Exact Sciences Announces Fourth Quarter 2024 Results
Fourth quarter and 2024 highlights
MADISON, Wis., February 19, 2025 --( BUSINESS WIRE )--Exact Sciences Corp. (Nasdaq: EXAS), a leading provider of cancer screening and diagnostic tests, today announced that the Company generated revenue of $713 million for the fourth quarter of 2024 and $2.76 billion for the full year of 2024, both ended December 31, 2024.
"The Exact Sciences team is off to a good start in 2025, building on the momentum we created in the fourth quarter," said Kevin Conroy, Chairman and CEO of Exact Sciences. "This year is on track to be the most productive in company history, with continued execution from our core business and the launch of three innovative cancer tests. This will power years of growth and profitability, deepen our leadership in diagnostics, and help eradicate cancer by preventing it, detecting it earlier, and guiding personalized treatment."
Fourth quarter 2024 financial results
For the three-month period ended December 31, 2024, as compared to the same period of 2023 (where applicable):
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, Exact Sciences secured favorable Medicare pricing for the Cologuard Plus test, its next-generation colon cancer screening test. The Cologuard Plus test detects cancers and precancerous polyps with even greater sensitivity than the Cologuard test while reducing false positives by nearly 40 percent. This advancement enhances the Company’s screening capabilities and reinforces its commitment to delivering high-quality, non-invasive options for patients. The Company remains on-track to launch Cologuard Plus with Medicare coverage and guideline inclusion in the second quarter of 2025.
In the fourth quarter, the Company shared new evidence from the ASCEND 2 study supporting Cancerguard, its blood-based multi-cancer screening test. The data showed at a 98.5% specificity, overall sensitivity excluding breast and prostate cancer was 62.3%. Sensitivity was 67.1% for the six most aggressive cancers (pancreas, esophagus, liver, lung, stomach, and ovary). This highlights the potential of a multi-omic test to improve early cancer detection. Additionally, Exact Sciences presented new modeling data that estimated adding multi-cancer screening to standard-of-care screening could reduce cancer mortality by 17% over 10 years. These analyses will support the planned launch of Cancerguard™ EX, Exact Sciences’ MCS laboratory-developed test, in the second half of 2025. Exact Sciences will bring this test to patients through its large screening and precision oncology commercial organization and unique ExactNexus™ technology platform.
In January 2025, Exact Sciences presented data in the Journal of Surgical Oncology demonstrating the clinical strength of the Oncodetect test, its molecular residual disease and recurrence monitoring test. Results from a well-designed study of monitored colon cancer patients found those with a positive Oncodetect test were 50 times more likely to recur than those with a negative result. The study further showed Oncodetect identifies residual disease up to 10 months earlier than imaging, the current standard of care. Findings from a second clinical validation study also demonstrated promising performance of Oncodetect as an MRD test. The Company recently submitted results for reimbursement in colorectal cancer and expects to launch the Oncodetect test in the second quarter of 2025.
2025 outlook
The Company announces its full-year 2025 revenue and adjusted EBITDA guidance:
|
|
2024 results |
|
2025 outlook |
|
Total revenue |
$2.759 billion |
|
$3.025 - $3.085 billion |
|
Screening |
$2.104 billion |
|
$2.350 - $2.390 billion |
|
Precision Oncology |
$655 million |
|
$675 - $695 million |
|
Adjusted EBITDA |
$323 million |
|
$410 - $440 million |
Non-GAAP disclosure
In addition to the Company's financial results determined in accordance with U.S. GAAP, the Company provides non-GAAP measures that it determines to be useful in evaluating its operating performance and liquidity. The Company presents the following non-GAAP measures:
Core revenue — Core revenue is calculated to adjust for recent acquisitions and divestitures, COVID-19 testing revenue and foreign currency exchange rate fluctuations. Revenue from recent acquisitions is adjusted for the 12 months following acquisition 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-U.S. dollar denominated revenue using the prior year comparative period exchange rates.
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 loss from operations, adjusted net loss before tax, adjusted income tax expense (benefit), adjusted net 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 U.S. GAAP. For example, adjusted gross margin and adjusted gross profit exclude the amortization of acquired intangible assets although such measures include the revenue associated with the acquisitions. Additionally, adjusted EBITDA and other adjusted operating result metrics exclude a number of expense items that are included in net loss. As a result, positive adjusted EBITDA, adjusted operating income, or adjusted earnings per share may be achieved while a significant net loss persists. For more information on these non-GAAP financial measures, see the tables captioned "U.S. GAAP to Non-GAAP Reconciliation." The Company presents certain forward-looking statements about the Company's future financial performance that include non-GAAP measures. These non-GAAP measures include adjustments like stock-based compensation, acquisition and integration costs including gains and losses on contingent consideration, and other significant charges or gains that are difficult to predict for future periods because the nature of the adjustments pertain to events that have not yet occurred. Additionally, management does not forecast many of the excluded items for internal use. Information reconciling forward-looking non-GAAP measures to U.S. GAAP measures is therefore not available without unreasonable effort and is not provided. The occurrence, timing, and amount of any of the items excluded from GAAP to calculate non-GAAP could significantly impact the Company's GAAP results.
Fourth quarter conference call & webcast
Company management will host a conference call and webcast on Wednesday, February 19, 2025, at 5 p.m. ET to discuss fourth quarter and full year 2024 results. The webcast will be available at exactsciences.com. Domestic callers should dial 888-330-2384 and international callers should dial +1-240-789-2701. The access code for both domestic and international callers is 4437608. A replay of the webcast will be available at exactsciences.com. The webcast, conference call, and replay are open to all interested parties.
About the Cologuard and Cologuard Plus tests
Developed in collaboration with Mayo Clinic, the Cologuard and Cologuard Plus tests are non-invasive colorectal cancer (CRC) screening options for the 110 million U.S. adults ages 45 or older who are at average risk for the disease.
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 American Cancer Society (2018) and the U.S. Preventive Services Task Force (2021). Since its launch in 2014, the Cologuard test has been used to screen for CRC 18 million times.
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. Exact Sciences expects to launch the Cologuard Plus test with Medicare coverage and guideline inclusion in 2025.
About the Oncodetect test
Molecular residual disease (MRD) 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 may enable the detection of ctDNA before, during, and after treatment. This critical information can guide therapy decisions and monitor for cancer recurrence.
About the Cancerguard test
The Cancerguard test, currently in development, is designed to detect multiple cancers in their earliest stages from a single blood draw. Building upon decades of research, Exact Sciences intends to harness the additive sensitivity of multiple biomarker classes to detect more cancers in earlier stages. The Cancerguard test will utilize a streamlined and standardized imaging-based diagnostic pathway, which may result in fewer follow-up procedures. The test is being developed to provide high specificity to help minimize false positives while detecting multiple cancers, including those with the biggest toll on human health. These features describe current development goals. The Cancerguard test has not been cleared or approved by the U.S. Food and Drug Administration or any other national regulatory authority. To learn more, visit http://www.exactsciences.com/cancerguard .
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. Exact Sciences enables patients to take a more active role in their cancer care and makes it easy for providers to order tests, interpret results, and personalize medicine by applying real-world evidence and guideline recommendations. To learn more, visit precisiononcology.exactsciences.com.
About PreventionGenetics
Founded in 2004 and located in Marshfield, Wisconsin, PreventionGenetics is a CLIA and ISO 15189:2012 accredited laboratory. PreventionGenetics delivers clinical genetic testing of the highest quality at fair prices with exemplary service to people around the world. PreventionGenetics has 25 PhD geneticists on staff and provides tests for nearly all clinically relevant genes including the powerful and comprehensive germline whole genome sequencing test, PGnome® and whole exome sequencing test, PGxome®. PreventionGenetics was acquired by Exact Sciences in December 2021.
About Exact Sciences Corp.
A leading provider of cancer screening and diagnostic tests, Exact Sciences gives patients and health care professionals the clarity needed to take life-changing action earlier. Building on the success of the Cologuard and Oncotype DX tests, Exact Sciences is investing in its pipeline to develop innovative solutions for use before, during, and after a cancer diagnosis. For more information, visit ExactSciences.com, follow Exact Sciences on X @ExactSciences, or find Exact Sciences on LinkedIn and Facebook.
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; and the anticipated benefits of our acquisitions, including estimated synergies and other financial impacts.
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 U.S.; the amount and nature of competition for our products and services; the effects of any judicial, executive or legislative action affecting us or the healthcare system; changes in government policies, laws, regulations, and staffing; recommendations, guidelines and quality metrics issued by various organizations regarding cancer screening or our products and services; our ability to obtain and maintain regulatory approvals and comply with applicable regulations; our ability to protect and enforce our intellectual property; our success establishing and maintaining collaborative, licensing, and supplier arrangements; the results of our validation studies and clinical trials, including the risks that the results of future studies and trials may differ materially from the results of previously completed studies and trials; our ability to manage an international business and our expectations regarding our international expansion and opportunities; the potential effects of changing macroeconomic conditions and geopolitical conflict; the possibility that the anticipated benefits from our business acquisitions will not be realized in full or at all or may take longer to realize than expected; the outcome of any potential litigation or legal proceeding; and our ability to raise the capital necessary to support our operations or meet our payment obligations under our indebtedness. The risks included above are not exhaustive. Other important risks and uncertainties are described in the Risk Factors sections of our most recent Annual Report on Form 10-K and any subsequent Quarterly Reports on Form 10-Q, and in our other reports filed with the Securities and Exchange Commission. We undertake no obligation to publicly update any forward-looking statement, whether written or oral, that may be made from time to time, whether as a result of new information, future developments or otherwise.
|
EXACT SCIENCES CORPORATION Selected Unaudited Financial Information Condensed Consolidated Statements of Operations (Amounts in thousands, except per share data) |
|||||||||||||||
|
|
|||||||||||||||
|
|
Three Months Ended December
|
|
Twelve Months Ended December
|
||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
Revenue |
$ |
713,424 |
|
|
$ |
646,885 |
|
|
$ |
2,758,867 |
|
|
$ |
2,499,766 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Cost of sales |
|
220,831 |
|
|
|
192,964 |
|
|
|
840,150 |
|
|
|
737,564 |
|
|
Gross profit |
|
492,593 |
|
|
|
453,921 |
|
|
|
1,918,717 |
|
|
|
1,762,202 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Operating expenses: |
|
|
|
|
|
|
|
||||||||
|
Research and development |
|
97,709 |
|
|
|
115,184 |
|
|
|
431,210 |
|
|
|
426,927 |
|
|
Sales and marketing |
|
244,529 |
|
|
|
216,590 |
|
|
|
894,125 |
|
|
|
827,805 |
|
|
General and administrative |
|
191,110 |
|
|
|
196,388 |
|
|
|
781,825 |
|
|
|
800,288 |
|
|
Impairment of long-lived and indefinite-lived assets |
|
838,164 |
|
|
|
— |
|
|
|
869,460 |
|
|
|
621 |
|
|
Total operating expenses |
|
1,371,512 |
|
|
|
528,162 |
|
|
|
2,976,620 |
|
|
|
2,055,641 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Other operating income |
|
2,568 |
|
|
|
6,400 |
|
|
|
9,200 |
|
|
|
78,427 |
|
|
Loss from operations |
|
(876,351 |
) |
|
|
(67,841 |
) |
|
|
(1,048,703 |
) |
|
|
(215,012 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
Other income (expense) |
|
|
|
|
|
|
|
||||||||
|
Investment income, net |
|
9,962 |
|
|
|
25,330 |
|
|
|
39,558 |
|
|
|
32,713 |
|
|
Interest expense |
|
(9,577 |
) |
|
|
(7,865 |
) |
|
|
(27,016 |
) |
|
|
(19,447 |
) |
|
Total other income (expense) |
|
385 |
|
|
|
17,465 |
|
|
|
12,542 |
|
|
|
13,266 |
|
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss before tax |
|
(875,966 |
) |
|
|
(50,376 |
) |
|
|
(1,036,161 |
) |
|
|
(201,746 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
Income tax benefit (expense) |
|
11,381 |
|
|
|
610 |
|
|
|
7,304 |
|
|
|
(2,403 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss |
$ |
(864,585 |
) |
|
$ |
(49,766 |
) |
|
$ |
(1,028,857 |
) |
|
$ |
(204,149 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
Net loss per share—basic and diluted |
$ |
(4.67 |
) |
|
$ |
(0.27 |
) |
|
$ |
(5.59 |
) |
|
$ |
(1.13 |
) |
|
|
|
|
|
|
|
|
|
||||||||
|
Weighted average common shares outstanding—basic and diluted |
|
185,312 |
|
|
|
181,114 |
|
|
|
184,197 |
|
|
|
180,144 |
|
|
EXACT SCIENCES CORPORATION Selected Unaudited Financial Information Condensed Consolidated Balance Sheets (Amounts in thousands) |
|||||||
|
|
|||||||
|
|
December 31, 2024 |
|
December 31, 2023 |
||||
|
Assets |
|
|
|
||||
|
Cash and cash equivalents |
$ |
600,889 |
|
$ |
605,378 |
||
|
Marketable securities |
|
437,137 |
|
|
|
172,266 |
|
|
Accounts receivable, net |
|
248,968 |
|
|
|
203,623 |
|
|
Inventory |
|
162,383 |
|
|
|
127,475 |
|
|
Prepaid expenses and other current assets |
|
122,046 |
|
|
|
85,627 |
|
|
Property, plant and equipment, net |
|
693,673 |
|
|
|
698,354 |
|
|
Operating lease right-of-use assets |
|
116,952 |
|
|
|
143,708 |
|
|
Goodwill |
|
2,366,676 |
|
|
|
2,367,120 |
|
|
Intangible assets, net |
|
1,009,693 |
|
|
|
1,890,396 |
|
|
Other long-term assets, net |
|
169,722 |
|
|
|
177,387 |
|
|
Total assets |
$ |
5,928,139 |
|
|
$ |
6,471,334 |
|
|
|
|
|
|
||||
|
Liabilities and stockholders' equity |
|
|
|
||||
|
Convertible notes, net, current portion |
$ |
249,153 |
|
|
$ |
— |
|
|
Current liabilities |
|
483,034 |
|
|
|
514,701 |
|
|
Convertible notes, net, less current portion |
|
2,321,067 |
|
|
|
2,314,276 |
|
|
Other long-term liabilities |
|
315,503 |
|
|
|
335,982 |
|
|
Operating lease liabilities, less current portion |
|
157,133 |
|
|
|
161,070 |
|
|
Total stockholders’ equity |
|
2,402,249 |
|
|
|
3,145,305 |
|
|
Total liabilities and stockholders’ equity |
$ |
5,928,139 |
|
|
$ |
6,471,334 |
|
|
EXACT SCIENCES CORPORATION U.S. GAAP to Non-GAAP Reconciliation Core Revenue (Unaudited) (Amounts in thousands) |
||||||||||||||||||||||
|
|
||||||||||||||||||||||
|
|
|
GAAP |
|
|
|
|
|
|
||||||||||||||
|
|
|
Three Months Ended December 31, |
|
|
|
|
|
|
||||||||||||||
|
|
|
|
2024 |
|
|
|
2023 |
|
|
% Change |
|
|
|
|
|
|
||||||
|
Screening |
|
$ |
552,563 |
|
|
$ |
486,706 |
|
|
14 |
% |
|
|
|
|
|
|
|||||
|
Precision Oncology |
|
|
160,861 |
|
|
|
160,179 |
|
|
— |
% |
|
|
|
|
|
|
|||||
|
Total |
|
$ |
713,424 |
|
|
$ |
646,885 |
|
...
|
10 |
% |
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Non-GAAP |
|
|
|
|
|
|
||||||||||||||
|
|
|
Three Months Ended December 31, |
|
|
||||||||||||||||||
|
|
|
|
2024 |
|
|
|
2023 (1) |
|
|
% Change |
|
Foreign
|
|
Core Revenue (3) |
|
% Change (3) |
||||||
|
Screening |
|
$ |
552,563 |
|
|
$ |
486,706 |
|
|
14 |
% |
|
$ |
— |
|
$ |
552,563 |
|
14 |
% |
||
|
Precision Oncology |
|
|
160,861 |
|
|
|
158,096 |
|
|
2 |
% |
|
|
1,179 |
|
|
|
162,040 |
|
|
2 |
% |
|
Total |
|
$ |
713,424 |
|
|
$ |
644,802 |
|
|
11 |
% |
|
$ |
1,179 |
|
|
$ |
714,603 |
|
|
11 |
% |
|
|
|
GAAP |
|
|
|
|
|
|
||||||||||||||
|
|
|
Twelve Months Ended December 31, |
|
|
|
|
|
|
||||||||||||||
|
|
|
|
2024 |
|
|
|
2023 |
|
|
% Change |
|
|
|
|
|
|
||||||
|
Screening |
|
$ |
2,103,868 |
|
|
$ |
1,864,701 |
|
|
13 |
% |
|
|
|
|
|
|
|||||
|
Precision Oncology |
|
|
654,999 |
|
|
|
629,110 |
|
|
4 |
% |
|
|
|
|
|
|
|||||
|
COVID-19 Testing |
|
|
— |
|
|
|
5,955 |
|
|
(100 |
)% |
|
|
|
|
|
|
|||||
|
Total |
|
$ |
2,758,867 |
|
|
$ |
2,499,766 |
|
|
10 |
% |
|
|
|
|
|
|
|||||
|
|
|
|
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
|
Non-GAAP |
|
|
|
|
|
|
||||||||||||||
|
|
|
Twelve Months Ended December 31, |
|
|
||||||||||||||||||
|
|
|
|
2024 (1) |
|
|
|
2023 (1) |
|
|
% Change |
|
Foreign
|
|
Core Revenue (3) |
|
% Change (3) |
||||||
|
Screening |
|
$ |
2,103,868 |
|
|
$ |
1,864,701 |
|
|
13 |
% |
|
$ |
— |
|
$ |
2,103,868 |
|
13 |
% |
||
|
Precision Oncology |
|
|
647,380 |
|
|
|
620,821 |
|
|
4 |
% |
|
|
507 |
|
|
|
647,887 |
|
|
4 |
% |
|
Total |
|
$ |
2,751,248 |
|
|
$ |
2,485,522 |
|
|
11 |
% |
|
$ |
507 |
|
|
$ |
2,751,755 |
|
|
11 |
% |
|
|
|
|
(1) Excludes revenue from COVID-19 testing, the divested Oncotype DX Genomic Prostate Score test, and the Resolution Bioscience acquisition.
(2) Foreign currency impact is calculating the change in current period non-U.S. dollar denominated revenue using the prior year comparative period exchange rates.
(3) Excludes revenue from COVID-19 testing, the divested Oncotype DX Genomic Prostate Score test, the impact of foreign currency exchange rate fluctuations, and the Resolution Bioscience acquisition.
|
EXACT SCIENCES CORPORATION U.S. GAAP to Non-GAAP Reconciliation Adjusted EBITDA (Unaudited) (Amounts in thousands) |
|||||||||||||||
|
|
|||||||||||||||
|
|
Three Months Ended December
|
|
Twelve Months Ended December
|
||||||||||||
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
Net loss |
$ |
(864,585 |
) |
|
$ |
(49,766 |
) |
|
$ |
(1,028,857 |
) |
|
$ |
(204,149 |
) |
|
Interest expense (1) |
|
9,577 |
|
|
|
7,865 |
|
|
|
27,016 |
|
|
|
19,447 |
|
|
Income tax (benefit) expense |
|
(11,381 |
) |
|
|
(610 |
) |
|
|
(7,304 |
) |
|
|
2,403 |
|
|
Investment income, net |
|
(9,962 |
) |
|
|
(25,330 |
) |
|
|
(39,558 |
) |
|
|
(32,713 |
) |
|
Depreciation and amortization |
|
53,147 |
|
|
|
54,172 |
|
|
|
214,859 |
|
|
|
206,608 |
|
|
Stock-based compensation (2) |
|
57,787 |
|
|
|
66,466 |
|
|
|
254,930 |
|
|
|
271,218 |
|
|
Acquisition and integration costs (3) |
|
(1,664 |
) |
|
|
(3,616 |
) |
|
|
1,172 |
|
|
|
(11,762 |
) |
|
Impairment of long-lived and indefinite-lived assets (4) |
|
838,164 |
|
|
|
— |
|
|
|
869,460 |
|
|
|
621 |
|
|
Gain on sale of asset and divestiture related costs (5) |
|
(2,568 |
) |
|
|
(4,311 |
) |
|
|
(9,200 |
) |
|
|
(74,833 |
) |
|
Restructuring and business transformation (6) |
|
6,866 |
|
|
|
4,837 |
|
|
|
18,537 |
|
|
|
5,744 |
|
|
License agreement termination (7) |
|
— |
|
|
|
— |
|
|
|
25,843 |
|
|
|
— |
|
|
Legal settlement (8) |
|
— |
|
|
|
— |
|
|
|
(3,500 |
) |
|
|
36,186 |
|
|
Adjusted EBITDA |
$ |
75,381 |
|
|
$ |
49,707 |
|
|
$ |
323,398 |
|
|
$ |
218,770 |
|
|
Adjusted EBITDA margin |
|
11 |
% |
|
|
8 |
% |
|
|
12 |
% |
|
|
9 |
% |
|
EXACT SCIENCES CORPORATION U.S. GAAP to Non-GAAP Reconciliation U.S. GAAP to Non-GAAP Measures (Unaudited) (Amounts in thousands) |
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
|
Three Months Ended December 31, 2024 |
||||||||||||||||||||||||||||||||||
|
|
|
Gross Profit |
|
Research &
|
|
Sales &
|
|
General &
|
|
Loss from
|
|
Net Loss
|
|
Income
|
|
Net Loss |
|
Net Loss
|
||||||||||||||||||
|
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 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
EXACT SCIENCES CORPORATION U.S. GAAP to Non-GAAP Reconciliation U.S. GAAP to Non-GAAP Measures (Unaudited) (Amounts in thousands) |
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
|
Year Ended December 31, 2024 |
||||||||||||||||||||||||||||||||||
|
|
|
Gross Profit |
|
Research &
|
|
Sales &
|
|
General &
|
|
Loss from
|
|
Net Loss
|
|
Income
|
|
Net Loss |
|
Net Loss
|
||||||||||||||||||
|
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 (7) |
|
|
— |
|
|
|
(25,843 |
) |
|
|
— |
|
|
|
— |
|
|
|
25,843 |
|
|
|
25,843 |
|
|
|
(63 |
) |
|
|
25,780 |
|
|
|
0.14 |
|
|
Legal settlement (8) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
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 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
EXACT SCIENCES CORPORATION U.S. GAAP to Non-GAAP Reconciliation U.S. GAAP to Non-GAAP Measures (Unaudited) (Amounts in thousands) |
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
|
Three Months Ended December 31, 2023 |
||||||||||||||||||||||||||||||||||
|
|
|
Gross Profit |
|
Research &
|
|
Sales &
|
|
General &
|
|
Loss from
|
|
Net Loss
|
|
Income
|
|
Net Loss |
|
Net Loss
|
||||||||||||||||||
|
Reported |
|
$ |
453,921 |
|
|
$ |
115,184 |
|
|
$ |
216,590 |
|
|
$ |
196,388 |
|
|
$ |
(67,841 |
) |
|
$ |
(50,376 |
) |
|
$ |
610 |
|
|
$ |
(49,766 |
) |
|
$ |
(0.27 |
) |
|
Reported percent of revenue |
|
|
70 |
% |
|
|
18 |
% |
|
|
34 |
% |
|
|
30 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Amortization of acquired intangible assets |
|
|
21,100 |
|
|
|
(261 |
) |
|
|
(1,924 |
) |
|
|
(26 |
) |
|
|
23,311 |
|
|
|
23,311 |
|
|
|
(571 |
) |
|
|
22,740 |
|
|
|
0.13 |
|
|
Acquisition and integration costs (3) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
3,616 |
|
|
|
(3,616 |
) |
|
|
(3,616 |
) |
|
|
38 |
|
|
|
(3,578 |
) |
|
|
(0.02 |
) |
|
Gain on sale of asset and divestiture related costs (5) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(89 |
) |
|
|
(4,311 |
) |
|
|
(4,311 |
) |
|
|
45 |
|
|
|
(4,266 |
) |
|
|
(0.02 |
) |
|
Restructuring and business transformation (6) |
|
|
60 |
|
|
|
(4,049 |
) |
|
|
(282 |
) |
|
|
(446 |
) |
|
|
4,837 |
|
|
|
4,837 |
|
|
|
(51 |
) |
|
|
4,786 |
|
|
|
0.03 |
|
|
Adjusted (non-GAAP) |
|
$ |
475,081 |
|
|
$ |
110,874 |
|
|
$ |
214,384 |
|
|
$ |
199,443 |
|
|
$ |
(47,620 |
) |
|
$ |
(30,155 |
) |
|
$ |
71 |
|
|
$ |
(30,084 |
) |
|
$ |
(0.17 |
) |
|
Adjusted percent of revenue (non-GAAP) |
|
|
73 |
% |
|
|
17 |
% |
|
|
33 |
% |
|
|
31 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
EXACT SCIENCES CORPORATION U.S. GAAP to Non-GAAP Reconciliation U.S. GAAP to Non-GAAP Measures (Unaudited) (Amounts in thousands) |
||||||||||||||||||||||||||||||||||||
|
|
||||||||||||||||||||||||||||||||||||
|
|
|
Year Ended December 31, 2023 |
||||||||||||||||||||||||||||||||||
|
|
|
Gross Profit |
|
Research &
|
|
Sales &
|
|
General &
|
|
Loss from
|
|
Net Loss
|
|
Income
|
|
Net Loss |
|
Net Loss
|
||||||||||||||||||
|
Reported |
|
$ |
1,762,202 |
|
|
$ |
426,927 |
|
|
$ |
827,805 |
|
|
$ |
800,288 |
|
|
$ |
(215,012 |
) |
|
$ |
(201,746 |
) |
|
$ |
(2,403 |
) |
|
$ |
(204,149 |
) |
|
$ |
(1.13 |
) |
|
Reported percent of revenue |
|
|
70 |
% |
|
|
17 |
% |
|
|
33 |
% |
|
|
32 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
Amortization of acquired intangible assets |
|
|
83,316 |
|
|
|
(1,047 |
) |
|
|
(7,694 |
) |
|
|
(103 |
) |
|
|
92,160 |
|
|
|
92,160 |
|
|
|
(2,542 |
) |
|
|
89,618 |
|
|
|
0.50 |
|
|
Acquisition and integration costs (3) |
|
|
— |
|
|
|
(492 |
) |
|
|
— |
|
|
|
12,254 |
|
|
|
(11,762 |
) |
|
|
(11,762 |
) |
|
|
123 |
|
|
|
(11,639 |
) |
|
|
(0.06 |
) |
|
Impairment of long-lived and indefinite-lived assets (4) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
621 |
|
|
|
621 |
|
|
|
(7 |
) |
|
|
614 |
|
|
|
— |
|
|
Gain on sale of asset and divestiture related costs (5) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(1,594 |
) |
|
|
(74,833 |
) |
|
|
(74,833 |
) |
|
|
46 |
|
|
|
(74,787 |
) |
|
|
(0.42 |
) |
|
Restructuring and business transformation (6) |
|
|
60 |
|
|
|
(4,772 |
) |
|
|
(282 |
) |
|
|
(630 |
) |
|
|
5,744 |
|
|
|
5,744 |
|
|
|
(60 |
) |
|
|
5,684 |
|
|
|
0.03 |
|
|
Legal settlement (8) |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
(36,186 |
) |
|
|
36,186 |
|
|
|
36,186 |
|
|
|
(485 |
) |
|
|
35,701 |
|
|
|
0.20 |
|
|
Adjusted (non-GAAP) |
|
$ |
1,845,578 |
|
|
$ |
420,616 |
|
|
$ |
819,829 |
|
|
$ |
774,029 |
|
|
$ |
(166,896 |
) |
|
$ |
(153,630 |
) |
|
$ |
(5,328 |
) |
|
$ |
(158,958 |
) |
|
$ |
(0.88 |
) |
|
Adjusted percent of revenue (non-GAAP) |
|
|
74 |
% |
|
|
17 |
% |
|
|
33 |
% |
|
|
31 |
% |
|
|
|
|
|
|
|
|
|
|
||||||||||
|
|
(1) Interest expense includes net gains recorded of $10.3 million for each of the twelve months ended December 31, 2024 and 2023, from the settlement of convertible notes. The gains represent the difference between (i) the fair value of the consideration transferred and (ii) the sum of the carrying value of the debt at the time of the exchange.
(2) Represents stock-based compensation expense and 401(k) match expense. The Company matches a portion of Exact Sciences employees' contributions annually in the form of the Company's common stock.
(3) Represents acquisition and related integration costs incurred as a result of the Company's business combinations. Acquisition costs represent legal and professional fees incurred to execute the transaction. There were no acquisition costs incurred for the three and twelve months ended December 31, 2024 and there was an insignificant amount incurred for the three and twelve months ended December 31, 2023 related to the acquisition of Resolution Bioscience, Inc. Integration-related costs represent expenses incurred outside regular business operations, specifically relating to the integration of businesses acquired through a business combination. This includes any gain or loss on contingent consideration liabilities, severance and accelerated vesting of stock awards, and professional services. The remeasurement of the contingent consideration liabilities resulted in a gain of $1.0 million and $3.3 million for the three and twelve months ended December 31, 2024, respectively, and a gain of $5.0 million and a gain of $18.0 million for the three and twelve months ended December 31, 2023, respectively. The Company also incurred severance costs and professional service fees which were not significant for the three and twelve months ended December 31, 2024 and 2023. The majority of the professional service fees relate to the integration of information technology systems.
(4) Represents impairment charges on the Company’s long-lived and indefinite-lived assets. For the three months ended December 31, 2024, this primarily includes an impairment charge recorded related to the in-process research and development asset acquired as part of our acquisition of Thrive. For the three and twelve months ended December 31, 2024 this also includes impairment charges recorded on building leases and corresponding leasehold improvements at certain of our domestic facilities. For the three and twelve months ended December 31, 2023, the Company recorded insignificant impairment charges related to building leases that were vacated during the year.
(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 in August 2022 and the subsequent Second Amendment to the Asset Purchase Agreement related to the sale in August 2023. For the three and twelve months ended December 31, 2024, this represents the remeasurement of the associated contingent consideration. For the three months ended December 31, 2023, this represents the remeasurement of the associated contingent consideration and an insignificant amount of legal and professional fees. For the twelve months ended December 31, 2023, this represents a gain of $3.1 million from additional cash and equity consideration received, a $73.3 million contingent consideration gain, and an insignificant amount of legal and professional service fees.
(6) Includes costs associated with the Company's business transformation program intended to consolidate operations, achieve targeted cost reductions, and focus resources on its key strategic priorities. For the three and twelve months ended December 31, 2024, this primarily includes severance costs and accelerated stock-based compensation expense related to the closure of domestic facilities and related consulting services. For the three and twelve months ended December 31, 2023, this primarily includes severance and accelerated stock-based compensation costs associated with the closure of one of the Company's domestic laboratory facilities.
(7) Represents termination related charges incurred due to the termination of the Company's license and sponsored research agreements with The Translational Genomics Research Institute related to its Targeted Digital Sequencing technology, which resulted in the recognition of termination related charges in the second quarter of 2024.
(8) Represents charges incurred in connection with settlements with counterparties related to the Medicare Date of Service Rule Investigation and the Federal Anti-Kickback Statute and False Claims Act qui tam lawsuit.
|
EXACT SCIENCES CORPORATION U.S. GAAP to Non-GAAP Reconciliation Operating Cash Flow to Free Cash Flow (Unaudited) (Amounts in thousands) |
||||||||||||||||
|
|
||||||||||||||||
|
|
|
Three Months Ended December 31, |
|
Twelve Months Ended December 31, |
||||||||||||
|
|
|
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
|
Net cash provided by operating activities |
|
$ |
47,063 |
|
|
$ |
69,549 |
|
|
$ |
210,536 |
|
|
$ |
156,119 |
|
|
Net cash provided by (used in) investing activities |
|
|
(41,872 |
) |
|
|
(66,767 |
) |
|
|
(442,155 |
) |
|
|
49,679 |
|
|
Net cash provided by financing activities |
|
|
10,499 |
|
|
|
10,037 |
|
|
|
231,874 |
|
|
|
159,766 |
|
|
Effects of exchange rate changes on cash and cash equivalents |
|
|
(3,721 |
) |
|
|
1,947 |
|
|
|
(3,294 |
) |
|
|
1,321 |
|
|
Net increase (decrease) in cash, cash equivalents and restricted cash |
|
|
11,969 |
|
|
|
14,766 |
|
|
|
(3,039 |
) |
|
|
366,885 |
|
|
Cash, cash equivalents and restricted cash, beginning of period |
|
|
594,667 |
|
|
|
594,909 |
|
|
|
609,675 |
|
|
|
242,790 |
|
|
Cash, cash equivalents and restricted cash, end of period |
|
$ |
606,636 |
|
|
$ |
609,675 |
|
|
$ |
606,636 |
|
|
$ |
609,675 |
|
|
|
|
|
|
|
|
|
|
|
||||||||
|
Reconciliation of free cash flow: |
|
|
|
|
|
|
|
|
||||||||
|
Net cash provided by operating activities |
|
$ |
47,063 |
|
|
$ |
69,549 |
|
|
$ |
210,536 |
|
|
$ |
156,119 |
|
|
Purchases of property, plant and equipment |
|
|
(36,316 |
) |
|
|
(34,922 |
) |
|
|
(135,989 |
) |
|
|
(124,190 |
) |
|
Free cash flow |
|
$ |
10,747 |
|
|
$ |
34,627 |
|
|
$ |
74,547 |
|
|
$ |
31,929 |
|
View source version on businesswire.com: https://www.businesswire.com/news/home/20250219858446/en/
Contacts
Investor Contact:
Derek Leckow
Exact Sciences Corp.
[email protected]
608-893-0009
Media Contact:
Steph Spanos
Exact Sciences Corp.
[email protected]
608-556-4380