Tempus Reports Second Quarter 2024 Results
-
Revenue increased 25% year-over-year to
$166.0 million in the second quarter of 2024 - Data licensing revenue growth accelerated to 40% year-over-year
- Expanded into the minimal residual disease (MRD) market with the launch of both tumor-naïve and tumor-informed assays
- Established a joint venture with Softbank to enter the Japanese market
-
Raised
$410.7 million of gross proceeds in initial public offering -
Net Loss of (
$552.2 million ), largely driven by$493.1 million of stock compensation expense and related employer payroll taxes tied to initial public offering -
Adjusted EBITDA improved
$12.7 million quarter-over-quarter to ($31.2 million ) -
Expect full year 2024 revenue of
~$700 million , which represents ~32% annual growth - For additional information on the quarter, including a letter from our CEO, please visit our investor relations site
“We continue to make great progress in deploying technology within healthcare as providers and life science companies are increasingly seeking AI solutions,” said
Second Quarter 2024 Financial Results
|
Three Months Ended |
|
|
||||||||
|
2024 |
|
2023 |
|
Change |
||||||
|
(in thousands, except percentages) |
|
|
||||||||
GAAP Results |
|
|
|
|
|
||||||
Revenue |
$ |
165,969 |
|
|
$ |
132,417 |
|
|
|
25.3% |
|
Genomics gross margin |
|
39.2% |
|
|
|
48.9% |
|
|
|
NM(1) |
|
Data and services gross margin |
|
58.7% |
|
|
|
65.9% |
|
|
|
NM(1) |
|
Operating expenses |
$ |
609,005 |
|
|
$ |
116,787 |
|
|
NM(1) |
||
Net loss |
$ |
(552,212) |
|
|
$ |
(55,832 |
) |
|
NM(1) |
||
|
|
|
|
|
|
||||||
Non-GAAP Results |
|
|
|
|
|
||||||
Non-GAAP Genomics gross margin |
|
49.4% |
|
|
|
48.9% |
|
|
|
50 bps |
|
Non-GAAP Data and services gross margin |
|
72.4% |
|
|
|
65.9% |
|
|
|
650 bps |
|
Non-GAAP Operating Expenses |
$ |
134,742 |
|
|
$ |
116,787 |
|
|
|
15.4% |
|
Adjusted EBITDA |
$ |
(31,186) |
|
|
$ |
(36,967) |
|
|
|
15.6% |
_______________
(1) Not meaningful due to the impact of including stock compensation expense and related employer payroll taxes |
-
Genomics revenue of
$112.3 million in the second quarter of 2024, an increase of$20.4 million or 22.2% over the second quarter of 2023. -
Data and services revenue of
$53.6 million in the second quarter of 2024, an increase of$13.2 million or 32.5% over the second quarter of 2023, including 40% growth in our Insights (data licensing) business. - Non-GAAP Genomics gross margin was 49.4% in the second quarter of 2024, compared to 48.9% in the second quarter of 2023.
- Non-GAAP Data and services gross margin was 72.4% in the second quarter of 2024, compared to 65.9% in the second quarter of 2023.
-
Net Loss of (
$552.2 million ), largely driven by$493.1 million of stock compensation and related employer payroll taxes tied to initial public offering. -
Adjusted EBITDA (
$31.2 million ) in the second quarter of 2024, compared to ($43.9 million ) in the first quarter of 2024.
Recent Operating Highlights
- Announced the clinical launch of our MRD portfolio including Tempus’ xM tumor-naïve test and xM tumor-informed (NeXT Personal® Dx) test.
-
Received 510(k) clearance from the
U.S. Food and Drug Administration (FDA) for the Tempus ECG-AF device that uses AI to help identify patients who may be at increased risk of atrial fibrillation/flutter (AF). -
Completed a Joint Venture Agreement with SoftBank, titled “SB Tempus,” to bring Tempus’ AI-enabled precision medicine solutions to
Japan . -
Received Advanced Diagnostic Laboratory Test (ADLT) status from the
Centers for Medicare & Medicaid Services (CMS) for Tempus’ next-generation sequencing assay, xT CDx. -
Sold 11,100,000 shares of Class A common stock at
$37 per share in initial public offering, raising$410.7 million of gross proceeds.
Financial Outlook and Guidance
Webcast and Conference Call Information
A conference call and webcast will begin today,
Conference ID: 6326328
International Dial-in Number: (646) 307-1963
Live Webcast: https://edge.media-server.com/mmc/p/75k462fh
The webcast may be accessed on the company’s investor relations website at investors.tempus.com. For those unable to listen to the live webcast, a recording will be made available on the company’s website after the event and will be accessible for one year. Visit the investor relations website to find the company’s latest deck, and commentary on the quarter by
About
Non-GAAP Financial Measures
In addition to the financial information presented in this release in accordance with accounting principles generally accepted in
Non-GAAP gross profit is defined as GAAP gross profit, excluding stock-based compensation expense and employer payroll tax related to stock-based compensation (collectively, the “stock-based compensation adjustments”). Non-GAAP gross margin is defined as gross profit, excluding the stock-based compensation adjustments, as a percentage of revenue. Non-GAAP operating expenses are calculated as the sum of technology research and development expense, research and development expense, and selling, general and administrative expense, excluding the stock-based compensation adjustments. Non-GAAP net income (loss) is defined as net income (loss), adjusted to exclude (i) losses on equity method investments, (ii) changes in fair value of our warrant liability, warrant asset, marketable equity securities, contingent consideration liabilities and indemnity-related holdback liabilities, and (iv) the payment of
Adjusted EBITDA is defined as net income (loss), adjusted to exclude (i) interest income, (ii) interest expense, (iii) depreciation and amortization, (iv) provision for (benefit from) income taxes, (v) losses on equity method investments, (vi) changes in fair value of our warrant liability, warrant asset, marketable equity securities, contingent consideration liabilities and indemnity-related holdback liabilities, (vii) the stock-based compensation adjustments, and (Viii) the G-4 Special Payment. Adjusted EBITDA margin is calculated as adjusted EBITDA as a percentage of revenue.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended, about
You should not rely on forward-looking statements as predictions of future events.
|
|||||||||||||||||||
Condensed Consolidated Statements of Operations and Comprehensive Loss |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||
(In thousands, except per share amounts) |
|||||||||||||||||||
Three Months Ended |
Six Months Ended |
||||||||||||||||||
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||||||
Net revenue | |||||||||||||||||||
Genomics |
$ |
112,324 |
|
$ |
91,924 |
|
$ |
214,893 |
|
$ |
173,982 |
|
|||||||
Data and services |
|
53,645 |
|
|
40,493 |
|
|
96,896 |
|
|
74,059 |
|
|||||||
Total net revenue |
$ |
165,969 |
|
$ |
132,417 |
|
$ |
311,789 |
|
$ |
248,041 |
|
|||||||
Cost and operating expenses | |||||||||||||||||||
Cost of revenues, genomics |
|
68,324 |
|
|
46,961 |
|
|
121,159 |
|
|
92,241 |
|
|||||||
Cost of revenues, data and services |
|
22,132 |
|
|
13,807 |
|
|
37,420 |
|
|
25,200 |
|
|||||||
Technology research and development |
|
77,908 |
|
|
23,427 |
|
|
104,975 |
|
|
46,329 |
|
|||||||
Research and development |
|
68,025 |
|
|
22,171 |
|
|
92,365 |
|
|
43,034 |
|
|||||||
Selling, general and administrative |
|
463,072 |
|
|
71,189 |
|
|
542,636 |
|
|
140,236 |
|
|||||||
Total cost and operating expenses |
|
699,461 |
|
|
177,555 |
|
|
898,555 |
|
|
347,040 |
|
|||||||
Loss from operations |
$ |
(533,492 |
) |
$ |
(45,138 |
) |
$ |
(586,766 |
) |
$ |
(98,999 |
) |
|||||||
Interest income |
|
1,718 |
|
|
1,957 |
|
|
2,749 |
|
|
4,381 |
|
|||||||
Interest expense |
|
(13,295 |
) |
|
(11,712 |
) |
|
(26,533 |
) |
|
(20,903 |
) |
|||||||
Other (expense) income, net |
|
(7,048 |
) |
|
(766 |
) |
|
(6,299 |
) |
|
5,622 |
|
|||||||
Loss before provision for income taxes |
$ |
(552,117 |
) |
$ |
(55,659 |
) |
$ |
(616,849 |
) |
$ |
(109,899 |
) |
|||||||
Provision for income taxes |
|
(95 |
) |
|
(3 |
) |
|
(106 |
) |
|
(9 |
) |
|||||||
Losses from equity method investments |
|
- |
|
|
(170 |
) |
|
- |
|
|
(301 |
) |
|||||||
Net Loss |
$ |
(552,212 |
) |
$ |
(55,832 |
) |
$ |
(616,955 |
) |
$ |
(110,209 |
) |
|||||||
Dividends on Series A, B, B-1, B-2, C, D, E, F, G, | |||||||||||||||||||
G-3, and G-4 preferred shares |
|
(11,540 |
) |
|
(10,897 |
) |
|
(39,347 |
) |
|
(21,566 |
) |
|||||||
Cumulative Undeclared Dividends on Series C | |||||||||||||||||||
preferred shares |
|
(668 |
) |
|
(745 |
) |
|
(1,174 |
) |
|
(1,466 |
) |
|||||||
Net loss attributable to common shareholders, basic and | |||||||||||||||||||
diluted |
|
(564,420 |
) |
|
(67,474 |
) |
|
(657,476 |
) |
|
(133,241 |
) |
|||||||
Net loss per share attributable to common shareholders, | |||||||||||||||||||
basic and diluted |
$ |
(6.86 |
) |
$ |
(1.07 |
) |
$ |
(9.02 |
) |
$ |
(2.11 |
) |
|||||||
Weighted-average shares outstanding used to compute | |||||||||||||||||||
net loss per share, basic and diluted |
|
82,325 |
|
|
63,286 |
|
|
72,930 |
|
|
63,257 |
|
|||||||
Comprehensive Loss, net of tax | |||||||||||||||||||
Net loss |
$ |
(552,212 |
) |
$ |
(55,832 |
) |
$ |
(616,955 |
) |
$ |
(110,209 |
) |
|||||||
Foreign currency translation adjustment |
|
(43 |
) |
|
53 |
|
|
(99 |
) |
|
25 |
|
|||||||
Comprehensive loss |
$ |
(552,255 |
) |
$ |
(55,779 |
) |
$ |
(617,054 |
) |
$ |
(110,184 |
) |
|||||||
|
|||||||||||
Condensed Consolidated Balance Sheets |
|||||||||||
(Unaudited) |
|||||||||||
(In thousands, except share and per share amounts) |
|||||||||||
|
|||||||||||
Assets | |||||||||||
Current Assets | |||||||||||
Cash and cash equivalents |
$ |
478,811 |
|
$ |
165,767 |
|
|||||
Accounts receivable, net of allowances of |
|||||||||||
|
118,106 |
|
|
94,462 |
|
||||||
Inventory |
|
32,690 |
|
|
28,845 |
|
|||||
Warrant asset |
|
800 |
|
|
5,070 |
|
|||||
Prepaid expenses and other current assets |
|
29,704 |
|
|
17,295 |
|
|||||
Marketable equity securities |
|
11,255 |
|
|
31,807 |
|
|||||
Deferred offering costs |
|
- |
|
|
7,085 |
|
|||||
Total current assets |
$ |
671,366 |
|
$ |
350,331 |
|
|||||
Property and equipment, net |
|
60,539 |
|
|
61,681 |
|
|||||
|
73,345 |
|
|
73,354 |
|
||||||
Warrant asset, less current portion |
|
1,500 |
|
|
4,930 |
|
|||||
Intangible assets, net |
|
16,252 |
|
|
21,916 |
|
|||||
Investments and other assets |
|
7,677 |
|
|
8,971 |
|
|||||
Warrant contract asset, less current portion |
|
19,077 |
|
|
21,499 |
|
|||||
Operating lease right-of-use assets |
|
13,994 |
|
|
20,530 |
|
|||||
Restricted cash |
|
861 |
|
|
840 |
|
|||||
Total Assets |
$ |
864,611 |
|
$ |
564,052 |
|
|||||
Liabilities, Convertible redeemable preferred stock, and Stockholders' equity (deficit) | |||||||||||
Current Liabilities | |||||||||||
Accounts payable |
|
28,646 |
|
|
54,421 |
|
|||||
Accrued expenses |
|
85,185 |
|
|
82,517 |
|
|||||
Deferred revenue |
|
50,905 |
|
|
64,860 |
|
|||||
Other current liabilities |
|
7,273 |
|
|
8,213 |
|
|||||
Operating lease liabilities |
|
5,828 |
|
|
6,437 |
|
|||||
Accrued data licensing fees |
|
3,727 |
|
|
6,382 |
|
|||||
Accrued dividends |
|
- |
|
|
9,797 |
|
|||||
Total current liabilities |
$ |
181,564 |
|
$ |
232,627 |
|
|||||
Operating lease liabilities, less current portion |
|
27,238 |
|
|
32,040 |
|
|||||
Convertible promissory note |
|
180,648 |
|
|
193,124 |
|
|||||
Warrant liability |
|
33,600 |
|
|
34,500 |
|
|||||
Other long-term liabilities |
|
16,790 |
|
|
19,751 |
|
|||||
Interest payable |
|
62,608 |
|
|
55,321 |
|
|||||
Long-term debt, net |
|
261,853 |
|
|
256,541 |
|
|||||
Deferred revenue, less current portion |
|
2,059 |
|
|
16,768 |
|
|||||
Total Liabilities |
$ |
766,360 |
|
$ |
840,672 |
|
|||||
Commitments and contingencies (Note 7) | |||||||||||
Convertible redeemable preferred stock, |
|||||||||||
shares authorized at |
|||||||||||
no and 63,525,953 shares issued and outstanding at |
|||||||||||
and |
$ |
- |
|
$ |
1,105,543 |
|
|||||
Stockholders' equity (deficit) | |||||||||||
Class A Voting Common Stock, |
|||||||||||
200,228,024 shares authorized at |
|||||||||||
respectively; 149,274,923 and 58,367,961 shares issued and outstanding at | |||||||||||
$ |
15 |
|
$ |
6 |
|
||||||
Class B Voting Common Stock, |
|||||||||||
shares authorized at |
|||||||||||
5,043,789 and no shares issued and outstanding at |
|||||||||||
|
1 |
|
|
- |
|
||||||
Non-voting Common Stock, |
|||||||||||
authorized at |
|||||||||||
issued and outstanding at |
|||||||||||
5,060,336 shares outstanding at |
|
- |
|
|
0 |
|
|||||
Treasury Stock, 145,466 shares at |
|
(3,602 |
) |
|
(3,602 |
) |
|||||
|
2,163,911 |
|
|
18,345 |
|
||||||
Accumulated Other Comprehensive (Loss) Income |
|
(94 |
) |
|
5 |
|
|||||
Accumulated deficit |
|
(2,061,980 |
) |
|
(1,396,917 |
) |
|||||
Total Stockholders' equity (deficit) |
$ |
98,251 |
|
$ |
(1,382,163 |
) |
|||||
Total Liabilities, Convertible redeemable preferred stock, and Stockholders' equity (deficit) |
$ |
864,611 |
|
$ |
564,052 |
|
|||||
|
||||||||||
Condensed Consolidated Statements of Cash Flows |
||||||||||
(Unaudited) |
||||||||||
(In thousands, except per share amounts) |
||||||||||
|
||||||||||
Six Months Ended |
||||||||||
|
2024 |
|
|
2023 |
|
|||||
Operating activities | ||||||||||
Net loss |
$ |
(616,955 |
) |
$ |
(110,209 |
) |
||||
Adjustments to reconcile net loss to net cash used in operating activities | ||||||||||
Change in fair value of warrant liability |
$ |
(900 |
) |
$ |
(5,700 |
) |
||||
Stock-based compensation |
|
488,313 |
|
|
- |
|
||||
Gain on warrant exercise |
|
(173 |
) |
|
- |
|
||||
Gain on marketable equity securities |
|
(2,541 |
) |
|
- |
|
||||
Amortization of original issue discount |
|
691 |
|
|
489 |
|
||||
Amortization of deferred financing fees |
|
255 |
|
|
255 |
|
||||
Change in fair value of contingent consideration |
|
165 |
|
|
- |
|
||||
Amortization of warrant contract asset |
|
2,422 |
|
|
3,307 |
|
||||
Depreciation and amortization |
|
18,348 |
|
|
16,185 |
|
||||
Provision for bad debt expense |
|
327 |
|
|
1,376 |
|
||||
Change in fair value of warrant asset |
|
7,700 |
|
|
- |
|
||||
Loss from equity-method investments |
|
- |
|
|
301 |
|
||||
Amortization of finance right-of-use lease assets |
|
- |
|
|
190 |
|
||||
Non-cash operating lease costs |
|
3,252 |
|
|
3,382 |
|
||||
Minimum accretion expense |
|
92 |
|
|
187 |
|
||||
Impairment of intangible assets |
|
- |
|
|
7,359 |
|
||||
PIK interest added to principal |
|
4,366 |
|
|
297 |
|
||||
Change in assets and liabilities | ||||||||||
Accounts receivable |
|
(23,971 |
) |
|
(6,850 |
) |
||||
Inventory |
|
(3,845 |
) |
|
(5,101 |
) |
||||
Prepaid expenses and other current assets |
|
(12,409 |
) |
|
(1,634 |
) |
||||
Investments and other assets |
|
1,294 |
|
|
(4,528 |
) |
||||
Accounts payable |
|
(33,371 |
) |
|
(4,195 |
) |
||||
Deferred revenue |
|
(28,669 |
) |
|
(19,974 |
) |
||||
Accrued data licensing fees |
|
(2,749 |
) |
|
(7,608 |
) |
||||
Accrued expenses & other |
|
(2,805 |
) |
|
8,125 |
|
||||
Interest payable |
|
7,287 |
|
|
7,611 |
|
||||
Operating lease liabilities |
|
(4,582 |
) |
|
(4,352 |
) |
||||
Net cash used in operating activities |
$ |
(198,458 |
) |
$ |
(121,087 |
) |
||||
Investing activities | ||||||||||
Purchases of property and equipment |
$ |
(14,116 |
) |
$ |
(15,906 |
) |
||||
Proceeds from sale of marketable equity securities |
|
23,098 |
|
|
- |
|
||||
Business combinations, net of cash acquired (Note 4) |
|
- |
|
|
(2,869 |
) |
||||
Net cash provided by (used in) investing activities |
$ |
8,982 |
|
$ |
(18,775 |
) |
||||
Financing activities | ||||||||||
Proceeds from issuance of common stock in connection with initial public offering, net of underwriting discounts and commissions |
$ |
381,951 |
|
$ |
- |
|
||||
Tax withholding related to net share settlement of restricted stock units |
|
(69,918 |
) |
|
- |
|
||||
Issuance of Series G-5 Preferred Stock |
|
199,750 |
|
|
- |
|
||||
Principal payments on finance lease liabilities |
|
- |
|
|
(192 |
) |
||||
Purchase of treasury stock |
|
- |
|
|
(3,602 |
) |
||||
Payment of deferred offering costs |
|
(2,714 |
) |
|
(151 |
) |
||||
Dividends paid |
|
(5,625 |
) |
|
(5,625 |
) |
||||
Proceeds from long-term debt, net of original issue discount |
|
- |
|
|
48,750 |
|
||||
Payment of indemnity holdback related to acquisition |
|
(813 |
) |
|
- |
|
||||
Net cash provided by financing activities |
$ |
502,631 |
|
$ |
39,180 |
|
||||
Effect of foreign exchange rates on cash |
$ |
(90 |
) |
$ |
28 |
|
||||
Net increase (decrease) in Cash, Cash Equivalents and Restricted Cash |
$ |
313,065 |
|
$ |
(100,654 |
) |
||||
Cash, cash equivalents and restricted cash, beginning of period |
|
166,607 |
|
|
303,731 |
|
||||
Cash, cash equivalents and restricted cash, end of period |
$ |
479,672 |
|
$ |
203,077 |
|
||||
Cash, Cash Equivalents and Restricted Cash are Comprised of: | ||||||||||
Cash and cash equivalents |
$ |
478,811 |
|
$ |
202,266 |
|
||||
Restricted cash and cash equivalents |
|
861 |
|
|
811 |
|
||||
Total cash, cash equivalents and restricted cash |
$ |
479,672 |
|
$ |
203,077 |
|
||||
Supplemental disclosure of cash flow information | ||||||||||
Cash paid during the year for interest |
$ |
13,921 |
|
$ |
5,691 |
|
||||
Cash paid for income taxes |
$ |
89 |
|
$ |
41 |
|
||||
Supplemental disclosure of noncash investing and financing activities | ||||||||||
Dividends payable |
$ |
5,487 |
|
$ |
4,545 |
|
||||
Purchases of property and equipment, accrued but not paid |
$ |
1,108 |
|
$ |
2,952 |
|
||||
Deferred offering costs, accrued but not yet paid |
$ |
6,051 |
|
$ |
2,917 |
|
||||
Redemption of convertible promissory note |
$ |
12,476 |
|
$ |
13,926 |
|
||||
Non-voting common stock issued in connection with business combinations |
$ |
344 |
|
$ |
4,305 |
|
||||
Operating lease liabilities arising from obtaining right-of-use assets |
$ |
- |
|
$ |
892 |
|
||||
Conversion of redeemable convertible preferred stock to common stock in connection with initial public offering |
$ |
1,348,809 |
|
$ |
- |
|
||||
Taxes related to net share settlement of restricted stock units not yet paid |
$ |
164 |
|
$ |
- |
|
||||
Reclassificiation of deferred offering costs to additional paid-in capital upon initial public offering |
$ |
12,347 |
|
$ |
- |
|
||||
Issuance of Series G-3 Preferred Stock |
$ |
3,809 |
|
$ |
2,738 |
|
||||
Issuance of Series G-4 Preferred Stock |
$ |
611 |
|
$ |
- |
|
||||
|
||||||||||||||||
Reconciliation of GAAP to Non-GAAP Financial Measures |
||||||||||||||||
(Unaudited) |
||||||||||||||||
(In thousands, except percentages and per share amounts) |
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
Genomics Gross Profit & Gross Margin | ||||||||||||||||
Three Months Ended |
|
Six Months Ended |
||||||||||||||
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
||
Genomics revenue |
$ |
112,324 |
|
$ |
91,924 |
|
$ |
214,893 |
|
$ |
173,982 |
|
||||
Cost of revenues, genomics |
|
68,324 |
|
|
46,961 |
|
|
121,159 |
|
|
92,241 |
|
||||
Gross profit, genomics |
$ |
44,000 |
|
$ |
44,963 |
|
$ |
93,734 |
|
$ |
81,741 |
|
||||
Stock-based compensation expense |
|
11,327 |
|
|
- |
|
|
11,327 |
|
|
- |
|
||||
Employer payroll tax related to stock-based compensation |
|
136 |
|
|
- |
|
|
136 |
|
|
- |
|
||||
Non-GAAP gross profit, genomics |
$ |
55,463 |
|
$ |
44,963 |
|
$ |
105,197 |
|
$ |
81,741 |
|
||||
Genomics gross margin |
|
39.2 |
% |
|
48.9 |
% |
|
43.6 |
% |
|
47.0 |
% |
||||
Stock-based compensation expense |
|
10.1 |
% |
|
0.0 |
% |
|
5.3 |
% |
|
0.0 |
% |
||||
Employer payroll tax related to stock-based compensation |
|
0.1 |
% |
|
0.0 |
% |
|
0.1 |
% |
|
0.0 |
% |
||||
Non-GAAP gross margin, genomics |
|
49.4 |
% |
|
48.9 |
% |
|
49.0 |
% |
|
47.0 |
% |
||||
Data and Services Gross Profit & Gross Margin | ||||||||||||||||
Three Months Ended |
|
Six Months Ended |
||||||||||||||
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
||
Data and services revenue |
$ |
53,645 |
|
$ |
40,493 |
|
$ |
96,896 |
|
$ |
74,059 |
|
||||
Cost of revenues, data and services |
|
22,132 |
|
|
13,807 |
|
|
37,420 |
|
|
25,200 |
|
||||
Gross profit, data and services |
$ |
31,513 |
|
$ |
26,686 |
|
$ |
59,476 |
|
$ |
48,859 |
|
||||
Stock-based compensation expense |
|
7,229 |
|
|
- |
|
|
7,229 |
|
|
- |
|
||||
Employer payroll tax related to stock-based compensation |
|
119 |
|
|
- |
|
|
119 |
|
|
- |
|
||||
Non-GAAP gross profit, data and services |
$ |
38,861 |
|
$ |
26,686 |
|
$ |
66,824 |
|
$ |
48,859 |
|
||||
Gross margin, data and services |
|
58.7 |
% |
|
65.9 |
% |
|
61.4 |
% |
|
66.0 |
% |
||||
Stock-based compensation expense |
|
13.5 |
% |
|
0.0 |
% |
|
7.5 |
% |
|
0.0 |
% |
||||
Employer payroll tax related to stock-based compensation |
|
0.2 |
% |
|
0.0 |
% |
|
0.1 |
% |
|
0.0 |
% |
||||
Non-GAAP gross margin, data and services |
|
72.4 |
% |
|
65.9 |
% |
|
69.0 |
% |
|
66.0 |
% |
||||
Total Gross Profit & Gross Margin | ||||||||||||||||
Three Months Ended |
|
Six Months Ended |
||||||||||||||
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
||
Net revenue |
$ |
165,969 |
|
$ |
132,417 |
|
$ |
311,789 |
|
$ |
248,041 |
|
||||
Cost of revenues |
|
90,456 |
|
|
60,768 |
|
|
158,579 |
|
|
117,441 |
|
||||
Gross profit |
$ |
75,513 |
|
$ |
71,649 |
|
$ |
153,210 |
|
$ |
130,600 |
|
||||
Stock-based compensation expense |
|
18,556 |
|
|
- |
|
|
18,556 |
|
|
- |
|
||||
Employer payroll tax related to stock-based compensation |
|
255 |
|
|
- |
|
|
255 |
|
|
- |
|
||||
Non-GAAP gross profit |
$ |
94,324 |
|
$ |
71,649 |
|
$ |
172,021 |
|
$ |
130,600 |
|
||||
Gross margin |
|
45.5 |
% |
|
54.1 |
% |
|
49.1 |
% |
|
52.7 |
% |
||||
Stock-based compensation expense |
|
11.2 |
% |
|
0.0 |
% |
|
6.0 |
% |
|
0.0 |
% |
||||
Employer payroll tax related to stock-based compensation |
|
0.2 |
% |
|
0.0 |
% |
|
0.1 |
% |
|
0.0 |
% |
||||
Non-GAAP gross margin |
|
56.8 |
% |
|
54.1 |
% |
|
55.2 |
% |
|
52.7 |
% |
Operating Expenses
Three Months Ended |
Six Months Ended |
|||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||
$ |
77,908 |
$ |
23,427 |
$ |
104,975 |
$ |
46,329 |
|||||
Stock-based compensation expense |
|
50,434 |
|
- |
|
50,434 |
|
- |
||||
Employer payroll tax related to stock-based compensation |
|
1,248 |
|
- |
|
1,248 |
|
- |
||||
Non-GAAP technology research and development |
$ |
26,226 |
$ |
23,427 |
$ |
53,293 |
$ |
46,329 |
||||
Research and development |
$ |
68,025 |
$ |
22,171 |
$ |
92,365 |
$ |
43,034 |
||||
Stock-based compensation expense |
|
42,233 |
|
- |
|
42,233 |
|
- |
||||
Employer payroll tax related to stock-based compensation |
|
676 |
|
- |
|
676 |
|
- |
||||
Non-GAAP research and development |
$ |
25,116 |
$ |
22,171 |
$ |
49,456 |
$ |
43,034 |
||||
Selling, general and administrative |
$ |
463,072 |
$ |
71,189 |
$ |
542,636 |
$ |
140,236 |
||||
Stock-based compensation expense |
|
377,090 |
|
- |
|
377,090 |
|
- |
||||
Employer payroll tax related to stock-based compensation |
|
2,582 |
|
- |
|
2,582 |
|
- |
||||
Non-GAAP selling, general and administrative |
$ |
83,400 |
$ |
71,189 |
$ |
162,964 |
$ |
140,236 |
||||
Operating expenses |
$ |
609,005 |
$ |
116,787 |
$ |
739,976 |
$ |
229,599 |
||||
Stock-based compensation expense |
|
469,757 |
|
- |
|
469,757 |
|
- |
||||
Employer payroll tax related to stock-based compensation |
|
4,506 |
|
- |
|
4,506 |
|
- |
||||
Non-GAAP operating expenses |
$ |
134,742 |
$ |
116,787 |
$ |
265,713 |
$ |
229,599 |
||||
Earnings per Share
Three Months Ended |
Six Months Ended |
|||||||
Net loss |
$ |
(552,212 |
) |
$ |
(616,955 |
) |
||
Fair value changes(1) |
|
4,870 |
|
|
4,280 |
|
||
Stock-based compensation expense |
|
488,313 |
|
|
488,313 |
|
||
Employer payroll tax related to stock-based compensation |
|
4,762 |
|
|
4,762 |
|
||
G-4 Special Payment |
|
2,250 |
|
|
2,250 |
|
||
Non-GAAP net loss |
$ |
(52,017 |
) |
$ |
(117,350 |
) |
||
Non-GAAP net loss per share |
$ |
(0.63 |
) |
$ |
(1.61 |
) |
||
Weighted average common shares outstanding, basic and diluted |
|
82,325 |
|
|
72,930 |
|
||
(1)Fair value changes include gains and losses related to quarterly fair value adjustments of our warrant liability, warrant asset, marketable equity securities, contingent consideration liabilities, and indemnity-related holdback liabilities. |
Adjusted EBITDA
Three Months Ended |
Six Months Ended |
||||||||||||||||
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||||
Net loss |
$ |
(552,212 |
) |
$ |
(55,832 |
) |
$ |
(616,955 |
) |
$ |
(110,209 |
) |
|||||
Interest income |
|
(1,718 |
) |
|
(1,957 |
) |
|
(2,749 |
) |
|
(4,381 |
) |
|||||
Interest expense |
|
13,295 |
|
|
11,712 |
|
|
26,533 |
|
|
20,903 |
|
|||||
Depreciation |
|
6,415 |
|
|
5,194 |
|
|
12,684 |
|
|
10,254 |
|
|||||
Amortization |
|
2,744 |
|
|
3,043 |
|
|
5,664 |
|
|
5,931 |
|
|||||
Provision for income taxes |
|
95 |
|
|
3 |
|
|
106 |
|
|
9 |
|
|||||
EBITDA |
$ |
(531,381 |
) |
$ |
(37,837 |
) |
$ |
(574,717 |
) |
$ |
(77,493 |
) |
|||||
Losses on equity method investments |
|
- |
|
|
170 |
|
|
- |
|
|
301 |
|
|||||
Fair value changes(1) |
|
4,870 |
|
|
700 |
|
|
4,280 |
|
|
(5,700 |
) |
|||||
Stock-based compensation expense |
|
488,313 |
|
|
- |
|
|
488,313 |
|
|
- |
|
|||||
Employer payroll tax related to stock-based compensation |
|
4,762 |
|
|
- |
|
|
4,762 |
|
|
- |
|
|||||
G-4 Special Payment |
|
2,250 |
|
|
- |
|
|
2,250 |
|
|
- |
|
|||||
Adjusted EBITDA |
$ |
(31,186 |
) |
$ |
(36,967 |
) |
$ |
(75,112 |
) |
$ |
(82,892 |
) |
|||||
(1)Fair value changes include gains and losses related to quarterly fair value adjustments of our warrant liability, warrant asset, marketable equity securities, contingent consideration liabilities, and indemnity-related holdback liabilities. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240806760449/en/
media@tempus.com
Tempus Investor Relations
Elizabeth.krutoholow@tempus.com
H/Advisors Abernathy
Dan.scorpio@h-advisors.global
Source: