NeoGenomics, Inc. today announced its third-quarter results for the period ended September 30, 2021.
Third-Quarter 2021 Results and Highlights:
- Consolidated revenue of $121 million, comprised of Clinical Services revenue of $102 million and Pharma Services revenue of $19 million
- Consolidated revenue decreased 3% due to the discontinuation of prior year COVID-19 revenue; consolidated revenue increased 12% when excluding prior year COVID-19 revenue
- Announces plan to double its Clinical Services sales and medical affairs teams to further support RaDaR™ and drive the next phase of the Company's growth
FT. MYERS, FL / ACCESSWIRE / November 4, 2021 / NeoGenomics, Inc. (NASDAQ:NEO) (the " Company "), a leading provider of cancer-focused genetics testing services and global oncology contract research services, today announced its third-quarter results for the period ended September 30, 2021.
"In the third quarter, our Clinical Services revenue increased 11% when excluding COVID-19 PCR testing revenue in prior year. We also had record bookings for Pharma despite challenges the COVID-19 Delta variant surge presented for our business. These challenges were particularly impactful in our home state of Florida where the related incidence was hardest felt," said Mark Mallon, CEO of NeoGenomics. "While this dynamic impacted near-term results and our sales teams' access to clients, we remain excited about our longer-term growth prospects across the company and today we are announcing a major step towards accelerating that growth by sharing our intent to double our sales team to support RaDaR™. It is clear to us that RaDaR™ is a special asset and we are committed to making the investments necessary to realize its sizable Clinical and Pharma market opportunities for minimal residual disease and recurrence testing."
Third-Quarter Results
Consolidated revenue for the third quarter of 2021 was $121 million, a decrease of 3% over the same period in 2020. Clinical Services revenue of $102 million was a decrease year-over-year of 6%. Excluding COVID-19 PCR testing, Clinical Services revenue increased by 11% year-over-year. Clinical test volume (1) increased by 7% year-over-year. Average revenue per clinical test ("revenue per test") increased by 4% to $375. Pharma Services revenue increased by 14% to $19 million compared to the third quarter of 2020, primarily due to an increase in revenue related to research studies and informatics.
Consolidated gross profit for the third quarter of 2021 was $47 million, a decrease of 12.6%, compared to the third quarter of 2020. This decrease was the result of the termination of COVID-19 PCR testing, amortization of acquired Inivata developed technology intangibles and higher payroll and payroll-related costs. Consolidated gross profit margin, including amortization of acquired Inivata developed technology intangible assets, was 38.9%. Adjusted Gross Profit Margin (2) , excluding amortization of acquired Inivata developed technology intangible assets, was 42.9%.
Operating expenses increased by $38 million, or 76%, compared to the third quarter of 2020, which includes significant operating expenses related to 2021 acquisitions of Inivata and Trapelo Health subsidiaries. Operating expenses in the third quarter of 2021 also a included loss contingency for the regulatory matter, legal and strategic deal expenses, higher commissions, and payroll and payroll-related costs to support the Company's strategic growth initiatives, including Informatics and Pharma.
Net loss for the quarter was $20 million compared to net income of $3 million for the third quarter of 2020. The net loss for the third quarter of 2021 includes an $18 million gain related to the acquisition of Inivata Limited, a private limited company incorporated in England and Wales, and respective prior loan receivable. Net loss for the quarter when excluding this gain was $38 million. Adjusted Net Loss (2) was $10 million compared to Adjusted Net Income (2) of $7 million in the third quarter of 2020.
Adjusted EBITDA (2) was negative $3 million compared to positive $17 million in the third quarter of 2020, which includes negative Adjusted EBITDA of $9 million attributable to Inivata and Trapelo Health. COVID-19 PCR testing contributed significant Adjusted EBITDA in the third quarter of 2020.
Cash and cash equivalents, including restricted cash, and marketable securities totaled $546 million at quarter end. Days sales outstanding ("DSO") was 80 days at the end of the third quarter of 2021.
Operational Updates
The Company's data generation efforts in our Inivata subsidiary continued to progress during the quarter and the Company presented new data in early breast cancer at the European Society for Medical Oncology (ESMO) Congress, highlighting RaDaR™ as a highly sensitive, personalized assay for the detection of residual disease and recurrence. Additionally, in October the Company announced clinical collaborations with Princess Margaret Cancer Center in Toronto, Canada for the use of RaDaR™ and InVisionFirst-Lung™ in two separate prospective lung cancer studies.
To further support the upcoming clinical launch of RaDaR™ as well as support InVisionFirst-Lung™, the Company today also announced plans to double the size of its Clinical Services sales team through the addition of 50 Precision Medicine Managers as well as plans to hire an additional 10 Medical Science Liaisons.
Additionally, during the third quarter NeoGenomics began transitioning its Fort Myers operations into our new headquarters and laboratory facility and has successfully moved its administrative functions into the new space. The laboratory operations will be transitioning into the new facility over the upcoming months, which provides significant additional capacity for future growth.
2021 Financial Outlook
The Company revised its full-year 2021 guidance, initially issued on May 5, 2021.
|
(in millions) |
Initial Guidance (3) |
Revised Guidance |
||
|
Consolidated revenue |
$490 - $510 |
$482.5 - $487.5 |
||
|
Net (loss) income |
$(70) - $(65) |
$(0.8) - $4.2 |
||
|
Adjusted EBITDA |
$10 - $15 |
$(2.5) - $2.5 |
Please refer to the tables reconciling forecasted Adjusted EBITDA, Adjusted Net (Loss) Income and Adjusted Diluted EPS to their closest generally accepted accounting principles ("GAAP") equivalent in the section of this report entitled "Reconciliation of Non-GAAP Financial Guidance to Corresponding GAAP Measures."
The Company reserves the right to adjust this guidance at any time based on the ongoing execution of its business plan. Current and prospective investors are encouraged to perform their own due diligence before buying or selling any of the Company's securities, and are reminded that the foregoing estimates should not be construed as a guarantee of future performance.
(1) Clinical tests exclude requisitions, tests, revenue and costs for Pharma Services and COVID-19 PCR tests.
(2) The Company has provided adjusted financial information that has not been prepared in accordance with GAAP, including Adjusted EBITDA, Adjusted Net (Loss) Income, Adjusted Diluted EPS, Adjusted Cost of Revenue, Adjusted Gross Profit, and Adjusted Gross Profit Margin. Each of these measures is defined in the section of this report entitled "Use of Non-GAAP Financial Measures." See also the tables reconciling such measures to their closest GAAP equivalent.
(3) Due to the issue date of initial guidance, these ranges excluded the impact of amortization of 2021 acquired Inivata developed technology intangible assets and the impact of the net gain on investment in and loan receivable from non-consolidated affiliate upon acquisition.
Conference Call
The Company has scheduled a webcast and conference call to discuss their third quarter results on Thursday, November 4, 2021 at 8:30 AM EDT. Interested investors should dial (888) 506-0062 (domestic) and (973) 528-0011 (international) at least five minutes prior to the call. A replay of the conference call will be available until 8:30 AM EST on November 18, 2021, and can be accessed by dialing (877) 481-4010 (domestic) and (919) 882-2331 (international). The playback conference ID number is 43244. The webcast may be accessed under the Investor Relations section of our website at www.neogenomics.com. An archive of the webcast will be available until 08:30 AM EDT on November 4, 2022.
About NeoGenomics, Inc.
NeoGenomics, Inc. specializes in cancer genetics testing and information services, providing one of the most comprehensive oncology-focused testing menus in the world for physicians to help them diagnose and treat cancer. The Company's Pharma Services Division serves pharmaceutical clients in clinical trials and drug development. We routinely post information that may be important to investors, including copies of our Company Overview Presentation, on the Investors section of our website at http://ir.neogenomics.com/.
NeoGenomics is committed to connecting patients with life altering therapies and trials. We believe that, together, with our partners, we can help patients with cancer today and the next person diagnosed tomorrow. In carrying out these commitments, NeoGenomics strives to adhere to all relevant data protection laws, provides transparency and choice to patients regarding the handling and use of their data through our Notice of Privacy Practices, and has invested in leading technologies to seek to ensure the data we maintain is secured at all times.
Headquartered in Fort Myers, FL, NeoGenomics operates CAP accredited and CLIA certified laboratories in Fort Myers and Tampa, Florida; Aliso Viejo, Carlsbad and San Diego, California; Research Triangle Park, North Carolina; Houston, Texas; Atlanta, Georgia; Nashville, Tennessee; and CAP accredited laboratories in Cambridge, United Kingdom; Rolle, Switzerland; and Singapore. NeoGenomics serves the needs of pathologists, oncologists, academic centers, hospital systems, pharmaceutical firms, integrated service delivery networks, and managed care organizations throughout the United States, and pharmaceutical firms in Europe and Asia.
Forward Looking Statements
Certain statements contained in this press release constitute forward-looking statements. Forward-looking statements generally can be identified by the use of words such as "anticipate," expect," plan," "could," "would," "may," "will," "believe," "estimate," "forecast," "goal," "project, "guidance," "plan," "potential" and other words of similar meaning, although not all forward-looking statements include these words. These forward-looking statements address various matters, including the Company's 2021 financial outlook. These forward-looking statements involve a number of risks and uncertainties that could cause actual future results to differ materially from those anticipated in the forward-looking statements. These risks and uncertainties include the Company's ability to continue gaining new customers, respond to the effects of the COVID-19 outbreak, offer new types of tests, integrate its acquisitions, including the Inivata acquisition, and otherwise implement its business plan, as well as additional factors discussed under the heading "Risk Factors" and elsewhere in the Company's Annual Report on Form 10-K filed with the SEC on February 25, 2021, as such information has been updated in subsequent SEC filings. As a result, this press release should be read in conjunction with the Company's periodic filings with the SEC.
Forward-looking statements speak only as of the date such statements are made (unless another date is indicated) and should not be relied upon as of any subsequent date. While the Company may elect to update forward-looking statements at some point in the future, it specifically disclaims any obligation to do so.
For further information, please contact:
NeoGenomics, Inc.
Doug Brown
Chief Strategy and Corporate Development Officer
T: 239.768.0600 x2539
M: 704.236.2064
doug.brown@neogenomics.com
Charlie Eidson
Director, Investor Relations and Corporate Development
T: 239.768.0600 x2726
M: 952.221.8816
charlie.eidson@neogenomics.com
NeoGenomics, Inc.
CONDENSED CONSOLIDATED BALANCE SHEETS
(In thousands)
|
|
September 30, 2021
(unaudited)
|
December 31, 2020 | ||||||
|
ASSETS
|
||||||||
|
Cash and cash equivalents
|
$ | 340,565 | $ | 228,713 | ||||
|
Marketable securities, at fair value
|
202,144 | 67,546 | ||||||
|
Accounts receivable, net
|
104,964 | 106,843 | ||||||
|
Inventories
|
21,834 | 29,526 | ||||||
|
Prepaid assets
|
14,618 | 11,547 | ||||||
|
Assets held for sale
|
10,050 | - | ||||||
|
Other current assets
|
15,755 | 4,555 | ||||||
|
Total current assets
|
709,930 | 448,730 | ||||||
|
Property and equipment (net of accumulated depreciation of $112,185 and $92,895, respectively)
|
107,172 | 85,873 | ||||||
|
Operating lease right-of-use assets
|
102,310 | 45,786 | ||||||
|
Intangible assets, net
|
450,802 | 120,653 | ||||||
|
Goodwill
|
525,802 | 211,083 | ||||||
|
Restricted cash
|
3,161 | 21,919 | ||||||
|
Investment in non-consolidated affiliate
|
- | 29,555 | ||||||
|
Prepaid lease asset
|
- | 20,229 | ||||||
|
Other assets
|
7,210 | 4,503 | ||||||
|
Total non-current assets
|
$ | 1,196,457 | $ | 539,601 | ||||
|
TOTAL ASSETS
|
$ | 1,906,387 | $ | 988,331 | ||||
|
|
||||||||
|
LIABILITIES AND STOCKHOLDERS' EQUITY
|
||||||||
|
Accounts payable and other current liabilities
|
$ | 84,185 | $ | 65,375 | ||||
|
Current portion of equipment financing obligations
|
1,564 | 2,841 | ||||||
|
Current portion of operating lease liabilities
|
6,988 | 4,967 | ||||||
|
Total current liabilities
|
92,737 | 73,183 | ||||||
|
Convertible senior notes, net
|
531,779 | 168,120 | ||||||
|
Operating lease liabilities
|
72,336 | 42,296 | ||||||
|
Deferred income tax liabilities, net
|
57,706 | 5,415 | ||||||
|
Other long-term liabilities
|
14,584 | 5,023 | ||||||
|
Total long-term liabilities
|
676,405 | 220,854 | ||||||
|
TOTAL LIABILITIES
|
$ | 769,142 | $ | 294,037 | ||||
|
|
||||||||
|
TOTAL STOCKHOLDERS' EQUITY
|
$ | 1,137,245 | $ | 694,294 | ||||
|
TOTAL LIABILITIES AND STOCKHOLDERS' EQUITY
|
$ | 1,906,387 | $ | 988,331 | ||||
NeoGenomics, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF OPERATIONS
(Unaudited)
(In thousands, except per share amounts)
|
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
|
|
2021 | 2020 | 2021 | 2020 | ||||||||||||
|
NET REVENUE:
|
||||||||||||||||
|
Clinical Services
|
$ | 102,227 | $ | 108,733 | $ | 300,119 | $ | 275,599 | ||||||||
|
Pharma Services
|
19,113 | 16,711 | 58,478 | 42,852 | ||||||||||||
|
Total revenue
|
121,340 | 125,444 | 358,597 | 318,451 | ||||||||||||
|
|
||||||||||||||||
|
COST OF REVENUE
|
74,101 | 71,379 | 216,794 | 190,011 | ||||||||||||
|
|
||||||||||||||||
|
GROSS PROFIT
|
47,239 | 54,065 | 141,803 | 128,440 | ||||||||||||
|
Operating expenses:
|
||||||||||||||||
|
General and administrative
|
63,839 | 36,128 | 158,953 | 107,085 | ||||||||||||
|
Research and development
|
7,409 | 1,964 | 13,360 | 6,129 | ||||||||||||
|
Sales and marketing
|
15,704 | 11,304 | 46,677 | 34,757 | ||||||||||||
|
Total operating expenses
|
86,952 | 49,396 | 218,990 | 147,971 | ||||||||||||
|
(LOSS) INCOME FROM OPERATIONS
|
(39,713 | ) | 4,669 | (77,187 | ) | (19,531 | ) | |||||||||
|
Interest expense, net
|
1,296 | 2,458 | 3,375 | 4,825 | ||||||||||||
|
Other income, net
|
(89 | ) | (11 | ) | (431 | ) | (7,639 | ) | ||||||||
|
Gain on investment in and loan receivable from non-consolidated affiliate, net
|
(17,750 | ) | - | (109,260 | ) | - | ||||||||||
|
Loss on extinguishment of debt
|
- | - | - | 1,400 | ||||||||||||
|
Loss on termination of cash flow hedge
|
- | - | - | 3,506 | ||||||||||||
|
(Loss) income before taxes
|
(23,170 | ) | 2,222 | 29,129 | (21,623 | ) | ||||||||||
|
Income tax benefit
|
(2,822 | ) | (335 | ) | (4,283 | ) | (10,378 | ) | ||||||||
|
NET (LOSS) INCOME
|
$ | (20,348 | ) | $ | 2,557 | $ | 33,412 | $ | (11,245 | ) | ||||||
|
|
||||||||||||||||
|
Adjustment to net (loss) income for convertible notes in diluted EPS (4)
|
||||||||||||||||
|
NET (LOSS) INCOME
|
(20,348 | ) | 2,557 | 33,412 | (11,245 | ) | ||||||||||
|
Convertible note accretion, amortization, and interest, net of tax
|
- | 1,975 | - | - | ||||||||||||
|
NET (LOSS) INCOME USED IN DILUTED EPS
|
$ | (20,348 | ) | $ | 4,532 | $ | 33,412 | $ | (11,245 | ) | ||||||
|
|
||||||||||||||||
|
NET (LOSS) INCOME PER SHARE
|
||||||||||||||||
|
Basic
|
$ | (0.17 | ) | $ | 0.02 | $ | 0.28 | $ | (0.10 | ) | ||||||
|
Diluted
|
$ | (0.17 | ) | $ | 0.04 | $ | 0.28 | $ | (0.10 | ) | ||||||
|
|
||||||||||||||||
|
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING
|
||||||||||||||||
|
Basic
|
122,559 | 110,461 | 119,087 | 107,605 | ||||||||||||
|
Diluted
|
122,559 | 119,191 | 121,356 | 107,605 | ||||||||||||
(4) This adjustment compensates for the effects of the if-converted impact of convertible notes in net income. Since an entity using the if-converted method assumes that a convertible debt instrument was converted into common shares at the beginning of the reporting period, net income is adjusted to reverse any recognized interest expense (including any amortization of discounts).
NeoGenomics, Inc.
CONDENSED CONSOLIDATED STATEMENTS OF CASH FLOWS
(Unaudited)
(In thousands)
|
|
Nine Months Ended September 30, | |||||||
| 2021 | 2020 | |||||||
|
CASH FLOWS FROM OPERATING ACTIVITIES
|
||||||||
|
Net income (loss)
|
$ | 33,412 | $ | (11,245 | ) | |||
|
Adjustments to reconcile net income (loss) to net cash used in operating activities:
|
||||||||
|
Depreciation
|
21,807 | 18,705 | ||||||
|
Amortization of intangibles
|
14,683 | 7,387 | ||||||
|
Non-cash stock-based compensation
|
12,396 | 7,536 | ||||||
|
Non-cash operating lease expense
|
6,167 | 6,365 | ||||||
|
Gain on investment in and loan receivable from non-consolidated affiliate, net
|
(109,260 | ) | - | |||||
|
Amortization of convertible debt discount and debt issue costs
|
2,037 | 2,843 | ||||||
|
Loss on debt extinguishment
|
- | 1,400 | ||||||
|
Loss on termination of cash flow hedge
|
- | 3,506 | ||||||
|
Write-off of COVID-19 PCR testing inventory and equipment
|
6,061 | - | ||||||
|
Other non-cash items
|
997 | 371 | ||||||
|
Changes in assets and liabilities, net
|
4,753 | (41,393 | ) | |||||
|
Net cash used in operating activities
|
(6,947 | ) | (4,525 | ) | ||||
|
CASH FLOWS FROM INVESTING ACTIVITIES
|
||||||||
|
Purchases of marketable securities
|
(180,961 | ) | (53,396 | ) | ||||
|
Proceeds from sales and maturities of marketable securities
|
44,736 | 3,000 | ||||||
|
Purchases of property and equipment
|
(52,155 | ) | (17,591 | ) | ||||
|
Business acquisitions, net of cash acquired
|
(419,404 | ) | (37,000 | ) | ||||
|
Loan receivable from non-consolidated affiliate
|
(15,000 | ) | - | |||||
|
Investment in non-consolidated affiliate
|
- | (25,600 | ) | |||||
|
Net cash used in investing activities
|
(622,784 | ) | (130,587 | ) | ||||
|
CASH FLOWS FROM FINANCING ACTIVITIES
|
||||||||
|
Repayment of equipment financing obligations
|
(2,537 | ) | (4,331 | ) | ||||
|
Repayment of term loan
|
- | (97,540 | ) | |||||
|
Cash flow hedge termination
|
- | (3,317 | ) | |||||
|
Issuance of common stock, net
|
12,110 | 10,761 | ||||||
|
Proceeds from issuance of convertible debt, net of issuance costs
|
334,410 | 194,466 | ||||||
|
Premiums paid for capped call confirmations
|
(29,291 | ) | - | |||||
|
Proceeds from equity offerings, net of issuance costs
|
408,133 | 127,293 | ||||||
|
Net cash provided by financing activities
|
722,825 | 227,332 | ||||||
|
Net change in cash, cash equivalents and restricted cash
|
93,094 | 92,220 | ||||||
|
Cash, cash equivalents and restricted cash, beginning of period
|
250,632 | 173,016 | ||||||
|
Cash, cash equivalents and restricted cash, end of period
|
$ | 343,726 | $ | 265,236 | ||||
|
|
||||||||
|
Reconciliation of cash, cash equivalents and restricted cash to the Consolidated Balance Sheets:
|
||||||||
|
Cash and cash equivalents
|
$ | 340,565 | $ | 233,233 | ||||
|
Restricted cash, non-current
|
3,161 | 32,003 | ||||||
|
Total cash, cash equivalents and restricted cash
|
$ | 343,726 | $ | 265,236 | ||||
Use of Non-GAAP Financial Measures
The financial results and financial guidance include the use of certain non-GAAP financial measures. Management believes that the presentation of operating results using non-GAAP financial measures provides useful supplemental information to investors and facilitates the analysis of the core operating results and comparison of core operating results across reporting periods. Management also uses non-GAAP financial measures for financial and operational decision making, planning and forecasting purposes and to manage the business. Management believes that these non-GAAP financial measures may assist investors in evaluating the operating results and future prospects. The non-GAAP financial measures do not replace the presentation of GAAP financial results and should only be used as a supplement to, and not as a substitute for, the financial results presented in accordance with GAAP. There are limitations inherent in non-GAAP financial measures because they exclude charges and credits that are required to be included in a GAAP presentation, and do not present the full measure of the recorded costs against its net revenue. In addition, the definition of the non-GAAP financial measures below may differ from non-GAAP measures used by other companies.
Definitions of Non-GAAP Measures
Non-GAAP Adjusted EBITDA
"Adjusted EBITDA" is defined by NeoGenomics as net (loss) income from continuing operations before: (i) interest expense, (ii) tax (benefit) or expense, (iii) depreciation and amortization expense, (iv) non-cash stock-based compensation expense, and, if applicable in a reporting period, (v) acquisition and integration related expenses, (vi) write-off of COVID-19 PCR testing inventory and equipment, (vii) new headquarters moving expenses, (viii) gain on investment in and loan receivable from non-consolidated affiliate, net, (ix) loss contingency for regulatory matter, and (x) other significant or non-operating (income) or expenses, net.
Non-GAAP Adjusted Cost of Revenue, Adjusted Gross Profit and Adjusted Gross Profit Margin
"Adjusted cost of revenue" is defined by NeoGenomics as cost of revenue before: (i) amortization expense of acquired Inivata developed technology intangibles, and (ii) the write-off of COVID-19 PCR testing inventory equipment. "adjusted gross profit" is defined by NeoGenomics as total revenue less adjusted cost of revenue. "Adjusted gross profit margin" is defined by NeoGenomics as adjusted cost of revenue divided by total revenue.
Non-GAAP Adjusted Net (Loss) Income
"Adjusted net (loss) income" is defined by NeoGenomics as net (loss) income from continuing operations plus: (i) non-cash amortization of intangible assets, (ii) non-cash stock-based compensation expense, and, if applicable in a reporting period, (iii) acquisition and integration related expenses, (iv) write-off of COVID-19 PCR testing inventory equipment, (v) new headquarters moving expenses, (vi) gain on investment in and loan receivable from non-consolidated affiliate, net, (vii) loss contingency for regulatory matter, and (viii) other significant or non-operating (income) or expenses. If GAAP net (loss) income is negative and adjusted net (loss) income is positive, adjusted net (loss) income will also be adjusted to reverse any recognized interest expense (including any amortization of discounts) on the convertible notes using the if-converted method unless the effect of this adjustment on both the adjusted net (loss) income and weighted average diluted common shares outstanding would be anti-dilutive. If GAAP net (loss) income is positive and adjusted net (loss) income is negative, adjusted net (loss) income will also be adjusted to reverse any recognized interest expense (including any amortization of discounts) on the convertible notes using the if-converted method.
Non-GAAP Adjusted Diluted EPS
"Adjusted diluted EPS" is defined by NeoGenomics as adjusted net (loss) income divided by adjusted diluted shares outstanding. If GAAP net (loss) income is negative and adjusted net (loss) income is positive, adjusted diluted shares outstanding will also include any options or restricted stock that would be outstanding as dilutive instruments using the treasury stock method and the weighted average number of common shares that would be outstanding if the convertible notes were converted into common stock on the original issue date based on the number of days such common shares would have been outstanding in the reporting period, until the effect of these adjustments are anti-dilutive. If GAAP net (loss) income is positive and adjusted net (loss) income is negative, adjusted diluted shares outstanding will exclude any options or restricted stock that would be outstanding as dilutive instruments using the treasury stock method and the weighted average number of common shares that would be outstanding if the convertible notes were converted into common stock on the original issue date based on the number of days such common shares would have been outstanding in the reporting period.
Reconciliation of GAAP Net (Loss) Income to Non-GAAP EBITDA and Adjusted EBITDA
(Unaudited)
(In thousands)
|
|
Three Months Ended September 30, |
Nine Months Ended September 30, |
||||||||||||||
|
|
2021 | 2020 | 2021 | 2020 | ||||||||||||
|
Net (loss) income (GAAP)
|
$ | (20,348 | ) | $ | 2,557 | $ | 33,412 | $ | (11,245 | ) | ||||||
|
Adjustments to net (loss) income:
|
||||||||||||||||
|
Interest expense, net
|
1,296 | 2,458 | 3,375 | 4,825 | ||||||||||||
|
Income tax benefit
|
(2,822 | ) | (335 | ) | (4,283 | ) | (10,378 | ) | ||||||||
|
Amortization of intangibles
|
8,474 | 2,468 | 14,683 | 7,387 | ||||||||||||
|
Depreciation
|
8,178 | 6,528 | 21,807 | 18,705 | ||||||||||||
|
EBITDA (non-GAAP)
|
$ | (5,222 | ) | $ | 13,676 | $ | 68,994 | $ | 9,294 | |||||||
|
Further adjustments to EBITDA:
|
||||||||||||||||
|
Acquisition and integration related expenses
|
1,533 | 446 | 13,345 | 1,852 | ||||||||||||
|
Write-off of COVID-19 PCR testing inventory and equipment
|
- | - | 6,061 | - | ||||||||||||
|
New headquarters moving expenses
|
775 | - | 1,143 | - | ||||||||||||
|
Non-cash stock-based compensation expense
|
5,237 | 2,715 | 12,396 | 7,536 | ||||||||||||
|
Gain on investment in and loan receivable from non-consolidated affiliate, net
|
(17,750 | ) | - | (109,260 | ) | - | ||||||||||
|
Loss contingency for regulatory matter
|
10,500 | - | 10,500 | - | ||||||||||||
|
Other significant expenses (income), net (5)
|
1,814 | (105 | ) | 2,445 | (2,100 | ) | ||||||||||
|
Adjusted EBITDA (non-GAAP)
|
$ | (3,113 | ) | $ | 16,732 | $ | 5,624 | $ | 16,582 | |||||||
(5) Other significant expenses (income), net, includes strategic deal costs, CEO transition costs, reimbursements received related to the CARES Act, cash flow hedge termination fees, debt retirement fees, and certain non-recurring items.
Reconciliation of GAAP Cost of Revenue, Gross Profit and Gross Profit Margin to Non-GAAP Adjusted Cost of Revenue, Adjusted Gross Profit and Adjusted Gross Profit Margin
(Unaudited)
(In thousands)
|
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||
|
|
2021 | 2020 | % Change |
2021 |
2020 | % Change | ||||||||||||||||
|
Total revenue (GAAP)
|
$ | 121,340 | $ | 125,444 | (3.3 | )% | $ | 358,597 | $ | 318,451 | 12.6 | % | ||||||||||
|
|
||||||||||||||||||||||
|
Cost of revenue (GAAP)
|
$ | 74,101 | $ | 71,379 | 3.8 | % | $ | 216,794 | $ | 190,011 | 14.1 | % | ||||||||||
|
Adjustments to cost of revenue (6)
|
(4,824 | ) | - | (10,853 | ) | - | ||||||||||||||||
|
Adjusted cost of revenue (non-GAAP)
|
$ | 69,277 | $ | 71,379 | (2.9 | )% | $ | 205,941 | $ | 190,011 | 8.4 | % | ||||||||||
|
|
||||||||||||||||||||||
|
Gross profit (GAAP)
|
$ | 47,239 | $ | 54,065 | (12.6 | )% | $ | 141,803 | $ | 128,440 | 10.4 | % | ||||||||||
|
Adjusted gross profit (non-GAAP )
|
$ | 52,063 | $ | 54,065 | (3.7 | )% | $ | 152,656 | $ | 128,440 | 18.9 | % | ||||||||||
|
|
||||||||||||||||||||||
|
Gross profit margin (GAAP)
|
38.9 | % | 43.1 | % | 39.5 | % | 40.3 | % | ||||||||||||||
|
Adjusted gross profit margin (non-GAAP)
|
42.9 | % | 43.1 | % | 42.6 | % | 40.3 | % | ||||||||||||||
(6) Cost of revenue adjustment for the three months ended September 30, 2021 includes $4.8 million of amortization of acquired Inivata developed technology intangible assets. Cost of revenue adjustments for the nine months ended September 30, 2021 includes $5.6 million of amortization of acquired Inivata developed technology intangible assets and write-offs of $5.3 million for COVID-19 PCR testing inventory.
Reconciliation of GAAP (Loss) Income to Non-GAAP Adjusted Net (Loss) Income and GAAP EPS to Non-GAAP Adjusted EPS
(Unaudited)
(In thousands, except per share amounts)
|
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||
|
|
2021 | 2020 | 2021 | 2020 | ||||||||||||
|
Adjustment to net (loss) income for convertible notes in diluted EPS
|
||||||||||||||||
|
Net (loss) income (GAAP)
|
$ | (20,348 | ) | $ | 2,557 | $ | 33,412 | $ | (11,245 | ) | ||||||
|
Adjustments to net (loss) income, net of tax:
|
||||||||||||||||
|
Amortization of intangibles
|
8,474 | 1,949 | 14,683 | 5,836 | ||||||||||||
|
Acquisition and integration related expenses
|
1,533 | 353 | 13,345 | 1,463 | ||||||||||||
|
Write-off of COVID-19 PCR testing inventory and equipment
|
- | - | 6,061 | - | ||||||||||||
|
New headquarters moving expenses
|
775 | - | 1,143 | - | ||||||||||||
|
Non-cash stock-based compensation expense
|
5,237 | 2,185 | 12,396 | 6,233 | ||||||||||||
|
Gain on investment in and loan receivable from non-consolidated affiliate, net
|
(17,750 | ) | - | (109,260 | ) | - | ||||||||||
|
Loss contingency for regulatory matter
|
10,500 | - | 10,500 | - | ||||||||||||
|
Other significant expenses (income), net (7)
|
1,814 | (83 | ) | 2,445 | (1,659 | ) | ||||||||||
|
Adjusted net (loss) income (non-GAAP)
|
$ | (9,765 | ) | $ | 6,961 | $ | (15,275 | ) | $ | 628 | ||||||
|
|
||||||||||||||||
|
Net (loss) income per common share (GAAP)
|
||||||||||||||||
|
Diluted EPS
|
$ | (0.17 | ) | $ | 0.04 | $ | 0.28 | $ | (0.10 | ) | ||||||
|
Adjustments to diluted (loss) income per share:
|
||||||||||||||||
|
Amortization of intangibles
|
0.07 | 0.02 | 0.12 | 0.05 | ||||||||||||
|
Acquisition and integration related expenses
|
0.01 | - | 0.11 | 0.01 | ||||||||||||
|
Write-off of COVID-19 PCR testing inventory and equipment
|
- | - | 0.05 | - | ||||||||||||
|
New headquarters moving expenses
|
0.01 | - | 0.01 | - | ||||||||||||
|
Non-cash stock-based compensation expense
|
0.04 | 0.02 | 0.10 | 0.06 | ||||||||||||
|
Gain on investment in and loan receivable from non-consolidated affiliate, net
|
(0.14 | ) | - | (0.90 | ) | - | ||||||||||
|
Loss contingency for regulatory matter
|
0.09 | - | 0.09 | - | ||||||||||||
|
Other significant expenses (income), net (7)
|
0.01 | - | 0.02 | (0.02 | ) | |||||||||||
|
Rounding and impact of diluted shares in adjusted diluted shares (8)
|
- | (0.02 | ) | (0.01 | ) | 0.01 | ||||||||||
|
Adjusted diluted EPS (non-GAAP)
|
$ | (0.08 | ) | $ | 0.06 | $ | (0.13 | ) | $ | 0.01 | ||||||
|
|
||||||||||||||||
|
Weighted average shares used in computation of adjusted diluted EPS:
|
||||||||||||||||
|
Diluted common shares (GAAP)
|
122,559 | 119,191 | 121,356 | 107,605 | ||||||||||||
|
Dilutive effect of options, restricted stock, and converted shares (9)(10)
|
- | - | (2,269 | ) | - | |||||||||||
|
Adjusted diluted shares outstanding (non-GAAP)
|
122,559 | 119,191 | 119,087 | 107,605 | ||||||||||||
(7) Other significant expenses (income), net, includes strategic deal costs, CEO transition costs, reimbursements received related to the CARES Act, cash flow hedge termination fees, debt retirement fees, and certain non-recurring items.
(8) This adjustment is for rounding and, in those periods in which GAAP net (loss) income is negative and adjusted net (loss) income is positive or GAAP net (loss) income is positive and adjusted net (loss) income is negative, also compensates for the effects of additional diluted shares included or excluded in adjusted diluted shares outstanding for the treasury stock impact of outstanding stock options and restricted stock and the if-converted impact of convertible notes.
(9) In those periods in which GAAP net (loss) income is negative and adjusted net (loss) income is positive, this adjustment includes any options or restricted stock that would be outstanding as dilutive instruments using the treasury stock method and the weighted average number of common shares that would be outstanding if the convertible notes were converted into common stock on the original issue date based on the number of days such common shares would have been outstanding in the reporting period, until the effect of these adjustments are anti-dilutive.
(10) In those periods in which GAAP net (loss) income is positive and adjusted net (loss) income is negative, this adjustment excludes any options or restricted stock that would be outstanding as dilutive instruments using the treasury stock method and the weighted average number of common shares that would be outstanding if the convertible notes were converted into common stock on the original issue date based on the number of days such common shares would have been outstanding in the reporting period.
Reconciliation of Non-GAAP Financial Guidance to Corresponding GAAP Measures
(Unaudited)
(In thousands, except per share amounts)
GAAP net (loss) income in 2021 will be impacted by certain charges, including: (i) expense related to the amortization of intangible assets, (ii) non-cash stock based compensation, (iii) acquisition and integration related expenses, (iv) write-off of COVID-19 PCR testing inventory equipment, (v) gain on investment in and loan receivable from non-consolidated affiliate, net, (vi) loss contingency for regulatory matter, and (vii) other one-time expenses. These charges have been included in GAAP net (loss) income available to common shareholders and GAAP net (loss) income per share; however, they have been removed from adjusted net loss and adjusted diluted net loss per share.
The following table reconciles the Company's 2021 outlook for net loss (income) and EPS to the corresponding non-GAAP measures of adjusted net loss, adjusted EBITDA and adjusted diluted EPS:
|
|
For the Year Ended
December 31, 2021
|
|||||||
|
|
Low Range | High Range | ||||||
|
Net (loss) income (GAAP)
|
$ | (800 | ) | $ | 4,200 | |||
|
Amortization of intangibles
|
24,000 | 24,000 | ||||||
|
Non-cash, stock-based compensation
|
18,000 | 18,000 | ||||||
|
Acquisition and integration related expenses
|
14,000 | 14,000 | ||||||
|
Write-off of COVID-19 PCR testing inventory and equipment
|
6,100 | 6,100 | ||||||
|
Gain on investment in and loan receivable from non-consolidated affiliate, net
|
(109,300 | ) | (109,300 | ) | ||||
|
Loss contingency for regulatory matter
|
10,500 | 10,500 | ||||||
|
Other one-time expenses
|
3,000 | 3,000 | ||||||
|
Adjusted net loss (non-GAAP)
|
$ | (34,500 | ) | $ | (29,500 | ) | ||
|
Interest and taxes
|
1,000 | 1,000 | ||||||
|
Depreciation
|
31,000 | 31,000 | ||||||
|
Adjusted EBITDA (non-GAAP)
|
$ | (2,500 | ) | $ | 2,500 | |||
|
|
||||||||
|
Net (loss) income per diluted common share (GAAP)
|
$ | (0.01 | ) | $ | 0.04 | |||
|
Adjustments to diluted (loss) income per share:
|
||||||||
|
Amortization of intangibles
|
0.20 | 0.20 | ||||||
|
Non-cash, stock based compensation expenses
|
0.15 | 0.15 | ||||||
|
Acquisition and integration related expenses
|
0.12 | 0.12 | ||||||
|
Write-off of COVID-19 PCR testing inventory and equipment
|
0.05 | 0.05 | ||||||
|
Gain on investment in and loan receivable from non-consolidated affiliate, net
|
(0.91 | ) | (0.91 | ) | ||||
|
Loss contingency for regulatory matter
|
0.09 | 0.09 | ||||||
|
Other one-time expenses
|
0.03 | 0.03 | ||||||
|
Rounding and impact of diluted shares in adjusted diluted shares (11)
|
(0.01 | ) | (0.02 | ) | ||||
|
Adjusted diluted EPS (non-GAAP) (12)
|
$ | (0.29 | ) | $ | (0.25 | ) | ||
|
|
||||||||
|
Weighted average assumed shares outstanding in 2021:
|
||||||||
|
Diluted common shares (GAAP)
|
120,000 | 120,000 | ||||||
|
Options, restricted stock, and converted shares not included in diluted shares (12)
|
- | - | ||||||
|
Adjusted diluted shares outstanding (non-GAAP)
|
120,000 | 120,000 | ||||||
(11) This adjustment is for rounding and, in those periods in which GAAP net (loss) income is negative and adjusted net (loss) income is positive, also compensates for the effects of additional diluted shares included in adjusted diluted shares outstanding for the treasury stock impact of outstanding stock options and restricted stock and the if-converted impact of convertible notes.
(12) In those periods in which GAAP net (loss) income is negative and adjusted net (loss) income is positive, this adjustment includes any options or restricted stock that would be outstanding as dilutive instruments using the treasury stock method and the weighted average number of common shares that would be outstanding if the convertible notes were converted into common stock on the original issue date based on the number of days such common shares would have been outstanding in the reporting period, until the effect of these adjustments are anti-dilutive.
Supplemental Information
Segment Revenue, Cost of Revenue and Gross Profit
(Unaudited)
(In thousands)
|
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
|
|
2021 | 2020 | % Change |
2021 | 2020 | % Change |
||||||||||||||||||
|
Clinical Services:
|
||||||||||||||||||||||||
|
Revenue
|
$ | 102,227 | $ | 108,733 | (6.0 | )% | $ | 300,119 | $ | 275,599 | 8.9 | % | ||||||||||||
|
Cost of revenue (13)
|
59,560 | 60,607 | (1.7 | )% | 178,358 | 158,287 | 12.7 | % | ||||||||||||||||
|
Gross profit
|
$ | 42,667 | $ | 48,126 | (11.3 | )% | $ | 121,761 | $ | 117,312 | 3.8 | % | ||||||||||||
|
Gross profit margin
|
41.7 | % | 44.3 | % | 40.6 | % | 42.6 | % | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Pharma Services:
|
||||||||||||||||||||||||
|
Revenue
|
$ | 19,113 | $ | 16,711 | 14.4 | % | $ | 58,478 | $ | 42,852 | 36.5 | % | ||||||||||||
|
Cost of revenue
|
14,541 | 10,772 | 35.0 | % | 38,436 | 31,724 | 21.2 | % | ||||||||||||||||
|
Gross profit
|
$ | 4,572 | $ | 5,939 | (23.0 | )% | $ | 20,042 | $ | 11,128 | 80.1 | % | ||||||||||||
|
Gross profit margin
|
23.9 | % | 35.5 | % | 34.3 | % | 26.0 | % | ||||||||||||||||
(13) Clinical Services cost of revenue for the three months ended September 30, 2021 includes $4.3 million of amortization of acquired Inivata developed technology intangible assets. Clinical Services cost of revenue for the nine months ended September 30, 2021 includes $5 million of amortization of acquired Inivata developed technology intangible assets and write-offs of $5.3 million for COVID-19 PCR testing inventory. Pharma Services cost of revenue for the three and nine months ended September 30, 2021 includes $0.5 million of amortization of acquired Inivata developed technology intangible assets.
Supplemental Information
Clinical (17) Requisitions Received, Tests Performed, Revenue and Cost of Revenue
(Unaudited)
|
|
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
|
|
2021 | 2020 | % Change | 2021 | 2021 | % Change | ||||||||||||||||||
|
Clinical (14) :
|
||||||||||||||||||||||||
|
Requisitions (cases) received
|
159,625 | 147,518 | 8.2 | % | 473,898 | 406,250 | 16.7 | % | ||||||||||||||||
|
Number of tests performed
|
272,732 | 255,458 | 6.8 | % | 815,008 | 710,678 | 14.7 | % | ||||||||||||||||
|
Average number of tests/requisitions
|
1.71 | 1.73 | (1.2 | )% | 1.72 | 1.75 | (1.7 | )% | ||||||||||||||||
|
|
||||||||||||||||||||||||
|
Average revenue/requisition
|
$ | 640 | $ | 622 | 2.9 | % | $ | 630 | $ | 632 | (0.3 | )% | ||||||||||||
|
Average revenue/test
|
$ | 375 | $ | 359 | 4.5 | % | $ | 366 | $ | 361 | 1.4 | % | ||||||||||||
|
|
||||||||||||||||||||||||
|
Average cost/requisition
|
$ | 347 | $ | 342 | 1.5 | % | $ | 349 | $ | 361 | (3.3 | )% | ||||||||||||
|
Average cost/test
|
$ | 203 | $ | 197 | 3.0 | % | $ | 203 | $ | 206 | (1.5 | )% | ||||||||||||
(14) Clinical tests exclude requisitions, tests, revenue and costs of revenue for Pharma Services, COVID-19 PCR tests and the amortization for acquired Inivata developed technology intangible assets.
SOURCE: NeoGenomics, Inc.
View source version on accesswire.com:
https://www.accesswire.com/671122/NeoGenomics-Reports-Revenue-of-121-Million-in-the-Third-Quarter
