8-K
Guardant Health, Inc. (GH)
UNITED STATES
SECURITIES AND EXCHANGE COMMISSION
Washington, D.C. 20549
FORM 8-K
CURRENT REPORT
Pursuant to Section 13 or 15(d)
of the Securities Exchange Act of 1934
Date of report (Date of earliest event reported): February 20, 2025
GUARDANT HEALTH, INC.
(Exact name of registrant as specified in its charter)
| Delaware | 001-38683 | 45-4139254 |
|---|---|---|
| (State or other jurisdiction<br><br>of incorporation or organization) | (Commission<br><br>File Number) | (I.R.S. Employer<br><br>Identification No.) |
3100 Hanover Street
Palo Alto, California 94304
(Address of principal executive offices) (Zip Code)
855-698-8887
(Registrant’s telephone number, include area code)
Check the appropriate box below if the Form 8-K filing is intended to simultaneously satisfy the filing obligation of the registrant under any of the following provisions:
| ☐ | Written communications pursuant to Rule 425 under the Securities Act (17 CFR 230.425) |
|---|---|
| ☐ | Soliciting material pursuant to Rule 14a-12 under the Exchange Act (17 CFR 240.14a-12) |
| ☐ | Pre-commencement communications pursuant to Rule 14d-2(b) under the Exchange Act (17 CFR 240.14d-2(b)) |
| ☐ | Pre-commencement communications pursuant to Rule 13e-4(c) under the Exchange Act (17 CFR 240.13e-4(c)) |
Securities registered pursuant to Section 12(b) of the Act:
| Title of each class | Trading Symbol(s) | Name of each exchange on which registered |
|---|---|---|
| Common Stock, $0.00001 par value per share | GH | The Nasdaq Global Select Market |
Indicate by check mark whether the registrant is an emerging growth company as defined in Rule 405 of the Securities Act of 1933 (§230.405 of this chapter) or Rule 12b-2 of the Securities Exchange Act of 1934 (§240.12b-2 of this chapter).
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. ☐
Item 2.02 Results of Operations and Financial Condition.
On February 20, 2025, Guardant Health, Inc. (the “Company”) issued a press release announcing financial results for the fiscal quarter and year ended December 31, 2024. The full text of the press release is furnished as Exhibit 99.1 to this Current Report on Form 8-K and is incorporated herein by reference.
The information furnished in this Current Report on Form 8-K (including Exhibit 99.1) shall not be deemed “filed” for purposes of Section 18 of the Securities Exchange Act of 1934, as amended (the “Exchange Act”), or otherwise subject to the liabilities of that Section, nor shall it be deemed to be incorporated by reference into any filing of the Company under the Securities Act of 1933, as amended, or the Exchange Act, except as expressly set forth by specific reference in such filing.
Item 9.01 Financial Statements and Exhibits.
(d) Exhibits.
| Exhibit No. | Description |
|---|---|
| 99.1 | Press release of Guardant Health, Inc., dated February 20, 2025 |
| 104 | Cover Page Interactive Data File (embedded within the Inline XBRL document) |
SIGNATURES
Pursuant to the requirements of the Securities Exchange Act of 1934, as amended, the registrant has duly caused this report to be signed on its behalf by the undersigned hereunto duly authorized.
| GUARDANT HEALTH, INC. | |||
|---|---|---|---|
| Date: | February 20, 2025 | By: | /s/ Michael Bell |
| Michael Bell | |||
| Chief Financial Officer | |||
| (Principal Accounting Officer and Principal Financial Officer) |
Document
Guardant Health Reports Fourth Quarter and Full Year 2024 Financial Results and Provides 2025 Outlook
Full year 2024 total revenue growth of 31% driven by strong clinical oncology volume growth, Guardant360 ASP tailwinds, and product upgrades
Expects full year 2025 total revenue to be in the range of $850 to $860 million
PALO ALTO, Calif. February 20, 2025 – Guardant Health, Inc. (Nasdaq: GH), a leading precision oncology company, today reported financial results for the quarter and full year ended December 31, 2024.
Fourth Quarter 2024 Financial Highlights
For the three-month period ended December 31, 2024, as compared to the same period of 2023:
•Total revenue of $201.8 million, an increase of 30%
•Reported approximately 57,300 oncology clinical tests (excluding Shield) and approximately 11,050 biopharma tests, an increase of 24% and 16%, respectively
•Reported approximately 6,400 Shield screening tests, with revenue of $4.1 million
Full Year 2024 Financial Highlights
For the twelve-month period ended December 31, 2024, as compared to the same period of 2023:
•Total revenue of $739.0 million, an increase of 31%
•Reported approximately 206,700 oncology clinical tests (excluding Shield) and approximately 40,500 biopharma tests, an increase of 20% and 35%, respectively
•Improved full year 2024 free cash flow burn to $275 million, compared to $345 million for the full year 2023
Recent Operating Highlights
•Received Medicare coverage for Guardant Reveal on Smart Liquid Biopsy platform for colorectal cancer surveillance
•Shield selected by NIH for inclusion in the Vanguard multi cancer detection study based on strong feasibility data in predicting presence of ten cancer types and cancer site of origin
•Shield selected for a government funded population scale screening program in Abu Dhabi and surrounding regions
•Entered into a collaboration with ConcertAI to create a differentiated data-as-a-service platform that integrates comprehensive EMR records with both genomic and epigenomic tumor profiling data to accelerate cancer therapy research and development
•Entered into a strategic collaboration with Boehringer Ingelheim to develop a companion diagnostic for zongertinib to detect specific mutations in non-small cell lung cancer
•Completed a convertible debt exchange to extend the maturity on $600 million of outstanding debt
“We fired on all cylinders throughout 2024, delivering remarkable revenue growth and upgrading our products to our smart liquid biopsy platform,” said Helmy Eltoukhy, co-founder and co-CEO. “Last month, we were pleased to receive Medicare reimbursement for Guardant Reveal in the CRC surveillance setting, which was an important milestone for our MRD business. We are entering 2025 with a strong oncology product portfolio and anticipate volume acceleration across all our products this year.”
“We made strong progress with Shield during Q4, our first full quarter since commercial launch,” said AmirAli Talasaz, co-founder and co-CEO. “We screened thousands of patients with our simple blood test and are looking forward to scaling our impact quickly. Beyond CRC, the selection of Shield for the NIH Vanguard study underscores the strength of our platform and establishes our leadership in the field of multi cancer detection. With a robust pipeline of catalysts in front of us, we are excited to execute on the opportunities ahead in 2025.”
Fourth Quarter 2024 Financial Results
Revenue was $201.8 million for the fourth quarter of 2024, a 30% increase from $155.1 million for the corresponding prior year period. Precision oncology revenue grew 30%, to $184.6 million for the fourth quarter of 2024, from $142.2 million for the corresponding prior year period, driven by an increase in the volume of clinical tests (i.e., Guardant360, TissueNext, Response, and Reveal tests) and biopharma tests, which grew 24% and 16%, respectively, over the prior year period. The increase in precision oncology revenue was also attributable to an increase in reimbursement for our tests, due to an increase in Medicare reimbursement for our Guardant360 LDT test to $5,000, effective January 1, 2024; and an increase in both Medicare Advantage and commercial payer reimbursement. Development services and other revenue was $17.2 million for the fourth quarter of 2024, compared to $12.9 million for the corresponding prior year period. Other revenue includes $4.1 million derived from approximately 6,400 Shield screening tests reported in the fourth quarter of 2024.
Gross profit, or total revenue less cost of precision oncology testing and cost of development services and other, was $124.2 million for the fourth quarter of 2024, an increase of $31.7 million from $92.5 million for the corresponding prior year period. Gross margin, or gross profit divided by total revenue, was 62%, as compared to 60% for the corresponding prior year period. Precision oncology gross margin was 62% in the fourth quarter of 2024, as compared to 60% in the prior year period. Development services and other gross margin was 53% in the fourth quarter of 2024, as compared to 60% in the prior year period.
Non-GAAP gross profit was $126.4 million for the fourth quarter of 2024, an increase of $31.8 million, from $94.5 million for the corresponding prior year period. Non-GAAP gross margin was 63% for the fourth quarter of 2024, as compared to 61% for the corresponding prior year period.
Non-GAAP gross profit excluding screening was $126.3 million for the fourth quarter of 2024, an increase of $29.0 million, from $97.3 million for the corresponding prior year period. Non-GAAP gross margin excluding screening was 64% for the fourth quarter of 2024, as compared to 63% for the corresponding prior year period.
Operating expenses (research and development expense, sales and marketing expense, and general and administrative expense) were $250.2 million for the fourth quarter of 2024, as compared to $206.6 million for the corresponding prior year period. Other operating expense was $83.4 million for the fourth quarter of 2023, related to a non-recurring legal accrual. No such other operating expense was recorded for the same period of 2024. Non-GAAP operating expenses were $214.7 million for the fourth quarter of 2024, as compared to $183.1 million for the corresponding prior year period.
Net loss was $111.0 million for the fourth quarter of 2024, as compared to $187.0 million for the corresponding prior year period. Net loss per share was $0.90 for the fourth quarter of 2024, as compared to $1.58 for the corresponding prior year period. The year-over-year improvement in net loss was primarily due to the non-recurring $83.4 million legal accrual recorded in 2023.
Non-GAAP net loss was $77.3 million for the fourth quarter of 2024, as compared to $75.9 million for the corresponding prior year period. Non-GAAP net loss per share was $0.62 for the fourth quarter of 2024, as compared to $0.64 for the corresponding prior year period.
Adjusted EBITDA loss was $78.4 million for the fourth quarter of 2024, as compared to a $78.4 million loss for the corresponding prior year period.
Free cash flow for the fourth quarter of 2024 was $(83.4) million, as compared to $(82.8) million for the corresponding prior year period.
Full Year 2024 Financial Results
Revenue was $739.0 million for 2024, a 31% increase from $563.9 million for the corresponding prior year period. Precision oncology revenue grew 34%, to $687.9 million for 2024, from $514.2 million for the corresponding prior year period, driven by an increase in the volume of clinical tests (i.e., Guardant360, TissueNext, Response, and Reveal tests) and biopharma tests, which grew 20% and 35%, respectively, over the prior year period. The increase in precision oncology revenue was also attributable to an increase in reimbursement for our tests, due to an increase in Medicare reimbursement for our Guardant360 LDT test to $5,000, effective January 1, 2024; an increase in both Medicare Advantage and commercial payer reimbursement; and an approximately $22 million non-recurring, out of period revenue upside for 2024 resulting from better than expected cash collections from prior years. Development services and other revenue was $51.1 million for 2024, compared to $49.7 million for the corresponding prior year period. Other revenue includes $5.1 million derived from Shield screening tests reported in 2024 following the FDA approval.
Gross profit, or total revenue less cost of precision oncology testing and cost of development services and other, was $449.2 million for 2024, an increase of $112.3 million from $336.9 million for the corresponding prior year period. Gross margin, or gross profit divided by total revenue, was 61%, as compared to 60% for the corresponding prior year period. Precision oncology gross margin was 62% in the year of 2024, as compared to 60% in the prior year period. Development services and other gross margin was 43% in the year of 2024, as compared to 57% in the prior year period.
Non-GAAP gross profit was $459.6 million for 2024, an increase of $114.7 million, from $344.9 million for the corresponding prior year period. Non-GAAP gross margin was 62% for 2024, as compared to 61% for the corresponding prior year period.
Non-GAAP gross profit excluding screening was $466.9 million for 2024, an increase of $111.2 million, from $355.7 million for the corresponding prior year period. Non-GAAP gross margin excluding screening was 64% for 2024, as compared to 63% for the corresponding prior year period.
Operating expenses (research and development expense, sales and marketing expense, and general and administrative expense) were $892.8 million for 2024, as compared to $818.2 million for the corresponding prior year period. Other operating expense was $83.4 million for 2023, related to the non-recurring legal accrual discussed above. No such other operating expense was recorded for 2024. Non-GAAP operating expenses were $757.3 million for 2024, as compared to $729.2 million for the corresponding prior year period.
Net loss was $436.4 million for 2024, as compared to $479.4 million for the corresponding prior year period. Net loss per share was $3.56 for 2024, as compared to $4.28 for the corresponding prior year period. The year-over-year improvement in net loss was primarily due to the non-recurring $83.4 million legal accrual recorded in 2023, $37.7 million year-over-year improvement in loss from operations, excluding the legal accrual impact, $29.1 million of impairment recorded for our non-marketable equity security investments and other related assets in 2023 and $18.3 million increase in interest income, partially offset by $124.1 million negative change in fair value adjustments recorded for our marketable equity security investment in Lunit, Inc.
Non-GAAP net loss was $247.2 million for 2024, as compared to $352.3 million for the corresponding prior year period. Non-GAAP net loss per share was $2.01 for 2024, as compared to $3.15 for the corresponding prior year period.
Adjusted EBITDA loss was $257.5 million for 2024, as compared to a $344.2 million loss for the corresponding prior year period.
Free cash flow for 2024 was $(274.9) million, as compared to $(345.5) million for the corresponding prior year period.
Cash, cash equivalents, restricted cash and marketable debt securities were $944.2 million as of December 31, 2024. In addition, the aggregate principal amount of the 2027 Convertible Senior Notes (the “2027 Notes”) was $1.15 billion as of December 31, 2024.
In February 2025, Guardant Health entered into privately negotiated exchange agreements with certain holders of the outstanding 0% 2027 Notes, pursuant to which Guardant Health issued $600.0 million aggregate principal amount of 1.25% Convertible Senior Notes due 2031 (the “New Notes”) in exchange for the retirement of $659.3 million aggregate principal amount of the 2027 Notes (the “Transaction”). Total transaction costs related to the issuance of the New Notes were approximately $12.4 million. In connection with the Transaction, Guardant Health repurchased $45.0 million of shares of its common stock from certain participants in the Transaction through a financial intermediary at a price of $46.09 per share, which was the last reported sale price of its common stock on February 6, 2025 (the “Stock Repurchase”). As of December 31, 2024, pro forma for the Transaction and the Stock Repurchase, cash, cash equivalents, restricted cash and marketable debt securities would have been $886.8 million, and the aggregate principal amount of the 2027 Notes would have been $490.7 million, and the aggregate principal amount of the New Notes would have been $600.0 million, respectively.
2025 Guidance
Guardant Health expects full year 2025 revenue to be in the range of $850 to $860 million, representing growth of 15% to 16% compared to full year 2024. Excluding non-recurring, out of period revenue recorded in 2024, this range implies total revenue growth of 19% to 20% in 2025.
Within this revenue range,
•Oncology revenue is expected to grow approximately 15% year over year in 2025. Excluding non-recurring, out of period revenue recorded in 2024, this range implies oncology revenue growth of approximately 20%. Oncology clinical volume is expected to accelerate to approximately 25% growth in 2025 compared to 20% growth in 2024.
•Screening revenue is expected to be in the range of $25 to $30 million, driven by 45,000 to 50,000 Shield test volume.
•Biopharma & data revenue growth is expected to be in the low double-digit range.
Guardant Health expects full year 2025 non-GAAP gross margin to be in the range of 62% to 63%, compared to 62% in 2024. Guardant Health expects total non-GAAP operating expenses to be in the range of $815 to $825 million, representing an 8 to 9% increase compared to 2024, due to the commercial ramp to support Shield while both R&D and G&A are expected to be approximately flat year over year. Guardant Health expects free cash flow burn to be in the range of $225 to $235 million in 2025, an improvement compared to $275 million for the full year 2024. This includes approximately $200 million of screening net cash burn. Guardant Health expects the remainder of the business excluding screening to reach free cash flow breakeven in the fourth quarter of 2025.
Webcast Information
Guardant Health will host a conference call to discuss the fourth quarter and full year 2024 financial results after market close on Thursday, February 20, 2025 at 1:30 pm Pacific Time / 4:30 pm Eastern Time. A webcast of the conference call can be accessed at http://investors.guardanthealth.com. The webcast will be archived and available for replay for at least 90 days after the event.
Non-GAAP Measures
Guardant Health has presented in this release certain financial information in accordance with U.S. Generally Accepted Accounting Principles (GAAP) and also on a non-GAAP basis, including non-GAAP cost of precision oncology testing, non-GAAP cost of development services and other, non-GAAP cost of screening, non-GAAP gross profit, non-GAAP gross profit excluding screening, non-GAAP research and development expense, non-GAAP sales and marketing expense, non-GAAP general and administrative expense, non-GAAP other operating expense, non-GAAP loss from operations, non-GAAP net loss, non-GAAP net loss per share, basic and diluted, adjusted EBITDA, and free cash flow.
We define our non-GAAP measures as the applicable GAAP measure adjusted for the impacts of stock-based compensation and related employer payroll tax payments, contingent consideration, amortization of intangible assets, unrealized and realized gains and losses on marketable equity securities, impairment of non-marketable equity securities and other related assets, and other non-recurring items.
Adjusted EBITDA is defined as net loss adjusted for interest income; interest expense; other income (expense), net; provision for (benefit from) income taxes; depreciation and amortization expense; stock-based compensation expense and related employer payroll tax payments; contingent consideration; and other non-recurring items. Free cash flow is defined as net cash used in operating activities in the period less purchases of property and equipment in the period.
We believe that the exclusion of certain income and expenses in calculating these non-GAAP financial measures can provide a useful measure for investors when comparing our period-to-period core operating results, and when comparing those same results to that published by our peers. We exclude certain items because we believe that these income and expenses do not reflect expected future operating performance. Additionally, certain items are inconsistent in amounts and frequency, making it difficult to perform a meaningful evaluation of our current or past operating performance. We use these non-GAAP financial measures to evaluate ongoing operations, for internal planning and forecasting purposes, and to manage our business.
These non-GAAP financial measures are not intended to be considered in isolation from, as substitute for, or as superior to, the corresponding financial measures prepared in accordance with GAAP. There are limitations inherent in non-GAAP financial measures because they exclude charges and credits that are required to be included in a GAAP presentation, and do not present the full measure of our recorded costs against its revenue. In addition, our definition of the non-GAAP financial measures may differ from non-GAAP measures used by other companies.
About Guardant Health
Guardant Health is a leading precision oncology company focused on guarding wellness and giving every person more time free from cancer. Founded in 2012, Guardant is transforming patient care and accelerating new cancer therapies by providing critical insights into what drives disease through its advanced blood and tissue tests, real-world data and AI analytics. Guardant tests help improve outcomes across all stages of care, including screening to find cancer early, monitoring for recurrence in early-stage cancer, and treatment selection for patients with advanced cancer. For more information, visit guardanthealth.com and follow the company on LinkedIn, X (Twitter) and Facebook.
Forward Looking Statements
This press release contains forward-looking statements within the meaning of federal securities laws, including statements regarding the potential utilities, values, benefits and advantages of Guardant Health’s liquid biopsy tests or assays, which involve risks and uncertainties that could cause the actual results to differ materially from the anticipated results and expectations expressed in these forward-looking statements. These statements are based on current expectations, forecasts and assumptions, and actual outcomes and results could differ materially from these statements due to a number of factors. These and additional risks and uncertainties that could affect Guardant Health’s financial and operating results and cause actual results to differ materially from those indicated by the forward-looking statements made in this press release include those discussed under the captions “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operation” and elsewhere in its Annual Report on Form 10-K for the year ended December 31, 2024, and in its other reports filed with or furnished to the Securities and Exchange Commission thereafter. The forward-looking statements in this press release are based on information available to Guardant Health as of the date hereof, and Guardant Health disclaims any obligation to update any forward-looking statements provided to reflect any change in its expectations or any change in events, conditions, or circumstances on which any such statement is based, except as required by law. These forward-looking statements should not be relied upon as representing Guardant Health’s views as of any date subsequent to the date of this press release.
Investor Contact:
Zarak Khurshid
investors@guardanthealth.com
Media Contact:
Melissa Marasco
press@guardanthealth.com
+1 650-647-3711
Guardant Health, Inc.
Condensed Consolidated Statements of Operations
(unaudited)
(in thousands, except per share data)
| Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |||||
| Revenue: | ||||||||
| Precision oncology testing | $ | 184,585 | $ | 142,189 | $ | 687,936 | $ | 514,249 |
| Development services and other | 17,229 | 12,865 | 51,080 | 49,699 | ||||
| Total revenue | 201,814 | 155,054 | 739,016 | 563,948 | ||||
| Costs and operating expenses: | ||||||||
| Cost of precision oncology testing | 69,465 | 57,417 | 260,581 | 205,528 | ||||
| Cost of development services and other | 8,128 | 5,100 | 29,218 | 21,524 | ||||
| Research and development expense | 93,543 | 89,856 | 347,753 | 367,194 | ||||
| Sales and marketing expense | 104,763 | 79,127 | 364,935 | 295,227 | ||||
| General and administrative expense | 51,880 | 37,665 | 180,123 | 155,800 | ||||
| Other operating expense | — | 83,400 | — | 83,400 | ||||
| Total costs and operating expenses | 327,779 | 352,565 | 1,182,610 | 1,128,673 | ||||
| Loss from operations | (125,965) | (197,511) | (443,594) | (564,725) | ||||
| Interest income | 11,653 | 13,888 | 53,691 | 35,365 | ||||
| Interest expense | (645) | (645) | (2,581) | (2,578) | ||||
| Other income (expense), net | 4,667 | (3,316) | (42,605) | 53,174 | ||||
| Loss before provision for income taxes | (110,290) | (187,584) | (435,089) | (478,764) | ||||
| Provision for (benefit from) income taxes | 716 | (541) | 1,284 | 685 | ||||
| Net loss | $ | (111,006) | $ | (187,043) | $ | (436,373) | $ | (479,449) |
| Net loss per share, basic and diluted | $ | (0.90) | $ | (1.58) | $ | (3.56) | $ | (4.28) |
| Weighted-average shares used in computing net loss per share, basic and diluted | 123,754 | 118,508 | 122,745 | 111,988 |
Guardant Health, Inc.
Condensed Consolidated Balance Sheets
(unaudited)
(in thousands, except share and per share data)
| December 31, 2024 | December 31, 2023 | |||
|---|---|---|---|---|
| ASSETS | ||||
| Current assets: | ||||
| Cash and cash equivalents | $ | 525,540 | $ | 1,133,537 |
| Short-term marketable debt securities | 314,438 | 35,097 | ||
| Accounts receivable, net | 110,253 | 88,783 | ||
| Inventory, net | 71,083 | 61,948 | ||
| Prepaid expenses and other current assets, net | 33,800 | 27,741 | ||
| Total current assets | 1,055,114 | 1,347,106 | ||
| Restricted cash | 104,215 | 150 | ||
| Property and equipment, net | 136,813 | 145,096 | ||
| Right-of-use assets, net | 142,265 | 157,616 | ||
| Intangible assets, net | 6,760 | 8,979 | ||
| Goodwill | 3,290 | 3,290 | ||
| Other assets, net | 37,152 | 124,184 | ||
| Total Assets | $ | 1,485,609 | $ | 1,786,421 |
| LIABILITIES AND STOCKHOLDERS’ EQUITY (DEFICIT) | ||||
| Current liabilities: | ||||
| Accounts payable | $ | 38,551 | $ | 51,741 |
| Accrued compensation | 83,219 | 72,736 | ||
| Accrued expenses | 68,345 | 63,475 | ||
| Deferred revenue | 35,468 | 17,965 | ||
| Total current liabilities | 225,583 | 205,917 | ||
| Convertible senior notes, net | 1,142,547 | 1,139,966 | ||
| Long-term operating lease liabilities | 164,292 | 185,848 | ||
| Other long-term liabilities | 92,834 | 96,006 | ||
| Total Liabilities | 1,625,256 | 1,627,737 | ||
| Stockholders’ equity (deficit): | ||||
| Common stock, par value of $0.00001 per share; 350,000,000 shares authorized as of December 31, 2024 and December 31, 2023; 123,994,006 and 121,629,861 shares issued and outstanding as of December 31, 2024 and December 31, 2023, respectively | 1 | 1 | ||
| Additional paid-in capital | 2,443,788 | 2,304,220 | ||
| Accumulated other comprehensive loss | (5,201) | (3,675) | ||
| Accumulated deficit | (2,578,235) | (2,141,862) | ||
| Total Stockholders’ Equity (Deficit) | (139,647) | 158,684 | ||
| Total Liabilities and Stockholders’ Equity (Deficit) | $ | 1,485,609 | $ | 1,786,421 |
Guardant Health, Inc.
Reconciliation of Selected GAAP Measures to Non-GAAP Measures
(unaudited)
(in thousands, except per share data)
| Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |||||
| GAAP cost of precision oncology testing | $ | 69,465 | $ | 57,417 | $ | 260,581 | $ | 205,528 |
| Amortization of intangible assets | (151) | (151) | (601) | (599) | ||||
| Stock-based compensation expense and related employer payroll tax payments | (1,337) | (1,164) | (5,429) | (4,727) | ||||
| Non-GAAP cost of precision oncology testing | $ | 67,977 | $ | 56,102 | $ | 254,551 | $ | 200,202 |
| GAAP cost of development services and other | $ | 8,128 | $ | 5,100 | $ | 29,218 | $ | 21,524 |
| Amortization of intangible assets | — | (201) | (267) | (804) | ||||
| Stock-based compensation expense and related employer payroll tax payments | (656) | (466) | (4,065) | (1,857) | ||||
| Non-GAAP cost of development services and other | $ | 7,472 | $ | 4,433 | $ | 24,886 | $ | 18,863 |
| GAAP gross profit | $ | 124,221 | $ | 92,537 | $ | 449,217 | $ | 336,896 |
| Amortization of intangible assets | 151 | 352 | 868 | 1,403 | ||||
| Stock-based compensation expense and related employer payroll tax payments | 1,993 | 1,630 | 9,494 | 6,584 | ||||
| Non-GAAP gross profit | $ | 126,365 | $ | 94,519 | $ | 459,579 | $ | 344,883 |
| GAAP cost of screening | $ | 4,702 | $ | 3,453 | $ | 16,810 | $ | 13,476 |
| Amortization of intangible assets | — | (201) | (267) | (804) | ||||
| Stock-based compensation expense and related employer payroll tax payments | (656) | (466) | (4,065) | (1,857) | ||||
| Non-GAAP cost of screening | $ | 4,046 | $ | 2,786 | $ | 12,478 | $ | 10,815 |
| Screening revenue | 4,121 | — | 5,124 | — | ||||
| Non-GAAP gross profit excluding screening | $ | 126,290 | $ | 97,305 | $ | 466,933 | $ | 355,698 |
| GAAP research and development expense | $ | 93,543 | $ | 89,856 | $ | 347,753 | $ | 367,194 |
| Stock-based compensation expense and related employer payroll tax payments | (12,397) | (9,409) | (51,212) | (35,286) | ||||
| Contingent consideration | — | (450) | (675) | (2,082) | ||||
| Non-GAAP research and development expense | $ | 81,146 | $ | 79,997 | $ | 295,866 | $ | 329,826 |
| GAAP sales and marketing expense | $ | 104,763 | $ | 79,127 | $ | 364,935 | $ | 295,227 |
| Stock-based compensation expense and related employer payroll tax payments | (8,997) | (6,438) | (36,871) | (25,095) | ||||
| Non-GAAP sales and marketing expense | $ | 95,766 | $ | 72,689 | $ | 328,064 | $ | 270,132 |
| Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |||||
| GAAP general and administrative expense | $ | 51,880 | $ | 37,665 | $ | 180,123 | $ | 155,800 |
| Amortization of intangible assets | (340) | (339) | (1,351) | (1,345) | ||||
| Stock-based compensation expense and related employer payroll tax payments | (13,519) | (7,081) | (44,410) | (25,098) | ||||
| Contingent consideration | (250) | 120 | (1,010) | (110) | ||||
| Non-GAAP general and administrative expense | $ | 37,771 | $ | 30,365 | $ | 133,352 | $ | 129,247 |
| GAAP other operating expense | $ | — | $ | 83,400 | $ | — | $ | 83,400 |
| Non-recurring other operating expense | — | (83,400) | — | (83,400) | ||||
| Non-GAAP other operating expense | $ | — | $ | — | $ | — | $ | — |
| GAAP loss from operations | $ | (125,965) | $ | (197,511) | $ | (443,594) | $ | (564,725) |
| Amortization of intangible assets | 491 | 691 | 2,219 | 2,748 | ||||
| Stock-based compensation expense and related employer payroll tax payments | 36,906 | 24,558 | 141,987 | 92,063 | ||||
| Contingent consideration | 250 | 330 | 1,685 | 2,192 | ||||
| Non-recurring other operating expense | — | 83,400 | — | 83,400 | ||||
| Non-GAAP loss from operations | $ | (88,318) | $ | (88,532) | $ | (297,703) | $ | (384,322) |
| GAAP net loss | $ | (111,006) | $ | (187,043) | $ | (436,373) | $ | (479,449) |
| Amortization of intangible assets | 491 | 691 | 2,219 | 2,748 | ||||
| Stock-based compensation expense and related employer payroll tax payments | 36,906 | 24,558 | 141,987 | 92,063 | ||||
| Contingent consideration | 250 | 330 | 1,685 | 2,192 | ||||
| Non-recurring other operating expense | — | 83,400 | — | 83,400 | ||||
| Unrealized and realized (gains) losses on marketable equity securities | (2,824) | 4,803 | 44,401 | (79,710) | ||||
| Impairment of non-marketable equity securities and other related assets | — | — | — | 29,054 | ||||
| Non-recurring other income | (1,100) | (2,631) | (1,100) | (2,631) | ||||
| Non-GAAP net loss | $ | (77,283) | $ | (75,892) | $ | (247,181) | $ | (352,333) |
| GAAP net loss per share, basic and diluted | $ | (0.90) | $ | (1.58) | $ | (3.56) | $ | (4.28) |
| Non-GAAP net loss per share, basic and diluted | $ | (0.62) | $ | (0.64) | $ | (2.01) | $ | (3.15) |
| Weighted-average shares used in computing GAAP and Non-GAAP net loss per share, basic and diluted | 123,754 | 118,508 | 122,745 | 111,988 |
Reconciliation of GAAP Net Loss to Adjusted EBITDA
(unaudited)
(in thousands)
| Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |||||
| GAAP net loss | $ | (111,006) | $ | (187,043) | $ | (436,373) | $ | (479,449) |
| Interest income | (11,653) | (13,888) | (53,691) | (35,365) | ||||
| Interest expense | 645 | 645 | 2,581 | 2,578 | ||||
| Other expense (income), net | (4,667) | 3,316 | 42,605 | (53,174) | ||||
| Provision for (benefit from) income taxes | 716 | (541) | 1,284 | 685 | ||||
| Depreciation and amortization | 10,454 | 10,868 | 42,387 | 42,881 | ||||
| Stock-based compensation expense and related employer payroll tax payments | 36,906 | 24,558 | 141,987 | 92,063 | ||||
| Contingent consideration | 250 | 330 | 1,685 | 2,192 | ||||
| Non-recurring other operating expense | — | 83,400 | — | 83,400 | ||||
| Adjusted EBITDA | $ | (78,355) | $ | (78,355) | $ | (257,535) | $ | (344,189) |
Reconciliation of Free Cash Flow to Net Cash Used in Operating Activities
(unaudited)
(in thousands)
| Three Months Ended December 31, | Twelve Months Ended December 31, | |||||||
|---|---|---|---|---|---|---|---|---|
| 2024 | 2023 | 2024 | 2023 | |||||
| Net cash used in operating activities | $ | (64,513) | $ | (78,728) | $ | (239,858) | $ | (324,975) |
| Purchases of property and equipment | (18,875) | (4,077) | (35,085) | (20,486) | ||||
| Free cash flow | $ | (83,388) | $ | (82,805) | $ | (274,943) | $ | (345,461) |
10