Standard BioTools Inc. (“Standard BioTools” or the “Company”)
(Nasdaq: LAB) today announced financial results for the first
quarter ended March 31, 2024 and recent business updates.
Standard BioTools First Quarter
Financial Results
|
As Reported |
|
Pro Forma Combined (a) |
|
Quarter Ended |
|
Quarter Ended |
|
March 31, 2024 |
|
March 31, 2024 |
March 31, 2023 |
Revenue |
$ |
45.5 |
|
|
$ |
46.2 |
|
$ |
45.5 |
|
Gross margin |
|
53.1 |
% |
|
|
49.2 |
% |
|
46.5 |
% |
Non-GAAP gross margin |
|
56.2 |
% |
|
|
56.3 |
% |
|
53.3 |
% |
Operating expenses |
$ |
84.4 |
|
|
$ |
75.8 |
|
$ |
97.1 |
|
Non-GAAP operating
expenses |
$ |
49.3 |
|
|
$ |
49.1 |
|
$ |
65.9 |
|
Operating loss |
$ |
(60.2 |
) |
|
$ |
(53.0 |
) |
$ |
(76.0 |
) |
Net loss |
$ |
(32.2 |
) |
|
$ |
(50.0 |
) |
$ |
(45.1 |
) |
Adjusted EBITDA |
$ |
(23.7 |
) |
|
$ |
(23.1 |
) |
$ |
(41.7 |
) |
Cash, cash equivalents,
restricted cash and short-term investments |
$ |
463.6 |
|
|
|
|
(a) |
Unaudited pro forma information combines the historical financial
information of Standard BioTools and SomaLogic, Inc. (“SomaLogic”)
from fiscal year 2023, after giving effect to the merger with
SomaLogic (the “Merger”), which closed on January 5, 2024 (the
“Closing Date”). See “Unaudited Pro Forma Results” below for
discussion of the pro forma financial information for the three
months ended March 31, 2023 and March 31, 2024. |
|
|
“Our integration is well underway and we are
ahead of plan, with more than 60% of the targeted $80 million cost
synergies now firmly identified. This gives us increased confidence
in our operating targets, while supporting long term growth
initiatives,” said Michael Egholm, PhD, President and Chief
Executive Officer of Standard BioTools.
“Consistently, the first full quarter results
showed operational, technological, and financial leverage as
anticipated when we embarked on joining SomaScan and the SomaLogic
team to the Standard BioTools Family.”
“With a more diversified revenue mix that adds
flexible services to our instruments and consumables, and those
businesses spread across an expanded customer base and shared
operating structure, the business navigated a challenging macro
market for capital equipment purchases adeptly.
“The Standard BioTools strategy of increasing
scale, expanding product portfolio, and growing services through
strategic M&A is delivering and will continue to as we
establish this company as an emerging differentiated leader in the
life sciences industry,” added Egholm.
Financial Highlights for the Quarter
Ended March 31, 2024
As-Reported Financial
Results
- Revenue was $46 million, up 81%
year-over-year, with impact of SomaScan assay services, kits and
related revenue in 2024; and
- Ended the quarter with cash, cash
equivalents, restricted cash and short-term investments of $464
million, after accounting for $71 million cash payments for
merger-related expenses, settlement of year-end operating accruals,
debt retirement and completed stock buybacks.
Pro Forma Combined Financial
Results
- Revenue of $46 million grew 2%
year-over-year;
- Revenue mix consisted of
approximately $22 million in services, $19 million in consumables
and kits, and $5 million in instruments;
- SomaScan assay services, expansion
of authorized sites, and early traction with Illumina early access
program contributed over $24 million, an increase of 21%
year-over-year;
- Standard BioTools instruments,
consumables and instrument support services revenues contributed
$22 million, a decrease of 12% year-over-year, due primarily to
lingering economic headwinds for CAPEX instrument purchasing
cycles;
- Gross margins expanded 276 bps to
49.2% and Non-GAAP gross margin expanded 300 bps to 56%;
- Operating expenses declined $21
million, or 22%, to $76 million and Non-GAAP operating expenses,
which exclude merger-related costs, stock-based compensation, and
restructuring charges, declined nearly $17 million, or 26%, to $49
million; and
- Net loss increased by $5 million,
or 11%, to a loss of $50 million, and adjusted EBITDA improved
nearly $19 million, or 45%, to a loss of $23 million.
Other Financial Highlights
- Repurchased approximately 4.1
million shares of common stock during the first quarter of 2024 for
an aggregate purchase price of $11 million at an average price of
$2.68 per share under the Company’s previously announced common
stock buy-back program; and
- Exchanged all outstanding shares of
the Company’s Series B-1 and Series B-2 Convertible Preferred Stock
for common stock, resulting in the elimination of Series B-1 and
Series B-2 Preferred senior rights.
Outlook for 2024
For fiscal year 2024, the Company reaffirmed
full year revenue guidance, which is expected to be in the range of
$200 million to $205 million.
Conference Call Information
Standard BioTools will host a conference call
and webcast today at 1:30 p.m. PT, 4:30 p.m. ET, to discuss its
first quarter 2024 financial results and operational progress as
well as to provide additional color on its strategic actions.
The Company today is providing an Investor
Relations presentation with additional information on its business
and operations, including an appendix with Supplemental Financial
Information which is available, concurrent with this news release,
on the Investor Relations page of the Company's website at Events
& Presentations.
Live audio of the webcast will be available
online along with an archived version of the webcast under the
Events & Presentations page of the Company’s website.
To participate in the conference call by phone,
may do so using one of the following dial-in numbers below:
- US domestic callers: 1-888-346-3970
- Outside US callers: 1-412-902-4297
Use of Non-GAAP Financial
Information
Standard BioTools has presented certain
financial information in accordance with U.S. GAAP and also on a
non-GAAP basis. The non-GAAP financial measures included in this
press release are non-GAAP gross margin, non-GAAP operating
expenses, and adjusted EBITDA. Management uses these non-GAAP
financial measures, in addition to GAAP financial measures, as a
measure of operating performance because the non-GAAP financial
measures do not include the impact of items that management does
not consider indicative of the Company’s core operating
performance. Management believes that non-GAAP financial measures,
taken in conjunction with GAAP financial measures, provide useful
information for both management and investors by excluding certain
non-cash and other expenses that are not indicative of the
Company’s core operating results. Management uses non-GAAP measures
to compare the Company’s performance relative to forecasts and
strategic plans and to benchmark the company’s performance
externally against competitors. Non-GAAP information is not
prepared under a comprehensive set of accounting rules and should
only be used to supplement an understanding of the company’s
operating results as reported under U.S. GAAP. Standard BioTools
encourages investors to carefully consider its results under GAAP,
as well as its supplemental non-GAAP information and the
reconciliations between these presentations, to more fully
understand its business. Reconciliations between GAAP and non-GAAP
operating results are presented in the accompanying tables of this
release.
Unaudited Pro Forma Results
The unaudited pro forma financial information
for the three months ended March 31, 2024 combines the Company's
financial results for the three months ended March 31, 2024 and the
historical results of SomaLogic for the 5-day period ended on the
Closing Date. The unaudited pro forma financial information for the
three months ended March 31, 2023 combines the historical results
of the Company and SomaLogic for their respective three-month
period ended March 31, 2023. The pro forma financial information
for the three months ended March 31, 2023 has been adjusted to
include certain nonrecurring impacts associated with the merger,
including the bargain purchase gain and transaction costs. These
same impacts have been eliminated from the pro forma financial
information for the three months ended March 31, 2024.
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 SomaLogic have been consolidated with the
Company's results since the Closing Date.
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; expectations,
operational and strategic plans; deployment of capital; market and
growth opportunity and potential; and the potential to realize the
expected benefits of the Company’s operational restructuring plan,
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 of the operational
restructuring plan, including the potential for it to drive
long-term profitable growth, may not be fully realized or may take
longer to realize than expected; risks that the Company may not
realize expected cost savings from its restructuring, including the
anticipated decrease in operational expenses, at the levels it
expects; possible restructuring and transition-related disruption,
including through the loss of customers, suppliers, and employees
and adverse impacts on the Company’s development activities and
results of operation; restructuring activities, including the
Company’s subleasing plans, customer and employee relations,
management distraction, and reduced operating performance; risks
that internal and external costs required for ongoing and planned
activities may be higher than expected, which may cause the Company
to use cash more quickly than it expects or change or curtail some
of the Company’s plans, or both; risks that the Company’s
expectations as to expenses, cash usage, and cash needs may prove
not to be correct for other reasons such as changes in plans or
actual events being different than our assumptions; changes in the
Company’s business or external market conditions; challenges
inherent in developing, manufacturing, launching, marketing, and
selling new products; interruptions or delays in the supply of
components or materials for, or manufacturing of, the
Company’s products; reliance on sales of capital equipment for a
significant proportion of revenues in each quarter; seasonal
variations in customer operations; unanticipated increases in costs
or expenses; continued or sustained budgetary, inflationary, or
recessionary pressures; uncertainties in contractual relationships;
reductions in research and development spending or changes in
budget priorities by customers; uncertainties relating to the
Company’s research and development activities, and distribution
plans and capabilities; potential product performance and quality
issues; risks associated with international operations;
intellectual property risks; and competition. For information
regarding other related risks, see the “Risk Factors” section of
the Company’s annual report on Form 10-K filed with the SEC on
March 1, 2024, and in the Company’s other filings with
the SEC. These forward-looking statements speak only as of the
date hereof. The Company disclaims any obligation to update
these forward-looking statements except as may be required by
law.
About Standard BioTools
Inc.
Standard BioTools Inc. (Nasdaq:LAB), the parent
company of SomaLogic Inc. and previously known as Fluidigm
Corporation has an established portfolio of essential, standardized
next-generation technologies that help biomedical researchers
develop medicines faster and better. As a leading solutions
provider, the company provides reliable and repeatable insights in
health and disease using its proprietary mass cytometry and
microfluidics technologies, which help transform scientific
discoveries into better patient outcomes. Standard BioTools works
with leading academic, government, pharmaceutical, biotechnology,
plant and animal research and clinical laboratories worldwide,
focusing on the most pressing needs in translational and clinical
research, including oncology, immunology and immunotherapy. Learn
more at standardbio.com or connect with us on X, Facebook®,
LinkedIn, and YouTube™.
For Research Use Only. Not for use in diagnostic
procedures.
Limited Use Label License and other terms may
apply: www.standardbio.com/legal/salesterms. Patent and License
Information: www.standardbio.com/legal/notices. Trademarks:
www.standardbio.com/legal/trademarks. Any other trademarks are the
sole property of their respective owners. ©2024 Standard BioTools
Inc. (f.k.a. Fluidigm Corporation). All rights reserved.
Available Information
Standard BioTools uses its website
(standardbio.com), investor site (investors.standardbio.com),
corporate Twitter account (@Standard_BioT), Facebook page
(facebook.com/StandardBioT), and LinkedIn page
(linkedin.com/company/standard-biotools) as channels of
distribution of information about its products, its planned
financial and other announcements, its attendance at upcoming
investor and industry conferences, and other matters. Such
information may be deemed material information, and Standard
BioTools may use these channels to comply with its disclosure
obligations under Regulation FD. Therefore, investors should
monitor Standard BioTools’ website and its social media accounts in
addition to following its press releases, SEC filings, public
conference calls, and webcasts.
Investor Contacts
David HolmesGilmartin Group LLC(332) 330-1031
ir@standardbio.com
STANDARD BIOTOOLS INC.CONDENSED
CONSOLIDATED STATEMENTS OF OPERATIONS(In
thousands, except per share
amounts)(Unaudited) |
|
|
|
Three Months Ended March 31, |
|
|
|
|
2024 |
|
|
|
2023 |
|
|
Revenue: |
|
|
|
|
|
Product revenue |
|
$ |
23,592 |
|
|
$ |
17,438 |
|
|
Services revenue |
|
|
21,027 |
|
|
|
6,881 |
|
|
Service and other revenue |
|
|
921 |
|
|
|
800 |
|
|
Total revenue |
|
|
45,540 |
|
|
|
25,119 |
|
|
Cost of revenue: |
|
|
|
|
|
Cost of product revenue |
|
|
12,781 |
|
|
|
9,990 |
|
|
Cost of services revenue |
|
|
8,509 |
|
|
|
2,792 |
|
|
Cost of collaboration and other revenue |
|
|
62 |
|
|
|
56 |
|
|
Total cost of revenue |
|
|
21,352 |
|
|
|
12,838 |
|
|
Gross profit |
|
|
24,188 |
|
|
|
12,281 |
|
|
Operating expenses: |
|
|
|
|
|
Research and development |
|
|
15,980 |
|
|
|
6,429 |
|
|
Selling, general and administrative |
|
|
46,943 |
|
|
|
21,295 |
|
|
Restructuring and related charges |
|
|
4,284 |
|
|
|
1,150 |
|
|
Transaction and integration expenses |
|
|
17,163 |
|
|
|
— |
|
|
Total operating expenses |
|
|
84,370 |
|
|
|
28,874 |
|
|
Loss from operations |
|
|
(60,182 |
) |
|
|
(16,593 |
) |
|
Bargain purchase gain |
|
|
25,213 |
|
|
|
— |
|
|
Interest income, net |
|
|
5,174 |
|
|
|
72 |
|
|
Other expense, net |
|
|
(2,234 |
) |
|
|
(59 |
) |
|
Loss before income taxes |
|
|
(32,029 |
) |
|
|
(16,580 |
) |
|
Income tax expense |
|
|
(128 |
) |
|
|
(263 |
) |
|
Net loss |
|
$ |
(32,157 |
) |
|
$ |
(16,843 |
) |
|
Induced conversion of redeemable preferred stock |
|
|
(46,014 |
) |
|
|
— |
|
|
Net loss attributable to common stockholders |
|
$ |
(78,171 |
) |
|
$ |
(16,843 |
) |
|
Net loss per share attributable to common stockholders, basic and
diluted |
|
$ |
(0.27 |
) |
|
$ |
(0.21 |
) |
|
Shares used in computing net loss per share attributable to common
stockholders, basic and diluted |
|
|
294,125 |
|
|
|
79,080 |
|
|
|
|
|
|
|
|
STANDARD BIOTOOLS INC.CONDENSED
CONSOLIDATED BALANCE SHEETS(In
thousands) |
|
|
|
March 31,2024 |
|
December 31,2023 |
|
ASSETS |
|
|
|
|
|
Current assets: |
|
|
|
|
|
Cash and cash equivalents |
|
$ |
287,057 |
|
$ |
51,704 |
|
|
Short-term investments |
|
|
175,225 |
|
|
63,191 |
|
|
Accounts receivable, net |
|
|
36,012 |
|
|
19,660 |
|
|
Inventories, net |
|
|
40,359 |
|
|
20,533 |
|
|
Prepaid expenses and other current assets |
|
|
8,912 |
|
|
3,127 |
|
|
Total current assets |
|
|
547,565 |
|
|
158,215 |
|
|
Inventory, non-current |
|
|
13,262 |
|
|
— |
|
|
Royalty receivable, non-current |
|
|
4,352 |
|
|
— |
|
|
Property and equipment, net |
|
|
44,786 |
|
|
24,187 |
|
|
Operating lease right-of-use asset, net |
|
|
32,966 |
|
|
30,663 |
|
|
Other non-current assets |
|
|
3,673 |
|
|
2,285 |
|
|
Acquired intangible assets, net |
|
|
24,794 |
|
|
1,400 |
|
|
Goodwill |
|
|
106,269 |
|
|
106,317 |
|
|
Total assets |
|
$ |
777,667 |
|
$ |
323,067 |
|
|
|
|
|
|
|
|
LIABILITIES, MEZZANINE EQUITY AND STOCKHOLDERS’ EQUITY
(DEFICIT) |
|
|
|
|
|
Current liabilities: |
|
|
|
|
|
Accounts payable |
|
$ |
13,141 |
|
$ |
9,236 |
|
|
Accrued liabilities |
|
|
30,430 |
|
|
21,019 |
|
|
Operating lease liabilities, current |
|
|
5,834 |
|
|
4,323 |
|
|
Deferred revenue, current |
|
|
13,906 |
|
|
11,607 |
|
|
Deferred grant income, current |
|
|
3,587 |
|
|
3,612 |
|
|
Term loan, current |
|
|
— |
|
|
5,000 |
|
|
Convertible notes, current |
|
|
54,656 |
|
|
54,530 |
|
|
Total current liabilities |
|
|
121,554 |
|
|
109,327 |
|
|
Convertible notes, non-current |
|
|
299 |
|
|
569 |
|
|
Term loan, non-current |
|
|
— |
|
|
3,414 |
|
|
Deferred tax liability |
|
|
841 |
|
|
841 |
|
|
Operating lease liabilities, non-current |
|
|
31,108 |
|
|
30,374 |
|
|
Deferred revenue, non-current |
|
|
33,854 |
|
|
3,520 |
|
|
Deferred grant income, non-current |
|
|
9,875 |
|
|
10,755 |
|
|
Other non-current liabilities |
|
|
2,820 |
|
|
1,065 |
|
|
Total liabilities |
|
|
200,351 |
|
|
159,865 |
|
|
Mezzanine equity: |
|
|
|
|
|
Redeemable preferred stock |
|
|
— |
|
|
311,253 |
|
|
Total stockholders’ equity (deficit) |
|
|
577,316 |
|
|
(148,051 |
) |
|
Total liabilities, mezzanine equity and stockholders’ equity
(deficit) |
|
$ |
777,667 |
|
$ |
323,067 |
|
|
|
|
|
|
|
|
STANDARD BIOTOOLS INC.CONDENSED
CONSOLIDATED STATEMENTS OF CASH FLOWS (In
thousands) |
|
|
|
Three Months Ended March 31, |
|
|
|
|
2024 |
|
|
|
2023 |
|
|
Operating activities |
|
|
|
|
|
Net loss |
|
$ |
(32,157 |
) |
|
$ |
(16,843 |
) |
|
Bargain purchase gain |
|
|
(25,213 |
) |
|
|
— |
|
|
Stock-based compensation expense |
|
|
11,611 |
|
|
|
3,148 |
|
|
Amortization of acquired intangible assets |
|
|
2,106 |
|
|
|
2,800 |
|
|
Depreciation and amortization |
|
|
3,088 |
|
|
|
862 |
|
|
Accretion of discount on short-term investments, net |
|
|
(2,660 |
) |
|
|
(165 |
) |
|
Non-cash lease expense |
|
|
1,446 |
|
|
|
945 |
|
|
Provision for excess and obsolete inventory |
|
|
655 |
|
|
|
350 |
|
|
Change in fair value of warrants |
|
|
853 |
|
|
|
— |
|
|
Other non-cash items |
|
|
293 |
|
|
|
55 |
|
|
Changes in assets and liabilities, net |
|
|
(22,498 |
) |
|
|
363 |
|
|
Net cash used in operating activities |
|
|
(62,476 |
) |
|
|
(8,485 |
) |
|
|
|
|
|
|
|
Investing activities |
|
|
|
|
|
Cash and restricted cash acquired in merger |
|
|
280,033 |
|
|
|
— |
|
|
Purchases of short-term investments |
|
|
(73,177 |
) |
|
|
(6,836 |
) |
|
Proceeds from sales and maturities of investments |
|
|
112,000 |
|
|
|
51,000 |
|
|
Purchases of property and equipment |
|
|
(781 |
) |
|
|
(1,010 |
) |
|
Net cash provided by investing activities |
|
|
318,075 |
|
|
|
43,154 |
|
|
|
|
|
|
|
|
Financing activities |
|
|
|
|
|
Repayment of term loan and convertible notes |
|
|
(8,192 |
) |
|
|
— |
|
|
Payment of term loan fee |
|
|
(545 |
) |
|
|
— |
|
|
Repurchase of common stock |
|
|
(11,051 |
) |
|
|
(2,466 |
) |
|
Payments for taxes related to net share settlement of equity awards
and other |
|
|
(17 |
) |
|
|
(92 |
) |
|
Proceeds from exercise of stock options |
|
|
72 |
|
|
|
— |
|
|
Net cash used in financing activities |
|
|
(19,733 |
) |
|
|
(2,558 |
) |
|
Effect of foreign exchange rate fluctuations on cash and cash
equivalents |
|
|
(21 |
) |
|
|
23 |
|
|
Net increase in cash, cash equivalents and restricted cash |
|
|
235,845 |
|
|
|
32,134 |
|
|
Cash, cash equivalents and restricted cash at beginning of
period |
|
|
52,499 |
|
|
|
82,324 |
|
|
Cash, cash equivalents and restricted cash at end of period |
|
$ |
288,344 |
|
|
$ |
114,458 |
|
|
|
|
|
|
|
|
Cash, cash equivalents, and restricted cash consists of: |
|
|
|
|
|
Cash and cash equivalents |
|
$ |
287,057 |
|
|
$ |
113,663 |
|
|
Restricted cash |
|
|
1,287 |
|
|
|
795 |
|
|
Total cash, cash equivalents and restricted cash |
|
$ |
288,344 |
|
|
$ |
114,458 |
|
|
|
|
|
|
|
|
STANDARD BIOTOOLS INC.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 |
|
Non-GAAP Pro Forma Combined |
|
|
|
Three Months Ended |
|
Three Months Ended |
|
|
|
March 31,2024 |
|
March 31,2023 |
|
March 31,2024 |
|
March 31,2023 |
|
Gross profit |
|
$ |
24,188 |
|
|
$ |
12,281 |
|
|
$ |
22,722 |
|
|
$ |
21,142 |
|
|
Amortization of acquired intangible assets |
|
|
1,956 |
|
|
|
2,800 |
|
|
|
1,987 |
|
|
|
3,356 |
|
|
Depreciation and amortization |
|
|
1,024 |
|
|
|
323 |
|
|
|
1,044 |
|
|
|
678 |
|
|
Stock-based compensation expense |
|
|
239 |
|
|
|
353 |
|
|
|
239 |
|
|
|
396 |
|
|
Restructuring and related charges |
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
|
Cost of sales adjustment |
|
|
(1,812 |
) |
|
|
0 |
|
|
|
- |
|
|
|
(1,337 |
) |
|
Adjusted gross profit |
|
$ |
25,595 |
|
|
$ |
15,757 |
|
|
$ |
25,991 |
|
|
$ |
24,234 |
|
|
|
|
|
|
|
|
|
0 |
|
|
|
0 |
|
|
Gross margin percentage |
|
|
53.1 |
% |
|
|
48.9 |
% |
|
|
49.2 |
% |
|
|
46.5 |
% |
|
Amortization of acquired intangible assets |
|
|
4.3 |
% |
|
|
11.1 |
% |
|
|
4.3 |
% |
|
|
7.4 |
% |
|
Depreciation and amortization |
|
|
2.2 |
% |
|
|
1.3 |
% |
|
|
2.3 |
% |
|
|
1.5 |
% |
|
Stock-based compensation expense |
|
|
0.5 |
% |
|
|
1.4 |
% |
|
|
0.5 |
% |
|
|
0.9 |
% |
|
Restructuring and related charges |
|
|
0.0 |
% |
|
|
0.0 |
% |
|
|
0.0 |
% |
|
|
0.0 |
% |
|
Cost of sales adjustment |
|
|
-4.0 |
% |
|
|
0.0 |
% |
|
|
0.0 |
% |
|
|
-2.9 |
% |
|
Adjusted gross margin percentage |
|
|
56.2 |
% |
|
|
62.7 |
% |
|
|
56.3 |
% |
|
|
53.3 |
% |
|
|
|
|
|
|
|
|
|
|
|
|
|
STANDARD BIOTOOLS INC.RECONCILIATION OF
GAAP TO NON-GAAP FINANCIAL INFORMATION(In
thousands)(Unaudited) |
|
ITEMIZED RECONCILIATION OF OPERATING EXPENSES TO NON-GAAP
OPERATING EXPENSES, R&D OPERATING EXPENSES TO NON-GAAP R&D
OPERATING EXPENSES, AND SG&A EXPENSES TO NON-GAAP SG&A
EXPENSES |
|
|
|
As Reported |
|
Non-GAAP Pro Forma Combined |
|
|
|
Three Months Ended |
|
Three Months Ended |
|
|
|
March 31,2024 |
|
March 31,2023 |
|
March 31,2024 |
|
March 31,2023 |
|
Operating expenses |
|
$ |
84,370 |
|
|
$ |
28,874 |
|
|
$ |
75,760 |
|
|
$ |
97,149 |
|
|
Restructuring and related charges |
|
|
(4,284 |
) |
|
|
(1,150 |
) |
|
|
(4,284 |
) |
|
|
(1,150 |
) |
|
Transaction and integration expenses |
|
|
(17,163 |
) |
|
|
— |
|
|
|
(14,733 |
) |
|
|
(17,587 |
) |
|
Stock-based compensation expense |
|
|
(11,372 |
) |
|
|
(2,795 |
) |
|
|
(5,276 |
) |
|
|
(10,452 |
) |
|
Amortization of acquired intangible assets |
|
|
(150 |
) |
|
|
— |
|
|
|
(150 |
) |
|
|
(150 |
) |
|
Depreciation and amortization |
|
|
(2,065 |
) |
|
|
(539 |
) |
|
|
(2,199 |
) |
|
|
(1,878 |
) |
|
Gain/loss on disposal of property and equipment |
|
|
(14 |
) |
|
|
— |
|
|
|
(14 |
) |
|
|
(16 |
) |
|
Non-GAAP operating expenses |
|
$ |
49,322 |
|
|
$ |
24,390 |
|
|
$ |
49,105 |
|
|
$ |
65,916 |
|
|
|
|
|
|
|
|
|
|
|
|
R&D operating expenses |
|
$ |
15,980 |
|
|
$ |
6,429 |
|
|
$ |
16,632 |
|
|
$ |
20,573 |
|
|
Stock-based compensation expense |
|
|
(1,328 |
) |
|
|
(416 |
) |
|
|
(1,328 |
) |
|
|
(2,192 |
) |
|
Depreciation and amortization |
|
|
(871 |
) |
|
|
(150 |
) |
|
|
(884 |
) |
|
|
(631 |
) |
|
Non-GAAP R&D operating expenses |
|
$ |
13,781 |
|
|
$ |
5,863 |
|
|
$ |
14,420 |
|
|
$ |
17,750 |
|
|
|
|
|
|
|
|
|
|
|
|
SG&A expenses |
|
$ |
46,943 |
|
|
$ |
21,295 |
|
|
$ |
40,112 |
|
|
$ |
57,689 |
|
|
Stock-based compensation expense |
|
|
(10,044 |
) |
|
|
(2,379 |
) |
|
|
(3,948 |
) |
|
|
(8,261 |
) |
|
Amortization of acquired intangible assets |
|
|
(150 |
) |
|
|
— |
|
|
|
(150 |
) |
|
|
— |
|
|
Depreciation and amortization |
|
|
(1,194 |
) |
|
|
(389 |
) |
|
|
(1,315 |
) |
|
|
(1,247 |
) |
|
Gain/loss on disposal of property and equipment |
|
|
(14 |
) |
|
|
— |
|
|
|
(14 |
) |
|
|
(16 |
) |
|
Non-GAAP SG&A expenses |
|
$ |
35,541 |
|
|
$ |
18,527 |
|
|
$ |
34,685 |
|
|
$ |
48,166 |
|
|
|
|
STANDARD BIOTOOLS INC.RECONCILIATION OF
GAAP TO NON-GAAP FINANCIAL INFORMATION(In
thousands)(Unaudited) |
|
ITEMIZED RECONCILIATION OF GAAP NET LOSS TO NON-GAAP
ADJUSTED EBITDA |
|
|
|
As Reported |
|
Non-GAAP Pro Forma Combined |
|
|
|
Three Months Ended |
|
Three Months Ended |
|
|
|
March 31,2024 |
|
March 31,2023 |
|
March 31,2024 |
|
March 31,2023 |
|
Net loss |
|
$ |
(32,157 |
) |
|
$ |
(16,843 |
) |
|
$ |
(50,019 |
) |
|
$ |
(45,053 |
) |
|
Income tax expense |
|
|
128 |
|
|
|
263 |
|
|
|
— |
|
|
|
— |
|
|
Interest income, net |
|
|
(5,174 |
) |
|
|
(72 |
) |
|
|
(5,253 |
) |
|
|
(5,741 |
) |
|
Amortization of acquired intangible assets |
|
|
2,106 |
|
|
|
2,800 |
|
|
|
2,137 |
|
|
|
3,506 |
|
|
Depreciation and amortization |
|
|
3,089 |
|
|
|
862 |
|
|
|
3,243 |
|
|
|
2,555 |
|
|
Bargain purchase gain |
|
|
(25,213 |
) |
|
|
— |
|
|
|
— |
|
|
|
(25,213 |
) |
|
Restructuring and related charges |
|
|
4,284 |
|
|
|
1,150 |
|
|
|
4,284 |
|
|
|
1,150 |
|
|
Transaction and integration expenses |
|
|
17,163 |
|
|
|
— |
|
|
|
14,733 |
|
|
|
17,587 |
|
|
Stock-based compensation expense |
|
|
11,611 |
|
|
|
3,148 |
|
|
|
5,515 |
|
|
|
10,848 |
|
|
Cost of sales adjustment |
|
|
(1,812 |
) |
|
|
— |
|
|
|
— |
|
|
|
(1,337 |
) |
|
Gain/loss on disposal of property and equipment |
|
|
14 |
|
|
|
— |
|
|
|
14 |
|
|
|
16 |
|
|
Other non-operating expense |
|
|
2,234 |
|
|
|
59 |
|
|
|
2,234 |
|
|
|
— |
|
|
Adjusted EBITDA |
|
$ |
(23,728 |
) |
|
$ |
(8,633 |
) |
|
$ |
(23,114 |
) |
|
$ |
(41,682 |
) |
|
|
|
|
|
|
|
|
|
|
|
Grafico Azioni Standard BioTools (NASDAQ:LAB)
Storico
Da Nov 2024 a Dic 2024
Grafico Azioni Standard BioTools (NASDAQ:LAB)
Storico
Da Dic 2023 a Dic 2024