2020 | 2021 | 2023 | 2023 | 2024 | |
---|---|---|---|---|---|
Revenue | $1.7B | $1.7B | $3B | $3B | $2.8B |
Cost of Revenue | $313M | $428M | $1.5B | $1.5B | $1.5B |
Gross Profit | $1.3B | $1.3B | $1.5B | $1.5B | $1.3B |
Gross Profit % | 81% | 75% | 50% | 50% | 46% |
R&D Expenses | $84M | $96M | $247M | $247M | $219M |
2020 | 2021 | 2023 | 2023 | 2024 | |
---|---|---|---|---|---|
Net Income | $810M | $704M | -$10M | -$10M | $0 |
Dep. & Amort. | $49M | $54M | $457M | $457M | $0 |
Def. Tax | -$20M | $25M | $0 | $0 | $0 |
Stock Comp. | $21M | $25M | $52M | $52M | $42M |
Chg. in WC | -$251M | -$2.8M | -$195M | -$195M | $0 |
2020 | 2021 | 2023 | 2023 | 2024 | |
---|---|---|---|---|---|
Cash | $490M | $803M | $119M | $119M | $98M |
ST Investments | $0 | $26M | $48M | $48M | $0 |
Cash & ST Inv. | $490M | $803M | $167M | $167M | $98M |
Receivables | $529M | $378M | $488M | $488M | $282M |
Inventory | $114M | $199M | $578M | $578M | $534M |
Q4 2024 revenue was $708M, a 4% YoY decline due to expected decreases in COVID and flu testing revenues. Adjusted EBITDA was $150M with a 21% margin, and adjusted diluted EPS was $0.63.
Full-year 2024 revenue totaled $2.3B in non-respiratory revenue, with adjusted EBITDA of $543M (19.5% margin) and adjusted diluted EPS of $1.05. COVID-related revenue was $185M, including $17M from government contracts.
2025 guidance includes total revenue of $2.6B-$2.81B, adjusted EBITDA of $575M-$615M (22% margin), and adjusted diluted EPS of $2.07-$2.57. COVID revenue is expected to decline to $110M-$140M, with no government contract revenue assumed.
Cost savings initiatives are expected to contribute $50M in the first half of 2025 and an additional $30M-$50M throughout the year, primarily from procurement improvements. The company targets adjusted EBITDA margins exceeding 25% within 2-3 years.
The company is progressing with its Savanna Respiratory Panel clinical trials, aiming for market entry later in 2025, and expects minimal donor screening revenue in 2026 as the business winds down.