2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $138M | $131M | $98M | $106M | $174M |
Cost of Revenue | $55M | $61M | $61M | $56M | $90M |
Gross Profit | $83M | $69M | $37M | $50M | $84M |
Gross Profit % | 60% | 53% | 38% | 47% | 48% |
R&D Expenses | $36M | $38M | $38M | $26M | $62M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | -$53M | -$59M | -$190M | -$75M | -$139M |
Dep. & Amort. | $16M | $16M | $15M | $15M | $4.3M |
Def. Tax | $212K | $21K | $0 | $0 | $0 |
Stock Comp. | $14M | $16M | $15M | $13M | $32M |
Chg. in WC | $2.4M | -$20M | -$15M | $1.8M | -$29M |
2020 | 2021 | 2022 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $69M | $28M | $81M | $52M | $167M |
ST Investments | $0 | $0 | $84M | $63M | $126M |
Cash & ST Inv. | $69M | $28M | $166M | $115M | $293M |
Receivables | $25M | $18M | $17M | $20M | $34M |
Inventory | $20M | $21M | $21M | $21M | $41M |
Q1 2025 revenue was $40.8M, down 10% year-over-year, in line with expectations; full-year 2025 revenue guidance remains unchanged at $165M–$175M, with growth expected to be back-half weighted due to project funnel timing rather than seasonality.
Instrument revenue grew 24% year-over-year, driven by strong demand for Hyperion XTI spatial proteomics systems; consumables and services were down 16% each, mainly due to lower Americas Academia revenue and project timing.
Non-GAAP operating expenses decreased 22% year-over-year to $38.6M, reflecting $10M in additional annualized cost reductions in Q1 and totaling $90M in annualized savings since the SomaLogic merger; adjusted EBITDA loss improved 29% to -$16.9M.
Cash position remains strong with $261M and no material debt; Q1 cash burn was $34M (down from $101M YoY), with adjusted cash burn for operations at $31M (down 33% YoY).
Management expects continued mid-teens percentage decline in Americas Academia revenue for 2025, low single-digit million dollar impact from tariffs (mostly manageable), and remains committed to reaching adjusted EBITDA positive in 2026; M&A pipeline is robust but highly disciplined, with several opportunities under evaluation.