Standard BioTools Reports Third Quarter 2024 Financial Results
Recent Highlights:
- Reported third quarter 2024 revenue of
$45 million - Ongoing merger cost synergy realization delivered 50% adjusted EBITDA improvement and 35% net loss improvement year-over-year
- Operationalized approximately
$80 million in merger synergies, expected to be fully realized in 2025, and reinforcing path to adjusted EBITDA break-even in 2026 - Balance sheet as of
September 30, 2024 , includes$368 million cash, cash equivalents, restricted cash and short-term investments
“Powered by Standard BioTools Business System (SBS), we focused our third quarter efforts on driving commercial execution and enhancing overall operating efficiency. Our team delivered sequential top-line improvement and a significant reduction in spend,” said
Financial Results Table
(Unaudited, in millions) | As Reported |
|||||||||
Three Months Ended |
Nine Months Ended |
|||||||||
Revenue | $ | 45.0 | $ | 127.7 | ||||||
Gross margin | 51.7 | % | 48.8 | % | ||||||
Non-GAAP gross margin | 56.9 | % | 53.2 | % | ||||||
Operating expenses | $ | 55.0 | $ | 204.8 | ||||||
Non-GAAP operating expenses | $ | 39.8 | $ | 137.2 | ||||||
Operating loss | $ | (31.7 | ) | $ | (142.4 | ) | ||||
Net loss | $ | (26.9 | ) | $ | (104.8 | ) | ||||
Adjusted EBITDA | $ | (14.2 | ) | $ | (69.2 | ) | ||||
Cash, cash equivalents, restricted cash & short-term investments | $ | 367.6 | $ | 367.6 | ||||||
Selected Pro Forma Combined Unaudited Interim Financial Results
The selected 2024 unaudited pro forma financial information combines the Company's financial results for the three- and nine- month periods ended
(Unaudited, in millions) | Pro Forma Combined | ||||||||||||||
Three Months Ended |
Three Months Ended |
Nine Months Ended |
Nine Months Ended |
||||||||||||
Revenue | $ | 45.0 | $ | 47.4 | $ | 128.4 | $ | 141.0 | |||||||
Gross margin | 51.7 | % | 42.5 | % | 47.5 | % | 43.9 | % | |||||||
Non-GAAP gross margin | 56.9 | % | 51.7 | % | 53.2 | % | 52.2 | % | |||||||
Operating expenses | $ | 55.0 | $ | 67.4 | $ | 208.1 | $ | 214.7 | |||||||
Non-GAAP operating expenses | $ | 39.8 | $ | 52.7 | $ | 137.2 | $ | 175.7 | |||||||
Operating loss | $ | (31.7 | ) | $ | (47.3 | ) | $ | (147.2 | ) | $ | (152.8 | ) | |||
Net loss | $ | (26.9 | ) | $ | (41.2 | ) | $ | (134.6 | ) | $ | (109.0 | ) | |||
Adjusted EBITDA | $ | ( 14.2 | ) | $ | (28.2 | ) | $ | (68.9 | ) | $ | (102.0 | ) | |||
- Revenue was
$45.0 million in the third quarter of 2024, down 5% year-over-year:- Consumables revenue was
$14.0 million in the third quarter of 2024, up 13% year-over-year. Consumables revenue grew on the strength of assay kits sales to SomaScan authorized sites and the Illumina early access program. - Instruments revenue was
$5.6 million in the third quarter of 2024, down 42% year-over-year. Instrument revenue was impacted by capital constrained end-markets globally with particular weakness inChina . - Services revenue, which includes both Lab Services and Field Services, was
$24.4 million in the third quarter of 2024, flat year over year. Services benefited from the favorable timing of large SomaScan customer projects that shifted out of the second quarter into the third quarter, partially offset by lower installation services from lower instrument sales.
- Consumables revenue was
- Gross margins in the third quarter of 2024 were 51.7%, versus 42.5% in the third quarter of 2023; and non-GAAP gross margins in the third quarter of 2024 were 56.9%, versus 51.7% in the third quarter of 2023. Gross margins were impacted by positive mix in the third quarter and continued incremental efficiency gains from SBS.
- Operating expenses in the third quarter of 2024 was
$55 million , a decrease of $12.5 million, or down 18.5%, compared to the third quarter of 2023, and non-GAAP operating expenses, which exclude merger-related costs, stock-based compensation, and restructuring charges, was$39.8 million , a decrease of$12.8 million , or down 24%, compared to the third quarter of 2023. The decrease in operating expenses is a result of ongoing realization of merger cost synergies as previously disclosed, a bonus accrual reduction in line with our full year expectations, as well as continued productivity gains from SBS.
- Net loss for the third quarter of 2024 was
$26.9 million , compared to a net loss of$41.2 million in the third quarter of 2023, representing an improvement of$14.3 million or 34.6%, while adjusted EBITDA for the third quarter of 2024 was a loss of$14.2 million , versus an adjusted EBITDA loss of$28.2 million in 2023, an improvement of $14 million, or 49.6%.
FY 2024 Revenue Outlook
Following its third quarter 2024 results, the Company has reiterated its full year 2024 revenue guidance to a range of
Third quarter 2024 Earnings Conference Call Information
Individuals interested in listening to the conference call may do so by dialing:
US domestic callers: 1-888-346-3970
Outside US callers: 1-412-902-4297
Use of Non-GAAP Financial Information
Unaudited Pro Forma Results
The unaudited pro forma financial information for nine months ended September 30, 2024, combines the Company's financial results for the nine months ended September 30, 2024, and the historical results of
The unaudited pro forma financial information for all periods presented includes the business combination accounting effects resulting from the Merger, mainly including adjustments to reflect additional amortization expense from acquired intangible assets, adjustments to stock-based compensation expense, and additional depreciation expense from the acquired property and equipment. The unaudited pro forma financial information is for informational purposes only and is not necessarily indicative of the results of operations that would have been achieved if the acquisitions had taken place on January 1, 2023. The results of
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995, including, among others, statements regarding future financial and business performance, including with respect to future revenue, net loss and adjusted EBITDA; operational and strategic plans; deployment of capital; market and growth opportunity and potential; and the potential to realize the expected benefits and synergies of the Merger, including the potential for it to drive long-term profitable growth. Forward-looking statements are subject to numerous risks and uncertainties that could cause actual results to differ materially from currently anticipated results, including, but not limited to, risks that the anticipated benefits and synergies of the Merger and the integration of
About
For Research Use Only. Not for use in diagnostic procedures.
Limited Use Label License and other terms may apply: standardbio.com/legal/salesterms.
Patent and License Information: standardbio.com/legal/notices.
Trademarks: standardbio.com/legal/trademarks. Any other trademarks are the sole property of their respective owners. ©2024
Investor Contact
ir@standardbio.com
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS (In thousands, except per share amounts) (Unaudited) |
|||||||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||||||
Revenue: | |||||||||||||||||
Product revenue | $ | 19,593 | $ | 18,711 | $ | 65,348 | $ | 57,814 | |||||||||
Services revenue | 24,438 | 6,566 | 59,518 | 19,268 | |||||||||||||
Collaboration and other revenue | 938 | 90 | 2,848 | 1,070 | |||||||||||||
Total revenue | 44,969 | 25,367 | 127,714 | 78,152 | |||||||||||||
Cost of revenue: | |||||||||||||||||
Cost of product revenue | 8,159 | 11,403 | 33,142 | 33,276 | |||||||||||||
Cost of services revenue | 13,536 | 2,810 | 32,115 | 7,783 | |||||||||||||
Cost of collaboration and other revenue | 13 | — | 100 | — | |||||||||||||
Total cost of revenue | 21,708 | 14,213 | 65,357 | 41,059 | |||||||||||||
Gross profit | 23,261 | 11,154 | 62,357 | 37,093 | |||||||||||||
Operating expenses: | |||||||||||||||||
Research and development | 13,156 | 6,370 | 48,358 | 19,039 | |||||||||||||
Selling, general and administrative | 34,403 | 22,292 | 119,020 | 66,187 | |||||||||||||
Restructuring and related charges | 2,341 | 1,998 | 12,374 | 5,415 | |||||||||||||
Transaction and integration expenses | 5,079 | 1,666 | 25,024 | 1,666 | |||||||||||||
Total operating expenses | 54,979 | 32,326 | 204,776 | 92,307 | |||||||||||||
Loss from operations | (31,718 | ) | (21,172 | ) | (142,419 | ) | (55,214 | ) | |||||||||
Bargain purchase gain | — | — | 25,213 | — | |||||||||||||
Interest income, net | 3,941 | 340 | 13,559 | 656 | |||||||||||||
Other income (expense), net | 957 | (115 | ) | (865 | ) | 292 | |||||||||||
Loss before income taxes | (26,820 | ) | (20,947 | ) | (104,512 | ) | (54,266 | ) | |||||||||
Income tax benefit (expense) | (118 | ) | (50 | ) | (301 | ) | (614 | ) | |||||||||
Net loss | $ | (26,938 | ) | $ | (20,997 | ) | $ | (104,813 | ) | $ | (54,880 | ) | |||||
Induced conversion of redeemable preferred stock | — | — | (46,014 | ) | — | ||||||||||||
Net loss attributable to common stockholders | $ | (26,938 | ) | $ | (20,997 | ) | $ | (150,827 | ) | $ | (54,880 | ) | |||||
Net loss per share attributable to common stockholders, basic and diluted | $ | (0.07 | ) | $ | (0.27 | ) | $ | (0.44 | ) | $ | (0.69 | ) | |||||
Shares used in computing net loss per share attributable to common stockholders, basic and diluted | 371,538 | 79,152 | 346,093 | 78,967 | |||||||||||||
CONDENSED CONSOLIDATED BALANCE SHEETS (In thousands) (Unaudited) |
||||||||
ASSETS | ||||||||
Current assets: | ||||||||
Cash and cash equivalents | $ | 210,647 | $ | 51,704 | ||||
Short-term investments | 155,683 | 63,191 | ||||||
Accounts receivable, net | 35,317 | 19,660 | ||||||
Inventory | 42,644 | 20,533 | ||||||
Prepaid expenses and other current assets | 9,316 | 3,127 | ||||||
Total current assets | 453,607 | 158,215 | ||||||
Inventory, non-current | 17,949 | — | ||||||
Royalty receivable, non-current | 3,388 | — | ||||||
Property and equipment, net | 41,982 | 24,187 | ||||||
Operating lease right-of-use asset, net | 30,264 | 30,663 | ||||||
Other non-current assets | 4,640 | 2,285 | ||||||
Acquired intangible assets, net | 23,367 | 1,400 | ||||||
106,342 | 106,317 | |||||||
Total assets | $ | 681,539 | $ | 323,067 | ||||
LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY (DEFICIT) | ||||||||
Current liabilities: | ||||||||
Accounts payable | $ | 10,926 | $ | 9,236 | ||||
Accrued liabilities | 31,686 | 21,019 | ||||||
Operating lease liabilities, current | 6,122 | 4,323 | ||||||
Deferred revenue, current | 13,436 | 11,607 | ||||||
Deferred grant income, current | 3,532 | 3,612 | ||||||
Term loan, current | — | 5,000 | ||||||
Convertible notes, current | 54,913 | 54,530 | ||||||
Total current liabilities | 120,615 | 109,327 | ||||||
Convertible notes, non-current | 299 | 569 | ||||||
Term loan, non-current | — | 3,414 | ||||||
Deferred tax liability | 841 | 841 | ||||||
Operating lease liabilities, non-current | 28,140 | 30,374 | ||||||
Deferred revenue, non-current | 32,682 | 3,520 | ||||||
Deferred grant income, non-current | 8,119 | 10,755 | ||||||
Other non-current liabilities | 1,510 | 1,065 | ||||||
Total liabilities | 192,206 | 159,865 | ||||||
Mezzanine equity: | ||||||||
Redeemable preferred stock | — | 311,253 | ||||||
Total stockholders’ equity (deficit) | 489,333 | (148,051 | ) | |||||
Total liabilities, mezzanine equity and stockholders’ equity (deficit) | $ | 681,539 | $ | 323,067 | ||||
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS (In thousands) (Unaudited) |
|||||||||
Nine Months Ended |
|||||||||
2024 | 2023 | ||||||||
Operating activities | |||||||||
Net loss | $ | (104,813 | ) | $ | (54,880 | ) | |||
Bargain purchase gain | (25,213 | ) | — | ||||||
Stock-based compensation expense | 24,262 | 9,648 | |||||||
Amortization of acquired intangible assets | 3,533 | 8,400 | |||||||
Depreciation and amortization | 9,375 | 2,874 | |||||||
Accretion of discount on short-term investments, net | (6,303 | ) | (321 | ) | |||||
Non-cash lease expense | 4,348 | 2,885 | |||||||
Provision for excess and obsolete inventory | 1,991 | 963 | |||||||
Change in fair value of warrants | (474 | ) | — | ||||||
Other non-cash items | 1,111 | 611 | |||||||
Changes in assets and liabilities, net | (37,212 | ) | 594 | ||||||
Net cash used in operating activities | (129,395 | ) | (29,226 | ) | |||||
Investing activities | |||||||||
Cash and restricted cash acquired in merger | 280,033 | — | |||||||
Purchases of short-term investments | (226,612 | ) | (55,857 | ) | |||||
Proceeds from sales and maturities of investments | 289,000 | 91,964 | |||||||
Purchases of property and equipment | (4,973 | ) | (2,753 | ) | |||||
Net cash provided by investing activities | 337,448 | 33,354 | |||||||
Financing activities | |||||||||
Repayment of term loan and convertible notes | (8,192 | ) | (833 | ) | |||||
Payment of term loan fee | (545 | ) | — | ||||||
Repurchase of common stock | (40,490 | ) | (5,240 | ) | |||||
Proceeds from ESPP stock issuance | 425 | 326 | |||||||
Payments for taxes related to net share settlement of equity awards and other | (414 | ) | (139 | ) | |||||
Proceeds from exercise of stock options | 1,120 | 80 | |||||||
Net cash used in financing activities | (48,096 | ) | (5,806 | ) | |||||
Effect of foreign exchange rate fluctuations on cash and cash equivalents | (518 | ) | (196 | ) | |||||
Net increase in cash, cash equivalents and restricted cash | 159,439 | (1,874 | ) | ||||||
Cash, cash equivalents and restricted cash at beginning of period | 52,499 | 82,324 | |||||||
Cash, cash equivalents and restricted cash at end of period | $ | 211,938 | $ | 80,450 | |||||
Cash, cash equivalents, and restricted cash consists of: | |||||||||
Cash and cash equivalents | $ | 210,647 | $ | 79,655 | |||||
Restricted cash | 1,291 | 795 | |||||||
Total cash, cash equivalents and restricted cash | $ | 211,938 | $ | 80,450 | |||||
REVENUE AND NON-GAAP PRO FORMA COMBINED REVENUE (In thousands) (Unaudited) |
|||||||||||||
As Reported | |||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||
Product revenue: | |||||||||||||
Instruments | $ | 5,586 | $ | 9,002 | $ | 19,959 | $ | 26,512 | |||||
Consumables | 14,007 | 9,709 | 45,389 | 31,302 | |||||||||
Total product revenue | 19,593 | 18,711 | 65,348 | 57,814 | |||||||||
Service revenue: | |||||||||||||
Lab services | 18,247 | 114 | 40,780 | 564 | |||||||||
Field services | 6,191 | 6,452 | 18,738 | 18,704 | |||||||||
Total service revenue | 24,438 | 6,566 | 59,518 | 19,268 | |||||||||
Product and service revenue | 44,031 | 25,277 | 124,866 | 77,082 | |||||||||
Collaboration and other revenue | 938 | 90 | 2,848 | 1,070 | |||||||||
Total revenue | $ | 44,969 | $ | 25,367 | $ | 127,714 | $ | 78,152 | |||||
Non-GAAP Pro Forma | |||||||||||||
Three Months Ended |
Nine Months Ended |
||||||||||||
2024 | 2023 | 2024 | 2023 | ||||||||||
Product revenue: | |||||||||||||
Instruments | $ | 5,586 | $ | 9,712 | $ | 19,959 | $ | 27,683 | |||||
Consumables | 14,007 | 12,417 | 45,389 | 37,644 | |||||||||
Total product revenue | 19,593 | 22,129 | 65,348 | 65,327 | |||||||||
Service revenue: | |||||||||||||
Lab services | 18,247 | 17,980 | 41,384 | 53,446 | |||||||||
Field services | 6,191 | 6,452 | 18,738 | 18,704 | |||||||||
Total service revenue | 24,438 | 24,432 | 60,122 | 72,150 | |||||||||
Product and service revenue | 44,031 | 46,561 | 125,470 | 137,477 | |||||||||
Collaboration and other revenue | 938 | 854 | 2,889 | 3,570 | |||||||||
Total revenue | $ | 44,969 | $ | 47,415 | $ | 128,359 | $ | 141,047 | |||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL INFORMATION (In thousands) (Unaudited) |
|||||||||||||||||
ITEMIZED RECONCILIATION OF GROSS PROFIT TO NON-GAAP GROSS PROFIT AND MARGIN PERCENTAGE | |||||||||||||||||
As Reported | |||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||
Gross profit | $ | 23,261 | $ | 11,154 | $ | 62,357 | $ | 37,093 | |||||||||
Amortization of acquired intangible assets | 555 | 2,800 | 3,051 | 8,400 | |||||||||||||
Depreciation and amortization | 1,445 | 333 | 3,435 | 991 | |||||||||||||
Stock-based compensation expense | 364 | 188 | 897 | 648 | |||||||||||||
Cost of sales adjustment | — | — | (1,812 | ) | — | ||||||||||||
Non-GAAP gross profit | $ | 25,625 | $ | 14,475 | $ | 67,928 | $ | 47,132 | |||||||||
Gross margin percentage | 51.7 | % | 44.0 | % | 48.8 | % | 47.5 | % | |||||||||
Amortization of acquired intangible assets | 1.2 | % | 11.0 | % | 2.4 | % | 10.7 | % | |||||||||
Depreciation and amortization | 3.2 | % | 1.3 | % | 2.7 | % | 1.3 | % | |||||||||
Stock-based compensation expense | 0.8 | % | 0.7 | % | 0.7 | % | 0.8 | % | |||||||||
Cost of sales adjustment | 0.0 | % | 0.0 | % | (1.4 | )% | 0.0 | % | |||||||||
Non-GAAP gross margin percentage | 56.9 | % | 57.0 | % | 53.2 | % | 60.3 | % | |||||||||
Non-GAAP Pro Forma Combined | |||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||
Gross profit | $ | 23,261 | $ | 20,138 | $ | 60,942 | $ | 61,924 | |||||||||
Amortization of acquired intangible assets | 555 | 3,355 | 3,051 | 10,067 | |||||||||||||
Depreciation and amortization | 1,445 | 760 | 3,435 | 2,150 | |||||||||||||
Stock-based compensation expense | 364 | 260 | 897 | 816 | |||||||||||||
Cost of sales adjustment | — | — | — | (1,337 | ) | ||||||||||||
Non-GAAP gross profit | $ | 25,625 | $ | 24,513 | $ | 68,325 | $ | 73,620 | |||||||||
Gross margin percentage | 51.7 | % | 42.5 | % | 47.5 | % | 43.9 | % | |||||||||
Amortization of acquired intangible assets | 1.2 | % | 7.1 | % | 2.4 | % | 7.1 | % | |||||||||
Depreciation and amortization | 3.2 | % | 1.6 | % | 2.7 | % | 1.5 | % | |||||||||
Stock-based compensation expense | 0.8 | % | 0.5 | % | 0.7 | % | 0.6 | % | |||||||||
Cost of sales adjustment | 0.0 | % | 0.0 | % | 0.0 | % | (0.9 | )% | |||||||||
Non-GAAP gross margin percentage | 56.9 | % | 51.7 | % | 53.3 | % | 52.2 | % | |||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL INFORMATION (In thousands) (Unaudited) |
|||||||||||||||||
ITEMIZED RECONCILIATION OF GAAP TO NON-GAAP OPERATING EXPENSES | |||||||||||||||||
As Reported | |||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||
Operating expenses | $ | 54,979 | $ | 32,326 | $ | 204,776 | $ | 92,307 | |||||||||
Restructuring and related charges | (2,341 | ) | (1,998 | ) | (12,374 | ) | (5,415 | ) | |||||||||
Transaction and integration expenses | (5,079 | ) | (1,666 | ) | (25,024 | ) | (1,666 | ) | |||||||||
Stock-based compensation expense | (5,557 | ) | (3,198 | ) | (23,365 | ) | (9,000 | ) | |||||||||
Amortization of acquired intangible assets | (161 | ) | - | (482 | ) | - | |||||||||||
Depreciation and amortization | (1,986 | ) | (853 | ) | (5,940 | ) | (1,883 | ) | |||||||||
Gain/loss on disposal of property and equipment | (30 | ) | - | (415 | ) | (73 | ) | ||||||||||
Non-GAAP operating expenses | $ | 39,825 | $ | 24,611 | $ | 137,176 | $ | 74,270 | |||||||||
R&D operating expenses | $ | 13,156 | $ | 6,370 | $ | 48,358 | $ | 19,039 | |||||||||
Stock-based compensation expense | (724 | ) | (459 | ) | (4,480 | ) | (1,241 | ) | |||||||||
Depreciation and amortization | (947 | ) | (120 | ) | (2,606 | ) | (401 | ) | |||||||||
Non-GAAP R&D operating expenses | $ | 11,485 | $ | 5,791 | $ | 41,272 | $ | 17,397 | |||||||||
SG&A operating expenses | $ | 34,403 | $ | 22,292 | $ | 119,020 | $ | 66,187 | |||||||||
Stock-based compensation expense | (4,833 | ) | (2,739 | ) | (18,885 | ) | (7,759 | ) | |||||||||
Amortization of acquired intangible assets | (161 | ) | - | (482 | ) | - | |||||||||||
Depreciation and amortization | (1,039 | ) | (733 | ) | (3,334 | ) | (1,482 | ) | |||||||||
Gain/loss on disposal of property and equipment | (30 | ) | - | (415 | ) | (73 | ) | ||||||||||
Non-GAAP SG&A operating expenses | $ | 28,340 | $ | 18,820 | $ | 95,904 | $ | 56,873 | |||||||||
Non-GAAP Pro Forma Combined | |||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||
Operating expenses | $ | 54,979 | $ | 67,431 | $ | 208,149 | $ | 214,710 | |||||||||
Restructuring and related charges | (2,341 | ) | (1,998 | ) | (12,374 | ) | (6,515 | ) | |||||||||
Transaction and integration expenses | (5,079 | ) | (5,823 | ) | (35,193 | ) | (5,823 | ) | |||||||||
Stock-based compensation expense | (5,557 | ) | (4,668 | ) | (16,519 | ) | (20,335 | ) | |||||||||
Amortization of acquired intangible assets | (161 | ) | (161 | ) | (482 | ) | (482 | ) | |||||||||
Depreciation and amortization | (1,986 | ) | (2,110 | ) | (5,940 | ) | (5,774 | ) | |||||||||
Gain/loss on disposal of property and equipment | (30 | ) | - | (415 | ) | (122 | ) | ||||||||||
Non-GAAP operating expenses | $ | 39,825 | $ | 52,671 | $ | 137,226 | $ | 175,659 | |||||||||
R&D operating expenses | $ | 13,156 | $ | 14,753 | $ | 49,010 | $ | 47,484 | |||||||||
Stock-based compensation expense | (724 | ) | (964 | ) | (4,480 | ) | (2,476 | ) | |||||||||
Depreciation and amortization | (947 | ) | (540 | ) | (2,606 | ) | (1,592 | ) | |||||||||
Non-GAAP R&D operating expenses | $ | 11,485 | $ | 13,249 | $ | 41,924 | $ | 43,416 | |||||||||
SG&A operating expenses | $ | 34,403 | $ | 44,857 | $ | 111,572 | $ | 154,888 | |||||||||
Stock-based compensation expense | (4,833 | ) | (3,704 | ) | (12,039 | ) | (17,859 | ) | |||||||||
Amortization of acquired intangible assets | (161 | ) | (161 | ) | (482 | ) | (482 | ) | |||||||||
Depreciation and amortization | (1,039 | ) | (1,570 | ) | (3,334 | ) | (4,182 | ) | |||||||||
Gain/loss on disposal of property and equipment | (30 | ) | - | (415 | ) | (122 | ) | ||||||||||
Non-GAAP SG&A operating expenses | $ | 28,340 | $ | 39,422 | $ | 95,302 | $ | 132,243 | |||||||||
RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL INFORMATION (In thousands) (Unaudited) |
|||||||||||||||||
ITEMIZED RECONCILIATION OF GAAP NET LOSS TO NON-GAAP ADJUSTED EBITDA | |||||||||||||||||
As Reported | |||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||
Net loss | $ | (26,938 | ) | $ | (20,997 | ) | $ | (104,813 | ) | $ | (54,880 | ) | |||||
Income tax expense (benefit) | 118 | 50 | 301 | 614 | |||||||||||||
Interest income, net | (3,941 | ) | (340 | ) | (13,559 | ) | (656 | ) | |||||||||
Amortization of acquired intangible assets | 716 | 2,800 | 3,533 | 8,400 | |||||||||||||
Depreciation and amortization | 3,431 | 1,186 | 9,375 | 2,874 | |||||||||||||
Bargain purchase gain | — | — | (25,213 | ) | — | ||||||||||||
Restructuring and related charges | 2,341 | 1,998 | 12,374 | 5,415 | |||||||||||||
Transaction and integration expenses | 5,079 | 1,666 | 25,024 | 1,666 | |||||||||||||
Stock-based compensation expense | 5,921 | 3,386 | 24,262 | 9,648 | |||||||||||||
Cost of sales adjustment | — | — | (1,812 | ) | — | ||||||||||||
Gain/loss on disposal of property and equipment | 30 | — | 415 | 73 | |||||||||||||
Other non-operating expense | (957 | ) | 115 | 865 | (292 | ) | |||||||||||
Adjusted EBITDA | (14,200 | ) | (10,136 | ) | (69,248 | ) | (27,138 | ) | |||||||||
Non-GAAP Pro Forma Combined | |||||||||||||||||
Three Months Ended | Nine Months Ended | ||||||||||||||||
Net loss | $ | (26,938 | ) | $ | (41,204 | ) | $ | (134,607 | ) | $ | (109,000 | ) | |||||
Income tax expense (benefit) | 118 | 528 | 301 | 1,096 | |||||||||||||
Interest income, net | (3,941 | ) | (6,447 | ) | (13,559 | ) | (17,604 | ) | |||||||||
Amortization of acquired intangible assets | 716 | 3,516 | 3,533 | 10,549 | |||||||||||||
Depreciation and amortization | 3,431 | 2,870 | 9,375 | 7,924 | |||||||||||||
Bargain purchase gain | — | — | — | (25,213 | ) | ||||||||||||
Restructuring and related charges | 2,341 | 1,998 | 12,374 | 6,515 | |||||||||||||
Transaction and integration expenses | 5,079 | 5,823 | 35,193 | 5,823 | |||||||||||||
Stock-based compensation expense | 5,921 | 4,928 | 17,416 | 21,151 | |||||||||||||
Cost of sales adjustment | — | — | — | (1,337 | ) | ||||||||||||
Gain/loss on disposal of property and equipment | 30 | — | 415 | 122 | |||||||||||||
Other non-operating expense | (957 | ) | (170 | ) | 658 | (2,065 | ) | ||||||||||
Adjusted EBITDA | (14,200 | ) | (28,158 | ) | (68,901 | ) | (102,039 | ) | |||||||||
Source: Standard BioTools Inc.