|
Texas
|
| |
8071
|
| |
85-2077369
|
|
|
(State or other jurisdiction of
incorporation or organization) |
| |
(Primary Standard Industrial
Classification Code Number) |
| |
(I.R.S. Employer
Identification Number) |
|
|
Nathan Ajiashvili
Alison Haggerty Samer Zabaneh Latham & Watkins LLP 1271 Avenue of the Americas New York, NY 10020 Telephone: (212) 906-1200 |
| |
J. Russel Denton
Ginger Appleberry Michael R. Sullivan Caris Life Sciences, Inc. 750 W. John Carpenter Freeway, Suite 800 Irving, TX 75039 Telephone: (866) 771-8946 |
| |
Eric Blanchard
Divakar Gupta Charles S. Kim Cooley LLP 500 Boylston Street Boston, MA 02116 Telephone: (617) 937-2300 |
|
| Large accelerated filer | | | ☐ | | | Accelerated filer | | |
☐
|
|
| Non-accelerated filer | | | ☒ | | | Smaller reporting company | | |
☐
|
|
| | | | | | | Emerging growth company | | |
☒
|
|
| | |
PAGE
|
| |||
| | | | iii | | | |
| | | | 1 | | | |
| | | | 21 | | | |
| | | | 100 | | | |
| | | | 102 | | | |
| | | | 103 | | | |
| | | | 104 | | | |
| | | | 105 | | | |
| | | | 108 | | | |
| | | | 111 | | | |
| | | | 138 | | | |
| | | | 213 | | | |
| | | | 223 | | | |
| | | | 233 | | | |
| | | | 237 | | | |
| | | | 241 | | | |
| | | | 252 | | | |
| | | | 257 | | | |
| | | | 261 | | | |
| | | | 272 | | | |
| | | | 272 | | | |
| | | | 273 | | | |
| | | | 274 | | | |
| | | | F-1 | | |
| | |
Three Months Ended March 31,
|
| |
Years Ended December 31,
|
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | |
(in thousands, except
per share data) |
| |||||||||||||||||||||
Consolidated Statements of Operations Data: | | | | | | | | | | | | | | | | | | | | | | | | | |
Revenue: | | | | | | | | | | | | | | | | | | | | | | | | | |
Molecular profiling services
|
| | | $ | 114,081 | | | | | $ | 73,233 | | | | | $ | 349,115 | | | | | $ | 278,748 | | |
Pharma research and development services
|
| | | | 6,834 | | | | | | 7,444 | | | | | | 63,145 | | | | | | 27,380 | | |
Total revenue
|
| | |
|
120,915
|
| | | |
|
80,677
|
| | | |
|
412,260
|
| | | |
|
306,128
|
| |
Costs and operating expenses: | | | | | | | | | | | | | | | | ||||||||||
Cost of services–Molecular profiling services
|
| | | | 60,894 | | | | | | 52,894 | | | | | | 223,075 | | | | | | 207,509 | | |
Cost of services–Pharma research and development services
|
| | | | 2,958 | | | | | | 1,669 | | | | | | 10,403 | | | | | | 9,309 | | |
Selling and marketing expense
|
| | | | 39,829 | | | | | | 39,609 | | | | | | 152,602 | | | | | | 142,925 | | |
General and administrative expense
|
| | | | 52,119 | | | | | | 44,354 | | | | | | 169,386 | | | | | | 149,053 | | |
Research and development expense
|
| | | | 23,066 | | | | | | 34,376 | | | | | | 113,916 | | | | | | 116,883 | | |
Total costs and operating expenses
|
| | | | 178,867 | | | | | | 172,902 | | | | | | 669,382 | | | | | | 625,679 | | |
Loss from operations
|
| | |
|
(57,952)
|
| | | |
|
(92,225)
|
| | | |
|
(257,122)
|
| | | |
|
(319,551)
|
| |
Other income (expense), net: | | | | | | | | | | | | | | | | ||||||||||
Interest income
|
| | | | 503 | | | | | | 1,768 | | | | | | 7,122 | | | | | | 11,258 | | |
Interest expense
|
| | | | (12,782) | | | | | | (9,290) | | | | | | (50,025) | | | | | | (31,610) | | |
Changes in fair value of financial instruments
|
| | | | (32,333) | | | | | | (11,064) | | | | | | 18,484 | | | | | | 11,094 | | |
Other expense, net
|
| | | | (17) | | | | | | (219) | | | | | | (349) | | | | | | (12,606) | | |
Total other expense, net
|
| | |
|
(44,629)
|
| | | |
|
(18,804)
|
| | | |
|
(24,768)
|
| | | |
|
(21,864)
|
| |
Loss before income taxes and provision for income taxes
|
| | |
|
(102,581)
|
| | | |
|
(111,028)
|
| | | |
|
(281,890)
|
| | | |
|
(341,415)
|
| |
Provision for income taxes
|
| | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| | | |
|
—
|
| |
Net loss
|
| | |
$
|
(102,581)
|
| | | |
$
|
(111,028)
|
| | | |
$
|
(281,890)
|
| | | |
$
|
(341,415)
|
| |
Adjustments of redeemable convertible preferred stock to redemption value
|
| | | | (24,262) | | | | | | (23.113) | | | | | | (96,367) | | | | | | (121,112) | | |
Net loss attributable to common shareholders
|
| | |
$
|
(127,043)
|
| | | |
$
|
(134,141)
|
| | | |
$
|
(378,257)
|
| | | |
$
|
(462,527)
|
| |
Net loss per share attributable to common shareholders, basic and diluted(1)
|
| | | $ | (0.89) | | | | | $ | (0.95) | | | | | $ | (2.66) | | | | | $ | (3.31) | | |
| | |
Three Months Ended March 31,
|
| |
Years Ended December 31,
|
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | |
(in thousands, except
per share data) |
| |||||||||||||||||||||
Weighted-average shares used to compute net loss per share attributable to common shareholders, basic and diluted(1)
|
| | | | 142,492 | | | | | | 141,252 | | | | | | 141,987 | | | | | | 139,771 | | |
Pro forma net loss per share attributable to common shareholders, basic and diluted (unaudited)(1)(2)
|
| | | $ | | | | | | | | | | | | $ | | | | | | | | | |
Weighted-average shares used to compute pro forma net loss per share attributable to common shareholders, basic and diluted (unaudited)(1)(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | |
|
| | |
As of March 31, 2025
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma(1)
|
| |
Pro Forma
As Adjusted(2)(3) |
| |||||||||
| | |
(in thousands)
|
| |||||||||||||||
Consolidated Balance Sheet Data: | | | | | | | | | | | | | | | | | | | |
Cash and cash equivalents
|
| | | $ | 31,201 | | | | | $ | | | | | $ | | | ||
Working capital(4)
|
| | | | 8,679 | | | | | | | | | | | | | | |
Total assets
|
| | | | 291,583 | | | | | | | | | | | | | | |
Total liabilities
|
| | | | 645,335 | | | | | | | | | | | | | | |
Total shareholders’ (deficit) equity
|
| | | | (2,599,865) | | | | | | | | | | | | | | |
| | |
Three Months Ended March 31,
|
| |
Years Ended December 31,
|
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | |
(in thousands)
|
| | | |||||||||||||||||||
Adjusted EBITDA
|
| | | $ | (36,216) | | | | | $ | (70,062) | | | | | $ | (189,566) | | | | | $ | (255,309) | | |
Free cash flow
|
| | | $ | (34,027) | | | | | $ | (75,663) | | | | | $ | (253,643) | | | | | $ | (298,419) | | |
| | |
As of March 31, 2025
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted(1) |
| |||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||
Cash and cash equivalents
|
| | | $ | 31,201 | | | | | $ | | | | | $ | | | ||
Debt (including current portion of long-term debt)(2)
|
| | | $ | 316,643 | | | | | $ | | | | | | $ | | | |
Redeemable convertible preferred stock, par value $0.001
per share; 787,439,505 shares authorized, 734,142,041 shares issued and outstanding, actual; and no shares authorized, issued, or outstanding, pro forma and pro forma as adjusted |
| | | | 2,246,113 | | | | | | | | | | | | | | |
Warrants to purchase capital stock
|
| | | | 128,691 | | | | | | | | | | | | | | |
Shareholders’ (deficit) equity: | | | | | | | | | | | | | | | | | | | |
Preferred stock, par value $0.001 per share; no shares
authorized, issued and outstanding, actual; shares authorized, no shares issued and outstanding, pro forma and pro forma as adjusted |
| | | | — | | | | | | | | | | | | | | |
Common stock, par value $0.001 per share;
1,173,000,000 shares authorized, 140,950,490 shares issued and outstanding, actual; no shares authorized, issued, or outstanding, pro forma and pro forma as adjusted |
| | | | 145 | | | | | | | | | | | | | | |
| | |
As of March 31, 2025
|
| |||||||||||||||
| | |
Actual
|
| |
Pro Forma
|
| |
Pro Forma
As Adjusted(1) |
| |||||||||
| | |
(in thousands, except share and per share data)
|
| |||||||||||||||
Class A common stock, par value $0.001 per share; no
shares authorized, issued, or outstanding, actual; shares authorized, shares issued and outstanding, pro forma; and shares authorized, shares issued and outstanding, pro forma as adjusted |
| | | | — | | | | | | | | | | | | | | |
Class B common stock, par value $0.001 per share; no shares authorized, issued, or outstanding, actual; shares authorized, shares issued and outstanding, pro forma and pro forma as adjusted
|
| | | | — | | | | | | | | | | | | | | |
Treasury stock—6,482,550 shares of common stock, par value $0.001 per share
|
| | | | (16,917) | | | | | | | | | | | | | | |
Additional paid-in capital
|
| | | | — | | | | | | | | | | | | | | |
Accumulated deficit
|
| | | | (2,583,338) | | | | | | | | | | | | | | |
Accumulated other comprehensive income
|
| | | | 245 | | | | | | | | | | | | | | |
Total shareholders’ (deficit) equity
|
| | | | (2,599,865) | | | | | | | | | | | | | | |
Total capitalization
|
| | | $ | 91,582 | | | | | $ | | | | | $ | | | | |
|
|
Assumed initial public offering price per share
|
| | | | | | | | | $ | | | |
|
Historical net tangible book value (deficit) per share as of March 31, 2025
|
| | | $ | | | | | | | | | |
|
Increase per share attributable to the pro forma adjustments described above
|
| | | | | | | | | | | | |
|
Pro forma net tangible book value (deficit) per share as of March 31, 2025
|
| | | | | | | | | | | | |
|
Increase in pro forma net tangible book value per share attributable to new investors in this offering
|
| | | | | | | | | | | | |
|
Pro forma as adjusted net tangible book value per share immediately after this offering
|
| | | | | | | | | | | | |
|
Dilution per share to new investors purchasing shares in this offering
|
| | | | | | | | | $ | | | |
| | |
Shares Purchased
|
| |
Total Consideration
|
| |
Weighted-
Average Price Per Share |
| ||||||||||||||||||
| | |
Number
|
| |
Percent
|
| |
Amount
|
| |
Percent
|
| |||||||||||||||
Existing shareholders
|
| |
|
| | | | | | | | | | | | | | | | | | | | | | | | |
New investors
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | |
Total
|
| | | | | | | 100 | % | | | | | $ | | | | | | | 100 | % | | | | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Revenue: | | | | | | | | | | | | | |
Molecular profiling services
|
| | | $ | 114,081 | | | | | $ | 73,233 | | |
Pharma research and development services
|
| | | | 6,834 | | | | | | 7,444 | | |
Total revenue
|
| | | | 120,915 | | | | | | 80,677 | | |
Costs and operating expenses(1): | | | | | | | | | | | | | |
Cost of Services – Molecular Profiling Services
|
| | | | 60,894 | | | | | | 52,894 | | |
Cost of Services – Pharma Research and Development Services
|
| | | | 2,958 | | | | | | 1,669 | | |
Selling and marketing expense
|
| | | | 39,829 | | | | | | 39,609 | | |
General and administrative expense
|
| | | | 52,119 | | | | | | 44,354 | | |
Research and development expense
|
| | | | 23,066 | | | | | | 34,376 | | |
Total costs and operating expenses
|
| | | | 178,867 | | | | | | 172,902 | | |
Loss from operations
|
| | | | (57,952) | | | | | | (92,225) | | |
Other income (expense), net: | | | | | | | | | | | | | |
Interest income
|
| | | | 503 | | | | | | 1,768 | | |
Interest expense
|
| | | | (12,782) | | | | | | (9,290) | | |
Changes in fair value of financial instruments
|
| | | | (32,333) | | | | | | (11,064) | | |
Other expense, net
|
| | | | (17) | | | | | | (219) | | |
Total other expense, net
|
| | | | (44,629) | | | | | | (18,804) | | |
Loss before income taxes and provision for income taxes
|
| | | | (102,581) | | | | | | (111,028) | | |
Provision for (benefit from) income taxes
|
| | | | — | | | | | | — | | |
Net loss
|
| | | $ | (102,581) | | | | | $ | (111,028) | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Cost of services – Molecular profiling services
|
| | | $ | 466 | | | | | $ | 427 | | |
Cost of services – Pharma research and development services
|
| | | | 1 | | | | | | 2 | | |
Selling and marketing expense
|
| | | | 1,243 | | | | | | 1,118 | | |
General and administrative expense
|
| | | | 10,636 | | | | | | 1,945 | | |
Research and development expense
|
| | | | 2,346 | | | | | | 966 | | |
Total
|
| | | $ | 14,691 | | | | | $ | 4,458 | | |
| | |
Three Months Ended
March 31, |
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
Revenue: | | | | | | | | | | | | | |
Molecular profiling services
|
| | | | 94% | | | | | | 91% | | |
Pharma research and development services
|
| | | | 6% | | | | | | 9% | | |
Total revenue
|
| | | | 100% | | | | | | 100% | | |
Costs and operating expenses(1): | | | | | | | | | | | | | |
Cost of services – Molecular profiling services
|
| | | | 50% | | | | | | 66% | | |
Cost of Services – Pharma Research and Development Services
|
| | | | 2% | | | | | | 2% | | |
Selling and marketing expense
|
| | | | 33% | | | | | | 49% | | |
General and administrative expense
|
| | | | 43% | | | | | | 55% | | |
Research and development expense
|
| | | | 19% | | | | | | 43% | | |
Total costs and operating expenses
|
| | | | 148% | | | | | | 214% | | |
Loss from operations
|
| | | | (48)% | | | | | | (114)% | | |
Other income (expense), net: | | | | | | | | | | | | | |
Interest income
|
| | | | —% | | | | | | 2% | | |
Interest expense
|
| | | | (11)% | | | | | | (12)% | | |
Changes in fair value of financial instruments
|
| | | | (27)% | | | | | | (14)% | | |
Other expense, net
|
| | | | —% | | | | | | —% | | |
Total other expense, net
|
| | | | (37)% | | | | | | (23)% | | |
Loss before income taxes and provision for income taxes
|
| | | | (85)% | | | | | | (138)% | | |
Provision for (benefit from) income taxes
|
| | | | —% | | | | | | —% | | |
Net loss
|
| | | | (85)% | | | | | | (138)% | | |
| | |
Three Months Ended
March 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Molecular profiling services
|
| | | $ | 114,081 | | | | | $ | 73,233 | | | | | $ | 40,848 | | | | | | 55.8% | | |
Pharma research and development services
|
| | | | 6,834 | | | | | | 7,444 | | | | | | (610) | | | | | | (8.2)% | | |
Total revenue
|
| | | $ | 120,915 | | | | | $ | 80,677 | | | | | $ | 40,238 | | | | | | 49.9% | | |
| | |
(In thousands)
|
| |||
Molecular profiling services revenue for the three months ended March 31, 2024
|
| | | $ | 73,233 | | |
MI Profile volume increase
|
| | | | 14,894 | | |
MI Profile ASP increase due to payer mix
|
| | | | 15,704 | | |
Caris Assure for therapy selection
|
| | | | 10,250 | | |
Molecular profiling services revenue for the three months ended March 31, 2025
|
| | | $ | 114,081 | | |
| | |
Three Months Ended
March 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Cost of services – Molecular profiling services
|
| | | $ | 60,894 | | | | | $ | 52,894 | | | | | $ | 8,000 | | | | | | 15.1% | | |
Cost of services – Pharma research and development services
|
| | | $ | 2,958 | | | | | $ | 1,669 | | | | | $ | 1,289 | | | | | | 77.2% | | |
| | |
Three Months Ended
March 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Selling and marketing expense
|
| | | $ | 39,829 | | | | | $ | 39,609 | | | | | $ | 221 | | | | | | 0.6% | | |
| | |
Three Months Ended
March 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
General and administrative expense
|
| | | $ | 52,119 | | | | | $ | 44,354 | | | | | $ | 7,765 | | | | | | 17.5% | | |
| | |
Three Months Ended
March 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Research and development expense
|
| | | $ | 23,066 | | | | | $ | 34,376 | | | | | $ | (11,310) | | | | | | (32.9)% | | |
| | |
Three Months Ended
March 31, |
| |
Change
|
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
$
|
| |
%
|
| ||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||
Interest income
|
| | | $ | 503 | | | | | $ | 1,768 | | | | | $ | (1,265) | | | | | | (71.6)% | | |
Interest expense
|
| | | | (12,782) | | | | | | (9,290) | | | | | | (3,492) | | | | | | 37.6% | | |
Changes in fair value of financial instruments
|
| | | | (32,333) | | | | | | (11,064) | | | | | | (21,269) | | | | | | 192.2% | | |
Other expense, net
|
| | | | (17) | | | | | | (219) | | | | | | 202 | | | | | | (92.2)% | | |
Total other income (expense), net
|
| | | $ | (44,629) | | | | | $ | (18,804) | | | | | $ | (25,825) | | | | | | 137.3% | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Revenue: | | | | | | | | | | | | | |
Molecular profiling services
|
| | | $ | 349,115 | | | | | $ | 278,748 | | |
Pharma research and development services
|
| | | | 63,145 | | | | | | 27,380 | | |
Total revenue
|
| | | | 412,260 | | | | | | 306,128 | | |
Costs and operating expenses(1): | | | | | | | | | | | | | |
Cost of services–Molecular profiling services
|
| | | | 223,075 | | | | | | 207,509 | | |
Cost of services–Pharma research and development
services |
| | | | 10,403 | | | | | | 9,309 | | |
Selling and marketing expense
|
| | | | 152,602 | | | | | | 142,925 | | |
General and administrative expense
|
| | | | 169,386 | | | | | | 149,053 | | |
Research and development expense
|
| | | | 113,916 | | | | | | 116,883 | | |
Total costs and operating expenses
|
| | | | 669,382 | | | | | | 625,679 | | |
Loss from operations
|
| | | | (257,122) | | | | | | (319,551) | | |
Other income (expense), net: | | | | | | | | | | | | | |
Interest income
|
| | | | 7,122 | | | | | | 11,258 | | |
Interest expense
|
| | | | (50,025) | | | | | | (31,610) | | |
Changes in fair value of financial instruments
|
| | | | 18,484 | | | | | | 11,094 | | |
Other expense, net
|
| | | | (349) | | | | | | (12,606) | | |
Total other expense, net
|
| | | | (24,768) | | | | | | (21,864) | | |
Loss before income taxes and provision for income taxes
|
| | | | (281,890) | | | | | | (341,415) | | |
Provision for (benefit from) income taxes
|
| | | | — | | | | | | — | | |
Net loss
|
| | | $ | (281,890) | | | | | $ | (341,415) | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(In thousands)
|
| |||||||||
Cost of services–Molecular profiling services
|
| | | $ | 1,669 | | | | | $ | 1,504 | | |
Cost of services–Pharma research and development services
|
| | | | 11 | | | | | | 10 | | |
Selling and marketing expense
|
| | | | 4,301 | | | | | | 3,400 | | |
General and administrative expense
|
| | | | 8,448 | | | | | | 6,983 | | |
Research and development expense
|
| | | | 4,214 | | | | | | 3,344 | | |
Total
|
| | | $ | 18,643 | | | | | $ | 15,241 | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Revenue: | | | | | | | | | | | | | |
Molecular profiling services
|
| | | | 85% | | | | | | 91% | | |
Pharma research and development services
|
| | | | 15% | | | | | | 9% | | |
Total revenue
|
| | | | 100% | | | | | | 100% | | |
Costs and operating expenses(1): | | | | | | | | | | | | | |
Cost of services–Molecular profiling services
|
| | | | 54% | | | | | | 68% | | |
Cost of services–Pharma research and development services
|
| | | | 3% | | | | | | 3% | | |
Selling and marketing expense
|
| | | | 37% | | | | | | 47% | | |
General and administrative expense
|
| | | | 41% | | | | | | 49% | | |
Research and development expense
|
| | | | 28% | | | | | | 38% | | |
Total costs and operating expenses
|
| | | | 162% | | | | | | 204% | | |
Loss from operations
|
| | | | (62)% | | | | | | (104)% | | |
Other income (expense), net: | | | | | | | | | | | | | |
Interest income
|
| | | | 2% | | | | | | 4% | | |
Interest expense
|
| | | | (12)% | | | | | | (10)% | | |
Changes in fair value of financial instruments
|
| | | | 4% | | | | | | 4% | | |
Other expense, net
|
| | | | —% | | | | | | (4)% | | |
Total other expense, net
|
| | | | (6)% | | | | | | (7)% | | |
Loss before income taxes and provision for income taxes
|
| | | | (68)% | | | | | | (112)% | | |
Provision for (benefit from) income taxes
|
| | | | —% | | | | | | —% | | |
Net loss
|
| | | | (68)% | | | | | | (112)% | | |
| | |
Years Ended December 31,
|
| |
Change
|
| ||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
$
|
| |
%
|
| ||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||
Molecular profiling services
|
| | | $ | 349,115 | | | | | | $ | 278,748 | | | | | | $ | 70,367 | | | | | | | 25.2 | % | | |
Pharma research and development services
|
| | | | 63,145 | | | | | | | 27,380 | | | | | | | 35,765 | | | | | | | 130.6 | % | | |
Total revenue
|
| | | $ | 412,260 | | | | | | $ | 306,128 | | | | | | $ | 106,132 | | | | | | | 34.7 | % | | |
| | |
(In thousands)
|
| ||||
Molecular profiling services revenue for the year ended December 31, 2023
|
| | | $ | 278,748 | | | |
MI Profile volume increase
|
| | | | 39,393 | | | |
MI Profile ASP increase due to payer mix
|
| | | | 8,621 | | | |
Transition adjustments for MI Profile payers in 2023
|
| | | | (4,390) | | | |
Caris Assure for therapy selection
|
| | | | 26,743 | | | |
Molecular profiling services revenue for the year ended December 31, 2024
|
| | | $ | 349,115 | | | |
| | |
Years Ended December 31,
|
| |
Change
|
| ||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
$
|
| |
%
|
| ||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||
Cost of services–Molecular profiling services
|
| | | $ | 223,075 | | | | | | $ | 207,509 | | | | | | $ | 15,566 | | | | | | | 7.5 | % | | |
Cost of services–Pharma research and development services
|
| | | $ | 10,403 | | | | | | $ | 9,309 | | | | | | $ | 1,094 | | | | | | | 11.8 | % | | |
| | |
Years Ended December 31,
|
| |
Change
|
| ||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
$
|
| |
%
|
| ||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||
Selling and marketing expense
|
| | | $ | 152,602 | | | | | | $ | 142,925 | | | | | | $ | 9,677 | | | | | | | 6.8 | % | | |
| | |
Years Ended December 31,
|
| |
Change
|
| ||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
$
|
| |
%
|
| ||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||
General and administrative expense
|
| | | $ | 169,386 | | | | | | $ | 149,053 | | | | | | $ | 20,333 | | | | | | | 13.6 | % | | |
| | |
Years Ended December 31,
|
| |
Change
|
| ||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
$
|
| |
%
|
| ||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||
Research and development expense
|
| | | $ | 113,916 | | | | | | $ | 116,883 | | | | | | $ | (2,967) | | | | | | | (2.5) | % | | |
| | |
Years Ended December 31,
|
| |
Change
|
| ||||||||||||||||||||||
| | |
2024
|
| |
2023
|
| |
$
|
| |
%
|
| ||||||||||||||||
| | |
(Dollars in thousands)
|
| |||||||||||||||||||||||||
Interest income
|
| | | $ | 7,122 | | | | | | $ | 11,258 | | | | | | $ | (4,136) | | | | | | | (36.7) | % | | |
Interest expense
|
| | | | (50,025) | | | | | | | (31,610) | | | | | | | (18,415) | | | | | | | 58.3 | % | | |
Changes in fair value of financial instruments
|
| | | | 18,484 | | | | | | | 11,094 | | | | | | | 7,390 | | | | | | | 66.6 | % | | |
Other expense, net
|
| | | | (349) | | | | | | | (12,606) | | | | | | | 12,257 | | | | | | | (97.2) | % | | |
Total other income (expense), net
|
| | | $ | (24,768) | | | | | | $ | (21,864) | | | | | | $ | (2,904) | | | | | | | 13.3 | % | | |
| | |
Three Months
Ended March 31, |
| |
Years Ended December 31,
|
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Net loss
|
| | | $ | (102,581) | | | | | $ | (111,028) | | | | | $ | (281,890) | | | | | $ | (341,415) | | |
Interest income
|
| | | | (503) | | | | | | (1,768) | | | | | | (7,122) | | | | | | (11,258) | | |
Interest expense
|
| | | | 12,782 | | | | | | 9,290 | | | | | | 50,025 | | | | | | 31,610 | | |
Changes in fair value of financial instruments
|
| | | | 32,333 | | | | | | 11,064 | | | | | | (18,484) | | | | | | (11,094) | | |
Other expense, net
|
| | | | 17 | | | | | | 219 | | | | | | 349 | | | | | | 12,606 | | |
Depreciation and amortization expense
|
| | | | 7,045 | | | | | | 17,705 | | | | | | 48,913 | | | | | | 49,001 | | |
Stock-based compensation expense
|
| | | | 14,691 | | | | | | 4,458 | | | | | | 18,643 | | | | | | 15,241 | | |
Adjusted EBITDA
|
| | | $ | (36,216) | | | | | $ | (70,062) | | | | | $ | (189,566) | | | | | $ | (255,309) | | |
| | |
Three Months
Ended March 31, |
| |
Years Ended December 31,
|
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Net cash used in operating activities
|
| | | $ | (31,338) | | | | | $ | (73,925) | | | | | $ | (245,199) | | | | | $ | (276,100) | | |
Less: purchases of property and equipment
|
| | | | (2,689) | | | | | | (1,738) | | | | | | (8,444) | | | | | | (22,319) | | |
Free cash flow
|
| | |
$
|
(34,027)
|
| | | |
$
|
(75,663)
|
| | | |
$
|
(253,643)
|
| | | |
$
|
(298,419)
|
| |
| | |
Three Months
Ended March 31, |
| |
Years Ended December 31,
|
| ||||||||||||||||||
| | |
2025
|
| |
2024
|
| |
2024
|
| |
2023
|
| ||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||
Net cash used in operating activities
|
| | | $ | (31,338) | | | | | $ | (73,925) | | | | | $ | (245,199) | | | | | $ | (276,100) | | |
Net cash provided by investing activities
|
| | | $ | (2,689) | | | | | $ | 59,638 | | | | | $ | 52,932 | | | | | $ | 214,774 | | |
Net cash provided by financing activities
|
| | | $ | 1,285 | | | | | $ | 200,107 | | | | | $ | 200,292 | | | | | $ | 10,132 | | |
| | |
Due by
|
| |||||||||||||||||||||||||||
| | |
Total
|
| |
2025
|
| |
2026
|
| |
2027
|
| |
Thereafter
|
| |||||||||||||||
| | |
(In thousands)
|
| |||||||||||||||||||||||||||
Operating leases
|
| | | $ | 69,312 | | | | | $ | 10,718 | | | | | $ | 10,071 | | | | | $ | 7,082 | | | | | $ | 41,441 | | |
Finance leases
|
| | | | 387 | | | | | | 117 | | | | | | 118 | | | | | | 117 | | | | | | 35 | | |
Term loans and interest(1)
|
| | | | 516,813 | | | | | | 97,360 | | | | | | 36,819 | | | | | | 36,819 | | | | | | 345,816 | | |
Total material cash requirements
|
| | | $ | 586,512 | | | | | $ | 108,195 | | | | | $ | 47,008 | | | | | $ | 44,018 | | | | | $ | 387,292 | | |
| |
Case Study: Advancing Cancer Treatment with Caris Molecular Profiling
|
| |
| |
Caris was presented with the case of a female patient in her early 50’s with a history of Stage I endometrial cancer. Her oncologist discovered a softball-sized tumor in her ovary. After undergoing a biopsy, it was determined to be late-stage ovarian cancer, which had metastasized into surrounding tissues and her bowels. She underwent immediate surgery to remove her ovaries and 18 inches of her sigmoid colon and began a standard chemotherapy regimen.
|
| |
| |
Despite the surgery and three rounds of chemotherapy, the cancer grew back within three months, now spreading into the patient’s lymph nodes. Her oncologist recognized the urgency of her situation and sent the patient’s tumor biopsy to Caris for molecular testing, noting additional rounds of chemotherapy would not be beneficial. The profiling using our MI Profile solution revealed the tumor was microsatellite instability-high, indicating responsiveness to immunotherapy and supporting her oncologists’ prior suspicion of Lynch Syndrome, also known as hereditary nonpolyposis colorectal cancer (“HNPCC”).
|
| |
| |
HNPCC is caused by mutations in genes responsible for DNA mismatch repair (“MMR”), leading to an accumulation of errors in DNA replication and an increased risk of cancer development. Individuals with HNPCC have a higher lifetime risk of developing various cancers, particularly colorectal and endometrial. Identifying it in patients can help guide screening and surveillance efforts to detect cancers at an early, more treatable stage, as well as inform preventive measures to reduce cancer risk for their families.
|
| |
| |
With the guidance of molecular profiling results, the patient commenced immunotherapy treatment, leading to remarkable results. Within three months, her tumor disappeared, and the cancer in her lymph nodes significantly regressed. The patient went from having no real treatment options to having multiple with the use of comprehensive profiling, and to our knowledge remains cancer-free. Additionally, the identification of Lynch Syndrome is invaluable in guiding screening and surveillance for her children and grandchildren.
|
| |
| |
This transformative outcome underscores the importance of comprehensive profiling in tailoring treatment strategies based on individual genetic profiles.
|
| |
| |
Case Study: The Importance of RNA Profiling
|
| |
| |
Caris was presented with the case of a teenaged boy diagnosed with high-grade astrocytoma, a type of brain tumor. Two years prior, the patient’s oncologist had ordered DNA-only profiling from another provider who did not identify any actionable mutations in the patient’s DNA. As a result, the patient was placed on a standard chemotherapy regimen.
|
| |
| |
Upon recurrence of the tumor two years later, the oncologist ordered genomic testing from the same provider, who again did not identify any actionable mutations in the DNA. The patient began radiation therapy. Despite the initial profiling attempt and results, the tumor’s recurrence necessitated further investigation, leading the patient’s healthcare team to seek out more comprehensive testing with Caris.
|
| |
| |
The Caris WES/WTS report revealed a significant finding: an FGFR fusion, which is a genetic alteration that can disrupt normal cell signaling and lead to cancerous cell growth, found in the patient’s RNA. Despite the challenges posed by the tumor’s recurrence, Caris’ ability to detect this actionable variant offered hope for potential targeted therapies, including the National Cancer Institute-Children’s Oncology Group Pediatric MATCH trial* for pediatric patients with advanced, recurrent solid tumors.
|
| |
| |
This case demonstrated the critical role of comprehensive molecular profiling of both the DNA and RNA. By leveraging advanced testing methodologies such as WES and WTS, the provider was able to uncover potentially life-saving treatment options for this patient facing a challenging diagnosis,high-grade astrocytoma.
|
| |
Diagnostic Pathway
|
| |
Cancer Types
|
|
Colonoscopy | | | Colorectal | |
CT Abdomen/Chest | | | Pancreatic, Kidney, Bladder, Urinary tract, Lung | |
Endoscopy | | | Esophageal, GIST, Gastric, Small Intestine | |
Liver ultrasound | | | Cholangiocarcinoma, Liver | |
Mammograph with MRI | | | Breast | |
Neck ultrasound | | | Head and Neck, Thyroid | |
Pelvic ultrasound | | | Uterus, Cervical, Ovarian, Female Genital Tract Malignancy | |
PSA | | | Prostate | |
| |
Case Study: The Benefits of CH Subtraction in Therapy Selection
|
| |
| |
A male in his 80’s with a history of renal cell carcinoma presented with a large osseous (bone) metastasis involving the thoracic and lumbar spine, ribs, and pelvis. Pathology was consistent with an origin in the prostate. Immunohistochemical studies performed by the outside pathology team was consistent with this diagnosis, and a liquid biopsy performed outside of Caris revealed a mutation in the ATM gene, which helps repair damaged DNA that was potentially actionable as supported by a specific FDA-approval for PARP inhibitors for patients with this mutation. This outside liquid biopsy did not specify whether the detected ATM mutation was derived from the tumor or potentially from clonal hematopoiesis.
|
| |
| |
A tissue biopsy was sent to Caris for molecular profiling. Tissue molecular profiling done at Caris confirmed the diagnosis of metastatic prostate cancer with mutations in FOXA1 and MEK1, genes that play roles in regulating cell growth and behavior.
|
| |
| |
The patient received palliative radiation therapy and began androgen deprivation therapy (“ADT”). The ATM mutation detected by the outside liquid biopsy also indicated potential benefit from the PARP inhibitor olaparib. After an increase in the patient’s prostate-specific antigen levels led the clinician to consider new therapy options, a blood sample was sent for Caris Assure molecular profiling.
|
| |
| |
Caris Assure confirmed the previously-identified FOXA1 and MEK1 mutations, MSS, and low blood TMB consistent with low tissue TMB, but showed that the ATM mutation was CH-derived rather than tumor-derived. Therefore, ADT could continue while the patient is responsive and tolerant, but the clinician could avoid prescribing the PARP inhibitor olaparib, knowing that the ATM mutation targeted by that therapy is a false positive from CH and not a tumor biomarker.
|
| |
| |
The CH subtraction capability of Caris Assure in this case provided the patient and his clinicians more accurate information about potential future treatment options, and helped the patient avoid the potential harmful side effects, time and financial cost of therapies that would likely have been ineffective.
|
| |
| |
Case Study: The Power of Caris’ AI Signatures to Inform Diagnosis and Treatment
|
| |
| |
Caris was presented with the case of a female patient in her early 50’s with bilateral adnexal masses (growth occurring in or near the uterus, ovaries, fallopian tubes and connecting tissues), the largest of which measured 22 cm in greatest dimension. The patient’s pathological diagnosis was ovarian adenocarcinoma based on a morphological examination under a microscope. The patient underwent total abdominal hysterectomy (surgical removal of the uterus), bilateral salpingo-oophorectomy (removal of both ovaries and fallopian tubes) with pelvic debulking of tumor (removal of as much cancerous tissue in the abdomen as possible).
|
| |
| |
A representative post-surgery tissue specimen of the patient’s right adnexal lesion was sent to Caris, to help her oncologist decide the best options for therapy. Based on the patient’s comprehensive sequencing results using WES and WTS, a GPSai™ score was generated highly suggesting the colon as the malignant tissue of origin, as shown in the excerpt below:
|
| |
| |
![]() |
| |
| |
To help further validate the GPSai™ finding, a panel of diagnostic IHCs (protein analysis) was performed that showed the tumor to be positive for colon-specific protein expression further pointing toward a diagnosis of colorectal cancer.
|
| |
| |
As a result of these findings, the patient underwent colonoscopy that showed large nearly obstructive colonic lesion. This case was reviewed at the hospital tumor board and there was consensus that this patient would be best managed as metastatic colonic adenocarcinoma. As a result of the Caris GPSai™ finding, the patient’s diagnosis and course of treatment was altered based on a detailed discussion of the results with the ordering physician. Caris also provided the FOLFIRSTai result for therapy sequencing and, through NGS, generated a targeted therapy recommendation for the treating physician.
|
| |
| |
This was an example of a use of Caris’ collective sequencing and proprietary AI signatures to help a patient obtain a targeted therapy recommendation and avoid the potential cost, time and side effects of ineffective therapy.
|
| |
| |
Case Study: Caris GPSai™ Helps Diagnose Origin of Metastatic Malignancy
|
| |
| |
A woman in her early 30’s presented to her primary care physician with symptoms of abdominal distension and gastrointestinal discomfort. Imaging revealed widespread metastatic disease, including pleural effusions (excess fluid in the space between the lungs and the chest wall), pulmonary nodules (small growths in the lung), and extensive lymphadenopathy (swelling of the lymph nodes). A biopsy of a soft tissue mass in the right abdominal wall was preliminarily thought to represent carcinoma.
|
| |
| |
IHC testing showed certain positive and negative markers that together led to a diagnosis by the patient’s physician of metastatic CUP. Seeking further clarity, the patient’s tissue sample was sent to Caris for molecular profiling and GPSai™ analysis.
|
| |
| |
The GPSai™ result returned with a 99% probability of mesothelioma, suggesting the cancer originated from mesothelial cells, such as those lining the lungs and abdomen, rather than being a metastatic adenocarcinoma from another primary site.
|
| |
| |
The integration of Caris GPSai™ into the patient’s care pathway facilitated a more precise understanding of her tumor’s origin and molecular characteristics, guiding personalized treatment decisions tailored specifically to mesothelioma. By pinpointing the precise nature of the cancer, Caris GPSai™ enabled a more targeted and effective approach to treatment, with the goal of ultimately optimizing treatment and outcomes.
|
| |
|
Solution Name
|
| |
Marketing Status
|
| |
NY CLEP Approval
|
| |
FDA Approval/Requirements
|
|
|
MI Cancer Seek
|
| | Marketed since January 2025 | | | Not applicable | | | PMA approval obtained in November 2024 | |
| MI Tumor Seek Hybrid | | | Marketed as an LDT since 2022 | | | Approved in 2024 | | | None planned, but if FDA marketing authorization is required, a PMA approval must be obtained | |
|
Solution Name
|
| |
Marketing Status
|
| |
NY CLEP Approval
|
| |
FDA Approval/Requirements
|
|
| Caris Assure for Therapy Selection | | |
Marketed as an LDT
since 2024 |
| | Plan to submit for NY CLEP in 2025 | | | Plan to submit PMA or a de novo request or 510(k) notification | |
| FOLFIRSTai | | |
Marketed as an LDT
since 2020 |
| | Approved in 2024 | | | None planned, but if FDA marketing authorization is required, a de novo classification or 510(k) clearance must be obtained | |
| GPSai | | |
Marketed as an LDT
since 2019 |
| | Approved in 2024 | | | None planned, but if FDA marketing authorization is required, a de novo classification or 510(k) clearance must be obtained | |
Name
|
| |
Age
|
| |
Position(s)
|
|
Executive Officers | | | | | | | |
David D. Halbert, D.Sc. (h.c.)
|
| |
69
|
| |
Founder, Chairman, and Chief Executive Officer
|
|
Brian J. Brille
|
| |
64
|
| | Vice Chairman and Executive Vice President | |
David Spetzler, M.S., Ph.D., M.B.A.
|
| |
49
|
| | President | |
Luke Power
|
| |
44
|
| |
Senior Vice President, Chief Financial Officer,
and Chief Accounting Officer |
|
J. Russel Denton
|
| |
42
|
| | Senior Vice President, General Counsel, and Secretary | |
Non-Employee Directors | | | | | | | |
George H. Poste, D.V.M., Ph.D., D.Sc., F.R.S.
|
| |
81
|
| | Vice Chairman | |
Jonathan Knowles, Ph.D.
|
| |
77
|
| | Vice Chairman | |
Nathan Burns(3)
|
| |
43
|
| | Director | |
Peter M. Castleman(1)(2)
|
| |
68
|
| | Director | |
David Fredrickson
|
| |
50
|
| | Director | |
Joseph E. Gilliam(1)(2)
|
| |
49
|
| | Director | |
Jon S. Halbert
|
| |
65
|
| | Director | |
Laura I. Johansen(2)
|
| |
59
|
| | Director | |
Lloyd B. Minor, M.D.
|
| |
67
|
| | Director | |
Vijay Mohan(3)
|
| |
45
|
| | Director | |
Danny Phillips(1)
|
| |
65
|
| | Director | |
Jeffrey Vacirca, M.D., F.A.C.P.
|
| |
56
|
| | Director | |
Name
|
| |
Fees Earned or
Paid in Cash ($) |
| |
Stock Awards ($)(1)
|
| |
Option Awards ($)(1)(2)
|
| |
All Other
Compensation ($) |
| |
Total ($)
|
| |||||||||||||||
George H. Poste
|
| | | | 55,000 | | | | | | —(3) | | | | | | — | | | | | | 107,500(4) | | | | | | 162,500 | | |
Jonathan Knowles
|
| | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,000 | | |
Nathan Burns(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Peter M. Castleman
|
| | | | 77,750 | | | | | | — | | | | | | — | | | | | | — | | | | | | 77,750 | | |
David Fredrickson
|
| | | | 25,000 | | | | | | — | | | | | | 963,000 | | | | | | — | | | | | | 988,000 | | |
Joseph E. Gilliam
|
| | | | 60,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 60,000 | | |
Jon S. Halbert
|
| | | | 50,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 50,000 | | |
Laura I. Johansen
|
| | | | 63,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 63,000 | | |
Lloyd B. Minor
|
| | | | 160,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 160,000 | | |
Vijay Mohan(5)
|
| | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Danny Phillips
|
| | | | 74,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 74,000 | | |
Jeffrey Vacirca
|
| | | | 12,500 | | | | | | — | | | | | | 972,000 | | | | | | — | | | | | | 984,500 | | |
Name and Principal Position
|
| |
Year
|
| |
Salary
($) |
| |
Bonus
($)(1) |
| |
Stock
Awards ($) |
| |
Option
Awards ($) |
| |
All Other
Compensation ($)(3) |
| |
Total
($) |
| |||||||||||||||||||||
David D. Halbert
Chief Executive Officer |
| | | | 2024 | | | | | | 750,000 | | | | | | 1,500,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 2,250,000 | | |
Brian J. Brille
Vice Chairman and Executive Vice President |
| | | | 2024 | | | | | | 600,000 | | | | | | 600,000 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,200,000 | | |
David Spetzler
President |
| | | | 2024 | | | | | | 600,000 | | | | | | 600,000 | | | | | | —(2) | | | | | | — | | | | | | 13,800 | | | | | | 1,213,800 | | |
| | | | | | | | |
Option Awards(1)
|
| |
Stock Awards
|
| ||||||||||||||||||||||||||||||||||||
Name
|
| |
Grant Date
|
| |
Number of
Securities Underlying Unexercised Options Exercisable (#) |
| |
Number of
Securities Underlying Unexercised Options Unexercisable (#) |
| |
Option
Exercise Price ($) |
| |
Option
Expiration Date |
| |
Number of
Shares or Units of Stock That Have Not Vested (#) |
| |
Market
Value of Shares of Units of Stock That Have Not Vested ($)(2) |
| |
Equity
Incentive Plan Awards: Number of Unearned Shares, Units or Other Rights That Have Not Vested (#) |
| |
Equity
Incentive Plan Awards: Market or Payout Value of Unearned Shares, Units or Other Rights That Have Not Vested ($)(2) |
| |||||||||||||||||||||
David D.
Halbert |
| | | | 11/15/2018 | | | | | | 8,000,000 | | | | | | — | | | | | $ | 0.61 | | | | | | 11/14/2028 | | | | | | | | | | | | | | | | | | | | |
Brian J.
Brille(3) |
| | | | 1/15/2018 | | | | | | 8,000,000 | | | | | | — | | | | | $ | 0.61 | | | | | | 1/14/2028 | | | | | | | | | | | | | | | | | | | | |
| | | | | 2/27/2020 | | | | | | 3,200,000 | | | | | | 800,000 | | | | | $ | 2.00 | | | | | | 2/26/2030 | | | | | | | | | | | | | | | | | | | | |
| | | | | 8/11/2022 | | | | | | 1,750,000(4) | | | | | | — | | | | | $ | 4.05 | | | | | | 8/11/2032 | | | | | | | | | | | | | | | | | | | | |
David
Spetzler(3) |
| | | | 6/24/2015 | | | | | | 300,000 | | | | | | — | | | | | $ | 0.61 | | | | | | 6/23/2025 | | | | | | | | | | | | | | | | | | | | |
| | | | | 9/12/2016 | | | | | | 5,000,000 | | | | | | — | | | | | $ | 0.61 | | | | | | 9/12/2026 | | | | | | | | | | | | | | | | | | | | |
| | | | | 4/1/2020 | | | | | | 3,200,000 | | | | | | 800,000 | | | | | $ | 2.00 | | | | | | 4/1/2030 | | | | | | | | | | | | | | | | | | | | |
| | | | | 8/11/2022 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 1,200,000(5) | | | | | | | | | | | | | | |
| | | | | 5/17/2023 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 170,000(6) | | | | | |
| | | | | 8/14/2024 | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | | 437,000(6) | | | | | |
| | |
Shares Beneficially Owned
Before this Offering |
| |
% of Total
Voting Power Before this Offering(1) |
| |
Shares Beneficially Owned
After this Offering |
| |
% of Total
Voting Power After this Offering(1) |
| ||||||||||||||||||
| | |
Class A
|
| |
Class B
|
| |
Class A
|
| |
Class B
|
| ||||||||||||||||||
Name of Beneficial Owner
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| |
Shares
|
| |
%
|
| ||||||
5% Shareholders:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Entities affiliated with David D. Halbert(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Entities affiliated with Sixth Street(3)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
J.H. Whitney VI L.P.(4)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Named Executive Officers and Directors:
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
David D. Halbert(2)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
David Spetzler(5)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Brian J. Brille(6)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
George H. Poste(7)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jonathan Knowles(8)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Nathan Burns
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
David Fredrickson(9)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Peter M. Castleman(10)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Joseph E. Gilliam(11)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jon S. Halbert(12)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Laura I. Johansen(13)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Lloyd B. Minor
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Vijay Mohan
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Danny Phillips(14)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
Jeffrey Vacirca(15)
|
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
All executive officers and directors as a group
( individuals)(16) |
| | | | | | | | | | | | | | | | | | | | | | | | | | | | | | |
|
Earliest Date Available for Sale in the Public Market
|
| |
Number of Shares of Common Stock
|
|
| , 2025, which is . | | | All remaining shares held by our shareholders not previously eligible for sale, subject to volume limitations applicable to “affiliates” under Rule 144 as described below. | |
Underwriter
|
| |
Number
of Shares |
|
BofA Securities, Inc.
|
| |
|
|
J.P. Morgan Securities LLC
|
| | | |
Goldman Sachs & Co. LLC
|
| | | |
Citigroup Global Markets Inc.
|
| | | |
TD Securities (USA) LLC
|
| | | |
Evercore Group L.L.C.
|
| | | |
Guggenheim Securities, LLC
|
| | | |
BTIG, LLC
|
| | | |
Nomura Securities International, Inc.
|
| | | |
WR Securities, LLC
|
| | | |
Total
|
| | | |
| | |
Per Share
|
| |
Without
Option |
| |
With
Option |
| |||||||||
Public offering price
|
| | | $ | | | | | | $ | | | | | | $ | | | |
Underwriting discount
|
| | | $ | | | | | | $ | | | | | | $ | | | |
Proceeds, before expenses, to us
|
| | | $ | | | | | | $ | | | | | | $ | | | |
| | |
Page
|
| |||
Audited Consolidated Financial Statements
As of and for the Years Ended December 31, 2024 and 2023 |
| | | | | | |
| | | | F-2 | | | |
| | | | F-4 | | | |
| | | | F-5 | | | |
| | | | F-6 | | | |
| | | | F-7 | | | |
| | | | F-8 | | | |
Unaudited Consolidated Financial Statements
As of and for the Three Months Ended March 31, 2025 and 2024 |
| | | | | | |
| | | | F-43 | | | |
| | | | F-44 | | | |
| | | | F-45 | | | |
| | | | F-46 | | | |
| | | | F-47 | | |
(amounts in thousands, except share data)
|
| |
As of December 31,
|
| |||||||||
|
2024
|
| |
2023
|
| ||||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash, cash equivalents, and restricted cash
|
| | | $ | 65,442 | | | | | $ | 60,007 | | |
Short-term marketable securities
|
| | | | 2,201 | | | | | | 65,184 | | |
Accounts receivable
|
| | | | 88,244 | | | | | | 55,299 | | |
Supplies
|
| | | | 39,572 | | | | | | 48,998 | | |
Prepaid expenses and other current assets
|
| | | | 20,270 | | | | | | 13,124 | | |
Total current assets
|
| | | | 215,729 | | | | | | 242,612 | | |
Property and equipment, net
|
| | | | 67,817 | | | | | | 107,088 | | |
Goodwill
|
| | | | 19,344 | | | | | | 19,344 | | |
Other assets
|
| | | | 40,844 | | | | | | 43,856 | | |
Total assets
|
| | | $ | 343,734 | | | | | $ | 412,900 | | |
Liabilities, Redeemable Convertible Preferred Stock, and Shareholders’ Deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 27,791 | | | | | $ | 26,680 | | |
Accrued expenses and other current liabilities
|
| | | | 77,542 | | | | | | 68,291 | | |
Current portion of indebtedness
|
| | | | 60,090 | | | | | | 167 | | |
Total current liabilities
|
| | | | 165,423 | | | | | | 95,138 | | |
Long-term indebtedness, net of debt discounts
|
| | | | 319,438 | | | | | | 166,421 | | |
Warrant and derivative liabilities
|
| | | | 91,642 | | | | | | 116,184 | | |
Other long-term liabilities
|
| | | | 44,418 | | | | | | 54,823 | | |
Total liabilities
|
| | | | 620,921 | | | | | | 432,566 | | |
Commitments and contingencies (see note 10) | | | | | | | | | | | | | |
Redeemable convertible preferred stock: | | | | | | | | | | | | | |
Series A preferred stock. par value $0.001: 490,000,000 shares authorized as of December 31, 2024 and December 31, 2023; 485,795,293 shares issued and outstanding as of December 31, 2024 and December 31, 2023; and $296,335 aggregate liquidation preference as of December 31, 2024 and December 31, 2023
|
| | | | 709,261 | | | | | | 709,261 | | |
Series B preferred stock, par value $0.001: 30,000,000 shares authorized as of
December 31, 2024 and December 31, 2023; 29,629,630 shares issued and outstanding as of December 31, 2024 and December 31, 2023; and $16,000 aggregate liquidation preference as of December 31, 2024 and December 31, 2023 |
| | | | 42,963 | | | | | | 42,963 | | |
Series C preferred stock, par value $0.001: 142,000,000 shares authorized as of
December 31, 2024 and December 31, 2023; 116,200,835 shares issued and outstanding as of December 31, 2024 and December 31, 2023; and $408,715 and $381,908 aggregate liquidation preference as of December 31, 2024 and December 31, 2023, respectively |
| | | | 408,715 | | | | | | 381,908 | | |
Series D preferred stock, par value $0.001: 102,600,000 shares authorized as of
December 31, 2024 and December 31, 2023; 102,516,283 shares issued and outstanding as of December 31, 2024 and December 31, 2023; and $1,060,712 and $996,458 aggregate liquidation preference as of December 31, 2024 and December 31, 2023, respectively |
| | | | 1,060,712 | | | | | | 991,152 | | |
Total redeemable convertible preferred stock
|
| | | | 2,221,651 | | | | | | 2,125,284 | | |
Shareholders’ deficit: | | | | | | | | | | | | | |
Common stock $0.001 par value; 1,150,000,000 shares authorized as of December 31,
2024 and December 31, 2023; 146,747,083 and 145,790,960 shares issued as of December 31, 2024 and December 31, 2023, respectively; 146,017,083 and 145,060,960 shares outstanding as of December 31, 2024 and December 31, 2023, respectively; shares issued and outstanding include 2,648,000 and 3,872,000 unvested shares subject to repurchase as of December 31, 2024 and December 31, 2023, respectively |
| | | | 144 | | | | | | 141 | | |
Treasury stock at cost, 730,000 shares of common stock as of December 31, 2024 and December 31, 2023
|
| | | | (330) | | | | | | (330) | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | |
Related party promissory note receivable (see note 7)
|
| | | | (26,456) | | | | | | (25,701) | | |
Accumulated deficit
|
| | | | (2,472,406) | | | | | | (2,119,278) | | |
Accumulated other comprehensive income
|
| | | | 210 | | | | | | 218 | | |
Total shareholders’ deficit
|
| | | | (2,498,838) | | | | | | (2,144,950) | | |
Total liabilities, redeemable convertible preferred stock, and shareholders’ deficit
|
| | | $ | 343,734 | | | | | $ | 412,900 | | |
(amounts in thousands, except share and per share data)
|
| |
Years Ended December 31,
|
| |||||||||
|
2024
|
| |
2023
|
| ||||||||
Revenue: | | | | | | | | | | | | | |
Molecular profiling services
|
| | | $ | 349,115 | | | | | $ | 278,748 | | |
Pharma research and development services
|
| | | | 63,145 | | | | | | 27,380 | | |
Total revenue
|
| | | | 412,260 | | | | | | 306,128 | | |
Costs and operating expenses: | | | | | | | | | | | | | |
Cost of services–Molecular profiling services
|
| | | | 223,075 | | | | | | 207,509 | | |
Cost of services–Pharma research and development services
|
| | | | 10,403 | | | | | | 9,309 | | |
Selling and marketing expense
|
| | | | 152,602 | | | | | | 142,925 | | |
General and administrative expense (includes related party amounts of $1,869 and $2,061, for the years ended December 31, 2024 and 2023, respectively)
|
| | | | 169,386 | | | | | | 149,053 | | |
Research and development expense
|
| | | | 113,916 | | | | | | 116,883 | | |
Total costs and operating expenses
|
| | | | 669,382 | | | | | | 625,679 | | |
Loss from operations
|
| | | | (257,122) | | | | | | (319,551) | | |
Other income (expense), net: | | | | | | | | | | | | | |
Interest income
|
| | | | 7,122 | | | | | | 11,258 | | |
Interest expense
|
| | | | (50,025) | | | | | | (31,610) | | |
Changes in fair value of financial instruments
|
| | | | 18,484 | | | | | | 11,094 | | |
Other expense, net
|
| | | | (349) | | | | | | (12,606) | | |
Total other expense, net
|
| | | | (24,768) | | | | | | (21,864) | | |
Loss before income taxes and provision for income taxes
|
| | | | (281,890) | | | | | | (341,415) | | |
Provision for income taxes
|
| | | | — | | | | | | — | | |
Net loss
|
| | | | (281,890) | | | | | | (341,415) | | |
Other comprehensive (loss) income, net of tax: | | | | | | | | | | | | | |
Unrealized (loss) gain on available-for-sale securities
|
| | | | 7 | | | | | | (1,660) | | |
Foreign currency translation adjustments
|
| | | | (15) | | | | | | 180 | | |
Comprehensive loss
|
| | | | (281,898) | | | | | | (342,895) | | |
Net loss attributable to common shareholders: | | | | | | | | | | | | | |
Net loss
|
| | | | (281,890) | | | | | | (341,415) | | |
Adjustments of redeemable convertible preferred stock to redemption value
|
| | | | (96,367) | | | | | | (121,112) | | |
Net loss attributable to common shareholders
|
| | | $ | (378,257) | | | | | $ | (462,527) | | |
Net loss per share attributable to common shareholders, basic and diluted
|
| | | $ | (2.66) | | | | | $ | (3.31) | | |
Weighted-average shares used in computing net loss per share attributable to common shareholders, basic and diluted
|
| | | | 141,987 | | | | | | 139,771 | | |
(amounts in thousands, except share data)
|
| |
Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Treasury Stock
|
| |
Additional
Paid-In Capital |
| |
Related
Party Promissory Note Receivable |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Total
Shareholders’ Deficit |
| ||||||||||||||||||||||||||||||||||||||||||
|
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||||
Balances at December 31, 2022
|
| | | | 703,086,140 | | | | | $ | 1,954,172 | | | | | | | 137,507,817 | | | | | $ | 138 | | | | | | 730,000 | | | | | $ | (330) | | | | | $ | — | | | | | $ | (24,969) | | | | | $ | (1,678,650) | | | | | $ | 1,698 | | | | | $ | (1,702,113) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,241 | | | | | | — | | | | | | — | | | | | | — | | | | | | 15,241 | | |
Issuance of common stock upon exercise of
stock options |
| | | | — | | | | | | — | | | | | | | 2,457,143 | | | | | | 2 | | | | | | — | | | | | | — | | | | | | 1,863 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,865 | | |
Interest income from related party promissory notes
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (732) | | | | | | — | | | | | | — | | | | | | (732) | | |
Vesting of shares from early exercised stock
options |
| | | | — | | | | | | — | | | | | | | 1,224,000 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 4,957 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,958 | | |
Adjustment of redeemable convertible preferred Series C and Series D to redemption value
|
| | | | — | | | | | | 121,112 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (21,899) | | | | | | — | | | | | | (99,213) | | | | | | — | | | | | | (121,112) | | |
Conversion of convertible note into Series C preferred stock
|
| | | | 31,055,901 | | | | | | 50,000 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (1,480) | | | | | | (1,480) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (341,415) | | | | | | — | | | | | | (341,415) | | |
Foreign exchange gain
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (162) | | | | | | — | | | | | | — | | | | | | — | | | | | | (162) | | |
Balances at December 31, 2023
|
| | | | 734,142,041 | | | | | $ | 2,125,284 | | | | | | | 141,188,960 | | | | | $ | 141 | | | | | | 730,000 | | | | | $ | (330) | | | | | $ | — | | | | | $ | (25,701) | | | | | $ | (2,119,278) | | | | | $ | 218 | | | | | $ | (2,144,950) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 18,643 | | | | | | — | | | | | | — | | | | | | — | | | | | | 18,643 | | |
Issuance of common stock upon exercise of
stock options |
| | | | — | | | | | | — | | | | | | | 956,123 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 1,529 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,530 | | |
Interest income from related party promissory notes
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (755) | | | | | | — | | | | | | — | | | | | | (755) | | |
Vesting of shares from early exercised stock
options |
| | | | — | | | | | | — | | | | | | | 1,224,000 | | | | | | 2 | | | | | | — | | | | | | — | | | | | | 4,958 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,960 | | |
Adjustment of redeemable convertible preferred Series C and Series D to redemption value
|
| | | | — | | | | | | 96,367 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (25,130) | | | | | | — | | | | | | (71,237) | | | | | | — | | | | | | (96,367) | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (8) | | | | | | (8) | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (281,890) | | | | | | — | | | | | | (281,890) | | |
Balances at December 31, 2024
|
| | | | 734,142,041 | | | | | $ | 2,221,651 | | | | | | | 143,369,083 | | | | | $ | 144 | | | | | | 730,000 | | | | | $ | (330) | | | | | $ | — | | | | | $ | (26,456) | | | | | $ | (2,472,405) | | | | | $ | 210 | | | | | $ | (2,498,837) | | |
(amounts in thousands)
|
| |
Years Ended December 31,
|
| |||||||||
|
2024
|
| |
2023
|
| ||||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (281,890) | | | | | $ | (341,415) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 48,913 | | | | | | 49,001 | | |
Stock-based compensation expense
|
| | | | 18,643 | | | | | | 15,241 | | |
Non-cash operating lease expense
|
| | | | 5,601 | | | | | | 4,332 | | |
Amortization of debt discounts
|
| | | | 7,054 | | | | | | 5,378 | | |
Changes in fair value of financial instruments
|
| | | | (18,484) | | | | | | (11,094) | | |
Loss on debt extinguishment
|
| | | | — | | | | | | 10,915 | | |
Others
|
| | | | 4,031 | | | | | | (1,329) | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | (33,816) | | | | | | (15,081) | | |
Supplies
|
| | | | 5,459 | | | | | | (4,435) | | |
Prepaid expenses and other current assets
|
| | | | (1,408) | | | | | | 4,544 | | |
Other assets
|
| | | | 121 | | | | | | (588) | | |
Accounts payable
|
| | | | (226) | | | | | | 7,171 | | |
Accrued expenses and other liabilities
|
| | | | 803 | | | | | | 1,260 | | |
Net cash used in operating activities
|
| | | $ | (245,199) | | | | | $ | (276,100) | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Maturities of marketable securities
|
| | | | 61,376 | | | | | | 300,488 | | |
Purchases of marketable securities
|
| | | | — | | | | | | (63,395) | | |
Purchases of property and equipment
|
| | | | (8,444) | | | | | | (22,319) | | |
Net cash provided by investing activities
|
| | | $ | 52,932 | | | | | $ | 214,774 | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Payments made on finance lease obligations
|
| | | | (157) | | | | | | (743) | | |
Proceeds from exercise of stock options
|
| | | | 1,530 | | | | | | 1,865 | | |
Payment of deferred offering costs
|
| | | | (1,059) | | | | | | — | | |
Proceeds from the 2023 term loan, net of issuance costs
|
| | | | 199,978 | | | | | | 191,310 | | |
Payment of third-party debt issuance costs
|
| | | | — | | | | | | (2,300) | | |
Repayment of the Original Term Loans
|
| | | | — | | | | | | (180,000) | | |
Net cash provided by financing activities
|
| | | $ | 200,292 | | | | | $ | 10,132 | | |
Effect of exchange rate changes on cash, cash equivalents, and restricted cash
|
| | | | (4) | | | | | | 62 | | |
Net decrease in cash, cash equivalents, and restricted cash
|
| | | | 8,021 | | | | | | (51,132) | | |
Cash, cash equivalents, and restricted cash at beginning of year
|
| | | | 60,007 | | | | | | 111,139 | | |
Cash, cash equivalents, and restricted cash at end of year
|
| | | $ | 68,028 | | | | | $ | 60,007 | | |
Supplemental disclosure of cash flow information | | | | | | | | | | | | | |
Interest paid
|
| | | $ | 49,017 | | | | | $ | 15,776 | | |
Supplemental disclosure of non-cash activity | | | | | | | | | | | | | |
Cash paid for amounts included in the measurement of lease liabilities | | | | | | | | | | | | | |
Operating cash flow used for operating leases
|
| | | $ | 11,297 | | | | | $ | 12,062 | | |
Operating cash flow used for finance leases
|
| | | $ | 36 | | | | | $ | 78 | | |
Financing cash flow used for finance leases
|
| | | $ | 157 | | | | | $ | 743 | | |
Property and equipment included in accounts payable and accrued liabilities
|
| | | $ | 2,052 | | | | | $ | 894 | | |
Deferred offering costs, accrued but not yet paid
|
| | | $ | 3,266 | | | | | $ | 254 | | |
Conversion of convertible debt to Series C Preferred Stock
|
| | | $ | — | | | | | $ | 50,000 | | |
Lease liabilities arising from obtained right-of-use-assets | | | | | | | | | | | | | |
Operating leases
|
| | | $ | 725 | | | | | $ | 4,782 | | |
Finance leases
|
| | | $ | 42 | | | | | $ | — | | |
| | |
Year Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(amounts in thousands)
|
| |||||||||
Molecular profiling services—contract basis
|
| | | $ | 349,115 | | | | | $ | 240,119 | | |
Molecular profiling services—non-contract basis
|
| | | | — | | | | | | 38,629 | | |
Total molecular profiling services revenue
|
| | | $ | 349,115 | | | | | $ | 278,748 | | |
| | |
(amounts in thousands)
|
| |||
Balance at December 31, 2023
|
| | | $ | 6,190 | | |
Increase in contract liabilities
|
| | | | 12,816 | | |
Revenue recognized during the period that was included in deferred revenues
at the beginning of the period |
| | | | (5,406) | | |
Revenue recognized from performance obligations satisfied within the same period
|
| | | | (6,130) | | |
Balance at December 31, 2024
|
| | | $ | 7,470 | | |
| | |
% Revenue for the years
ended December 31, |
| |
% Accounts receivable
as of December 31, |
| ||||||||||||||||||
Major Payer
|
| |
2024
|
| |
2023
|
| |
2024
|
| |
2023
|
| ||||||||||||
Payer 1
|
| | | | 33.1% | | | | | | 35.8% | | | | | | 16.1% | | | | | | 18.6% | | |
Payer 2
|
| | | | * | | | | | | 11.0% | | | | | | * | | | | | | 20.6% | | |
Payer 3
|
| | | | 14.0% | | | | | | 14.0% | | | | | | 19.3% | | | | | | * | | |
| | |
Estimated Useful Life
|
|
Laboratory equipment
|
| |
3 years
|
|
Computer equipment and software
|
| |
3 years
|
|
Furniture and fixtures
|
| |
5 years
|
|
Aircraft
|
| |
7 years
|
|
Leasehold improvements/leased buildings
|
| |
Lesser of remaining lease term or useful life
|
|
Leased equipment
|
| |
Lesser of initial lease term or 5 years
|
|
| | |
As of December 31, 2024
|
| |||||||||||||||||||||
|
Fair Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||||
| | |
(amounts in thousands)
|
| |||||||||||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Short-term marketable securities
|
| | | $ | 2,201 | | | | | $ | 2,201 | | | | | $ | — | | | | | $ | — | | |
Financial liabilities
|
| | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liability
|
| | | $ | 91,642 | | | | | $ | — | | | | | $ | — | | | | | $ | 91,642 | | |
Derivative liability
|
| | | $ | 6,058 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,058 | | |
| | |
As of December 31, 2023
|
| |||||||||||||||||||||
|
Fair Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||||
| | |
(amounts in thousands)
|
| |||||||||||||||||||||
Financial assets | | | | | | | | | | | | | | | | | | | | | | | | | |
Short-term marketable securities
|
| | | $ | 65,184 | | | | | $ | 65,184 | | | | | $ | — | | | | | $ | — | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liability
|
| | | $ | 98,733 | | | | | $ | — | | | | | $ | — | | | | | $ | 98,733 | | |
Derivative liability
|
| | | $ | 17,451 | | | | | $ | — | | | | | $ | — | | | | | $ | 17,451 | | |
| | |
As of December 31, 2023
|
| |||||||||||||||||||||
|
Amortized
Cost |
| |
Gross
Unrealized Gain |
| |
Gross
Unrealized (Loss) |
| |
Estimated
Fair Value |
| ||||||||||||||
| | |
(amounts in thousands)
|
| |||||||||||||||||||||
U.S. treasury bills
|
| | | $ | 63,099 | | | | | $ | 5 | | | | | $ | (12) | | | | | $ | 63,092 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
2018
Warrants |
| |
2020
Warrants |
| |
2018
Warrants |
| |
2020
Warrants |
|
Fair value per share of the underlying stock
|
| |
$3.66–$5.65
|
| |
$3.66–$5.65
|
| |
$2.97–$8.14
|
| |
$2.97–$8.14
|
|
Expected volatility
|
| |
47.6%–63.0%
|
| |
61.2%–63.0%
|
| |
43.0% -55.0%
|
| |
50.0%–55.0%
|
|
Risk-free interest rate
|
| |
4.2%–4.3%
|
| |
4.3%
|
| |
4.4%–5.3%
|
| |
4.0%–5.3%
|
|
Expected dividend yield
|
| |
—%
|
| |
—%
|
| |
—%
|
| |
—%
|
|
Expected term (years)
|
| |
0.29–0.75
|
| |
0.29–2.25
|
| |
0.5–1.72
|
| |
0.5–3.25
|
|
| | |
As of December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(amounts in thousands)
|
| |||||||||
Prepaid expenses
|
| | | $ | 13,562 | | | | | $ | 11,766 | | |
Other current assets
|
| | | | 6,708 | | | | | | 1,358 | | |
Total prepaid expenses and other current assets
|
| | | $ | 20,270 | | | | | $ | 13,124 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(amounts in thousands)
|
| |||||||||
Computer equipment and software
|
| | | $ | 99,233 | | | | | $ | 95,573 | | |
Laboratory equipment
|
| | | | 103,795 | | | | | | 98,985 | | |
Furniture and fixtures
|
| | | | 9,110 | | | | | | 8,883 | | |
Leasehold improvements/Leased buildings
|
| | | | 63,039 | | | | | | 66,579 | | |
Aircraft and leased equipment
|
| | | | 21,249 | | | | | | 21,204 | | |
Total property and equipment
|
| | | | 296,426 | | | | | | 291,224 | | |
Less: accumulated depreciation and amortization
|
| | | | (228,609) | | | | | | (184,136) | | |
Property and equipment, net
|
| | | $ | 67,817 | | | | | $ | 107,088 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(amounts in thousands)
|
| |||||||||
Trade accruals
|
| | | $ | 7,131 | | | | | $ | 7,680 | | |
Accrued payroll and employee medical
|
| | | | 17,882 | | | | | | 16,049 | | |
Accrued bonus
|
| | | | 25,736 | | | | | | 16,824 | | |
Current portion of early exercise stock option liability
|
| | | | 4,957 | | | | | | 4,957 | | |
Contract liability
|
| | | | 7,470 | | | | | | 5,676 | | |
Current portion of operating lease liabilities
|
| | | | 6,080 | | | | | | 6,420 | | |
Accrued interest on current portion of notes payable and convertible loan
|
| | | | — | | | | | | 6,332 | | |
Other accrued expenses
|
| | | | 8,286 | | | | | | 3,839 | | |
Total accrued expenses and other current liabilities
|
| | | $ | 77,542 | | | | | $ | 67,777 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(amounts in thousands)
|
| |||||||||
Long-term operating lease liabilities, net of current portion
|
| | | $ | 38,651 | | | | | $ | 44,099 | | |
Long-term portion of early exercise stock option liability
|
| | | | 5,767 | | | | | | 10,724 | | |
Total other long-term liabilities
|
| | | $ | 44,418 | | | | | $ | 54,823 | | |
| | |
As of December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(amounts in thousands)
|
| |||||||||
Loss on debt extinguishment
|
| | | $ | — | | | | | $ | (10,915) | | |
Other
|
| | | | (349) | | | | | | (1,691) | | |
Total other expense, net
|
| | | $ | (349) | | | | | $ | (12,606) | | |
| | | | | |
As of December 31,
|
| |||||||||
| | |
Consolidated balance sheet line item
|
| |
2024
|
| |
2023
|
| ||||||
| | | | | |
(amounts in thousands)
|
| |||||||||
Cash and cash equivalents
|
| |
Cash, cash equivalents, and restricted cash
|
| | | $ | 63,950 | | | | | $ | 56,402 | | |
Restricted cash – short term
|
| |
Cash, cash equivalents, and restricted cash
|
| | | | 1,492 | | | | | | 3,605 | | |
Restricted cash – long term
|
| |
Other assets
|
| | | | 2,586 | | | | | | — | | |
Total
|
| | | | | | $ | 68,028 | | | | | $ | 60,007 | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(amounts in thousands)
|
| |||||||||
United States
|
| | | $ | (283,720) | | | | | $ | (339,724) | | |
Foreign
|
| | | $ | 1,830 | | | | | $ | (1,691) | | |
Total
|
| | | $ | (281,890) | | | | | $ | (341,415) | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(amounts in thousands)
|
| |||||||||
Computed statutory benefit
|
| | | $ | (59,197) | | | | | $ | (71,697) | | |
Change in valuation allowance
|
| | | | 67,333 | | | | | | 85,643 | | |
State taxes, net of federal benefit
|
| | | | (10,173) | | | | | | (15,342) | | |
Permanent differences
|
| | | | 2,946 | | | | | | 1,231 | | |
Permanent difference—warrant fair value adjustment
|
| | | | (1,489) | | | | | | (55) | | |
Foreign rate differential
|
| | | | (267) | | | | | | (5) | | |
Adjustments to foreign NOL’s
|
| | | | 117 | | | | | | 174 | | |
Adjustments to state NOL’s
|
| | | | (114) | | | | | | (522) | | |
Adjustments to stock-based compensation
|
| | | | 137 | | | | | | 671 | | |
Rate change
|
| | | | (68) | | | | | | (40) | | |
Other
|
| | | | 775 | | | | | | (58) | | |
Income tax benefit
|
| | | $ | — | | | | | $ | — | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(amounts in thousands)
|
| |||||||||
Deferred tax assets | | | | | | | | | |||||
Net operating loss carryforward
|
| | | $ | 290,514 | | | | | $ | 249,229 | | |
Accrued liabilities
|
| | | | 8,449 | | | | | | 5,854 | | |
Stock-based compensation
|
| | | | 5,993 | | | | | | 4,346 | | |
Interest limitation
|
| | | | 35,614 | | | | | | 26,727 | | |
Research and development credits
|
| | | | 2,842 | | | | | | 2,842 | | |
Intangibles
|
| | | | 3,557 | | | | | | 3,286 | | |
Lease obligation
|
| | | | 11,601 | | | | | | 13,038 | | |
Contractual allowances
|
| | | | 16,867 | | | | | | 17,543 | | |
Research and development costs
|
| | | | 52,140 | | | | | | 40,911 | | |
Property and equipment basis difference
|
| | | | 4,796 | | | | | | 1,249 | | |
Others
|
| | | | 1,956 | | | | | | 1,621 | | |
Total deferred tax assets
|
| | | $ | 434,329 | | | | | $ | 366,646 | | |
Deferred tax liabilities | | | | | | | | | | | | | |
Right of use assets
|
| | | | (9,033) | | | | | | (10,401) | | |
Excess tax goodwill amortization
|
| | | | (262) | | | | | | (240) | | |
Derivative liability fair value adjustment
|
| | | | (3,456) | | | | | | (1,736) | | |
Others
|
| | | | — | | | | | | (24) | | |
Total deferred tax liabilities
|
| | | | (12,751) | | | | | | (12,401) | | |
Valuation allowance
|
| | | $ | (421,578) | | | | | $ | (354,245) | | |
Net deferred tax asset (liability)
|
| | | $ | — | | | | | $ | — | | |
(amounts in thousands)
Expiration Year |
| |
Federal
|
| |
State
|
| |
Foreign
|
| |
Total
|
| ||||||||||||
2024–2030
|
| | | | 6,338 | | | | | | 11,630 | | | | | | 13,736 | | | | | | 31,704 | | |
2031–2040
|
| | | | 209,538 | | | | | | 289,839 | | | | | | 1,913 | | | | | | 501,290 | | |
2041–2045
|
| | | | — | | | | | | 516,068 | | | | | | — | | | | | | 516,068 | | |
Indefinite
|
| | | $ | 934,839 | | | | | $ | 168,226 | | | | | $ | — | | | | | $ | 1,103,065 | | |
Total
|
| | | $ | 1,150,715 | | | | | $ | 985,763 | | | | | $ | 15,649 | | | | | $ | 2,152,127 | | |
| | |
As of December 31, 2024
|
| |||||||||||||||||||||||||||
(amounts in thousands, except share and per
share amounts) |
| |
Shares
Authorized |
| |
Shares Issued
and Outstanding |
| |
Original Issue
Price Per Share |
| |
Aggregate
Liquidation Preference |
| |
Net Carrying
Value |
| |||||||||||||||
Series A Preferred Stock
|
| | | | 490,000,000 | | | | | | 485,795,293 | | | | | $ | 0.61 | | | | | $ | 296,335 | | | | | $ | 709,261 | | |
Series B Preferred Stock
|
| | | | 30,000,000 | | | | | | 29,629,630 | | | | | $ | 0.54 | | | | | | 16,000 | | | | | | 42,963 | | |
Series C Preferred Stock
|
| | | | 142,000,000 | | | | | | 116,200,835 | | | | | $ | 2.76 | | | | | | 408,715 | | | | | | 408,715 | | |
Series D Preferred Stock
|
| | | | 102,600,000 | | | | | | 102,516,283 | | | | | $ | 8.10 | | | | | | 1,060,712 | | | | | | 1,060,712 | | |
Total redeemable convertible preferred stock
|
| | | | 764,600,000 | | | | | | 734,142,041 | | | | | | | | | | | $ | 1,781,762 | | | | | $ | 2,221,651 | | |
| | |
As of December 31, 2023
|
| |||||||||||||||||||||||||||
(amounts in thousands, except share and per
share amounts) |
| |
Shares
Authorized |
| |
Shares Issued
and Outstanding |
| |
Original Issue
Price Per Share |
| |
Aggregate
Liquidation Preference |
| |
Net Carrying
Value |
| |||||||||||||||
Series A Preferred Stock
|
| | | | 490,000,000 | | | | | | 485,795,293 | | | | | $ | 0.61 | | | | | $ | 296,335 | | | | | $ | 709,261 | | |
Series B Preferred Stock
|
| | | | 30,000,000 | | | | | | 29,629,630 | | | | | $ | 0.54 | | | | | | 16,000 | | | | | | 42,963 | | |
Series C Preferred Stock
|
| | | | 142,000,000 | | | | | | 116,200,835 | | | | | $ | 2.76 | | | | | | 381,908 | | | | | | 381,908 | | |
Series D Preferred Stock
|
| | | | 102,600,000 | | | | | | 102,516,283 | | | | | $ | 8.10 | | | | | | 996,458 | | | | | | 991,152 | | |
Total redeemable convertible preferred stock
|
| | | | 764,600,000 | | | | | | 734,142,041 | | | | | | | | | | | $ | 1,690,701 | | | | | $ | 2,125,284 | | |
| | |
Options Outstanding
|
| |||||||||||||||||||||
| | |
Number of
Options |
| |
Weighted
Average Exercise Price Per Share |
| |
Weighted
Average Remaining Contract Term (in years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Total outstanding as of December 31, 2023:
|
| | | | 87,050,440 | | | | | $ | 2.00 | | | | | | 5.78 | | | | | $ | 167,491 | | |
Granted
|
| | | | 7,928,221 | | | | | | 4.75 | | | | | | | | | | | | — | | |
Exercised
|
| | | | (956,123) | | | | | | 1.60 | | | | | | | | | | | | 2,808 | | |
Cancelled/forfeited
|
| | | | (2,883,080) | | | | | | 3.47 | | | | | | | | | | | | 3,030 | | |
Expired
|
| | | | (4,056,800) | | | | | | 0.61 | | | | | | | | | | | | 16,316 | | |
Total outstanding as of December 31, 2024
|
| | | | 87,082,658 | | | | | $ | 2.27 | | | | | | 5.40 | | | | | $ | 226,117 | | |
Total exercisable as of December 31, 2024
|
| | | | 63,236,066 | | | | | $ | 1.64 | | | | | | 4.37 | | | | | $ | 203,971 | | |
Total vested or expected to vest as of December 31, 2024
|
| | | | 85,354,436 | | | | | $ | 2.22 | | | | | | 5.31 | | | | | $ | 225,506 | | |
| | |
Unvested/Vested Activity
|
| |||||||||||||||||||||
| | |
Options
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Grant Date Fair Value |
| |
Average
Remaining Life (in years) |
| ||||||||||||
Unvested outstanding, as of December 31, 2023
|
| | | | 30,216,142 | | | | | $ | 3.44 | | | | | $ | 1.87 | | | | | | 3.54 | | |
Granted
|
| | | | 7,928,221 | | | | | | 4.75 | | | | | | 3.09 | | | | | | | | |
Cancelled/forfeited
|
| | | | (2,296,469) | | | | | | 3.68 | | | | | | 2.15 | | | | | | | | |
Vested, outstanding shares
|
| | | | (9,211,302) | | | | | | 3.04 | | | | | | 1.47 | | | | | | | | |
Unvested outstanding, as of December 31, 2024
|
| | | | 26,636,592 | | | | | | 3.95 | | | | | | 2.35 | | | | | | 3.30 | | |
Early exercised unvested, end of period
|
| | | | 2,648,000 | | | | | $ | 4.05 | | | | | $ | 2.60 | | | | | | | | |
| | |
Number of
Restricted Stock Units |
| |
Weighted
Average Grant Date Fair Value |
| ||||||
Unvested as of December 31, 2023
|
| | | | 720,500 | | | | | $ | 3.51 | | |
Granted
|
| | | | 2,362,000 | | | | | $ | 4.86 | | |
Vested
|
| | | | — | | | | | $ | — | | |
Cancelled/forfeited
|
| | | | (32,500) | | | | | $ | 4.78 | | |
Unvested as of December 31, 2024
|
| | | | 3,050,000 | | | | | $ | 4.55 | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(amounts in thousands)
|
| |||||||||
Cost of services–Molecular profiling services
|
| | | $ | 1,669 | | | | | $ | 1,504 | | |
Cost of services–Pharma research and development services
|
| | | | 11 | | | | | | 10 | | |
Selling and marketing expense
|
| | | | 4,301 | | | | | | 3,400 | | |
General and administrative expense
|
| | | | 8,448 | | | | | | 6,983 | | |
Research and development expense
|
| | | | 4,214 | | | | | | 3,344 | | |
Total
|
| | | $ | 18,643 | | | | | $ | 15,240 | | |
| | |
Years Ended December 31,
|
| |||
| | |
2024
|
| |
2023
|
|
Expected volatility
|
| |
62.5%–68.4%
|
| |
64.3%–77.2%
|
|
Risk-free interest rate
|
| |
3.7%–4.6%
|
| |
3.5%–4.4%
|
|
Expected term (years)
|
| |
5.97–6.60
|
| |
5.90–7.50
|
|
Expected dividend rate
|
| |
—%
|
| |
—%
|
|
Expected forfeiture rate
|
| |
8.3%–8.5%
|
| |
8.4%–8.6%
|
|
| | |
As of December 31,
|
| | ||||||||||||||
| | |
2024
|
| | | | |
2023
|
| | ||||||||
| | |
(amounts in thousands)
|
| | ||||||||||||||
Term loan Initial Draw–January 18, 2023
|
| | | $ | 200,000 | | | | | | | | $ | 200,000 | | | | ||
Exit fee on term loan–January 18, 2023
|
| | | | 2,000 | | | | | | | | | 2,000 | | | | ||
Term loan Subsequent Draw–March 5, 2024
|
| | | | 200,000 | | | | | | | | | — | | | | ||
Exit fee on term loan–March 5, 2024
|
| | | | 2,000 | | | | | | | | | — | | | | ||
Less: Amortized debt discounts and financing costs(1)
|
| | | | (30,863) | | | | | | | | | (35,893) | | | | ||
Net debt
|
| | |
$
|
373,137
|
| | | | | | |
$
|
166,107
|
| | | ||
Compound bifurcated derivative liability
|
| | | $ | 6,058 | | | | | | | | $ | 17,451 | | | | | |
| | |
Amount
|
| |||
Years Ending December 31, | | | | | | | |
2025(1) | | | | $ | 60,000 | | |
2026
|
| | | | — | | |
2027
|
| | | | — | | |
2028
|
| | | | 340,000 | | |
2029
|
| | | | — | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(amounts in thousands)
|
| |||||||||
Debt discount amortization
|
| | | $ | 7,052 | | | | | $ | 5,378 | | |
Interest expense
|
| | | | 42,938 | | | | | | 26,157 | | |
Interest expense on long-term indebtedness, excluding finance leases
|
| | | $ | 49,990 | | | | | | 31,535 | | |
| | |
2018 Warrants
|
| |
2020 Warrants
|
|
Warrants granted
|
| |
13,694,623
|
| |
11,399,814
|
|
Exercise price
|
| |
$1.61
|
| |
$1.93
|
|
Exercise period
|
| |
Earlier of 7 years from the date of issuance,
or immediately after closing IPO |
| |||
Fair value at date of issuance
|
| |
$0.8 million
|
| |
$7.9 million
|
|
| | |
(amounts in thousands)
|
| | | | |||||||||
Fair value at December 31, 2022
|
| | | $ | 54,498 | | | | | $ | 44,498 | | | | ||
Increase / (decrease) in fair value
|
| | | | 42 | | | | | | (305) | | | | ||
Fair value at December 31, 2023
|
| | | $ | 54,540 | | | | | $ | 44,193 | | | | ||
Decrease in fair value
|
| | | | (2,911) | | | | | | (4,180) | | | | ||
Fair value at December 31, 2024
|
| | | $ | 51,629 | | | | | $ | 40,013 | | | |
| | | | | |
As of December 31,
|
| |||||||||
Leases
|
| |
Consolidated balance sheet line item
|
| |
2024
|
| |
2023
|
| ||||||
| | | | | |
(amounts in thousands)
|
| |||||||||
Assets | | | | | | | | | | | | | | | | |
Operating leases
|
| | Other assets | | | | $ | 34,950 | | | | | $ | 40,426 | | |
Finance leases
|
| | Property and equipment, net | | | | | 40 | | | | | | 123 | | |
Total lease assets
|
| | | | | | $ | 34,990 | | | | | $ | 40,549 | | |
Liabilities | | | | | | | | | | | | | | | | |
Current | | | | | | | | | | | | | | | | |
Operating leases
|
| |
Accrued expenses and other current liabilities
|
| | | $ | 6,080 | | | | | $ | 6,420 | | |
Finance leases
|
| | Current portion of notes payable | | | | | 90 | | | | | | 167 | | |
Total current lease liabilities
|
| | | | | | $ | 6,170 | | | | | $ | 6,587 | | |
Non-current | | | | | | | | | | | | | | | | |
Operating leases
|
| | Other long-term liabilities | | | | $ | 38,651 | | | | | $ | 44,099 | | |
Finance leases
|
| |
Long-term indebtedness, net of debt discounts
|
| | | | 243 | | | | | | 315 | | |
Total non-current lease liabilities
|
| | | | | | | 38,894 | | | | | | 44,414 | | |
Total lease liabilities
|
| | | | | | $ | 45,064 | | | | | $ | 51,001 | | |
| | |
Consolidated statement of operations
and comprehensive loss line item |
| |
As of December 31,
|
| |||||||||
Lease cost
|
| |
2024
|
| |
2023
|
| |||||||||
| | | | | |
(amounts in thousands)
|
| |||||||||
Operating lease cost
|
| |
Cost of services–Molecular profiling services
|
| | | $ | 1,607 | | | | | $ | 1,935 | | |
Operating lease cost
|
| |
Cost of services–Pharma research and
development services |
| | | | 40 | | | | | | 13 | | |
Operating lease cost
|
| | General and administrative expense | | | | | 6,738 | | | | | | 8,037 | | |
Operating lease cost
|
| | Research and development expense | | | | | 2,416 | | | | | | 2,116 | | |
Finance lease cost: | | | | | | | | | | | | | | | | |
Amortization of ROU assets
|
| | General and administrative expense | | | | | 128 | | | | | | 500 | | |
Interest on lease liabilities
|
| | Interest expense | | | | | 37 | | | | | | 78 | | |
Total finance lease cost
|
| | | | | | | 165.22463 | | | | | | 578 | | |
| | |
As of
December 31, |
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Weighted average remaining lease terms | | | | | | | | | | | | | |
Operating leases
|
| |
8.04 years
|
| |
8.43 years
|
| ||||||
Finance leases
|
| |
3.28 years
|
| |
3.49 years
|
| ||||||
Weighted average discount rate | | | | | | | | | | | | | |
Operating leases
|
| | | | 11.3% | | | | | | 11.3% | | |
Finance leases
|
| | | | 10.0% | | | | | | 10.1% | | |
(amounts in thousands)
|
| |
Operating
Leases |
| |
Finance
Leases |
| |
Total
|
| |||||||||
Years Ending December 31, | | | | | | | | | | | | | | | | | | | |
2025
|
| | | $ | 10,718 | | | | | $ | 117 | | | | | $ | 10,835 | | |
2026
|
| | | | 10,071 | | | | | | 118 | | | | | | 10,189 | | |
2027
|
| | | | 7,082 | | | | | | 117 | | | | | | 7,199 | | |
2028
|
| | | | 6,461 | | | | | | 35 | | | | | | 6,496 | | |
2029
|
| | | | 6,309 | | | | | | — | | | | | | 6,309 | | |
Thereafter
|
| | | | 28,671 | | | | | | — | | | | | | 28,671 | | |
Total lease payments
|
| | | | 69,312 | | | | | | 388 | | | | | | 69,699 | | |
Less imputed interest
|
| | | | (24,581) | | | | | | (55) | | | | | | (24,635) | | |
Present value of lease liabilities
|
| | | $ | 44,731 | | | | | $ | 333 | | | | | $ | 45,064 | | |
| | |
Years Ended December 31,
|
| |||||||||
(amounts in thousands, except per share data)
|
| |
2024
|
| |
2023
|
| ||||||
Net loss
|
| | | $ | (281,890) | | | | | $ | (341,415) | | |
Adjustments of redeemable convertible preferred stock to redemption value
|
| | | | (96,367) | | | | | | (121,112) | | |
Net loss attributable to common shareholders
|
| | | $ | (378,257) | | | | | $ | (462,527) | | |
Net loss per share attributable to common shareholders, basic and diluted
|
| | | $ | (2.66) | | | | | $ | (3.31) | | |
Weighted-average shares used in computing net loss per share attributable to common shareholders, basic and diluted
|
| | | | 141,987 | | | | | | 139,771 | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
Series A preferred stock
|
| | | | 485,795,293 | | | | | | 485,795,293 | | |
Series B preferred stock
|
| | | | 29,629,630 | | | | | | 29,629,630 | | |
Series C preferred stock
|
| | | | 116,200,835 | | | | | | 116,200,835 | | |
Series D preferred stock
|
| | | | 102,516,283 | | | | | | 102,516,283 | | |
Outstanding warrants
|
| | | | 25,094,437 | | | | | | 25,094,437 | | |
Outstanding stock options
|
| | | | 87,082,658 | | | | | | 87,050,440 | | |
Unvested shares subject to repurchase
|
| | | | 2,648,000 | | | | | | 3,872,000 | | |
Total
|
| | | | 848,967,136 | | | | | | 850,158,918 | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(amounts in thousands)
|
| |||||||||
Revenue
|
| | | $ | 412,260 | | | | | $ | 306,128 | | |
Less: | | | | | | | | | | | | | |
Cost of services−Molecular profiling services
|
| | | | 223,075 | | | | | | 207,509 | | |
Cost of services−Pharma research and development services
|
| | | | 10,403 | | | | | | 9,309 | | |
Selling and marketing expense
|
| | | | 152,602 | | | | | | 142,925 | | |
General and administrative expense
|
| | | | 169,386 | | | | | | 149,053 | | |
Research and development expense
|
| | | | 113,916 | | | | | | 116,883 | | |
Interest income
|
| | | | 7,122 | | | | | | 11,258 | | |
Interest expense
|
| | | | (50,025) | | | | | | (31,610) | | |
Changes in fair value of financial instruments
|
| | | | 18,484 | | | | | | 11,094 | | |
Other expense, net
|
| | | | (349) | | | | | | (12,606) | | |
Segment and consolidated net loss
|
| | | $ | (281,890) | | | | | $ | (341,415) | | |
| | |
Years Ended December 31,
|
| |||||||||
| | |
2024
|
| |
2023
|
| ||||||
| | |
(amounts in thousands)
|
| |||||||||
United States
|
| | | $ | 401,836 | | | | | $ | 293,408 | | |
International
|
| | | | 10,424 | | | | | | 12,720 | | |
Total revenue
|
| | | $ | 412,260 | | | | | $ | 306,128 | | |
| | |
As of March 31,
|
| |
As of December 31,
|
| ||||||
(amounts in thousands, except share data)
|
| |
2025
|
| |
2024
|
| ||||||
Assets | | | | | | | | | | | | | |
Current assets: | | | | | | | | | | | | | |
Cash, cash equivalents, and restricted cash
|
| | | $ | 32,704 | | | | | $ | 65,442 | | |
Short-term marketable securities
|
| | | | 2,225 | | | | | | 2,201 | | |
Accounts receivable
|
| | | | 80,174 | | | | | | 88,244 | | |
Supplies
|
| | | | 36,552 | | | | | | 39,572 | | |
Prepaid expenses and other current assets
|
| | | | 19,578 | | | | | | 20,270 | | |
Total current assets
|
| | | | 171,233 | | | | | | 215,729 | | |
Property and equipment, net
|
| | | | 61,651 | | | | | | 67,817 | | |
Goodwill
|
| | | | 19,344 | | | | | | 19,344 | | |
Other assets
|
| | | | 39,355 | | | | | | 40,844 | | |
Total assets
|
| | | $ | 291,583 | | | | | $ | 343,734 | | |
Liabilities, Redeemable Convertible Preferred Stock, and Shareholders’ Deficit | | | | | | | | | | | | | |
Current liabilities: | | | | | | | | | | | | | |
Accounts payable
|
| | | $ | 24,226 | | | | | $ | 27,791 | | |
Accrued expenses and other current liabilities
|
| | | | 78,235 | | | | | | 77,542 | | |
Current portion of indebtedness
|
| | | | 60,093 | | | | | | 60,090 | | |
Total current liabilities
|
| | | | 162,554 | | | | | | 165,423 | | |
Long-term indebtedness, net of debt discounts
|
| | | | 316,643 | | | | | | 319,438 | | |
Warrant liabilities
|
| | | | 128,691 | | | | | | 91,642 | | |
Other long-term liabilities
|
| | | | 37,447 | | | | | | 44,418 | | |
Total liabilities
|
| | | | 645,335 | | | | | | 620,921 | | |
Commitments and contingencies (see note 9) | | | | | | | | | | | | | |
Redeemable convertible preferred stock: | | | | | | | | | | | | | |
Series A preferred stock, par value $0.001: 490,000,000 shares authorized as of March 31, 2025 and December 31, 2024; 485,795,293 shares issued and outstanding as of March 31, 2025 and December 31, 2024; and $296,335 aggregate liquidation preference as of March 31, 2025 and December 31, 2024
|
| | | | 709,261 | | | | | | 709,261 | | |
Series B preferred stock, par value $0.001: 30,000,000 shares authorized as of March 31, 2025 and December 31, 2024; 29,629,630 shares issued and outstanding as of March 31, 2025 and December 31, 2024; and $16,000 aggregate liquidation preference as of March 31, 2025 and December 31, 2024
|
| | | | 42,963 | | | | | | 42,963 | | |
Series C preferred stock, par value $0.001: 142,000,000 shares authorized as of March 31, 2025 and December 31, 2024; 116,200,835 shares issued and outstanding as of March 31, 2025 and December 31, 2024; and $415,616 and $408,715 aggregate liquidation preference as of March 31, 2025 and December 31, 2024, respectively
|
| | | | 415,616 | | | | | | 408,715 | | |
Series D preferred stock, par value $0.001: 102,600,000 shares authorized as of March 31, 2025 and December 31, 2024; 102,516,283 shares issued and outstanding as of March 31, 2025 and December 31, 2024; and $1,078,273 and $1,060,712 aggregate liquidation preference as of March 31, 2025 and December 31, 2024, respectively
|
| | | | 1,078,273 | | | | | | 1,060,712 | | |
Total redeemable convertible preferred stock
|
| | | | 2,246,113 | | | | | | 2,221,651 | | |
Shareholders’ deficit: | | | | | | | | | | | | | |
Common stock $0.001 par value; 1,173,000,000 and 1,150,000,000 shares
authorized as of March 31, 2025 and December 31, 2024, respectively; 147,433,040 and 146,747,083 shares issued as of March 31, 2025 and December 31, 2024, respectively; 140,950,490 and 146,017,083 shares outstanding as of March 31, 2025 and December 31, 2024, respectively; shares issued and outstanding include 174,412 and 2,648,000 unvested shares subject to repurchase as of March 31, 2025 and December 31, 2024, respectively |
| | | | 145 | | | | | | 144 | | |
Treasury stock at cost, 6,482,550 and 730,000 shares of common stock as of March 31, 2025 and December 31, 2024, respectively
|
| | | | (16,917) | | | | | | (330) | | |
Additional paid-in capital
|
| | | | — | | | | | | — | | |
Related party promissory note receivable (see note 7)
|
| | | | — | | | | | | (26,456) | | |
Accumulated deficit
|
| | | | (2,583,338) | | | | | | (2,472,406) | | |
Accumulated other comprehensive income
|
| | | | 245 | | | | | | 210 | | |
Total shareholders’ deficit
|
| | | | (2,599,865) | | | | | | (2,498,838) | | |
Total liabilities, redeemable convertible preferred stock, and shareholders’ deficit
|
| | | $ | 291,583 | | | | | $ | 343,734 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
(amounts in thousands, except share and per share data)
|
| |
2025
|
| |
2024
|
| ||||||
Revenue: | | | | | | | | | | | | | |
Molecular profiling services
|
| | | $ | 114,081 | | | | | $ | 73,233 | | |
Pharma research and development services
|
| | | | 6,834 | | | | | | 7,444 | | |
Total revenue
|
| | | | 120,915 | | | | | | 80,677 | | |
Costs and operating expenses: | | | | | | | | | | | | | |
Cost of Services – Molecular Profiling Services
|
| | | | 60,894 | | | | | | 52,894 | | |
Cost of Services – Pharma Research and Development Services
|
| | | | 2,958 | | | | | | 1,669 | | |
Selling and marketing expense
|
| | | | 39,829 | | | | | | 39,609 | | |
General and administrative expense (includes related party amounts of $515 and $480, for the three months ended March 31, 2025 and 2024, respectively)
|
| | | | 52,119 | | | | | | 44,354 | | |
Research and development expense
|
| | | | 23,066 | | | | | | 34,376 | | |
Total costs and operating expenses
|
| | | | 178,867 | | | | | | 172,902 | | |
Loss from operations
|
| | | | (57,952) | | | | | | (92,225) | | |
Other income (expense), net: | | | | | | | | | | | | | |
Interest income
|
| | | | 503 | | | | | | 1,768 | | |
Interest expense
|
| | | | (12,782) | | | | | | (9,290) | | |
Changes in fair value of financial instruments
|
| | | | (32,333) | | | | | | (11,064) | | |
Other expense, net
|
| | | | (17) | | | | | | (219) | | |
Total other expense, net
|
| | | | (44,629) | | | | | | (18,804) | | |
Loss before income taxes and provision for income taxes
|
| | | | (102,581) | | | | | | (111,028) | | |
Provision for income taxes
|
| | | | — | | | | | | — | | |
Net loss
|
| | | | (102,581) | | | | | | (111,028) | | |
Other comprehensive (loss) income, net of tax: | | | | | | | | | | | | | |
Unrealized gain on available-for-sale securities
|
| | | | — | | | | | | 7 | | |
Foreign currency translation adjustments
|
| | | | 35 | | | | | | 8 | | |
Comprehensive loss
|
| | | | (102,546) | | | | | | (111,013) | | |
Net loss attributable to common shareholders: | | | | | | | | | | | | | |
Net loss
|
| | | | (102,581) | | | | | | (111,028) | | |
Adjustments of redeemable convertible preferred stock to redemption value
|
| | | | (24,462) | | | | | | (23,113) | | |
Net loss attributable to common shareholders
|
| | | $ | (127,043) | | | | | $ | (134,141) | | |
Net loss per share attributable to common shareholders, basic and diluted
|
| | | $ | (0.89) | | | | | $ | (0.95) | | |
Weighted-average shares used in computing net loss per share attributable to common shareholders, basic and diluted
|
| | | | 142,492 | | | | | | 141,252 | | |
| | |
Redeemable Convertible
Preferred Stock |
| | |
Common Stock
|
| |
Treasury Stock
|
| |
Additional
Paid-In Capital |
| |
Related
Party Promissory Note Receivable |
| |
Accumulated
Deficit |
| |
Accumulated
Other Comprehensive Income |
| |
Total
Shareholders’ Deficit |
| ||||||||||||||||||||||||||||||||||||||||||
(amounts in thousands, except share data)
|
| |
Shares
|
| |
Amount
|
| | |
Shares
|
| |
Amount
|
| |
Shares
|
| |
Amount
|
| ||||||||||||||||||||||||||||||||||||||||||||||||
Balances at December 31, 2023
|
| | | | 734,142,041 | | | | | $ | 2,125,284 | | | | | | | 141,188,960 | | | | | $ | 141 | | | | | | 730,000 | | | | | $ | (330) | | | | | $ | — | | | | | $ | (25,701) | | | | | $ | (2,119,278) | | | | | $ | 218 | | | | | $ | (2,144,950) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,458 | | | | | | — | | | | | | — | | | | | | — | | | | | | 4,458 | | |
Issuance of common stock upon exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 157,204 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 209 | | | | | | — | | | | | | — | | | | | | — | | | | | | 210 | | |
Interest income from related party
promissory notes |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (186) | | | | | | — | | | | | | — | | | | | | (186) | | |
Adjustment of redeemable convertible preferred Series C and Series D to redemption value
|
| | | | — | | | | | | 23,113 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (4,667) | | | | | | — | | | | | | (18,446) | | | | | | — | | | | | | (23,113) | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 15 | | | | | | 15 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (111,028) | | | | | | — | | | | | | (111,028) | | |
Balances at March 31, 2024
|
| | | | 734,142,041 | | | | | $ | 2,148,397 | | | | | | | 141,346,164 | | | | | $ | 142 | | | | | | 730,000 | | | | | $ | (330) | | | | | $ | — | | | | | $ | (25,887) | | | | | $ | (2,248,752) | | | | | $ | 233 | | | | | $ | (2,274,594) | | |
Balances at December 31, 2024
|
| | | | 734,142,041 | | | | | $ | 2,221,651 | | | | | | | 143,369,083 | | | | | $ | 144 | | | | | | 730,000 | | | | | $ | (330) | | | | | $ | — | | | | | $ | (26,456) | | | | | $ | (2,472,406) | | | | | $ | 210 | | | | | $ | (2,498,838) | | |
Stock-based compensation
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,691 | | | | | | — | | | | | | — | | | | | | — | | | | | | 14,691 | | |
Issuance of common stock upon exercise of stock options
|
| | | | — | | | | | | — | | | | | | | 3,333,957 | | | | | | 1 | | | | | | — | | | | | | — | | | | | | 1,433 | | | | | | — | | | | | | — | | | | | | — | | | | | | 1,434 | | |
Interest income from related party
promissory notes |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (128) | | | | | | — | | | | | | — | | | | | | (128) | | |
Payoff of related party promissory
notes |
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | 26,584 | | | | | | — | | | | | | — | | | | | | 26,584 | | |
Repurchases of common stock
|
| | | | — | | | | | | — | | | | | | | (5,752,550) | | | | | | — | | | | | | 5,752,550 | | | | | | (16,587) | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,587) | | |
Adjustment of redeemable convertible preferred Series C and Series D to redemption value
|
| | | | — | | | | | | 24,462 | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (16,110) | | | | | | — | | | | | | (8,352) | | | | | | — | | | | | | (24,462) | | |
Other comprehensive loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (14) | | | | | | — | | | | | | — | | | | | | 35 | | | | | | 21 | | |
Net loss
|
| | | | — | | | | | | — | | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | — | | | | | | (102,581) | | | | | | — | | | | | | (102,581) | | |
Balances at March 31, 2025
|
| | | | 734,142,041 | | | | | $ | 2,246,113 | | | | | | | 140,950,490 | | | | | $ | 145 | | | | | | 6,482,550 | | | | | $ | (16,917) | | | | | $ | — | | | | | $ | — | | | | | $ | (2,583,338) | | | | | $ | 245 | | | | | $ | (2,599,865) | | |
| | |
Three Months Ended March 31,
|
| |||||||||
(amounts in thousands)
|
| |
2025
|
| |
2024
|
| ||||||
Cash flows from operating activities | | | | | | | | | | | | | |
Net loss
|
| | | $ | (102,581) | | | | | $ | (111,028) | | |
Adjustments to reconcile net loss to net cash used in operating activities: | | | | | | | | | | | | | |
Depreciation and amortization
|
| | | | 7,045 | | | | | | 17,705 | | |
Stock-based compensation expense
|
| | | | 14,691 | | | | | | 4,458 | | |
Non-cash operating lease expense
|
| | | | 1,452 | | | | | | 1,551 | | |
Amortization of debt discounts
|
| | | | 1,945 | | | | | | 1,590 | | |
Changes in fair value of financial instruments
|
| | | | 32,333 | | | | | | 11,064 | | |
Other
|
| | | | 456 | | | | | | 1,919 | | |
Changes in operating assets and liabilities:
|
| | | | | | | | | | | | |
Accounts receivable
|
| | | | 7,913 | | | | | | (2,378) | | |
Supplies
|
| | | | 2,061 | | | | | | 4,024 | | |
Prepaid expenses and other current assets
|
| | | | 2,470 | | | | | | (81) | | |
Other assets
|
| | | | 36 | | | | | | 326 | | |
Accounts payable
|
| | | | (1,739) | | | | | | (2,778) | | |
Accrued expenses and other liabilities
|
| | | | 2,580 | | | | | | (297) | | |
Net cash used in operating activities
|
| | | | (31,338) | | | | | | (73,925) | | |
Cash flows from investing activities | | | | | | | | | | | | | |
Maturities of marketable securities
|
| | | | — | | | | | | 61,376 | | |
Purchases of property and equipment
|
| | | | (2,689) | | | | | | (1,738) | | |
Net cash provided by (used in) investing activities
|
| | | | (2,689) | | | | | | 59,638 | | |
Cash flows from financing activities | | | | | | | | | | | | | |
Payments made on finance lease obligations
|
| | | | (22) | | | | | | (80) | | |
Proceeds from exercise of stock options
|
| | | | 1,434 | | | | | | 210 | | |
Payment of deferred offering costs
|
| | | | (105) | | | | | | — | | |
Proceeds from the 2023 term loan, net of issuance costs
|
| | | | — | | | | | | 199,978 | | |
Purchase of treasury stock
|
| | | | (22) | | | | | | — | | |
Net cash provided by financing activities
|
| | | | 1,285 | | | | | | 200,108 | | |
Effect of exchange rate changes on cash, cash equivalents, and restricted cash
|
| | | | 4 | | | | | | 1 | | |
Net increase (decrease) in cash, cash equivalents, and restricted cash
|
| | | | (32,738) | | | | | | 185,822 | | |
Cash, cash equivalents, and restricted cash at beginning of year
|
| | | | 68,028 | | | | | | 60,007 | | |
Cash, cash equivalents, and restricted cash at end of period
|
| | | $ | 35,290 | | | | | $ | 245,829 | | |
Supplemental disclosure of cash flow information | | | | | | | | | | | | | |
Interest paid
|
| | | $ | 10,829 | | | | | $ | 6,080 | | |
Supplemental disclosure of non-cash activity | | | | | | | | | | | | | |
Cash paid for amounts included in the measurement of lease liabilities | | | | | | | | | | | | | |
Operating cash flow used for operating leases
|
| | | $ | 2,847 | | | | | $ | 2,853 | | |
Operating cash flow used for finance leases
|
| | | $ | 7 | | | | | $ | 11 | | |
Financing cash flow used for finance leases
|
| | | $ | 22 | | | | | $ | 80 | | |
Property and equipment included in accounts payable and accrued liabilities
|
| | | $ | 242 | | | | | $ | 2,413 | | |
Deferred offering costs, accrued but not paid
|
| | | $ | 4,420 | | | | | $ | 1,989 | | |
| | |
(amounts in
thousands) |
| |||
Balance at December 31, 2024
|
| | | $ | 7,470 | | |
Increase in contract liabilities
|
| | | | 3,774 | | |
Revenue recognized during the period that was included in deferred revenues at the beginning of the period
|
| | | | (1,797) | | |
Revenue recognized from performance obligations satisfied within the same period
|
| | | | (1,783) | | |
Balance at March 31, 2025
|
| | | $ | 7,664 | | |
| | |
% Revenue for the
three months ended March 31, |
| |
% Accounts
receivable as of |
| ||||||||||||||||||
Major Payer
|
| |
2025
|
| |
2024
|
| |
March 31,
2025 |
| |
December 31,
2024 |
| ||||||||||||
Payer 1
|
| | | | 51.2% | | | | | | 36.8% | | | | | | 64.3% | | | | | | 16.1% | | |
Payer 2
|
| | | | 13.5% | | | | | | 13.6% | | | | | | 10.0% | | | | | | 19.3% | | |
Payer 3
|
| | | | * | | | | | | * | | | | | | 11.5% | | | | | | * | | |
| | |
Estimated Useful Life
|
|
Laboratory equipment
|
| |
3 years
|
|
Computer equipment and software
|
| |
3 years
|
|
Furniture and fixtures
|
| |
5 years
|
|
Aircraft
|
| |
15 years
|
|
Leasehold improvements/leased buildings
|
| |
Lesser of remaining lease term or useful life
|
|
Leased equipment
|
| |
Lesser of initial lease term or 5 years
|
|
| | |
As of March 31, 2025
|
| |||||||||||||||||||||
| | |
Fair Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| | |
(amounts in thousands)
|
| |||||||||||||||||||||
Financial assets | | | | | | ||||||||||||||||||||
Short-term marketable securities
|
| | | $ | 2,225 | | | | | $ | 2,225 | | | | | $ | — | | | | | $ | — | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liability
|
| | | $ | 128,691 | | | | | $ | — | | | | | $ | — | | | | | $ | 128,691 | | |
Derivative liability
|
| | | $ | 1,342 | | | | | $ | — | | | | | $ | — | | | | | $ | 1,342 | | |
| | |
As of December 31, 2024
|
| |||||||||||||||||||||
| | |
Fair Value
|
| |
Level 1
|
| |
Level 2
|
| |
Level 3
|
| ||||||||||||
| | |
(amounts in thousands)
|
| |||||||||||||||||||||
Financial assets | | | | | | ||||||||||||||||||||
Short-term marketable securities
|
| | | $ | 2,201 | | | | | $ | 2,201 | | | | | $ | — | | | | | $ | — | | |
Financial liabilities | | | | | | | | | | | | | | | | | | | | | | | | | |
Warrant liability
|
| | | $ | 91,642 | | | | | $ | — | | | | | $ | — | | | | | $ | 91,642 | | |
Derivative liability
|
| | | $ | 6,058 | | | | | $ | — | | | | | $ | — | | | | | $ | 6,058 | | |
| | |
As of March 31, 2025
|
| |
As of December 31, 2024
|
| ||||||
| | |
2018 Warrants
|
| |
2020 Warrants
|
| |
2018 Warrants
|
| |
2020 Warrants
|
|
Fair value per share of the underlying stock
|
| |
$4.76–$7.43
|
| |
$4.76–$7.43
|
| |
$3.66–$5.65
|
| |
$3.66–$5.65
|
|
Expected volatility
|
| |
46.0%–62.0%
|
| |
59.4%–62.0%
|
| |
47.6%–63.0%
|
| |
61.2%–63.0%
|
|
Risk-free interest rate
|
| |
4.2%–4.3%
|
| |
3.9%–4.3%
|
| |
4.2%–4.3%
|
| |
4.3%
|
|
Expected dividend yield
|
| |
—%
|
| |
—%
|
| |
—%
|
| |
—%
|
|
Expected term (years)
|
| |
0.19–0.50
|
| |
0.19–2.75
|
| |
0.29–0.75
|
| |
0.29–2.25
|
|
| | |
As of March 31,
2025 |
| |
As of December 31,
2024 |
| ||||||
| | |
(amounts in thousands)
|
| |||||||||
Prepaid expenses
|
| | | $ | 11,924 | | | | | $ | 13,562 | | |
Other current assets
|
| | | | 7,654 | | | | | | 6,708 | | |
Total prepaid expenses and other current assets
|
| | | $ | 19,578 | | | | | $ | 20,270 | | |
| | |
As of March 31,
2025 |
| |
As of December 31,
2024 |
| ||||||
| | |
(amounts in thousands)
|
| |||||||||
Computer equipment and software
|
| | | $ | 77,118 | | | | | $ | 73,312 | | |
Capitalized software
|
| | | | 22,622 | | | | | | 25,921 | | |
Laboratory equipment
|
| | | | 103,900 | | | | | | 103,795 | | |
Furniture and fixtures
|
| | | | 9,110 | | | | | | 9,110 | | |
Leasehold improvements/Leased buildings
|
| | | | 63,290 | | | | | | 63,039 | | |
Aircraft and leased equipment
|
| | | | 21,249 | | | | | | 21,249 | | |
Total property and equipment
|
| | | | 297,289 | | | | | | 296,426 | | |
Less: accumulated depreciation and amortization
|
| | | | (235,638) | | | | | | (228,609) | | |
Property and equipment, net
|
| | | $ | 61,651 | | | | | $ | 67,817 | | |
| | |
As of March 31,
2025 |
| |
As of December 31,
2024 |
| ||||||
| | |
(amounts in thousands)
|
| |||||||||
Trade accruals
|
| | | $ | 5,470 | | | | | $ | 7,131 | | |
Accrued payroll and employee medical
|
| | | | 14,264 | | | | | | 17,882 | | |
Accrued bonus
|
| | | | 33,150 | | | | | | 25,736 | | |
Current portion of early exercise stock option liability
|
| | | | 327 | | | | | | 4,957 | | |
Contract liability
|
| | | | 7,664 | | | | | | 7,470 | | |
Current portion of operating lease liabilities
|
| | | | 6,023 | | | | | | 6,080 | | |
Other accrued expenses
|
| | | | 11,337 | | | | | | 8,286 | | |
Total accrued expenses and other current liabilities
|
| | | $ | 78,235 | | | | | $ | 77,542 | | |
| | |
As of March 31,
2025 |
| |
As of December 31,
2024 |
| ||||||
| | |
(amounts in thousands)
|
| |||||||||
Long-term operating lease liabilities, net of current portion
|
| | | $ | 37,067 | | | | | $ | 38,651 | | |
Long-term portion of early exercise stock option liability
|
| | | | 380 | | | | | | 5,767 | | |
Total other long-term liabilities
|
| | | $ | 37,447 | | | | | $ | 44,418 | | |
| | |
Condensed consolidated balance sheet line item
|
| |
As of March 31,
2025 |
| |
As of December 31,
2024 |
| ||||||
| | | | | |
(amounts in thousands)
|
| |||||||||
Cash and cash equivalents
|
| |
Cash, cash equivalents, and restricted cash
|
| | | $ | 31,201 | | | | | $ | 63,950 | | |
Restricted cash−short-term
|
| |
Cash, cash equivalents, and restricted cash
|
| | | | 1,503 | | | | | | 1,492 | | |
Restricted cash−long-term
|
| |
Other assets
|
| | | | 2,586 | | | | | | 2,586 | | |
Total
|
| | | | | | $ | 35,290 | | | | | $ | 68,028 | | |
| | |
As of March 31, 2025
|
| |||||||||||||||||||||||||||
(amounts in thousands, except share and per
share amounts) |
| |
Shares
Authorized |
| |
Shares Issued
and Outstanding |
| |
Original
Issue Price Per Share |
| |
Aggregate
Liquidation Preference |
| |
Net
Carrying Value |
| |||||||||||||||
Series A Preferred Stock
|
| | | | 490,000,000 | | | | | | 485,795,293 | | | | | $ | 0.61 | | | | | $ | 296,335 | | | | | $ | 709,261 | | |
Series B Preferred Stock
|
| | | | 30,000,000 | | | | | | 29,629,630 | | | | | $ | 0.54 | | | | | | 16,000 | | | | | | 42,963 | | |
Series C Preferred Stock
|
| | | | 142,000,000 | | | | | | 116,200,835 | | | | | $ | 2.76 | | | | | | 415,616 | | | | | | 415,616 | | |
Series D Preferred Stock
|
| | | | 102,600,000 | | | | | | 102,516,283 | | | | | $ | 8.10 | | | | | | 1,078,273 | | | | | | 1,078,273 | | |
Total redeemable convertible preferred
stock |
| | | | 764,600,000 | | | | | | 734,142,041 | | | | | | | | | | | $ | 1,806,224 | | | | | $ | 2,246,113 | | |
| | |
As of December 31, 2024
|
| |||||||||||||||||||||||||||
(amounts in thousands, except share and per
share amounts) |
| |
Shares
Authorized |
| |
Shares Issued
and Outstanding |
| |
Original
Issue Price Per Share |
| |
Aggregate
Liquidation Preference |
| |
Net
Carrying Value |
| |||||||||||||||
Series A Preferred Stock
|
| | | | 490,000,000 | | | | | | 485,795,293 | | | | | $ | 0.61 | | | | | $ | 296,335 | | | | | $ | 709,261 | | |
Series B Preferred Stock
|
| | | | 30,000,000 | | | | | | 29,629,630 | | | | | $ | 0.54 | | | | | | 16,000 | | | | | | 42,963 | | |
Series C Preferred Stock
|
| | | | 142,000,000 | | | | | | 116,200,835 | | | | | $ | 2.76 | | | | | | 408,715 | | | | | | 408,715 | | |
Series D Preferred Stock
|
| | | | 102,600,000 | | | | | | 102,516,283 | | | | | $ | 8.10 | | | | | | 1,060,712 | | | | | | 1,060,712 | | |
Total redeemable convertible preferred
stock |
| | | | 764,600,000 | | | | | | 734,142,041 | | | | | | | | | | | $ | 1,781,762 | | | | | $ | 2,221,651 | | |
| | |
Options Outstanding
|
| |||||||||||||||||||||
| | |
Number of
Options |
| |
Weighted
Average Exercise Price Per Share |
| |
Weighted
Average Remaining Contract Term (in years) |
| |
Aggregate
Intrinsic Value (in thousands) |
| ||||||||||||
Total outstanding as of December 31, 2024:
|
| | | | 87,082,658 | | | | | $ | 2.27 | | | | | | 5.40 | | | | | $ | 226,117 | | |
Granted
|
| | | | 11,341,559 | | | | | | 4.65 | | | | | | | | | | | | — | | |
Exercised
|
| | | | (685,957) | | | | | | 2.08 | | | | | | | | | | | | 1,766 | | |
Cancelled/forfeited
|
| | | | (1,282,283) | | | | | | 2.45 | | | | | | | | | | | | 2,839 | | |
Total outstanding as of March 31, 2025
|
| | | | 96,455,977 | | | | | $ | 2.55 | | | | | | 5.71 | | | | | $ | 361,193 | | |
Total exercisable as of March 31, 2025
|
| | | | 67,399,410 | | | | | $ | 1.80 | | | | | | 4.44 | | | | | $ | 302,635 | | |
Total vested or expected to vest as of March 31, 2025
|
| | | | 91,901,836 | | | | | $ | 2.45 | | | | | | 5.56 | | | | | $ | 352,524 | | |
| | |
Unvested/Vested Activity
|
| |||||||||||||||||||||
| | |
Options
|
| |
Weighted
Average Exercise Price |
| |
Weighted
Average Grant Date Fair Value |
| |
Average
Remaining Life (in years) |
| ||||||||||||
Unvested outstanding, as of December 31, 2024
|
| | | | 26,636,592 | | | | | $ | 3.95 | | | | | $ | 2.35 | | | | | | 3.30 | | |
Granted
|
| | | | 11,341,559 | | | | | | 4.65 | | | | | | 3.89 | | | | | | | | |
Cancelled/forfeited
|
| | | | (142,927) | | | | | | 4.19 | | | | | | 2.63 | | | | | | | | |
Vested, outstanding shares
|
| | | | (5,988,657) | | | | | | 3.64 | | | | | | 2.40 | | | | | | | | |
Unvested outstanding, as of March 31, 2025
|
| | | | 31,846,567 | | | | | | 4.26 | | | | | | 2.89 | | | | | | 3.41 | | |
Early exercised unvested, end of period
|
| | | | 174,412 | | | | | $ | 4.05 | | | | | $ | 2.60 | | | | | | | | |
| | |
Number of
Restricted Stock Units |
| |
Weighted
Average Grant Date Fair Value |
| ||||||
Unvested as of December 31, 2024
|
| | | | 3,050,000 | | | | | $ | 4.55 | | |
Granted
|
| | | | 2,088,160 | | | | | $ | 4.65 | | |
Unvested as of March 31, 2025
|
| | | | 5,138,160 | | | | | $ | 4.59 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
| | |
(amounts in thousands)
|
| |||||||||
Cost of services–Molecular profiling services
|
| | | $ | 466 | | | | | $ | 427 | | |
Cost of services–Pharma research and development services
|
| | | | 1 | | | | | | 2 | | |
Selling and marketing expense
|
| | | | 1,243 | | | | | | 1,118 | | |
General and administrative expense
|
| | | | 10,636 | | | | | | 1,945 | | |
Research and development expense
|
| | | | 2,346 | | | | | | 966 | | |
Total
|
| | | $ | 14,691 | | | | | $ | 4,458 | | |
| | |
Three Months Ended
March 31, 2025 |
|
Expected volatility
|
| |
69.0%–69.5%
|
|
Risk-free interest rate
|
| |
3.9%–4.1%
|
|
Expected term (years)
|
| |
5.00–6.55
|
|
Expected dividend rate
|
| |
—%
|
|
Expected forfeiture rate
|
| |
0.0%–8.3%
|
|
| | |
As of March 31,
2025 |
| |
As of December 31,
2024 |
| ||||||
| | |
(amounts in thousands)
|
| |||||||||
Term loan Initial Draw–January 18, 2023
|
| | | $ | 200,000 | | | | | $ | 200,000 | | |
Exit fee on term loan–January 18, 2023
|
| | | | 2,000 | | | | | | 2,000 | | |
Term loan Subsequent Draw–March 5, 2024
|
| | | | 200,000 | | | | | | 200,000 | | |
Exit fee on term loan–March 5, 2024
|
| | | | 2,000 | | | | | | 2,000 | | |
Less: Amortized debt discounts and financing costs(1)
|
| | | | (28,918) | | | | | | (30,863) | | |
Net debt
|
| | |
$
|
375,082
|
| | | |
$
|
373,137
|
| |
Compound bifurcated derivative liability
|
| | | $ | 1,342 | | | | | $ | 6,058 | | |
| | |
Amount
|
| |||
Years Ending December 31, | | | | | | | |
Remainder of 2025(1)
|
| | | $ | 60,000 | | |
2026
|
| | | | — | | |
2027
|
| | | | — | | |
2028
|
| | | | 340,000 | | |
2029
|
| | | | — | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
| | |
(amounts in thousands)
|
| |||||||||
Debt discount amortization
|
| | | $ | 1,945 | | | | | $ | 1,589 | | |
Interest expense
|
| | | | 10,829 | | | | | | 7,690 | | |
Interest expense on long-term indebtedness, excluding finance leases
|
| | | $ | 12,774 | | | | | | 9,279 | | |
| | |
2018 Warrants
|
| |
2020 Warrants
|
|
Warrants granted
|
| |
13,694,623
|
| |
11,399,814
|
|
Exercise price
|
| |
$1.61
|
| |
$1.93
|
|
Exercise period
|
| |
Earlier of 7 years from the date of issuance,
or immediately after closing IPO |
| |||
Fair value at date of issuance
|
| |
$0.8 million
|
| |
$7.9 million
|
|
| | |
(amounts in thousands)
|
| |||||||||
Fair value at December 31, 2023
|
| | | $ | 54,540 | | | | | $ | 44,193 | | |
Decrease in fair value
|
| | | | (2,911) | | | | | | (4,180) | | |
Fair value at December 31, 2024
|
| | | $ | 51,629 | | | | | $ | 40,013 | | |
Increase in fair value
|
| | | | 20,405 | | | | | | 16,644 | | |
Fair value at March 31, 2025
|
| | | $ | 72,034 | | | | | $ | 56,657 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
(amounts in thousands, except per share data)
|
| |
2025
|
| |
2024
|
| ||||||
Net loss
|
| | | $ | (102,581) | | | | | $ | (111,028) | | |
Adjustments of redeemable convertible preferred stock to redemption value
|
| | | | (24,462) | | | | | | (23,113) | | |
Net loss attributable to common shareholders
|
| | | $ | (127,043) | | | | | $ | (134,141) | | |
Net loss per share attributable to common shareholders, basic and diluted
|
| | | $ | (0.89) | | | | | $ | (0.95) | | |
Weighted-average shares used in computing net loss per share attributable to common shareholders, basic and diluted
|
| | | | 142,492 | | | | | | 141,252 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
Series A preferred stock
|
| | | | 485,795,293 | | | | | | 485,795,293 | | |
Series B preferred stock
|
| | | | 29,629,630 | | | | | | 29,629,630 | | |
Series C preferred stock
|
| | | | 116,200,835 | | | | | | 116,200,835 | | |
Series D preferred stock
|
| | | | 102,516,283 | | | | | | 102,516,283 | | |
Outstanding warrants
|
| | | | 25,094,437 | | | | | | 25,094,437 | | |
Outstanding stock options
|
| | | | 96,455,977 | | | | | | 86,008,216 | | |
Unvested shares subject to repurchase
|
| | | | 174,412 | | | | | | 3,872,000 | | |
Total
|
| | | | 855,866,867 | | | | | | 849,116,694 | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
| | |
(amounts in thousands)
|
| |||||||||
Revenue
|
| | | $ | 120,915 | | | | | $ | 80,677 | | |
Less: | | | | | | | | | | | | | |
Cost of services−Molecular profiling services
|
| | | | 60,894 | | | | | | 52,894 | | |
Cost of services−Pharma research and development services
|
| | | | 2,958 | | | | | | 1,669 | | |
Selling and marketing expense
|
| | | | 39,829 | | | | | | 39,609 | | |
General and administrative expense
|
| | | | 52,119 | | | | | | 44,354 | | |
Research and development expense
|
| | | | 23,066 | | | | | | 34,376 | | |
Interest income
|
| | | | 503 | | | | | | 1,768 | | |
Interest expense
|
| | | | (12,782) | | | | | | (9,290) | | |
Changes in fair value of financial instruments
|
| | | | (32,333) | | | | | | (11,064) | | |
Other expense, net
|
| | | | (17) | | | | | | (219) | | |
Segment and consolidated net loss
|
| | | $ | (102,581) | | | | | $ | (111,028) | | |
| | |
Three Months Ended March 31,
|
| |||||||||
| | |
2025
|
| |
2024
|
| ||||||
| | |
(amounts in thousands)
|
| |||||||||
United States
|
| | | $ | 118,432 | | | | | $ | 78,430 | | |
International
|
| | | | 2,483 | | | | | | 2,247 | | |
Total revenue
|
| | | $ | 120,915 | | | | | $ | 80,677 | | |
|
SEC registration fee
|
| | | $ | 15,310 | | |
|
FINRA filing fee
|
| | | | 15,500 | | |
|
Nasdaq listing fee
|
| | | | * | | |
|
Printing and engraving expenses
|
| | | | * | | |
|
Legal fees and expenses
|
| | | | * | | |
|
Accounting fees and expenses
|
| | | | * | | |
|
Transfer agent and registrar fees
|
| | | | * | | |
|
Miscellaneous fees and expenses
|
| | | | * | | |
|
Total
|
| | | $ | * | | |
|
Exhibit
Number |
| |
Description
|
|
| 1.1* | | | Form of Underwriting Agreement. | |
| 3.1 | | | | |
| 3.2 | | | | |
| 3.3 | | | | |
| 3.4 | | | | |
| 4.1* | | | Form of Registrant’s Class A common stock certificate. | |
| 4.2+ | | | | |
| 5.1* | | | Opinion of Latham & Watkins LLP. | |
| 10.1(a)+ | | | | |
| 10.1(b)+ | | | First Amendment to Credit Agreement, dated as of April 1, 2025, among the Registrant, the lenders party thereto, and Wilmington Trust, National Association, as administrative agent and collateral agent. | |
| 10.2(a)+§ | | | | |
| 10.2(b)+§ | | | | |
| 10.3(a)+§ | | | | |
| 10.3(b)+§ | | | | |
| 10.3(c)+§ | | | | |
| 10.4(a)† | | | | |
| 10.4(b)† | | | | |
| 10.4(c)† | | | | |
| 10.4(d)† | | | | |
| 10.4(e)† | | | | |
| 10.4(f)† | | | | |
| 10.4(g)† | | | | |
| 10.5† | | | | |
| 10.6† | | | | |
| 10.7†§ | | | |
|
Exhibit
Number |
| |
Description
|
|
| 10.8† | | | | |
| 10.9†§ | | | | |
| 10.10† | | | | |
| 10.11† | | | | |
| 10.12 | | | | |
| 16.1 | | | | |
| 21.1* | | | Subsidiaries of the Registrant. | |
| 23.1 | | | | |
| 23.2 | | | | |
| 23.3* | | | Consent of Latham & Watkins LLP (contained in Exhibit 5.1). | |
| 23.4 | | | | |
| 24.1 | | | | |
| 107 | | | |
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ David D. Halbert
David D. Halbert
|
| |
Founder, Chairman, and Chief Executive Officer
(Principal Executive Officer) |
| |
May 23, 2025
|
|
|
/s/ Luke Power
Luke Power
|
| |
Senior Vice President, Chief Financial Officer, and Chief Accounting Officer
(Principal Financial and Accounting Officer) |
| |
May 23, 2025
|
|
|
/s/ George H. Poste
George H. Poste
|
| | Vice Chairman | | |
May 23, 2025
|
|
|
/s/ Jonathan Knowles
Jonathan Knowles
|
| | Vice Chairman | | |
May 23, 2025
|
|
|
/s/ Brian J. Brille
Brian J. Brille
|
| | Vice Chairman and Executive Vice President | | |
May 23, 2025
|
|
|
/s/ Peter M. Castleman
Peter M. Castleman
|
| | Director | | |
May 23, 2025
|
|
|
/s/ David Fredrickson
David Fredrickson
|
| | Director | | |
May 23, 2025
|
|
|
Signature
|
| |
Title
|
| |
Date
|
|
|
/s/ Joseph E. Gilliam
Joseph E. Gilliam
|
| | Director | | |
May 23, 2025
|
|
|
/s/ Jon S. Halbert
Jon S. Halbert
|
| | Director | | |
May 23, 2025
|
|
|
/s/ Laura I. Johansen
Laura I. Johansen
|
| | Director | | |
May 23, 2025
|
|
|
/s/ Lloyd B. Minor
Lloyd B. Minor
|
| | Director | | |
May 23, 2025
|
|
|
/s/ Danny Phillips
Danny Phillips
|
| | Director | | |
May 23, 2025
|
|
|
/s/ Jeffrey Vacirca
Jeffrey Vacirca
|
| | Director | | |
May 23, 2025
|
|