
|
431,210 |
|
|
Sales and marketing |
|
288,527 |
|
|
|
244,529 |
|
|
|
1,050,183 |
|
|
|
894,125 |
|
|
General and administrative |
|
217,993 |
|
|
|
191,110 |
|
|
|
888,674 |
|
|
|
781,825 |
|
|
Impairment of long-lived and indefinite-lived assets |
|
406 |
|
|
|
838,164 |
|
|
|
7,200 |
|
|
|
869,460 |
|
|
Total operating expenses |
|
698,421 |
|
|
|
1,371,512 |
|
|
|
2,469,053 |
|
|
|
2,976,620 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other operating income |
|
— |
|
|
|
2,568 |
|
|
|
— |
|
|
|
9,200 |
|
|
Loss from operations |
|
(82,595 |
) |
|
|
(876,351 |
) |
|
|
(206,298 |
) |
|
|
(1,048,703 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
Other income (expense) |
|
|
|
|
|
|
|
||||||||
|
Investment income, net |
|
7,271 |
|
|
|
9,962 |
|
|
|
41,771 |
|
|
|
39,558 |
|
|
Interest expense, net |
|
(9,759 |
) |
|
|
(9,577 |
) |
|
|
(39,361 |
) |
|
|
(27,016 |
) |
|
Total other income (expense) |
|
(2,488 |
) |
|
|
385 |
|
|
|
2,410 |
|
|
|
12,542 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss before tax |
|
(85,083 |
) |
|
|
(875,966 |
) |
|
|
(203,888 |
) |
|
|
(1,036,161 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
Income tax benefit (expense) |
|
(872 |
) |
|
|
11,381 |
|
|
|
(4,061 |
) |
|
|
7,304 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss |
$ |
(85,955 |
) |
|
$ |
(864,585 |
) |
|
$ |
(207,949 |
) |
|
$ |
(1,028,857 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss per share—basic and diluted |
$ |
(0.45 |
) |
|
$ |
(4.67 |
) |
|
$ |
(1.10 |
) |
|
$ |
(5.59 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding—basic and diluted |
|
189,738 |
|
|
|
185,312 |
|
|
|
188,688 |
|
|
|
184,197 |
|
|
|
|||||
|
Selected Unaudited Financial Information |
|||||
|
Condensed Consolidated Balance Sheets |
|||||
|
(Amounts in thousands) |
|||||
|
|
|||||
|
|
|
|
|
||
|
Assets |
|
|
|
||
|
Cash and cash equivalents |
$ |
955,996 |
|
$ |
600,889 |
|
Marketable securities |
|
8,715 |
|
|
437,137 |
|
Accounts receivable, net |
|
298,653 |
|
|
248,968 |
|
Inventory |
|
166,201 |
|
|
162,383 |
|
Prepaid expenses and other current assets |
|
126,284 |
|
|
122,046 |
|
Property, plant and equipment, net |
|
708,664 |
|
|
693,673 |
|
Operating lease right-of-use assets |
|
122,332 |
|
|
116,952 |
|
|
|
2,368,048 |
|
|
2,366,676 |
|
Intangible assets, net |
|
919,925 |
|
|
1,009,693 |
|
Other long-term assets, net |
|
185,811 |
|
|
169,722 |
|
Total assets |
$ |
5,860,629 |
|
$ |
5,928,139 |
|
|
|
|
|
||
|
Liabilities and stockholders' equity |
|
|
|
||
|
Convertible notes, net, current portion |
$ |
— |
|
$ |
249,153 |
|
Current liabilities |
|
641,152 |
|
|
483,034 |
|
Convertible notes, net, less current portion |
|
2,327,177 |
|
|
2,321,067 |
|
Other long-term liabilities |
|
329,317 |
|
|
315,503 |
|
Operating lease liabilities, less current portion |
|
161,931 |
|
|
157,133 |
|
Total stockholders’ equity |
|
2,401,052 |
|
|
2,402,249 |
|
Total liabilities and stockholders’ equity |
$ |
5,860,629 |
|
$ |
5,928,139 |
|
|
|||||||||||||||||||
|
|
|||||||||||||||||||
|
Core Revenue |
|||||||||||||||||||
|
(Unaudited) |
|||||||||||||||||||
|
(Amounts in thousands) |
|||||||||||||||||||
|
|
|||||||||||||||||||
|
|
|
GAAP |
|
|
|
|
|
|
|||||||||||
|
|
|
Three Months Ended |
|
|
|
|
|
|
|||||||||||
|
|
|
2025 |
|
2024 |
|
% Change |
|
|
|
|
|
|
|||||||
|
Screening |
|
$ |
695,138 |
|
$ |
552,563 |
|
26 |
% |
|
|
|
|
|
|
||||
|
Precision Oncology |
|
|
183,243 |
|
|
160,861 |
|
14 |
% |
|
|
|
|
|
|
||||
|
Total |
|
$ |
878,381 |
|
$ |
713,424 |
|
23 |
% |
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
Non-GAAP |
|
|
|
|
|
|
|||||||||||
|
|
|
Three Months Ended |
|
|
|||||||||||||||
|
|
|
2025 |
|
2024 (1) |
|
% Change |
|
Foreign
|
|
Core
|
|
%
|
|||||||
|
Screening |
|
$ |
695,138 |
|
$ |
552,563 |
|
26 |
% |
|
$ |
— |
|
|
$ |
695,138 |
|
26 |
% |
|
Precision Oncology |
|
|
183,243 |
|
|
160,861 |
|
14 |
% |
|
|
(2,456 |
) |
|
|
180,787 |
|
12 |
% |
|
Total |
|
$ |
878,381 |
|
$ |
713,424 |
|
23 |
% |
|
$ |
(2,456 |
) |
|
$ |
875,925 |
|
23 |
% |
|
|
|
GAAP |
|
|
|
|
|
|
|||||||||||
|
|
|
Twelve Months Ended |
|
|
|
|
|
|
|||||||||||
|
|
|
2025 |
|
2024 |
|
% Change |
|
|
|
|
|
|
|||||||
|
Screening |
|
$ |
2,529,866 |
|
$ |
2,103,868 |
|
20 |
% |
|
|
|
|
|
|
||||
|
Precision Oncology |
|
|
717,124 |
|
|
654,999 |
|
9 |
% |
|
|
|
|
|
|
||||
|
Total |
|
$ |
3,246,990 |
|
$ |
2,758,867 |
|
18 |
% |
|
|
|
|
|
|
||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|||||||
|
|
|
Non-GAAP |
|
|
|
|
|
|
|||||||||||
|
|
|
Twelve Months Ended |
|
|
|||||||||||||||
|
|
|
2025 (1) |
|
2024 (1) |
|
% Change |
|
Foreign
|
|
Core
|
|
%
|
|||||||
|
Screening |
|
$ |
2,529,866 |
|
$ |
2,103,868 |
|
20 |
% |
|
$ |
— |
|
|
$ |
2,529,866 |
|
20 |
% |
|
Precision Oncology (4) |
|
|
717,124 |
|
|
649,824 |
|
10 |
% |
|
|
(6,528 |
) |
|
|
710,596 |
|
9 |
% |
|
Total |
|
$ |
3,246,990 |
|
$ |
2,753,692 |
|
18 |
% |
|
$ |
(6,528 |
) |
|
$ |
3,240,462 |
|
18 |
% |
| __________ |
|
(1) Excludes revenue from the divested Oncotype DX Genomic Prostate Score test, which ceased generating revenue at the completion of a transition period in the third quarter of 2024. |
|
|
|
(2) Foreign currency impact is calculating the change in current period non- |
|
|
|
(3) Excludes revenue from the divested Oncotype DX Genomic Prostate Score test, and the impact of foreign currency exchange rate fluctuations. |
|
|
|
(4) Includes sublicense revenue of |
|
|
|
|
|||||||||||||||
|
|
|||||||||||||||
|
Adjusted EBITDA |
|||||||||||||||
|
(Unaudited) |
|||||||||||||||
|
(Amounts in thousands) |
|||||||||||||||
|
|
|||||||||||||||
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Net loss |
$ |
(85,955 |
) |
|
$ |
(864,585 |
) |
|
$ |
(207,949 |
) |
|
$ |
(1,028,857 |
) |
|
Interest expense (1) |
|
9,759 |
|
|
|
9,577 |
|
|
|
39,361 |
|
|
|
27,016 |
|
|
Income tax (benefit) expense |
|
872 |
|
|
|
(11,381 |
) |
|
|
4,061 |
|
|
|
(7,304 |
) |
|
Investment income, net |
|
(7,271 |
) |
|
|
(9,962 |
) |
|
|
(41,771 |
) |
|
|
(39,558 |
) |
|
Depreciation and amortization |
|
56,353 |
|
|
|
53,147 |
|
|
|
221,579 |
|
|
|
214,859 |
|
|
Stock-based compensation (2) |
|
67,756 |
|
|
|
57,787 |
|
|
|
259,980 |
|
|
|
254,930 |
|
|
Acquisition and integration costs (3) |
|
6,691 |
|
|
|
(1,664 |
) |
|
|
30,446 |
|
|
|
1,172 |
|
|
Impairment of long-lived and indefinite-lived assets (4) |
|
406 |
|
|
|
838,164 |
|
|
|
7,200 |
|
|
|
869,460 |
|
|
Gain on sale of asset and divestiture related costs (5) |
|
— |
|
|
|
(2,568 |
) |
|
|
— |
|
|
|
(9,200 |
) |
|
Restructuring and business transformation (6) |
|
605 |
|
|
|
6,866 |
|
|
|
73,213 |
|
|
|
18,537 |
|
|
Merger related expenses (7) |
|
14,225 |
|
|
|
— |
|
|
|
14,225 |
|
|
|
— |
|
|
License agreement termination (8) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
25,843 |
|
|
Legal settlement (9) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(3,500 |
) |
|
Adjusted EBITDA |
$ |
63,441 |
|
|
$ |
75,381 |
|
|
$ |
400,345 |
|
|
$ |
323,398 |
|
|
Adjusted EBITDA margin |
|
7 |
% |
|
|
12 |
% |
|
|
12 |
% |
|
|
12 |
% |
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
(Unaudited) |
||||||||||||||||||||||||||||||||||||
|
(Amounts in thousands) |
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
|
Three Months Ended |
||||||||||||||||||||||||||||||||||
|
|
|
Gross
|
|
Research
|
|
Sales &
|
|
General
|
|
Income
|
|
Net
|
|
Income
|
|
Net
|
|
Net
|
||||||||||||||||||
|
Reported |
|
$ |
615,826 |
|
|
$ |
191,495 |
|
|
$ |
288,527 |
|
|
$ |
217,993 |
|
|
$ |
(82,595 |
) |
|
$ |
(85,083 |
) |
|
$ |
(872 |
) |
|
$ |
(85,955 |
) |
|
$ |
(0.45 |
) |
|
Reported percent of revenue |
|
|
70 |
% |
|
|
22 |
% |
|
|
33 |
% |
|
|
25 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Amortization of acquired intangible assets |
|
|
22,040 |
|
|
|
(275 |
) |
|
|
(1,924 |
) |
|
|
— |
|
|
|
24,239 |
|
|
|
24,239 |
|
|
|
739 |
|
|
|
24,978 |
|
|
|
0.13 |
|
|
Acquisition and integration costs (3) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(6,691 |
) |
|
|
6,691 |
|
|
|
6,691 |
|
|
|
(184 |
) |
|
|
6,507 |
|
|
|
0.03 |
|
|
Impairment of long-lived and indefinite-lived assets (4) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
406 |
|
|
|
406 |
|
|
|
— |
|
|
|
406 |
|
|
|
— |
|
|
Restructuring and business transformation (6) |
|
|
— |
|
|
|
— |
|
|
|
343 |
|
|
|
(948 |
) |
|
|
605 |
|
|
|
605 |
|
|
|
(636 |
) |
|
|
(31 |
) |
|
|
— |
|
|
Merger related expenses (7) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(14,225 |
) |
|
|
14,225 |
|
|
|
14,225 |
|
|
|
— |
|
|
|
14,225 |
|
|
$ |
0.07 |
|
|
Adjusted (non-GAAP) |
|
$ |
637,866 |
|
|
$ |
191,220 |
|
|
$ |
286,946 |
|
|
$ |
196,129 |
|
|
$ |
(36,429 |
) |
|
$ |
(38,917 |
) |
|
$ |
(953 |
) |
|
$ |
(39,870 |
) |
|
$ |
(0.21 |
) |
|
Adjusted percent of revenue (non-GAAP) |
|
|
73 |
% |
|
|
22 |
% |
|
|
33 |
% |
|
|
22 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average common shares outstanding - basic and diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
189,738 |
|
||||||||||||||||
|
|
|
Year Ended |
||||||||||||||||||||||||||||||||||
|
|
|
Gross
|
|
Research
|
|
Sales &
|
|
General
|
|
Income
|
|
Net
|
|
Income
|
|
Net
|
|
Net
|
||||||||||||||||||
|
Reported |
|
$ |
2,262,755 |
|
|
$ |
522,996 |
|
|
$ |
1,050,183 |
|
|
$ |
888,674 |
|
|
$ |
(206,298 |
) |
|
$ |
(203,888 |
) |
|
$ |
(4,061 |
) |
|
$ |
(207,949 |
) |
|
$ |
(1.10 |
) |
|
Reported percent of revenue |
|
|
70 |
% |
|
|
16 |
% |
|
|
32 |
% |
|
|
27 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Amortization of acquired intangible assets |
|
|
86,742 |
|
|
|
(2,203 |
) |
|
|
(7,695 |
) |
|
|
(60 |
) |
|
|
96,700 |
|
|
|
96,700 |
|
|
|
371 |
|
|
|
97,071 |
|
|
|
0.51 |
|
|
Acquisition and integration costs (3) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(30,446 |
) |
|
|
30,446 |
|
|
|
30,446 |
|
|
|
(316 |
) |
|
|
30,130 |
|
|
|
0.16 |
|
|
Impairment of long-lived and indefinite-lived assets (4) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
7,200 |
|
|
|
7,200 |
|
|
|
— |
|
|
|
7,200 |
|
|
|
0.04 |
|
|
Restructuring and business transformation (6) |
|
|
389 |
|
|
|
(926 |
) |
|
|
(14,325 |
) |
|
|
(57,573 |
) |
|
|
73,213 |
|
|
|
73,213 |
|
|
|
(992 |
) |
|
|
72,221 |
|
|
|
0.38 |
|
|
Merger related expenses (7) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(14,225 |
) |
|
|
14,225 |
|
|
|
14,225 |
|
|
|
— |
|
|
|
14,225 |
|
|
|
0.07 |
|
|
Rounding adjustment from basic to diluted shares (10) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
0.01 |
|
|
Adjusted (non-GAAP) |
|
$ |
2,349,886 |
|
|
$ |
519,867 |
|
|
$ |
1,028,163 |
|
|
$ |
786,370 |
|
|
$ |
15,486 |
|
|
$ |
17,896 |
|
|
$ |
(4,998 |
) |
|
$ |
12,898 |
|
|
$ |
0.07 |
|
|
Adjusted percent of revenue (non-GAAP) |
|
|
72 |
% |
|
|
16 |
% |
|
|
32 |
% |
|
|
24 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average common shares outstanding - basic |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
188,688 |
|
||||||||||||||||
|
Weighted average common shares outstanding - diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
191,844 |
|
||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
(Unaudited) |
||||||||||||||||||||||||||||||||||||
|
(Amounts in thousands) |
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
|
Three Months Ended |
||||||||||||||||||||||||||||||||||
|
|
|
Gross
|
|
Research
|
|
Sales &
|
|
General
|
|
Income
|
|
Net
|
|
Income
|
|
Net
|
|
Net
|
||||||||||||||||||
|
Reported |
|
$ |
492,593 |
|
|
$ |
97,709 |
|
|
$ |
244,529 |
|
|
$ |
191,110 |
|
|
$ |
(876,351 |
) |
|
$ |
(875,966 |
) |
|
$ |
11,381 |
|
|
$ |
(864,585 |
) |
|
$ |
(4.67 |
) |
|
Reported percent of revenue |
|
|
69 |
% |
|
|
14 |
% |
|
|
34 |
% |
|
|
27 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Amortization of acquired intangible assets |
|
|
20,768 |
|
|
|
(1,384 |
) |
|
|
(1,924 |
) |
|
|
(26 |
) |
|
|
24,102 |
|
|
|
24,102 |
|
|
|
(3,939 |
) |
|
|
20,163 |
|
|
|
0.11 |
|
|
Acquisition and integration costs (3) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
1,664 |
|
|
|
(1,664 |
) |
|
|
(1,664 |
) |
|
|
(12 |
) |
|
|
(1,676 |
) |
|
|
(0.01 |
) |
|
Impairment of long-lived and indefinite-lived assets (4) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
838,164 |
|
|
|
838,164 |
|
|
|
(8,398 |
) |
|
|
829,766 |
|
|
|
4.48 |
|
|
Gain on sale of asset and divestiture related costs (5) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(2,568 |
) |
|
|
(2,568 |
) |
|
|
— |
|
|
|
(2,568 |
) |
|
|
(0.01 |
) |
|
Restructuring and business transformation (6) |
|
|
— |
|
|
|
(114 |
) |
|
|
(1,829 |
) |
|
|
(4,923 |
) |
|
|
6,866 |
|
|
|
6,866 |
|
|
|
51 |
|
|
|
6,917 |
|
|
|
0.04 |
|
|
Adjusted (non-GAAP) |
|
$ |
513,361 |
|
|
$ |
96,211 |
|
|
$ |
240,776 |
|
|
$ |
187,825 |
|
|
$ |
(11,451 |
) |
|
$ |
(11,066 |
) |
|
$ |
(917 |
) |
|
$ |
(11,983 |
) |
|
$ |
(0.06 |
) |
|
Adjusted percent of revenue (non-GAAP) |
|
|
72 |
% |
|
|
13 |
% |
|
|
34 |
% |
|
|
26 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average common shares outstanding - basic and diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
185,312 |
|
||||||||||||||||
|
|
|
Year Ended |
||||||||||||||||||||||||||||||||||
|
|
|
Gross
|
|
Research
|
|
Sales &
|
|
General
|
|
Income
|
|
Net
|
|
Income
|
|
Net
|
|
Net
|
||||||||||||||||||
|
Reported |
|
$ |
1,918,717 |
|
|
$ |
431,210 |
|
|
$ |
894,125 |
|
|
$ |
781,825 |
|
|
$ |
(1,048,703 |
) |
|
$ |
(1,036,161 |
) |
|
$ |
7,304 |
|
|
$ |
(1,028,857 |
) |
|
$ |
(5.59 |
) |
|
Reported percent of revenue |
|
|
70 |
% |
|
|
16 |
% |
|
|
32 |
% |
|
|
28 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Amortization of acquired intangible assets |
|
|
84,068 |
|
|
|
(3,293 |
) |
|
|
(7,694 |
) |
|
|
(103 |
) |
|
|
95,158 |
|
|
|
95,158 |
|
|
|
(2,106 |
) |
|
|
93,052 |
|
|
|
0.51 |
|
|
Acquisition and integration costs (3) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,172 |
) |
|
|
1,172 |
|
|
|
1,172 |
|
|
|
(9 |
) |
|
|
1,163 |
|
|
|
0.01 |
|
|
Impairment of long-lived and indefinite-lived assets (4) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
869,460 |
|
|
|
869,460 |
|
|
|
(8,398 |
) |
|
|
861,062 |
|
|
|
4.67 |
|
|
Gain on sale of asset and divestiture related costs (5) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(9,200 |
) |
|
|
(9,200 |
) |
|
|
— |
|
|
|
(9,200 |
) |
|
|
(0.05 |
) |
|
Restructuring and business transformation (6) |
|
|
200 |
|
|
|
(6,688 |
) |
|
|
(2,051 |
) |
|
|
(9,598 |
) |
|
|
18,537 |
|
|
|
18,537 |
|
|
|
(135 |
) |
|
|
18,402 |
|
|
|
0.10 |
|
|
License agreement termination (8) |
|
|
— |
|
|
|
(25,843 |
) |
|
|
— |
|
|
|
— |
|
|
|
25,843 |
|
|
|
25,843 |
|
|
|
(63 |
) |
|
|
25,780 |
|
|
|
0.14 |
|
|
Legal settlement (9) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,500 |
|
|
|
(3,500 |
) |
|
|
(3,500 |
) |
|
|
26 |
|
|
|
(3,474 |
) |
|
|
(0.02 |
) |
|
Adjusted (non-GAAP) |
|
$ |
2,002,985 |
|
|
$ |
395,386 |
|
|
$ |
884,380 |
|
|
$ |
774,452 |
|
|
$ |
(51,233 |
) |
|
$ |
(38,691 |
) |
|
$ |
(3,381 |
) |
|
$ |
(42,072 |
) |
|
$ |
(0.23 |
) |
|
Adjusted percent of revenue (non-GAAP) |
|
|
73 |
% |
|
|
14 |
% |
|
|
32 |
% |
|
|
28 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Weighted average common shares outstanding - basic and diluted |
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
184,197 |
|
||||||||||||||||
| ______ |
|
(1) Interest expense includes net gains recorded of |
|
|
|
(2) Represents stock-based compensation expense and 401(k) match expense. The Company matches a portion of |
|
|
|
(3) Represents acquisition and related integration costs incurred as a result of the Company's acquisitions. Acquisition costs represent legal and professional fees incurred to execute the transaction and integration related costs represent expenses incurred outside regular business operations, specifically relating to the integration of businesses acquired including any gain or loss on contingent consideration liabilities, severance and accelerated vesting of stock awards, and professional services. For the three and twelve months ended |
|
|
|
(4) Represents impairment charges on the Company’s long-lived and indefinite-lived assets. For the three and twelve months ended |
|
|
|
(5) Relates to the sale of the intellectual property and know-how related to the Company's Oncotype DX Genomic Prostate Score test to MDxHealth SA. For the three and twelve months ended |
|
|
|
(6) Restructuring charges primarily include employee termination costs as a result of restructuring certain support functions globally. For the three and twelve months ended |
|
|
|
(7) Represents legal and professional fees incurred related to the Agreement and Plan of Merger with Abbott Laboratories. |
|
|
|
(8) Represents termination related charges incurred due to the termination of the Company's license and sponsored research agreements with |
|
|
|
(9) The Company reached a settlement with a counterparty related to the Medicare Date of Service Rule Investigation and the Federal Anti-Kickback Statute lawsuit. |
|
|
|
(10) This adjustment is for rounding and, in those periods in which the Company has a GAAP net loss and adjusted (non-GAAP) net income, also compensates for the effects of additional diluted shares outstanding for the treasury stock impact of restricted stock unit awards, performance share unit awards, stock options, and stock purchased through the employee stock purchase plan, and the if-converted impact of convertible notes. For GAAP earnings per diluted share purposes, the Company cannot reflect the anti-dilutive impact, if applicable, in its diluted shares calculations. |
|
|
||||||||||||||||
|
|
||||||||||||||||
|
Operating Cash Flow to Free Cash Flow |
||||||||||||||||
|
(Unaudited) |
||||||||||||||||
|
(Amounts in thousands) |
||||||||||||||||
|
|
||||||||||||||||
|
|
|
Three Months Ended |
|
Twelve Months Ended |
||||||||||||
|
|
|
|
2025 |
|
|
|
2024 |
|
|
|
2025 |
|
|
|
2024 |
|
|
Net cash provided by operating activities |
|
$ |
151,689 |
|
|
$ |
47,063 |
|
|
$ |
491,438 |
|
|
$ |
210,536 |
|
|
Net cash provided by (used in) investing activities |
|
|
91,117 |
|
|
|
(41,872 |
) |
|
|
195,121 |
|
|
|
(442,155 |
) |
|
Net cash provided by (used in) financing activities |
|
|
(75,873 |
) |
|
|
10,499 |
|
|
|
(338,090 |
) |
|
|
231,874 |
|
|
Effects of exchange rate changes on cash and cash equivalents |
|
|
26 |
|
|
|
(3,721 |
) |
|
|
891 |
|
|
|
(3,294 |
) |
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
|
166,959 |
|
|
|
11,969 |
|
|
|
349,360 |
|
|
|
(3,039 |
) |
|
Cash, cash equivalents and restricted cash, beginning of period |
|
|
789,037 |
|
|
|
594,667 |
|
|
|
606,636 |
|
|
|
609,675 |
|
|
Cash, cash equivalents and restricted cash, end of period |
|
$ |
955,996 |
|
|
$ |
606,636 |
|
|
$ |
955,996 |
|
|
$ |
606,636 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Reconciliation of free cash flow: |
|
|
|
|
|
|
|
|
||||||||
|
Net cash provided by operating activities |
|
$ |
151,689 |
|
|
$ |
47,063 |
|
|
$ |
491,438 |
|
|
$ |
210,536 |
|
|
Purchases of property, plant and equipment |
|
|
(31,243 |
) |
|
|
(36,316 |
) |
|
|
(134,656 |
) |
|
|
(135,989 |
) |
|
Free cash flow |
|
$ |
120,446 |
|
|
$ |
10,747 |
|
|
$ |
356,782 |
|
|
$ |
74,547 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20260213963431/en/
Investor Contact:
investorrelations@exactsciences.com
608-893-0009
Media Contact:
sspanos@exactsciences.com
608-556-4380
Source: