Veracyte Announces Third Quarter 2024 Financial Results
Grew total revenue to
Grew testing revenue to
Conference call and webcast today at
"The strong momentum across our testing business continued during the third quarter as we delivered record revenue along with profitability and cash generation,” said
Key Financial Highlights
-
Increased third quarter total revenue by 29%, to
$115.9 million , and total volume by 20%, to 39,032 tests, compared to the third quarter of 2023. -
Increased testing revenue by 34%, to
$109.5 million , and testing volume by 24%, to 36,792 tests, compared to the third quarter of 2023. - Grew Decipher revenue by 48% and volume by 36%, to approximately 21,250 tests, compared to the third quarter of 2023.
- Grew Afirma revenue by 19% and volume by 12%, to close to 15,100 tests, compared to the third quarter of 2023.
-
Increased third quarter net income to
$15.2 million and delivered adjusted EBITDA of$27.3 million , or 24% of revenue. -
Generated
$30.0 million of cash from operations during the third quarter to end the quarter with$274.1 million of cash and cash equivalents.
Key Business Highlights
-
Expanded clinical evidence for Decipher Prostate with a presentation at the
European Society for Medical Oncology (ESMO) 2024Congress on new data from the STAMPEDE trial, a multi-center, randomized, phase 3 clinical trial showing that the test was prognostic for clinical outcomes and predicted benefit from docetaxel in patients with metastatic prostate cancer. -
Demonstrated Veracyte’s commitment to expanding clinical evidence in populations disproportionately impacted by prostate cancer with data from the VANDAAM study shared at ASTRO 2024, the annual meeting of the
American Society for Radiation Oncology , demonstrating that Decipher Prostate accurately predicts aggressive prostate cancer amongAfrican-American men with early-stage disease. -
Promoted
Keith Gligorich Ph.D. to Senior Vice President of Global Operations and a member of the executive leadership team. -
Appointed
Tom Miller , Ph.D., andBrent Shafer to our Board of Directors.
A reconciliation of GAAP to non-GAAP financial measures has been provided in the tables included in this press release. An explanation of these measures is also included below under the heading "Note Regarding Use of Non-GAAP Financial Measures."
Third Quarter 2024 Financial Results
Total revenue for the third quarter of 2024 was
Total gross margin for the third quarter of 2024 was 68%, compared to 64% in the third quarter of 2023. Non-GAAP gross margin was 71%, compared to 70% in the third quarter of 2023.
Operating expenses were
Net income for the third quarter of 2024 was
Adjusted EBITDA for the third quarter of 2024 was
A reconciliation of GAAP to non-GAAP financial measures has been provided in the tables included in this press release. An explanation of these measures is also included below under the heading "Note Regarding Use of Non-GAAP Financial Measures."
2024 Financial Outlook
The company is raising full-year 2024 total revenue guidance to
Conference Call and Webcast Details
The conference call dial-in can be accessed by registering at the following link: https://register.vevent.com/register/BI945e651d9e5f40acbfaec616e1b85b4e
About
Cautionary Note Regarding Forward-Looking Statements
This press release contains forward-looking statements, including, but not limited to our statements related to our plans, objectives, and expectations (financial and otherwise), including with respect to 2024 financial and operating results; and our intentions with respect to our tests and products, for use in diagnosing and treating diseases, in and outside of
Note Regarding Use of Non-GAAP Financial Measures
In addition to the financial measures prepared in accordance with generally accepted accounting principles (GAAP), this press release and the accompanying tables contain, and reference certain non‐GAAP results including non-GAAP gross margin, non-GAAP operating expenses, adjusted EBITDA and non-GAAP earnings per share (EPS). These non-GAAP financial measures are not meant to be considered superior to or a substitute for financial measures calculated in accordance with GAAP, and investors are cautioned that there are material limitations associated with the use of non-GAAP financial measures as an analytical tool.
We use non-GAAP financial measures to internally evaluate and analyze financial results. We believe these non-GAAP financial measures provide investors with useful supplemental information about the financial performance of our business, enable comparison of financial results between periods where certain items may vary independent of business performance, and enable comparison of our financial results with other public companies, many of which present similar non-GAAP financial measures. However, the non-GAAP financial measures we present may be different from those used by other companies.
We exclude amortization of acquired intangible assets, acquisition-related expenses relating to our acquisitions of
|
|||||||||||||||
|
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2024 |
|
|
2023 |
|
|
|
2024 |
|
|
2023 |
|
||
Revenue: |
|
|
|
|
|
|
|
||||||||
Testing revenue |
$ |
109,536 |
|
$ |
82,012 |
|
|
$ |
306,809 |
|
$ |
236,157 |
|
||
Product revenue |
|
3,188 |
|
|
4,020 |
|
|
|
10,631 |
|
|
11,923 |
|
||
Biopharmaceutical and other revenue |
|
3,136 |
|
|
4,076 |
|
|
|
9,692 |
|
|
14,772 |
|
||
Total revenue |
|
115,860 |
|
|
90,108 |
|
|
|
327,132 |
|
|
262,852 |
|
||
|
|
|
|
|
|
|
|
||||||||
Cost of revenue: (1) |
|
|
|
|
|
|
|
||||||||
Cost of testing revenue |
|
29,029 |
|
|
21,827 |
|
|
|
82,928 |
|
|
64,808 |
|
||
Cost of product revenue |
|
1,792 |
|
|
2,436 |
|
|
|
6,310 |
|
|
6,913 |
|
||
Cost of biopharmaceutical and other revenue |
|
3,112 |
|
|
3,347 |
|
|
|
9,762 |
|
|
11,806 |
|
||
Intangible asset amortization - cost of revenue |
|
2,917 |
|
|
4,811 |
|
|
|
8,741 |
|
|
14,429 |
|
||
Total cost of revenue |
|
36,850 |
|
|
32,421 |
|
|
|
107,741 |
|
|
97,956 |
|
||
Gross profit |
|
79,010 |
|
|
57,687 |
|
|
|
219,391 |
|
|
164,896 |
|
||
Operating expenses: (1) |
|
|
|
|
|
|
|
||||||||
Research and development |
|
17,574 |
|
|
13,322 |
|
|
|
50,004 |
|
|
38,632 |
|
||
Selling and marketing |
|
22,612 |
|
|
24,344 |
|
|
|
70,610 |
|
|
76,230 |
|
||
General and administrative |
|
25,742 |
|
|
16,334 |
|
|
|
83,697 |
|
|
62,434 |
|
||
Impairment of long-lived assets |
|
185 |
|
|
34,900 |
|
|
|
614 |
|
|
36,310 |
|
||
Intangible asset amortization - operating expenses |
|
880 |
|
|
526 |
|
|
|
2,499 |
|
|
1,578 |
|
||
Total operating expenses |
|
66,993 |
|
|
89,426 |
|
|
|
207,424 |
|
|
215,184 |
|
||
Income (loss) from operations |
|
12,017 |
|
|
(31,739 |
) |
|
|
11,967 |
|
|
(50,288 |
) |
||
Other income, net |
|
4,831 |
|
|
1,967 |
|
|
|
10,334 |
|
|
4,148 |
|
||
Income (loss) before income taxes |
|
16,848 |
|
|
(29,772 |
) |
|
|
22,301 |
|
|
(46,140 |
) |
||
Income tax provision (benefit) |
|
1,693 |
|
|
(154 |
) |
|
|
3,276 |
|
|
(29 |
) |
||
Net income (loss) |
$ |
15,155 |
|
$ |
(29,618 |
) |
|
$ |
19,025 |
|
$ |
(46,111 |
) |
||
Earnings (loss) per share: |
|
|
|
|
|
|
|
||||||||
Basic |
$ |
0.20 |
|
$ |
(0.41 |
) |
|
$ |
0.25 |
|
$ |
(0.64 |
) |
||
Diluted |
$ |
0.19 |
|
$ |
(0.41 |
) |
|
$ |
0.25 |
|
$ |
(0.64 |
) |
||
Shares used to compute earnings (loss) per common share: |
|
|
|
|
|
|
|
||||||||
Basic |
|
77,013,831 |
|
|
72,804,770 |
|
|
|
76,107,302 |
|
|
72,488,601 |
|
||
Diluted |
|
78,464,654 |
|
|
72,804,770 |
|
|
|
77,339,897 |
|
|
72,488,601 |
|
1. |
Cost of revenue, research and development, sales and marketing and general and administrative expenses include the following stock-based compensation related expenses: |
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
||||
Cost of revenue |
$ |
587 |
|
$ |
502 |
|
$ |
1,678 |
|
$ |
1,386 |
||||
Research and development |
|
1,957 |
|
|
1,135 |
|
|
5,615 |
|
|
3,831 |
||||
Selling and marketing |
|
1,790 |
|
|
2,521 |
|
|
5,025 |
|
|
7,126 |
||||
General and administrative |
|
4,413 |
|
|
3,174 |
|
|
14,302 |
|
|
13,539 |
||||
Total stock-based compensation expense |
$ |
8,747 |
|
$ |
7,332 |
|
$ |
26,620 |
|
$ |
25,882 |
||||
|
|||||||||||||||
|
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2024 |
|
|
2023 |
|
|
|
2024 |
|
|
2023 |
|
||
Net income (loss) |
$ |
15,155 |
|
$ |
(29,618 |
) |
|
$ |
19,025 |
|
$ |
(46,111 |
) |
||
Other comprehensive income (loss): |
|
|
|
|
|
|
|
||||||||
Change in currency translation adjustments |
|
9,328 |
|
|
(6,414 |
) |
|
|
2,736 |
|
|
(2,851 |
) |
||
|
|
|
|
|
|
|
|
||||||||
Net comprehensive income (loss) |
$ |
24,483 |
|
$ |
(36,032 |
) |
|
$ |
21,761 |
|
$ |
(48,962 |
) |
||
|
|||||||
|
|||||||
|
|
|
|
||||
|
|
|
|
||||
|
|
2024 |
|
|
2023 |
||
|
(Unaudited) |
|
(See Note 1) |
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
274,079 |
|
$ |
216,454 |
||
Accounts receivable |
|
48,807 |
|
|
40,378 |
||
Supplies and inventory |
|
20,364 |
|
|
16,128 |
||
Prepaid expenses and other current assets |
|
13,604 |
|
|
12,661 |
||
Total current assets |
|
356,854 |
|
|
285,621 |
||
Property, plant and equipment, net |
|
21,194 |
|
|
20,584 |
||
Right-of-use assets, operating leases |
|
17,031 |
|
|
10,277 |
||
Intangible assets, net |
|
108,873 |
|
|
88,593 |
||
|
|
762,117 |
|
|
702,984 |
||
Restricted cash |
|
1,080 |
|
|
876 |
||
Other assets |
|
7,872 |
|
|
5,971 |
||
Total assets |
$ |
1,275,021 |
|
$ |
1,114,906 |
||
Liabilities and Stockholders’ Equity |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable |
$ |
9,670 |
|
$ |
12,943 |
||
Accrued liabilities |
|
43,872 |
|
|
38,427 |
||
Current portion of deferred revenue |
|
2,033 |
|
|
2,008 |
||
Current portion of acquisition-related contingent consideration |
|
7,391 |
|
|
2,657 |
||
Current portion of operating lease liabilities |
|
7,294 |
|
|
5,105 |
||
Current portion of other liabilities |
|
53 |
|
|
101 |
||
Total current liabilities |
|
70,313 |
|
|
61,241 |
||
Deferred tax liabilities |
|
1,470 |
|
|
734 |
||
Acquisition-related contingent consideration, net of current portion |
|
14,225 |
|
|
518 |
||
Operating lease liabilities, net of current portion |
|
12,400 |
|
|
7,525 |
||
Other liabilities |
|
571 |
|
|
786 |
||
Total liabilities |
|
98,979 |
|
|
70,804 |
||
Total stockholders’ equity |
|
1,176,042 |
|
|
1,044,102 |
||
Total liabilities and stockholders’ equity |
$ |
1,275,021 |
|
$ |
1,114,906 |
||
|
|
|
|
||||
1. The condensed consolidated balance sheet at |
|
||||||
|
|||||||
|
|||||||
|
|
|
|
||||
|
Nine Months Ended
|
||||||
|
|
2024 |
|
|
|
2023 |
|
Operating activities |
|
|
|
||||
Net income (loss) |
$ |
19,025 |
|
|
$ |
(46,111 |
) |
Adjustments to reconcile net income (loss) to net cash provided by operating activities: |
|
|
|
||||
Depreciation and amortization |
|
17,206 |
|
|
|
20,852 |
|
Loss on disposal of property, plant and equipment |
|
131 |
|
|
|
136 |
|
Stock-based compensation |
|
26,620 |
|
|
|
25,629 |
|
Deferred income taxes |
|
10 |
|
|
|
(843 |
) |
Noncash lease expense |
|
3,628 |
|
|
|
3,130 |
|
Revaluation of acquisition-related contingent consideration |
|
1,242 |
|
|
|
(5,500 |
) |
Effect of foreign currency on operations |
|
(785 |
) |
|
|
657 |
|
Impairment loss |
|
614 |
|
|
|
36,310 |
|
Changes in operating assets and liabilities: |
|
|
|
||||
Accounts receivable |
|
(8,396 |
) |
|
|
4,650 |
|
Supplies and inventory |
|
(4,175 |
) |
|
|
(1,636 |
) |
Prepaid expenses and other current assets |
|
149 |
|
|
|
(1,578 |
) |
Other assets |
|
(1,710 |
) |
|
|
(586 |
) |
Operating lease liabilities |
|
(3,929 |
) |
|
|
(3,225 |
) |
Accounts payable |
|
(2,950 |
) |
|
|
185 |
|
Accrued liabilities and deferred revenue |
|
3,892 |
|
|
|
(3,400 |
) |
Net cash provided by operating activities |
|
50,572 |
|
|
|
28,670 |
|
Investing activities |
|
|
|
||||
Acquisition of C2i, net of cash acquired |
|
5,012 |
|
|
|
— |
|
Purchase of short-term investments |
|
— |
|
|
|
(19,700 |
) |
Proceeds from sale of short-term investments |
|
— |
|
|
|
39,773 |
|
Proceeds from maturity of short-term investments |
|
— |
|
|
|
5,000 |
|
Purchases of property, plant and equipment |
|
(7,146 |
) |
|
|
(7,464 |
) |
Net cash (used in) provided by investing activities |
|
(2,134 |
) |
|
|
17,609 |
|
Financing activities |
|
|
|
||||
Payment of taxes on vested restricted stock units |
|
(7,315 |
) |
|
|
(5,614 |
) |
Proceeds from the exercise of common stock options and employee stock purchases |
|
16,729 |
|
|
|
7,806 |
|
Net cash provided by financing activities |
|
9,414 |
|
|
|
2,192 |
|
Increase in cash, cash equivalents and restricted cash |
|
57,852 |
|
|
|
48,471 |
|
Effect of foreign currency on cash, cash equivalents and restricted cash |
|
(23 |
) |
|
|
(134 |
) |
Net increase in cash, cash equivalents and restricted cash |
|
57,829 |
|
|
|
48,337 |
|
Cash, cash equivalents and restricted cash at beginning of period |
|
217,330 |
|
|
|
154,996 |
|
Cash, cash equivalents and restricted cash at end of period |
$ |
275,159 |
|
|
$ |
203,333 |
|
|
|
|
|
|
|||||||
CASH, CASH EQUIVALENTS AND RESTRICTED CASH
|
|||||||
|
|
|
|
||||
|
|
|
|
||||
|
|
2024 |
|
|
2023 |
||
Cash and cash equivalents |
$ |
274,079 |
|
$ |
216,454 |
||
Restricted cash |
|
1,080 |
|
|
876 |
||
Total cash, cash equivalents and restricted cash |
$ |
275,159 |
|
$ |
217,330 |
||
|
|||||||||||||||
|
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Reconciliation of Non-GAAP Cost of Revenue: |
|
|
|
|
|
|
|
||||||||
GAAP cost of testing revenue |
$ |
29,029 |
|
|
$ |
21,827 |
|
|
$ |
82,928 |
|
|
$ |
64,808 |
|
Stock-based compensation expense |
|
(524 |
) |
|
|
(382 |
) |
|
|
(1,411 |
) |
|
|
(1,048 |
) |
Acquisition related expenses (1) |
|
— |
|
|
|
— |
|
|
|
(60 |
) |
|
|
(74 |
) |
Other adjustments (2) |
|
— |
|
|
|
— |
|
|
|
(6 |
) |
|
|
— |
|
Non-GAAP cost of testing revenue |
$ |
28,505 |
|
|
$ |
21,445 |
|
|
$ |
81,451 |
|
|
$ |
63,686 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP cost of product revenue |
|
1,792 |
|
|
|
2,436 |
|
|
|
6,310 |
|
|
|
6,913 |
|
Stock-based compensation expense |
|
(1 |
) |
|
|
— |
|
|
|
(3 |
) |
|
|
— |
|
Acquisition related expenses (1) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Other adjustments (2) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Non-GAAP cost of product revenue |
$ |
1,791 |
|
|
$ |
2,436 |
|
|
$ |
6,307 |
|
|
$ |
6,913 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP cost of biopharmaceutical and other revenue |
|
3,112 |
|
|
|
3,347 |
|
|
|
9,762 |
|
|
|
11,806 |
|
Stock-based compensation expense |
|
(62 |
) |
|
|
(120 |
) |
|
|
(264 |
) |
|
|
(337 |
) |
Acquisition related expenses (1) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Other adjustments (2) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Non-GAAP cost of biopharmaceutical and other revenue |
$ |
3,050 |
|
|
$ |
3,227 |
|
|
$ |
9,498 |
|
|
$ |
11,469 |
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation of Non-GAAP Gross Margin: |
|
|
|
|
|
|
|
||||||||
GAAP Gross Profit |
$ |
79,010 |
|
|
$ |
57,687 |
|
|
$ |
219,391 |
|
|
$ |
164,896 |
|
GAAP Gross Margin |
|
68 |
% |
|
|
64 |
% |
|
|
67 |
% |
|
|
63 |
% |
Amortization of intangible assets |
|
2,917 |
|
|
|
4,811 |
|
|
|
8,741 |
|
|
|
14,429 |
|
Stock-based compensation expense |
|
587 |
|
|
|
502 |
|
|
|
1,678 |
|
|
|
1,385 |
|
Acquisition related expenses (1) |
|
— |
|
|
|
— |
|
|
|
60 |
|
|
|
74 |
|
Other adjustments (2) |
|
— |
|
|
|
— |
|
|
|
6 |
|
|
|
— |
|
Non-GAAP Gross Profit |
$ |
82,514 |
|
|
$ |
63,000 |
|
|
$ |
229,876 |
|
|
$ |
180,784 |
|
Non-GAAP Gross Margin |
|
71 |
% |
|
|
70 |
% |
|
|
70 |
% |
|
|
69 |
% |
|
|
|
|
|
|
|
|
||||||||
1. Includes transaction-related expenses as well as post-combination compensation expenses. For the nine months ended |
|||||||||||||||
2. For the nine months ended |
|||||||||||||||
|
|||||||||||||||
|
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Reconciliation of Non-GAAP Operating Expenses: |
|
|
|
|
|
|
|
||||||||
GAAP research and development |
$ |
17,574 |
|
|
$ |
13,322 |
|
|
$ |
50,004 |
|
|
$ |
38,632 |
|
Stock-based compensation expense |
|
(1,957 |
) |
|
|
(1,135 |
) |
|
|
(5,615 |
) |
|
|
(3,831 |
) |
Acquisition related expenses (1) |
|
459 |
|
|
|
— |
|
|
|
62 |
|
|
|
— |
|
Other adjustments (2) |
|
5 |
|
|
|
— |
|
|
|
(271 |
) |
|
|
— |
|
Non-GAAP research and development |
$ |
16,081 |
|
|
$ |
12,187 |
|
|
$ |
44,180 |
|
|
$ |
34,801 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP sales and marketing |
$ |
22,612 |
|
|
$ |
24,344 |
|
|
$ |
70,610 |
|
|
$ |
76,230 |
|
Stock-based compensation expense |
|
(1,790 |
) |
|
|
(2,521 |
) |
|
|
(5,025 |
) |
|
|
(7,126 |
) |
Acquisition related expenses (1) |
|
— |
|
|
|
(209 |
) |
|
|
(124 |
) |
|
|
(1,366 |
) |
Other adjustments (2) |
7 |
— |
(1,087 |
) |
— |
||||||||||
Non-GAAP sales and marketing |
$ |
20,829 |
|
|
$ |
21,614 |
|
|
$ |
64,374 |
|
|
$ |
67,738 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP general and administrative |
$ |
25,742 |
|
|
$ |
16,334 |
|
|
$ |
83,697 |
|
|
$ |
62,434 |
|
Stock-based compensation expense |
|
(4,413 |
) |
|
|
(3,174 |
) |
|
|
(14,302 |
) |
|
|
(13,539 |
) |
Acquisition related expenses (1) |
|
(349 |
) |
|
|
4,790 |
|
|
|
(4,934 |
) |
|
|
3,165 |
|
Other adjustments (2) |
|
(248 |
) |
|
|
— |
|
|
|
(3,368 |
) |
|
|
66 |
|
Non-GAAP general and administrative |
$ |
20,732 |
|
|
$ |
17,950 |
|
|
$ |
61,093 |
|
|
$ |
52,126 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP total operating expenses |
$ |
66,993 |
|
|
$ |
89,426 |
|
|
$ |
207,424 |
|
|
$ |
215,184 |
|
Amortization of intangible assets |
|
(880 |
) |
|
|
(526 |
) |
|
|
(2,499 |
) |
|
|
(1,578 |
) |
Stock-based compensation expense |
|
(8,160 |
) |
|
|
(6,830 |
) |
|
|
(24,942 |
) |
|
|
(24,496 |
) |
Acquisition related expenses (1) |
|
(75 |
) |
|
|
4,581 |
|
|
|
(5,610 |
) |
|
|
1,799 |
|
Other adjustments (2) |
|
(236 |
) |
|
|
(34,900 |
) |
|
|
(4,726 |
) |
|
|
(36,244 |
) |
Non-GAAP total operating expenses |
$ |
57,642 |
|
|
$ |
51,751 |
|
|
$ |
169,647 |
|
|
$ |
154,665 |
|
|
|
|
|
|
|
|
|
||||||||
1. Includes transaction-related expenses as well as post-combination compensation expenses. For the three months ended |
|||||||||||||||
2. For the three months ended |
|||||||||||||||
|
|||||||||||||||
|
|||||||||||||||
|
|
|
|
|
|
|
|
||||||||
|
Three Months Ended
|
|
Nine Months Ended
|
||||||||||||
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
Reconciliation of Adjusted EBITDA: |
|
|
|
|
|
|
|
||||||||
GAAP Net Income (Loss) |
$ |
15,155 |
|
|
$ |
(29,618 |
) |
|
$ |
19,025 |
|
|
$ |
(46,111 |
) |
Amortization of intangible assets |
|
3,797 |
|
|
|
5,337 |
|
|
|
11,240 |
|
|
|
16,007 |
|
Depreciation expense |
|
2,081 |
|
|
|
1,985 |
|
|
|
5,966 |
|
|
|
4,845 |
|
Stock-based compensation expense |
|
8,747 |
|
|
|
7,332 |
|
|
|
26,620 |
|
|
|
25,882 |
|
Acquisition related expenses (1) |
|
75 |
|
|
|
(4,581 |
) |
|
|
5,670 |
|
|
|
(1,725 |
) |
Other expense (income), net (2) |
|
(3,366 |
) |
|
|
(2,620 |
) |
|
|
(9,679 |
) |
|
|
(4,523 |
) |
Other adjustments (3) |
|
(853 |
) |
|
|
34,900 |
|
|
|
3,643 |
|
|
|
36,244 |
|
Income tax expense (benefit) |
|
1,693 |
|
|
|
(154 |
) |
|
|
3,276 |
|
|
|
(29 |
) |
Adjusted EBITDA |
$ |
27,329 |
|
|
$ |
12,581 |
|
|
$ |
65,761 |
|
|
$ |
30,590 |
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation of Non-GAAP Net Income (Loss) |
|
|
|
|
|
|
|
||||||||
GAAP Net Income (Loss) |
$ |
15,155 |
|
|
$ |
(29,618 |
) |
|
$ |
19,025 |
|
|
$ |
(46,111 |
) |
Amortization of intangible assets |
|
3,797 |
|
|
|
5,337 |
|
|
|
11,240 |
|
|
|
16,007 |
|
Stock-based compensation expense |
|
8,747 |
|
|
|
7,332 |
|
|
|
26,620 |
|
|
|
25,882 |
|
Acquisition related expenses (1) |
|
75 |
|
|
|
(4,581 |
) |
|
|
5,670 |
|
|
|
(1,725 |
) |
Other adjustments (3) |
|
(853 |
) |
|
|
34,900 |
|
|
|
3,643 |
|
|
|
36,244 |
|
Tax adjustments (4) |
|
(933 |
) |
|
|
(1,124 |
) |
|
|
(2,179 |
) |
|
|
(2,251 |
) |
Non-GAAP Net Income |
$ |
25,988 |
|
|
$ |
12,246 |
|
|
$ |
64,019 |
|
|
$ |
28,046 |
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation of Non-GAAP Earnings per Share |
|
|
|
|
|
|
|
||||||||
Diluted earnings per share, GAAP |
$ |
0.19 |
|
|
$ |
(0.41 |
) |
|
$ |
0.25 |
|
|
$ |
(0.64 |
) |
Amortization of intangible assets |
|
0.05 |
|
|
|
0.07 |
|
|
|
0.15 |
|
|
|
0.22 |
|
Stock-based compensation expense |
|
0.11 |
|
|
|
0.10 |
|
|
|
0.34 |
|
|
|
0.36 |
|
Acquisition related expenses (1) |
|
— |
|
|
|
(0.06 |
) |
|
|
0.07 |
|
|
|
(0.02 |
) |
Other adjustments (3) |
|
(0.01 |
) |
|
|
0.48 |
|
|
|
0.05 |
|
|
|
0.50 |
|
Tax adjustments (4) |
|
(0.01 |
) |
|
|
(0.02 |
) |
|
|
(0.03 |
) |
|
|
(0.03 |
) |
Rounding and impact of dilutive shares |
|
— |
|
|
|
0.01 |
|
|
|
— |
|
|
|
(0.01 |
) |
Diluted earnings per share, non-GAAP |
$ |
0.33 |
|
|
$ |
0.17 |
|
|
$ |
0.83 |
|
|
$ |
0.38 |
|
|
|
|
|
|
|
|
|
||||||||
Weighted average shares outstanding used in computing diluted earnings per share |
|
|
|
|
|
|
|
||||||||
Diluted, GAAP |
|
78,464,654 |
|
|
|
72,804,770 |
|
|
|
77,339,897 |
|
|
|
72,488,601 |
|
Dilutive effect of equity awards (5) |
|
— |
|
|
|
1,326,143 |
|
|
|
— |
|
|
|
1,387,582 |
|
Diluted, non-GAAP |
|
78,464,654 |
|
|
|
74,130,913 |
|
|
|
77,339,897 |
|
|
|
73,876,183 |
|
|
|
|
|
|
|
|
|
||||||||
1. Includes transaction-related expenses as well as post-combination compensation expenses. For the three months ended |
|||||||||||||||
2. Includes interest income and income related to research tax credits. |
|||||||||||||||
3. For the three months ended |
|||||||||||||||
4. Incremental non-GAAP tax expense reflects the tax impact of the non-GAAP adjustments listed. |
|||||||||||||||
5. In those periods in which GAAP net (loss) income is negative and non-GAAP net (loss) income is positive, non-GAAP diluted weighted average shares outstanding includes potentially dilutive common shares from equity awards as determined using the treasury stock method. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20241106252075/en/
Investors:
investors@veracyte.com
619-393-1545
Media:
media@veracyte.com
650-380-4413
Source: