Highlights
SALT LAKE CITY, Nov. 07, 2024 (GLOBE NEWSWIRE) -- Myriad Genetics, Inc. (NASDAQ: MYGN), a leader in genetic testing and precision medicine, today announced financial results for its third quarter ended September 30, 2024 and updated its previously issued financial guidance on business performance for the full-year 2024.
“During the third quarter of 2024, we grew revenue by 11%, compared to the third quarter of 2023, representing a fifth consecutive quarter of double-digit year-over-year revenue growth and have now delivered 13% revenue growth year-to-date as compared to the same nine-month period in 2023. This builds on the 11% revenue growth we reported for the full year 2023 and reflects the strength of our diversified product offerings, improved commercial execution, and the benefits of the enterprise-wide investments made over the last few years to improve customer service and ease of use,” said Paul J. Diaz, President and CEO of Myriad Genetics. “We continue to focus on delivering profitable growth and free cash flow and are pleased with the significant progress we have made across the organization. These efforts, combined with prudent management of our cost structure, contributed to Myriad Genetics generating an improved net loss of $22.1 million and over $14 million in adjusted EBITDA in the third quarter. In October 2024, we hosted an investor event where we provided additional detail on our strategic initiatives, including enhancements to our existing products, and an update on our new product pipeline. These new products, once commercialized, have the potential to address a number of large market opportunities where we believe we will have highly differentiated proprietary solutions, providing us opportunities to accelerate growth going forward. These opportunities build on our mission and vision to reach more patients with life-changing precision medicine. Unfortunately, differentiated solutions often face obstacles to gain broad payor acceptance, as we recently experienced with UNH and its updated medical policy on multi-gene panel pharmacogenetic testing. We are disappointed UNH is restricting access to GeneSight, an important tool for healthcare providers, especially primary care providers, to help patients suffering from depression and anxiety to find the right medication treatment. We look forward to sharing additional clinical evidence for GeneSight with UNH and finding a positive resolution for patients.”
1 The company does not forecast GAAP EPS because it cannot predict certain elements that are included in the reported GAAP results. Please see below under "Financial Guidance" for a full explanation.
Financial and Operational Highlights
Three months ended September 30, | Nine Months Ended September 30, | ||||||||||||
(in thousands) | 2024 | 2023 | % Change | 2024 | 2023 | % Change | |||||||
Product volumes: | |||||||||||||
Hereditary cancer | 74 | 71 | 5 | % | 219 | 207 | 5 | % | |||||
Tumor profiling | 13 | 13 | — | % | 41 | 45 | (9 | )% | |||||
Prenatal | 162 | 156 | 3 | % | 506 | 469 | 8 | % | |||||
Pharmacogenomics | 127 | 116 | 10 | % | 380 | 343 | 11 | % | |||||
Total | 376 | 356 | 6 | % | 1,146 | 1,064 | 8 | % |
Three months ended September 30, | Nine Months Ended September 30, | ||||||||||||||||
(in millions) | 2024 | 2023 | % Change | 2024 | 2023 | % Change | |||||||||||
Product revenues: | |||||||||||||||||
Hereditary cancer | $ | 90.5 | $ | 86.5 | 5 | % | $ | 270.1 | $ | 238.9 | 13 | % | |||||
Tumor profiling | 31.6 | 30.2 | 5 | % | 95.1 | 103.5 | (8 | )% | |||||||||
Prenatal | 43.5 | 39.5 | 10 | % | 132.2 | 111.3 | 19 | % | |||||||||
Pharmacogenomics | 47.7 | 35.7 | 34 | % | 129.6 | 102.9 | 26 | % | |||||||||
Total | $ | 213.3 | $ | 191.9 | 11 | % | $ | 627.0 | $ | 556.6 | 13 | % | |||||
Business Performance and Highlights
Oncology
The Oncology business delivered revenue of $82.9 million in the third quarter of 2024.
Women’s Health
The Women’s Health business delivered revenue of $82.7 million in the third quarter of 2024.
Pharmacogenomics
In the pharmacogenomics business, GeneSight test revenue was $47.7 million in the third quarter of 2024.
Cash Flow and Liquidity
For the third quarter of 2024, restricted and unrestricted cash increased by $8.6 million. As of the end of the third quarter of 2024, the company had cash and cash equivalents, excluding restricted cash, of $99.9 million and the ability to access an incremental $48.8 million of availability under its asset-based credit facility (the "ABL Facility"). The company had combined liquidity from its unrestricted cash and cash equivalents of $148.7 million.
Financial Guidance
Myriad Genetics does not provide forward-looking guidance on a GAAP basis for the measures on which it provides forward-looking non-GAAP guidance as the company is unable to provide a quantitative reconciliation of forward-looking non-GAAP measures to the most directly comparable forward-looking GAAP measure, without unreasonable effort, because of the inherent difficulty in accurately forecasting the occurrence and financial impact of the various adjusting items necessary for such reconciliations that have not yet occurred, are dependent on various factors, are out of the company's control, or cannot be reasonably predicted. Such adjustments include, but are not limited to, real estate optimization and transformation initiatives, certain litigation charges and loss contingencies, costs related to acquisitions/divestitures and the related amortization, impairment and related charges, and other adjustments. For example, stock-based compensation may fluctuate based on the timing of employee stock transactions and unpredictable fluctuations in the company's stock price. Any associated estimate of these items and its impact on GAAP performance could vary materially.
Below is a table summarizing Myriad Genetics' fiscal year 2024 financial guidance*:
(in millions, except per share amounts) | INITIAL (as of February 27) | PRIOR (as of August 6) | CURRENT FY 2024 | Expected Year- Over-Year Change | ||
Revenue | $820 - $840 | $835 - $845 | $837 - $843 | 11% - 12% | ||
Gross margin % | 69.5% - 70.5% | 70.0% - 70.5% | 69.8% - 70.3% | 100 - 150 bps | ||
Adjusted OPEX | $572 - $582 | $575 - $585 | $565 - $570 | 4% - 5% | ||
Adjusted EBITDA** | $20 - $30 | $25 - $35 | $34 - $39 | $45 - $50 | ||
Adjusted EPS*** | $0.00 - $0.05 | $0.08 - $0.12 | $0.12 - $0.14 | $0.39 - $0.41 | ||
* | Assumes currency rates as of November 7, 2024. | |||||
** | Adjusted EBITDA is defined as Net Income (loss) plus income tax expense (benefit), total other income (expense), non-cash operating expenses, such as amortization of intangible assets, depreciation, impairment of long-lived assets, and share-based compensation expense, and one-time expenses such as expenses from real estate optimization initiatives, transformation initiatives, legal settlements, and divestitures and acquisitions. | |||||
*** | Full-year 2024 adjusted EPS is based on a 92 million share count. |
These projections are forward-looking statements and are subject to the risks summarized in the safe harbor statement at the end of this press release.
Conference Call and Webcast
A conference call will be held today, Thursday, November 7, 2024, at 4:30 p.m. ET to discuss Myriad Genetics’ financial results and business developments for the third quarter 2024. A live webcast of the conference call can be accessed on Myriad Genetics' Investor Relations website at investor.myriad.com. To participate in the live conference call via telephone, please register at https://edge.media-server.com/mmc/p/cnfp9pdm/. Upon registering, a dial-in number and unique PIN will be provided to join the conference call. Following the conference call, an archived webcast of the call will be available at investor.myriad.com.
About Myriad Genetics
Myriad Genetics is a leading genetic testing and precision medicine company dedicated to advancing health and well-being for all. Myriad Genetics provides insights that help people take control of their health and enable healthcare providers to better detect, treat, and prevent disease. Myriad Genetics develops and offers genetic tests that help assess the risk of developing disease or disease progression and guide treatment decisions across medical specialties where critical genetic insights can significantly improve patient care and lower healthcare costs. For more information, visit www.myriad.com.
Myriad, the Myriad logo, BRACAnalysis, BRACAnalysis CDx, Colaris, MyRisk, Myriad myRisk, MyRisk Hereditary Cancer, myChoice, Tumor BRACAnalysis CDx, MyChoice CDx, Prequel, Prequel with Amplify, Amplify, Foresight, Foresight Universal Plus, Precise Tumor, Precise Oncology Solutions, Precise Liquid, Precise MRD, FirstGene, SneakPeek, SneakPeek Early Gender DNA Test, SneakPeek Snap, Urosuite, Mygenehistory, Health.Illuminated., RiskScore, Prolaris, and GeneSight are registered trademarks or trademarks of Myriad Genetics, Inc. All third-party marks—® and ™—are the property of their respective owners. © 2024 Myriad Genetics, Inc. All rights reserved.
Revenue by Product (Unaudited)
Three months ended September 30, | ||||||||||||||||||||
(in millions) | 2024 | 2023 | ||||||||||||||||||
WH | ONC | PGx | Total | WH | ONC | PGx | Total | % Change | ||||||||||||
Hereditary Cancer | $ | 39.2 | $ | 51.3 | $ | — | $ | 90.5 | $ | 40.2 | $ | 46.3 | $ | — | $ | 86.5 | 5 | % | ||
Tumor Profiling | — | 31.6 | — | 31.6 | — | 30.2 | — | 30.2 | 5 | % | ||||||||||
Prenatal | 43.5 | — | — | 43.5 | 39.5 | — | — | 39.5 | 10 | % | ||||||||||
Pharmacogenomics | — | — | 47.7 | 47.7 | — | — | 35.7 | 35.7 | 34 | % | ||||||||||
Total Revenue | $ | 82.7 | $ | 82.9 | $ | 47.7 | $ | 213.3 | $ | 79.7 | $ | 76.5 | $ | 35.7 | $ | 191.9 | 11 | % |
Nine months ended September 30, | ||||||||||||||||||||
(in millions) | 2024 | 2023 | ||||||||||||||||||
WH | ONC | PGx | Total | WH | ONC | PGx | Total | % Change | ||||||||||||
Hereditary Cancer | $ | 120.7 | $ | 149.4 | $ | — | $ | 270.1 | $ | 107.6 | $ | 131.3 | $ | — | $ | 238.9 | 13 | % | ||
Tumor Profiling | — | 95.1 | — | 95.1 | — | 103.5 | — | 103.5 | (8 | )% | ||||||||||
Prenatal | 132.2 | — | — | 132.2 | 111.3 | — | — | 111.3 | 19 | % | ||||||||||
Pharmacogenomics | — | — | 129.6 | 129.6 | — | — | 102.9 | 102.9 | 26 | % | ||||||||||
Total Revenue | $ | 252.9 | $ | 244.5 | $ | 129.6 | $ | 627.0 | $ | 218.9 | $ | 234.8 | $ | 102.9 | $ | 556.6 | 13 | % |
Business Units:
WH = Women’s Health
ONC = Oncology
PGx = Pharmacogenomics
Product Categories:
Hereditary Cancer – MyRisk, BRACAnalysis, BRACAnalysis CDx
Tumor Profiling – myChoice CDx, Prolaris, Precise Tumor, EndoPredict
Prenatal – Foresight, Prequel, SneakPeek
Pharmacogenomics – GeneSight
MYRIAD GENETICS, INC. AND SUBSIDIARIES Condensed Consolidated Statements of Operations (unaudited) (in millions, except per share amounts) | |||||||||||||||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Testing revenue | $ | 213.3 | $ | 191.9 | $ | 627.0 | $ | 556.6 | |||||||
Costs and expenses: | |||||||||||||||
Cost of testing revenue | 63.5 | 57.6 | 192.5 | 174.6 | |||||||||||
Research and development expense | 28.5 | 24.0 | 81.2 | 67.7 | |||||||||||
Selling, general, and administrative expense | 139.1 | 136.1 | 424.0 | 428.5 | |||||||||||
Legal settlements | — | 34.3 | — | 111.8 | |||||||||||
Goodwill and long-lived asset impairment charges | 2.2 | — | 13.8 | — | |||||||||||
Total costs and expenses | 233.3 | 252.0 | 711.5 | 782.6 | |||||||||||
Operating loss | (20.0 | ) | (60.1 | ) | (84.5 | ) | (226.0 | ) | |||||||
Other income (expense): | |||||||||||||||
Interest income | 0.4 | 0.6 | 1.4 | 1.8 | |||||||||||
Interest expense | (0.8 | ) | (1.0 | ) | (2.1 | ) | (2.0 | ) | |||||||
Other | (0.8 | ) | (0.7 | ) | 0.8 | (3.7 | ) | ||||||||
Total other income (expense), net | (1.2 | ) | (1.1 | ) | 0.1 | (3.9 | ) | ||||||||
Loss before income tax | (21.2 | ) | (61.2 | ) | (84.4 | ) | (229.9 | ) | |||||||
Income tax expense | 0.9 | 0.1 | 0.4 | 2.2 | |||||||||||
Net loss | $ | (22.1 | ) | $ | (61.3 | ) | $ | (84.8 | ) | $ | (232.1 | ) | |||
Net loss per share: | |||||||||||||||
Basic and diluted | $ | (0.24 | ) | $ | (0.75 | ) | $ | (0.94 | ) | $ | (2.84 | ) | |||
Weighted average shares outstanding: | |||||||||||||||
Basic and diluted | 90.9 | 81.9 | 90.5 | 81.6 |
MYRIAD GENETICS, INC. AND SUBSIDIARIES Condensed Consolidated Balance Sheets (unaudited) (in millions) | |||||||
September 30, 2024 | December 31, 2023 | ||||||
ASSETS | |||||||
Current assets: | |||||||
Cash and cash equivalents | $ | 99.9 | $ | 132.1 | |||
Marketable investment securities | — | 8.8 | |||||
Trade accounts receivable | 125.7 | 114.3 | |||||
Inventory | 26.2 | 22.0 | |||||
Prepaid taxes | 17.0 | 17.0 | |||||
Prepaid expenses and other current assets | 24.4 | 19.4 | |||||
Total current assets | 293.2 | 313.6 | |||||
Operating lease right-of-use assets | 57.4 | 61.6 | |||||
Property, plant and equipment, net | 115.4 | 119.0 | |||||
Intangibles, net | 312.5 | 349.5 | |||||
Goodwill | 286.3 | 287.4 | |||||
Other assets | 16.5 | 15.4 | |||||
Total assets | $ | 1,081.3 | $ | 1,146.5 | |||
LIABILITIES AND STOCKHOLDERS' EQUITY | |||||||
Current liabilities: | |||||||
Accounts payable | 29.6 | 25.8 | |||||
Accrued liabilities | 111.2 | 113.9 | |||||
Current maturities of operating lease liabilities | 13.5 | 16.2 | |||||
Total current liabilities | 154.3 | 155.9 | |||||
Unrecognized tax benefits | 31.4 | 30.2 | |||||
Long-term debt | 39.0 | 38.5 | |||||
Noncurrent operating lease liabilities | 90.6 | 97.4 | |||||
Other long-term liabilities | 34.3 | 41.3 | |||||
Total liabilities | 349.6 | 363.3 | |||||
Commitments and contingencies | |||||||
Stockholders’ equity: | |||||||
Common stock, 91.0 and 89.9 shares outstanding at September 30, 2024 and December 31, 2023, respectively | 0.9 | 0.9 | |||||
Additional paid-in capital | 1,445.2 | 1,415.5 | |||||
Accumulated other comprehensive loss | (0.1 | ) | (3.7 | ) | |||
Accumulated deficit | (714.3 | ) | (629.5 | ) | |||
Total stockholders' equity | 731.7 | 783.2 | |||||
Total liabilities and stockholders’ equity | $ | 1,081.3 | $ | 1,146.5 |
MYRIAD GENETICS, INC. AND SUBSIDIARIES Condensed Consolidated Statements of Cash Flows (unaudited) (in millions) | |||||||||||||||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Net cash provided by (used in) operating activities | $ | 0.7 | $ | (22.1 | ) | $ | (15.3 | ) | $ | (56.2 | ) | ||||
Net cash provided by (used in) investing activities | 7.5 | (2.5 | ) | (6.0 | ) | 43.9 | |||||||||
Net cash provided by (used in) financing activities | (3.1 | ) | (2.5 | ) | (9.5 | ) | 31.0 | ||||||||
Effect of foreign exchange rates on cash, cash equivalents, and restricted cash | 1.2 | (0.6 | ) | (0.3 | ) | (0.1 | ) | ||||||||
Change in cash and cash equivalents classified as held for sale(1) | 2.3 | — | — | — | |||||||||||
Net increase (decrease) in cash, cash equivalents, and restricted cash | 8.6 | (27.7 | ) | (31.1 | ) | 18.6 | |||||||||
Cash, cash equivalents, and restricted cash at beginning of the period | 101.2 | 112.7 | 140.9 | 66.4 | |||||||||||
Cash, cash equivalents, and restricted cash at end of the period | $ | 109.8 | $ | 85.0 | $ | 109.8 | $ | 85.0 | |||||||
(1) The change is associated with the divestiture of the EndoPredict business that was completed during the three months ended September 30, 2024, that was classified as held for sale at June 30, 2024. |
Safe Harbor Statement
This press release contains “forward-looking statements” within the meaning of the Private Securities Litigation Reform Act of 1995, including the company's updated fiscal year 2024 financial guidance, statements relating to the company’s product pipeline and how these new products, once commercialized, have the potential to address a number of large market opportunities where the company believes it will have highly differentiated proprietary solutions, providing the company with opportunities to accelerate growth going forward, and statements about UnitedHealthcare's recent decision to no longer provide coverage for certain multi-gene panel pharmacogenetic tests, such as GeneSight, under its commercial and individual exchange benefit plans, effective January 1, 2025, and the company's continued engagement with UnitedHealthcare to find a positive resolution for patients, including continued access to GeneSight. These “forward-looking statements” are management’s present expectations of future events as of the date hereof and are subject to a number of known and unknown risks and uncertainties that could cause actual results, conditions, and events to differ materially and adversely from those anticipated.
These risks include, but are not limited to: the risk that sales and profit margins of the company’s existing tests may decline; the risk that the company may not be able to operate its business on a profitable basis; risks related to the company’s ability to achieve certain revenue growth targets and generate sufficient revenue from its existing product portfolio or in launching and commercializing new tests to be profitable; risks related to changes in governmental or private insurers’ coverage and reimbursement levels for the company’s tests or the company’s ability to obtain reimbursement for its new tests at comparable levels to its existing tests, including risks to the company's business and financial results associated with UnitedHealthcare's recent update to its medical policy for pharmacogenetic testing to no longer provide coverage for certain multi-gene panel pharmacogenetic tests, such as GeneSight, under its commercial and individual exchange benefit plans, effective January 1, 2025, and the company's pursuit of a resolution with respect thereto that may benefit the company and patients that could benefit from GeneSight; risks related to increased competition and the development of new competing tests; the risk that the company may be unable to develop or achieve commercial success for additional tests in a timely manner, or at all; the risk that the company may not successfully develop new markets or channels for its tests; the risk that licenses to the technology underlying the company’s tests and any future tests are terminated or cannot be maintained on satisfactory terms; risks related to delays or other problems with operating the company’s laboratory testing facilities and the transition of such facilities to the company's new laboratory testing facilities; risks related to public concern over genetic testing in general or the company’s tests in particular; risks related to regulatory requirements or enforcement in the United States and foreign countries and changes in the structure of the healthcare system or healthcare payment systems; risks related to the company’s ability to obtain new corporate collaborations or licenses and acquire or develop new technologies or businesses on satisfactory terms, if at all; risks related to the company’s ability to successfully integrate and derive benefits from any technologies or businesses that it licenses, acquires or develops; the risk that the company is not able to secure additional financing to fund its business, if needed, in a timely manner or on favorable terms, if it all; risks related to the company’s projections or estimates about the potential market opportunity for the company’s current and future products; the risk that the company or its licensors may be unable to protect or that third parties will infringe the proprietary technologies underlying the company’s tests; the risk of patent-infringement claims or challenges to the validity of the company’s patents; risks related to changes in intellectual property laws covering the company’s tests, or patents or enforcement, in the United States and foreign countries; risks related to security breaches, loss of data and other disruptions, including from cyberattacks; risks of new, changing and competitive technologies in the United States and internationally and that the company may not be able to keep pace with the rapid technology changes in its industry, or properly leverage new technologies to achieve or sustain competitive advantages in its products; the risk that the company may be unable to comply with financial or operating covenants under the company’s credit or lending agreements; the risk that the company may not be able to maintain effective disclosure controls and procedures and internal control over financial reporting; risks related to current and future investigations, claims or lawsuits, including derivative claims, product or professional liability claims, and risks related to the amount of the company's insurance coverage limits and scope of insurance coverage with respect thereto; and other factors discussed under the heading “Risk Factors” contained in Item 1A of the company’s Annual Report on Form 10-K filed with the U.S. Securities and Exchange Commission (SEC) on February 28, 2024 as updated in the company's Quarterly Report on Form 10-Q filed with the SEC on May 8, 2024, as well as any further updates to those risk factors filed from time to time in the company’s Quarterly Reports on Form 10-Q or Current Reports on Form 8-K. Myriad Genetics is not under any obligation, and it expressly disclaims any obligation, to update or alter any forward-looking statements, whether as a result of new information, future events or otherwise except as required by law.
Statement regarding use of non-GAAP financial measures
In this press release, the company’s financial results and financial guidance are provided in accordance with accounting principles generally accepted in the United States (GAAP) and using certain non-GAAP financial measures. Management believes that presentation of operating results using non-GAAP financial measures provides useful supplemental information to investors and facilitates the analysis of the company’s core operating results and comparison of operating results across reporting periods. Management also uses non-GAAP financial measures to establish budgets and to manage the company’s business. A reconciliation of the GAAP financial results to non-GAAP financial results is included in the schedules below and a description of the adjustments made to the GAAP financial measures is included at the end of the schedules.
The company encourages investors to carefully consider its results under GAAP, as well as its supplemental non-GAAP information and the reconciliation between these presentations, to more fully understand its business. Non-GAAP financial results are reported in addition to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP.
The company does not forecast GAAP operating expenses, net income (loss) or earnings per share because it cannot predict certain elements that are included in reported GAAP results. Please see above under “Financial Guidance” for a full explanation.
Reconciliation of GAAP to Non-GAAP Financial Measures
for the Three and Nine Months Ended September 30, 2024 and 2023
(unaudited data in millions, except per share amounts)
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Adjusted Gross Margin | |||||||||||||||
Gross Profit (1) | $ | 149.8 | $ | 134.3 | $ | 434.5 | $ | 382.0 | |||||||
Acquisition - amortization of intangible assets | 0.3 | 0.4 | 0.9 | 1.1 | |||||||||||
Equity compensation | 0.3 | 0.4 | 1.2 | 1.0 | |||||||||||
Transformation initiatives | — | — | — | 0.2 | |||||||||||
Other adjustments | 0.1 | — | 0.5 | — | |||||||||||
Adjusted Gross Profit | $ | 150.5 | $ | 135.1 | $ | 437.1 | $ | 384.3 | |||||||
Adjusted Gross Margin | 70.6 | % | 70.4 | % | 69.7 | % | 69.0 | % | |||||||
(1) Consists of total revenues less cost of testing revenue from the Condensed Consolidated Statements of Operations. | |||||||||||||||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Adjusted Operating Expenses | |||||||||||||||
Operating Expenses (1) | $ | 169.8 | $ | 194.4 | $ | 519.0 | $ | 608.0 | |||||||
Acquisition - amortization of intangible assets | (10.0 | ) | (10.3 | ) | (30.6 | ) | (31.0 | ) | |||||||
Goodwill and long-lived asset impairment charges | (2.2 | ) | — | (13.8 | ) | — | |||||||||
Equity compensation | (12.0 | ) | (11.3 | ) | (37.6 | ) | (29.2 | ) | |||||||
Real estate optimization | (2.0 | ) | (2.7 | ) | (5.5 | ) | (13.7 | ) | |||||||
Transformation initiatives | (2.6 | ) | (0.1 | ) | (6.6 | ) | (6.9 | ) | |||||||
Legal charges, net of insurance reimbursement | — | (35.1 | ) | (0.5 | ) | (113.3 | ) | ||||||||
Other adjustments | — | 2.4 | (3.5 | ) | 1.6 | ||||||||||
Adjusted Operating Expenses | $ | 141.0 | $ | 137.3 | $ | 420.9 | $ | 415.5 | |||||||
(1) Consists of research and development expense and selling, general and administrative expense, goodwill and lived-asset impairment charges, and legal settlements from the Condensed Consolidated Statements of Operations. | |||||||||||||||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Adjusted Operating Income (Loss) | |||||||||||||||
Operating Loss | $ | (20.0 | ) | $ | (60.1 | ) | $ | (84.5 | ) | $ | (226.0 | ) | |||
Acquisition - amortization of intangible assets | 10.3 | 10.7 | 31.5 | 32.0 | |||||||||||
Goodwill and long-lived asset impairment charges | 2.2 | — | 13.8 | — | |||||||||||
Equity compensation | 12.3 | 11.7 | 38.9 | 30.3 | |||||||||||
Real estate optimization | 2.0 | 2.7 | 5.5 | 13.7 | |||||||||||
Transformation initiatives | 2.6 | 0.1 | 6.6 | 7.1 | |||||||||||
Legal charges, net of insurance reimbursement | — | 35.1 | 0.5 | 113.3 | |||||||||||
Other adjustments | 0.1 | (2.4 | ) | 3.9 | (1.6 | ) | |||||||||
Adjusted Operating Income (Loss) | $ | 9.5 | $ | (2.2 | ) | $ | 16.2 | $ | (31.2 | ) | |||||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Adjusted Net Income (Loss) (1) | |||||||||||||||
Net Loss | $ | (22.1 | ) | $ | (61.3 | ) | $ | (84.8 | ) | $ | (232.1 | ) | |||
Acquisition - amortization of intangible assets | 10.3 | 10.7 | 31.5 | 32.0 | |||||||||||
Goodwill and long-lived asset impairment charges | 2.2 | — | 13.8 | — | |||||||||||
Equity compensation | 12.3 | 11.7 | 38.9 | 30.3 | |||||||||||
Real estate optimization | 2.0 | 2.7 | 5.5 | 13.7 | |||||||||||
Transformation initiatives | 2.6 | 0.1 | 6.6 | 7.1 | |||||||||||
Legal charges, net of insurance reimbursement | — | 35.1 | 0.5 | 113.3 | |||||||||||
Other adjustments | 0.1 | (1.7 | ) | 2.5 | — | ||||||||||
Tax adjustments | (2.1 | ) | 0.4 | (5.2 | ) | 9.6 | |||||||||
Adjusted Net Income (Loss) | $ | 5.3 | $ | (2.3 | ) | $ | 9.3 | $ | (26.1 | ) | |||||
Weighted average shares outstanding: | |||||||||||||||
Basic | 90.9 | 81.9 | 90.5 | 81.6 | |||||||||||
Diluted | 92.6 | 81.9 | 91.9 | 81.6 | |||||||||||
Adjusted Earnings (Loss) Per Share | |||||||||||||||
Basic | $ | 0.06 | $ | (0.03 | ) | $ | 0.10 | $ | (0.32 | ) | |||||
Diluted | $ | 0.06 | $ | (0.03 | ) | $ | 0.10 | $ | (0.32 | ) | |||||
(1) To determine Adjusted Earnings (Loss) Per Share, or adjusted EPS. | |||||||||||||||
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Adjusted EBITDA | |||||||||||||||
Net Loss | $ | (22.1 | ) | $ | (61.3 | ) | $ | (84.8 | ) | $ | (232.1 | ) | |||
Acquisition - amortization of intangible assets | 10.3 | 10.7 | 31.5 | 32.0 | |||||||||||
Depreciation expense | 4.4 | 3.5 | 13.2 | 9.1 | |||||||||||
Goodwill and long-lived asset impairment charges | 2.2 | — | 13.8 | — | |||||||||||
Equity compensation | 12.3 | 11.7 | 38.9 | 30.3 | |||||||||||
Real estate optimization(1) | 2.0 | 2.7 | 5.5 | 13.7 | |||||||||||
Transformation initiatives | 2.6 | 0.1 | 6.6 | 7.1 | |||||||||||
Legal charges, net of insurance reimbursement | — | 35.1 | 0.5 | 113.3 | |||||||||||
Interest expense, net of interest income(2) | 0.4 | 0.4 | 0.7 | 0.2 | |||||||||||
Other adjustments | 1.1 | (1.6 | ) | 3.6 | 2.9 | ||||||||||
Income tax expense(3) | 0.9 | 0.1 | 0.4 | 2.2 | |||||||||||
Adjusted EBITDA | $ | 14.1 | $ | 1.4 | $ | 29.9 | $ | (21.3 | ) | ||||||
(1) Real estate optimization includes depreciation expense of $0.4 million and $1.3 million for the three and nine months ended September 30, 2024, respectively, and $5.8 million of depreciation expense for the nine months ended September 30, 2023. No depreciation expense was included for the three months ended September 30, 2023. | |||||||||||||||
(2) Derived from interest expense and interest income from the Condensed Consolidated Statements of Operations. | |||||||||||||||
(3) Derived from income tax (benefit) from the Condensed Consolidated Statement of Operations. |
Adjusted Free Cash Flow Reconciliation
for the Three and Nine Months Ended September 30, 2024 and 2023
(unaudited data in millions)
Three months ended September 30, | Nine months ended September 30, | ||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||
Adjusted free cash flow | |||||||||||||||
Cash flow from operations | $ | 0.7 | $ | (26.6 | ) | $ | (15.3 | ) | $ | (56.2 | ) | ||||
Real estate optimization | 2.5 | 2.7 | 11.7 | 8.0 | |||||||||||
Transformation initiatives | 2.6 | 0.1 | 6.6 | 7.1 | |||||||||||
Legal charges, net of insurance reimbursement | — | 21.1 | 0.6 | 23.3 | |||||||||||
Contingent consideration payment | — | — | 5.8 | — | |||||||||||
Other adjustments | — | — | 3.5 | 0.4 | |||||||||||
Adjusted operating cash flow | $ | 5.8 | $ | (2.7 | ) | $ | 12.9 | $ | (17.4 | ) | |||||
Capital expenditures | (3.5 | ) | (10.9 | ) | (15.4 | ) | (53.2 | ) | |||||||
Capitalization of internal-use software costs | (2.8 | ) | (2.1 | ) | (8.4 | ) | (6.6 | ) | |||||||
Adjusted free cash flow | $ | (0.5 | ) | $ | (15.7 | ) | $ | (10.9 | ) | $ | (77.2 | ) |
Following is a description of the adjustments made to GAAP financial measures:
Media Contact: | Glenn Farrell | Investor Contact: | Matt Scalo |
(385) 318-3718 | (801) 584-3532 | ||
This email address is being protected from spambots. You need JavaScript enabled to view it. | This email address is being protected from spambots. You need JavaScript enabled to view it. |
Last Trade: | US$13.47 |
Daily Change: | 0.05 0.37 |
Daily Volume: | 156,565 |
Market Cap: | US$1.230B |
December 10, 2024 December 09, 2024 November 20, 2024 November 13, 2024 |
C4 Therapeutics is pioneering a new class of small-molecule drugs that selectively destroy disease-causing proteins via degradation using the innate machinery of the cell. This targeted protein degradation approach offers advantages over traditional drugs, including the potential to treat a wider range of diseases...
CLICK TO LEARN MOREChimerix is on a mission to develop medicines that meaningfully improve and extend the lives of patients facing deadly diseases. The company is devoted to filling gaps in the treatment paradigm. Chimerix’s most advanced clinical-stage program is in development for H3 K27M-mutant glioma....
CLICK TO LEARN MOREEnd of content
No more pages to load
COPYRIGHT ©2023 HEALTH STOCKS HUB