-

Exact Sciences Announces First-Quarter 2025 Results

First quarter highlights

  • Delivered total first quarter revenue of $707 million, an increase of 11% on a reported and core revenue basis, including Screening revenue of $540 million and Precision Oncology revenue of $167 million
  • Raised full-year 2025 revenue and adjusted EBITDA guidance midpoints by $40 million and $15 million, respectively
  • Launched the Cologuard Plus™ test, the company's next-generation colon cancer screening test
  • Presented data in the Journal of Surgical Oncology demonstrating the clinical strength of the Oncodetect™ test, the company’s molecular residual disease (“MRD”) and recurrence monitoring test

MADISON, Wis.--(BUSINESS WIRE)--Exact Sciences Corp. (Nasdaq: EXAS), a leading provider of cancer screening and diagnostic tests, today announced that the Company generated revenue of $707 million for the first quarter ended March 31, 2025, compared to $638 million for the same period of 2024.

“Our strong first quarter results pave the way for 2025 to mark our most transformative year yet,” said Kevin Conroy, chairman and CEO. “The Exact Sciences team just launched two innovative tests: Cologuard Plus, our next-generation colon cancer screening test, and Oncodetect, our molecular residual disease test. These additions expand our portfolio and move us closer to our goal of helping to eradicate cancer by preventing it, detecting it earlier, and guiding personalized treatment. With growing momentum in our commercial organization and improved profitability, we raised our full-year outlook and continue to build a foundation for sustained, long-term growth.”

First-quarter 2025 financial results

For the three-month period ended March 31, 2025, as compared to the same period of 2024 (where applicable):

  • Total revenue was $707 million, an increase of 11% on a reported and core revenue basis
  • Screening revenue was $540 million, an increase of 14%
  • Precision Oncology revenue was $167 million, an increase of 2%, or 4% on a core revenue basis
  • Gross margin was 71%, and adjusted gross margin was 74%, an increase of nearly 50 basis points
  • Net loss was $101 million, or $0.54 per share, an improvement of $9 million and $0.06 per share, respectively
  • Adjusted EBITDA was $63 million, an increase of $24 million or 61%, and adjusted EBITDA margin was 9%, an increase of 280 basis points
  • Operating cash flow was $31 million and free cash flow was break-even, increases of $113 million and $120 million, respectively
  • Cash, cash equivalents, and marketable securities were $786 million at the end of the quarter

Screening primarily includes laboratory service revenue from Cologuard tests and PreventionGenetics. Precision Oncology includes laboratory service revenue from global Oncotype DX® and therapy selection tests.

Platform and pipeline advancements

In the first quarter, Exact Sciences launched the Cologuard Plus test, the company’s next-generation colon cancer screening test. The Cologuard Plus test detects cancers and precancerous polyps with even greater sensitivity than the Cologuard test while reducing false positives by nearly 40 percent. This advancement enhances the Company’s screening capabilities and reinforces its commitment to delivering high-quality, non-invasive options for patients. The Company launched the Cologuard Plus test with Medicare coverage and secured HEDIS guideline inclusion in March 2025.

In April, Exact Sciences launched the Oncodetect test, its molecular residual disease and recurrence monitoring test. Oncodetect identifies residual disease up to two years earlier than imaging, the current standard of care. The Company expects to obtain Medicare reimbursement in colon cancer in the second quarter of 2025.

Exact Sciences is on track for the launch of CancerguardTM EX, a laboratory-developed multi-cancer screening test, in the second half of 2025. Additionally, Exact Sciences is on track to share results from the pivotal BLUE-C study supporting its colon cancer blood test in mid-summer of 2025. The Company will bring both tests to patients through its large commercial organization and unique ExactNexusTM technology platform.

2025 outlook

The Company has updated its full-year 2025 revenue and adjusted EBITDA guidance:

 

Prior guidance

 

May 1 update

 

Change at midpoint

 

Y/Y growth rate

Total revenue

$3.025 - $3.085 billion

 

$3.070 - $3.120 billion

 

$40.0 million

 

12%

Screening

$2.350 - $2.390 billion

 

$2.390 - $2.425 billion

 

$37.5 million

 

14%

Precision Oncology

$675 - $695 million

 

$680 - $695 million

 

$2.5 million

 

5%

Adjusted EBITDA

$410 - $440 million

 

$425 - $455 million

 

$15.0 million

 

36%

First-quarter 2025 conference call & webcast

Company management will host a conference call and webcast on Thursday, May 1, 2025, at 5 p.m. ET to discuss first-quarter 2025 results. The webcast will be available at exactsciences.com. Domestic callers should dial 888-330-2384 and international callers should dial +1-240-789-2701. The access code for both domestic and international callers is 4437608. A replay of the webcast will be available at exactsciences.com. The webcast, conference call, and replay are open to all interested parties.

Non-GAAP disclosure

In addition to the Company's financial results determined in accordance with U.S. GAAP, the Company provides non-GAAP measures that it determines to be useful in evaluating its operating performance and liquidity. The Company presents the following non-GAAP measures:

Core revenue — Core revenue is calculated to adjust for recent acquisitions and divestitures and foreign currency exchange rate fluctuations. Revenue from recent acquisitions is adjusted for the 12 months following acquisition when the periods are not comparable. To exclude the impact of change in foreign currency exchange rates from the prior period under comparison, the Company converts the current period non-U.S. dollar denominated revenue using the prior year comparative period exchange rates.

Adjusted EBITDA and adjusted EBITDA margin — The Company defines adjusted EBITDA as net loss adjusted for interest expense, income tax expense or benefit, depreciation expense, amortization of acquired intangible assets, investment income or loss, and certain other items which include significant non-cash items and other charges or benefits resulting from transactions or events that are highly variable, significant in size, and that we do not believe are indicative of ongoing or future business operations. These items are discussed in more detail below in the tables captioned “U.S. GAAP to Non-GAAP Reconciliation”. Adjusted EBITDA margin is calculated as adjusted EBITDA divided by total revenue.

Adjusted gross profit, adjusted research and development expenses, adjusted sales and marketing expenses, adjusted general and administrative expenses, adjusted loss from operations, adjusted net loss before tax, adjusted income tax expense (benefit), adjusted net loss, and adjusted earnings per share — The Company refers to various “adjusted” amounts or measures on an “adjusted” basis, which exclude the impact of amortization of intangible assets and certain charges or benefits resulting from transactions or events that are highly variable, significant in size, and that we do not believe are indicative of ongoing or future business operations. These items are described in more detail below in the tables captioned “U.S. GAAP to Non-GAAP Reconciliation”. The Company also presents certain of these adjusted measures as a percentage of revenue including adjusted gross margin.

Free cash flow — The Company defines free cash flow as net cash used in or provided by operating activities, reduced by purchases of property, plant and equipment. Management uses free cash flow as a liquidity measure.

Management believes that presentation of non-GAAP financial measures provides supplemental information useful to investors in understanding our underlying operating results and trends. Non-GAAP financial information, when taken collectively, may be helpful to investors because it provides consistency and comparability of the Company's operating results across reporting periods. Management uses this non-GAAP financial information to establish budgets, manage the Company's business, and set incentive and compensation arrangements. Free cash flow provides useful information to management and investors since it measures our ability to generate cash from business operations. Non-GAAP financial information is presented for supplemental information purposes only, has limitations as an analytical tool and should not be considered in isolation or as a substitute for financial information presented in accordance with U.S. GAAP. For example, adjusted gross margin and adjusted gross profit exclude the amortization of acquired intangible assets although such measures include the revenue associated with the acquisitions. Additionally, adjusted EBITDA and other adjusted operating result metrics exclude a number of expense items that are included in net loss. As a result, positive adjusted EBITDA, adjusted operating income, or adjusted earnings per share may be achieved while a significant net loss persists. For more information on these non-GAAP financial measures, see the tables captioned “U.S. GAAP to Non-GAAP Reconciliation.” The Company presents certain forward-looking statements about the Company's future financial performance that include non-GAAP measures. These non-GAAP measures include adjustments like stock-based compensation, acquisition and integration costs including gains and losses on contingent consideration, and other significant charges or gains that are difficult to predict for future periods because the nature of the adjustments pertain to events that have not yet occurred. Additionally, management does not forecast many of the excluded items for internal use. Information reconciling forward-looking non-GAAP measures to U.S. GAAP measures is therefore not available without unreasonable effort and is not provided. The occurrence, timing, and amount of any of the items excluded from GAAP to calculate non-GAAP could significantly impact the Company's GAAP results.

About the Cologuard® and Cologuard Plus™ tests:

Developed in collaboration with Mayo Clinic, the Cologuard and Cologuard Plus tests are non-invasive colorectal cancer (CRC) screening options for the 110 million U.S. adults ages 45 or older who are at average risk for the disease.

The Cologuard test revolutionized CRC screening by detecting specific DNA markers and blood associated with cancer and precancer in stool, allowing patients to use the test at home without special preparation or time off. It is covered by Medicare and included in national screening guidelines from both the American Cancer Society (2018) and the U.S. Preventive Services Task Force (2021). Since its launch in 2014, the Cologuard test has been used to screen for CRC 19 million times.

Building on this success, the FDA-approved Cologuard Plus test raises the performance bar even further and features novel biomarkers, improved laboratory processes, and enhanced sample stability. The Cologuard Plus test is expected to reduce false positives by nearly 40%, to help minimize unnecessary follow-up colonoscopies. Both tests demonstrate Exact Sciences’ commitment to improving CRC screening access and outcomes. Exact Sciences launched the Cologuard Plus test with Medicare coverage and guideline inclusion in the first quarter of 2025.

About the Oncodetect™ test

Molecular residual disease refers to the presence of tumor-specific DNA in the body. These fragments of genetic information, known as circulating tumor DNA (ctDNA), are shed into the bloodstream by tumors, and their presence may indicate that cancer is present. Exact Sciences’ MRD offering leverages our in-house capabilities in whole exome sequencing to offer a tumor-informed MRD test for a personalized approach to detecting and monitoring residual cancer in patients with solid tumors. By identifying somatic genomic alterations in tumor DNA and detecting a subset in ctDNA from blood, the Oncodetect test enables the detection of ctDNA before, during, and after treatment. This critical information can guide therapy decisions and monitor for cancer recurrence.

About the Cancerguard™ test

The Cancerguard test, currently in development, is designed to detect multiple cancers in their earliest stages from a single blood draw. Building upon decades of research, Exact Sciences intends to harness the additive sensitivity of multiple biomarker classes to detect more cancers in earlier stages. The Cancerguard test will utilize a streamlined and standardized imaging-based diagnostic pathway, which may result in fewer follow-up procedures. The test is being developed to provide high specificity to help minimize false positives while detecting multiple cancers, including those with the biggest toll on human health. These features describe current development goals. The Cancerguard test has not been cleared or approved by the U.S. Food and Drug Administration or any other national regulatory authority. To learn more, visit http://www.exactsciences.com/cancerguard.

About Exact Sciences’ Precision Oncology portfolio

Exact Sciences’ Precision Oncology portfolio delivers actionable genomic insights to inform prognosis and cancer treatment after a diagnosis. In breast cancer, the Oncotype DX Breast Recurrence Score® test is the only test shown to predict the likelihood of chemotherapy benefit as well as recurrence in invasive breast cancer. The Oncotype DX test is recognized as the standard of care and is included in all major breast cancer treatment guidelines. The OncoExTra® test applies comprehensive tumor profiling, utilizing whole exome and whole transcriptome sequencing, to aid in therapy selection for patients with advanced, metastatic, refractory, relapsed, or recurrent cancer. With an extensive panel of approximately 20,000 genes and 169 introns, the OncoExTra test is one of the most comprehensive genomic (DNA) and transcriptomic (RNA) panels available today. Exact Sciences enables patients to take a more active role in their cancer care and makes it easy for providers to order tests, interpret results, and personalize medicine, by applying real-world evidence and guideline recommendations. To learn more, visit precisiononcology.exactsciences.com.

About PreventionGenetics

Founded in 2004 and located in Marshfield, Wisconsin, PreventionGenetics is a CLIA and ISO 15189:2012 accredited laboratory. PreventionGenetics delivers clinical genetic testing of the highest quality at fair prices with exemplary service to people around the world. PreventionGenetics has 25 PhD geneticists on staff and provides tests for nearly all clinically relevant genes including the powerful and comprehensive germline whole genome sequencing test, PGnome® and whole exome sequencing test, PGxome®. PreventionGenetics was acquired by Exact Sciences in December 2021.

About Exact Sciences Corp.

A leading provider of cancer screening and diagnostic tests, Exact Sciences gives patients and health care professionals the clarity needed to take life-changing action earlier. Building on the success of the Cologuard and Oncotype DX tests, Exact Sciences is investing in its pipeline to develop innovative solutions for use before, during, and after a cancer diagnosis. For more information, visit ExactSciences.com, follow Exact Sciences on X @ExactSciences, or find Exact Sciences on LinkedIn and Facebook.

Forward-Looking Statements

This news release contains forward-looking statements concerning our expectations, anticipations, intentions, beliefs or strategies regarding the future. These forward-looking statements are based on assumptions that we have made as of the date hereof and are subject to known and unknown risks and uncertainties that could cause actual results, conditions and events to differ materially from those anticipated. Therefore, you should not place undue reliance on forward-looking statements. Examples of forward-looking statements include, among others, statements we make regarding expected future operating results; expectations for development or launching of new or improved products and services and their impact on patients; insurance reimbursement potential; our strategies, commercialization efforts, positioning, competition, resources, capabilities and expectations for future events or performance; and the anticipated benefits of our acquisitions, including estimated synergies and other financial impacts.

Important factors that could cause actual results, conditions and events to differ materially from those indicated in the forward-looking statements include, among others, the following: our ability to successfully develop and commercialize new products and services and assess potential market opportunities; our ability to successfully and profitably market our products and services; the acceptance of our products and services by patients and healthcare providers; our reliance upon certain suppliers; our ability to retain and hire key personnel; approval and maintenance of adequate reimbursement rates for our products and services within and outside of the U.S.; the amount and nature of competition for our products and services; the effects of any judicial, executive or legislative action affecting us or the healthcare system; changes in government policies, laws, regulations, and staffing; recommendations, guidelines and quality metrics issued by various organizations regarding cancer screening or our products and services; our ability to obtain and maintain regulatory approvals and comply with applicable regulations; our ability to protect and enforce our intellectual property; our success establishing and maintaining collaborative, licensing, and supplier arrangements; the results of our validation studies and clinical trials, including the risks that the results of future studies and trials may differ materially from the results of previously completed studies and trials; our ability to manage an international business and our expectations regarding our international expansion and opportunities; the potential effects of changing macroeconomic conditions and geopolitical conflict; the possibility that the anticipated benefits from our business acquisitions will not be realized in full or at all or may take longer to realize than expected; the outcome of any potential litigation or legal proceeding; and our ability to raise the capital necessary to support our operations or meet our payment obligations under our indebtedness. The risks included above are not exhaustive. Other important risks and uncertainties are described in the Risk Factors sections of our most recent Annual Report on Form 10-K and any subsequent Quarterly Reports on Form 10-Q, and in our other reports filed with the Securities and Exchange Commission. We undertake no obligation to publicly update any forward-looking statement, whether written or oral, that may be made from time to time, whether as a result of new information, future developments or otherwise.

EXACT SCIENCES CORPORATION

Selected Unaudited Financial Information

Condensed Consolidated Statements of Operations

(Amounts in thousands, except per share data)

 

Three Months Ended

March 31,

2025

 

2024

Revenue

$

706,785

 

 

$

637,524

 

 

 

 

 

Cost of sales

 

206,238

 

 

 

191,201

 

Gross profit

 

500,547

 

 

 

446,323

 

 

 

 

 

Operating expenses

 

 

 

Research and development

 

105,310

 

 

 

110,869

 

Sales and marketing

 

264,310

 

 

 

217,780

 

General and administrative

 

220,686

 

 

 

219,652

 

Impairment of long-lived and indefinite-lived assets

 

6,251

 

 

 

4,446

 

Total operating expenses

 

596,557

 

 

 

552,747

 

 

 

 

 

Other operating loss

 

 

 

 

(268

)

Loss from operations

 

(96,010

)

 

 

(106,692

)

 

 

 

 

Other income (expense)

 

 

 

Investment income, net

 

4,997

 

 

 

6,213

 

Interest expense

 

(9,978

)

 

 

(7,943

)

Total other income (expense)

 

(4,981

)

 

 

(1,730

)

 

 

 

 

Net loss before tax

 

(100,991

)

 

 

(108,422

)

 

 

 

 

Income tax expense

 

(224

)

 

 

(1,806

)

 

 

 

 

Net loss

$

(101,215

)

 

$

(110,228

)

 

 

 

 

Net loss per share—basic and diluted

$

(0.54

)

 

$

(0.60

)

 

 

 

 

Weighted average common shares outstanding—basic and diluted

 

186,813

 

 

 

182,350

 

EXACT SCIENCES CORPORATION

Selected Unaudited Financial Information

Condensed Consolidated Balance Sheets

(Amounts in thousands)

 

 

March 31,

2025

 

December 31,

2024

Assets

 

 

 

Cash and cash equivalents

$

347,127

 

$

600,889

Marketable securities

 

439,048

 

 

437,137

Accounts receivable, net

 

279,800

 

 

248,968

Inventory

 

176,574

 

 

162,383

Prepaid expenses and other current assets

 

127,792

 

 

122,046

Property, plant and equipment, net

 

697,907

 

 

693,673

Operating lease right-of-use assets

 

126,659

 

 

116,952

Goodwill

 

2,367,111

 

 

2,366,676

Intangible assets, net

 

988,873

 

 

1,009,693

Other long-term assets, net

 

160,182

 

 

169,722

Total assets

$

5,711,073

 

$

5,928,139

 

 

 

 

Liabilities and stockholders’ equity

 

 

 

Convertible notes, net, current portion

$

 

$

249,153

Current liabilities

 

502,465

 

 

483,034

Convertible notes, net, less current portion

 

2,322,574

 

 

2,321,067

Other long-term liabilities

 

320,225

 

 

315,503

Operating lease liabilities, less current portion

 

168,902

 

 

157,133

Total stockholders’ equity

 

2,396,907

 

 

2,402,249

Total liabilities and stockholders’ equity

$

5,711,073

 

$

5,928,139

EXACT SCIENCES CORPORATION

U.S. GAAP to Non-GAAP Reconciliation

Core Revenue

(Unaudited)

(Amounts in thousands)

 

 

 

GAAP

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

 

 

 

 

 

 

 

2025

 

2024

 

% Change

 

 

 

 

 

 

Screening

 

$

540,007

 

 

$

474,798

 

 

14

%

 

 

 

 

 

 

Precision Oncology

 

 

166,778

 

 

 

162,726

 

 

2

%

 

 

 

 

 

 

Total

 

$

706,785

 

 

$

637,524

 

 

11

%

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

Non-GAAP

 

 

 

 

 

 

 

 

Three Months Ended March 31,

 

 

 

 

2025 (1)

 

2024 (1)

 

% Change

 

Foreign

Currency

Impact (2)

 

Core

Revenue (3)

 

% Change (3)

Screening

 

$

540,007

 

 

$

474,798

 

 

14

%

 

$

 

$

540,007

 

14

%

Precision Oncology

 

 

166,778

 

 

 

160,659

 

 

4

%

 

 

540

 

 

167,318

 

4

%

Total

 

$

706,785

 

 

$

635,457

 

 

11

%

 

$

540

 

$

707,325

 

11

%

________________

(1) Excludes revenue from the divested Oncotype DX Genomic Prostate Score test.

 

(2) Foreign currency impact is calculating the change in current period non-U.S. dollar denominated revenue using the prior year comparative period exchange rates.

 

(3) Excludes revenue from the divested Oncotype DX Genomic Prostate Score test and the impact of foreign currency exchange rate fluctuations.

EXACT SCIENCES CORPORATION

U.S. GAAP to Non-GAAP Reconciliation

Adjusted EBITDA

(Unaudited)

(Amounts in thousands)

 

 

 

Three Months Ended

March 31,

 

 

2025

 

2024

Net loss

 

$

(101,215

)

 

$

(110,228

)

Interest expense

 

 

9,978

 

 

 

7,943

 

Income tax expense

 

 

224

 

 

 

1,806

 

Investment income

 

 

(4,997

)

 

 

(6,213

)

Depreciation and amortization

 

 

54,061

 

 

 

53,943

 

Stock-based compensation (1)

 

 

65,880

 

 

 

73,538

 

Acquisition and integration costs (2)

 

 

8,287

 

 

 

10,765

 

Impairment of long-lived and indefinite-lived assets (3)

 

 

6,251

 

 

 

4,446

 

Loss on sale of asset (4)

 

 

 

 

 

268

 

Restructuring and business transformation (5)

 

 

24,788

 

 

 

2,936

 

Adjusted EBITDA

 

$

63,257

 

 

$

39,204

 

Adjusted EBITDA margin

 

 

9

%

 

 

6

%

________________

Refer below the Reconciliations of U.S. GAAP to Non-GAAP Measures section for endnote descriptions.

EXACT SCIENCES CORPORATION

U.S. GAAP to Non-GAAP Reconciliation

U.S. GAAP to Non-GAAP Measures

(Unaudited)

(Amounts in thousands)

 

 

 

Three Months Ended March 31, 2025

 

 

Gross

Profit

 

Research &

Development

Expenses

 

Sales &

Marketing

Expenses

 

General &

Administrative

Expenses

 

Loss

from

Operations

 

Net Loss

Before

Tax

 

Income

Tax

Benefit

(Expense)

 

Net Loss

 

Net Loss

Per

Share

Reported

 

$

500,547

 

 

$

105,310

 

 

$

264,310

 

 

$

220,686

 

 

$

(96,010

)

 

$

(100,991

)

 

$

(224

)

 

$

(101,215

)

 

$

(0.54

)

Reported percent of revenue

 

 

71

%

 

 

15

%

 

 

37

%

 

 

31

%

 

 

 

 

 

 

 

 

 

 

Amortization of acquired intangible assets

 

 

20,768

 

 

 

(1,383

)

 

 

(1,924

)

 

 

(26

)

 

 

24,101

 

 

 

24,101

 

 

 

(1,070

)

 

 

23,031

 

 

 

0.12

 

Acquisition and integration costs (2)

 

 

 

 

 

 

 

 

 

 

 

(8,287

)

 

 

8,287

 

 

 

8,287

 

 

 

(20

)

 

 

8,267

 

 

 

0.04

 

Impairment of long-lived and indefinite-lived assets (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

6,251

 

 

 

6,251

 

 

 

 

 

 

6,251

 

 

 

0.03

 

Restructuring and business transformation (5)

 

 

342

 

 

 

(428

)

 

 

(5,931

)

 

 

(18,087

)

 

 

24,788

 

 

 

24,788

 

 

 

(61

)

 

 

24,727

 

 

 

0.13

 

Adjusted (non-GAAP)

 

$

521,657

 

 

$

103,499

 

 

$

256,455

 

 

$

194,286

 

 

$

(32,583

)

 

$

(37,564

)

 

$

(1,375

)

 

$

(38,939

)

 

$

(0.21

)

Adjusted percent of revenue (non-GAAP)

 

 

74

%

 

 

15

%

 

 

36

%

 

 

27

%

 

 

 

 

 

 

 

 

 

 

 

 

Three Months Ended March 31, 2024

 

 

Gross

Profit

 

Research &

Development

Expenses

 

Sales &

Marketing

Expenses

 

General &

Administrative

Expenses

 

Loss

from

Operations

 

Net Loss

Before

Tax

 

Income

Tax

Benefit

(Expense)

 

Net Loss

 

Net Loss

Per

Share

Reported

 

$

446,323

 

 

$

110,869

 

 

$

217,780

 

 

$

219,652

 

 

$

(106,692

)

 

$

(108,422

)

 

$

(1,806

)

 

$

(110,228

)

 

$

(0.60

)

Reported percent of revenue

 

 

70

%

 

 

17

%

 

 

34

%

 

 

34

%

 

 

 

 

 

 

 

 

 

 

Amortization of acquired intangible assets

 

 

21,100

 

 

 

(261

)

 

 

(1,924

)

 

 

(26

)

 

 

23,311

 

 

 

23,311

 

 

 

675

 

 

 

23,986

 

 

 

0.13

 

Acquisition and integration costs (2)

 

 

 

 

 

 

 

 

 

 

 

(10,765

)

 

 

10,765

 

 

 

10,765

 

 

 

(25

)

 

 

10,740

 

 

 

0.06

 

Impairment of long-lived and indefinite-lived assets (3)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

4,446

 

 

 

4,446

 

 

 

 

 

 

4,446

 

 

 

0.02

 

Loss on sale of asset (4)

 

 

 

 

 

 

 

 

 

 

 

 

 

 

268

 

 

 

268

 

 

 

 

 

 

268

 

 

 

 

Restructuring and business transformation (5)

 

 

200

 

 

 

(2,393

)

 

 

(222

)

 

 

(121

)

 

 

2,936

 

 

 

2,936

 

 

 

(10

)

 

 

2,926

 

 

 

0.02

 

Adjusted (non-GAAP)

 

$

467,623

 

 

$

108,215

 

 

$

215,634

 

 

$

208,740

 

 

$

(64,966

)

 

$

(66,696

)

 

$

(1,166

)

 

$

(67,862

)

 

$

(0.37

)

Adjusted percent of revenue (non-GAAP)

 

 

73

%

 

 

17

%

 

 

34

%

 

 

33

%

 

 

 

 

 

 

 

 

 

 

________________

(1) Represents stock-based compensation expense and 401(k) match expense. The Company matches a portion of Exact Sciences employees’ contributions annually in the form of the Company’s common stock.

 

(2) Represents acquisition and related integration costs incurred as a result of the Company’s business combinations. Acquisition costs represent legal and professional fees incurred to execute the transaction. There were no acquisition costs incurred for the three months ended March 31, 2025 and 2024. Integration related costs represent expenses incurred outside regular business operations, specifically relating to the integration of businesses acquired through a business combination. This includes any gain or loss on contingent consideration liabilities, severance and accelerated vesting of stock awards, and professional services. The remeasurement of the contingent consideration liabilities resulted in an expense of $8.3 million and $5.6 million for the three months ended March 31, 2025 and 2024, respectively. The Company also incurred severance costs and professional service fees which were not significant for the three months ended March 31, 2024. The majority of the professional service fees relate to the integration of information technology systems.

 

(3) Represents impairment charges on the Company’s long-lived and indefinite-lived assets. For the three months ended March 31, 2025 and 2024, the Company recorded impairment charges related to certain of our domestic facilities and corresponding leasehold improvements.

 

(4) Relates to the sale of the intellectual property and know-how related to the Company’s Oncotype DX Genomic Prostate Score test to MDxHealth SA. For the three months ended March 31, 2024, this represents the remeasurement of the associated contingent consideration.

 

(5) In 2023 the Company began closing a domestic laboratory facility in efforts to consolidate operations. For the three months ended March 31, 2024, these expenses represent severance costs and accelerated stock-based compensation expense related to that closure. Beginning in the second half of 2024, the Company began a business transformation program intended to achieve targeted cost reductions while consolidating operations and focusing resources on its key strategic priorities. For the three months ended March 31, 2025, these costs primarily include severance costs, accelerated stock-based compensation expense, and consulting services. 

EXACT SCIENCES CORPORATION

U.S. GAAP to Non-GAAP Reconciliation

Operating Cash Flow to Free Cash Flow

(Unaudited)

(Amounts in thousands)

 

 

 

Three Months Ended

March 31,

 

 

2025

 

2024

Net cash provided by (used in) operating activities

 

$

30,809

 

 

$

(82,311

)

Net cash used in investing activities

 

 

(34,437

)

 

 

(171,438

)

Net cash used in financing activities

 

 

(256,171

)

 

 

(3,002

)

Effects of exchange rate changes on cash and cash equivalents

 

 

290

 

 

 

(1,140

)

Net decrease in cash, cash equivalents and restricted cash

 

 

(259,509

)

 

 

(257,891

)

Cash, cash equivalents and restricted cash, beginning of period

 

 

606,636

 

 

 

609,675

 

Cash, cash equivalents and restricted cash, end of period

 

$

347,127

 

 

$

351,784

 

 

 

 

 

 

Reconciliation of free cash flow:

 

 

 

 

Net cash provided by (used in) operating activities

 

$

30,809

 

 

$

(82,311

)

Purchases of property, plant and equipment

 

 

(31,174

)

 

 

(37,649

)

Free cash flow

 

$

(365

)

 

$

(119,960

)

 

Contacts

Investor Contact:
Derek Leckow
Exact Sciences Corp.
investorrelations@exactsciences.com
608-893-0009

Media Contact:
Steph Spanos
Exact Sciences Corp.
sspanos@exactsciences.com
608-556-4380

Exact Sciences Corp.

NASDAQ:EXAS

Release Versions

Contacts

Investor Contact:
Derek Leckow
Exact Sciences Corp.
investorrelations@exactsciences.com
608-893-0009

Media Contact:
Steph Spanos
Exact Sciences Corp.
sspanos@exactsciences.com
608-556-4380

More News From Exact Sciences Corp.

Exact Sciences to Participate in May Investor Conference

MADISON, Wis.--(BUSINESS WIRE)--Exact Sciences Corp. (Nasdaq: EXAS), a leading provider of cancer screening and diagnostic tests, today announced that company management will participate in the following conference and invited investors to participate by webcast. BofA Securities Health Care Conference, Las Vegas Fireside chat on Wednesday, May 14, 2025 at 1:40 p.m. ET (10:40 a.m. PT) The webcast can be accessed in the investor relations section of Exact Sciences’ website at www.exactsciences.co...

Exact Sciences to Highlight Cologuard® Test Adherence and Predicted Preference Data at Digestive Disease Week (DDW) 2025

MADISON, Wis.--(BUSINESS WIRE)--Exact Sciences Corp. (NASDAQ: EXAS), a leading provider of cancer screening and diagnostic tests, today announced the company will present 15 abstracts during Digestive Disease Week (DDW) 2025, taking place May 3-6, 2025, in San Diego, California. The abstracts demonstrate high adherence and strong predicted preference for the Cologuard® test along with abstracts on additional screening programs under development. The abstracts focused on the Cologuard test inclu...

Exact Sciences Launches the Oncodetect™ Molecular Residual Disease Test

MADISON, Wis.--(BUSINESS WIRE)--Exact Sciences Corp. (Nasdaq: EXAS), a leading provider of cancer screening and diagnostic tests, today announced the launch of Oncodetect™—a new test designed to detect molecular residual disease (MRD) across multiple solid tumors. The Oncodetect test provides patients and their healthcare providers with the insights needed to make more informed decisions throughout the treatment process, advancing the field of MRD testing. The Oncodetect test delivers clear "De...
Back to Newsroom