MaxCyte Reports
Fourth Quarter and Full Year 2024 Financial Results and Provides
Full Year 2025 Guidance
ROCKVILLE, MD, March 12, 2025 - MaxCyte, Inc., (NASDAQ: MXCT; LSE: MXCT),
a leading, cell-engineering focused company
providing enabling platform technologies to advance the discovery,
development and commercialization of next-generation cell
therapeutics, today announced its fourth
quarter and full year ended December 31, 2024 financial results and
initiated its 2025 guidance.
Fourth Quarter and Full Year Highlights
·
Total revenue of $8.7 million in the fourth
quarter of 2024, a decrease of 45% over the fourth quarter of 2023.
The decrease in total revenue was due to multiple one-time approval
milestones in the fourth quarter of 2023.
·
Core business revenue of $8.6 million in the
fourth quarter of 2024, an increase of 20% over the fourth quarter
of 2023.
·
Strategic Platform License (SPL) Program-related revenue was $0.1 million for the fourth
quarter of 2024, compared to $8.5 million in the fourth quarter of
2023.
·
Total revenue of $38.6 million for the full year
2024, a decrease of 6% over the full year 2023.
·
Core business revenue of $32.5 million for the
full year 2024, an increase of 9% over the full year
2023.
·
SPL Program-related revenue was $6.1 million for
the full year 2024, compared to $11.5 million in full year
2023.
·
Ended the year with 28 active SPL agreements that
include 18 active programs currently in the clinic (defined as
programs with at least a cleared IND or equivalent) and 1 active
commercial program.
·
Total cash, cash equivalents and investments were
$190.3 million as of December 31, 2024.
"We are pleased to report strong
financial results in 2024, including a return to core revenue
growth and disciplined cash management, driven by the execution of
our team," said Maher Masoud,
President and CEO of MaxCyte. "We signed a record six SPLs
in 2024 and continue to see momentum in the SPL pipeline with the
addition of TG Therapeutics early in 2025. We also implemented a
more disciplined capital and operational approach at MaxCyte, which
has already enabled new strategic initiatives, and a more efficient
and streamlined business, underpinning our commitment to long-term
value creation for our shareholders. In 2025, we will continue to
drive strong commercial execution, support the progression of SPL
programs through the clinic, and make disciplined investments to
position MaxCyte as a premier cell engineering solutions provider,
including the integration and growth of SeQure Dx."
The following tables provide details
regarding the sources of our revenue for the periods
presented.
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
|
|
Year Ended
|
|
|
|
|
December 31,
|
|
|
|
December 31,
|
|
|
|
|
2024
|
|
2023
|
|
%
|
|
2024
|
|
2023
|
|
%
|
|
|
(Unaudited)
|
|
|
|
(Unaudited)
|
|
|
|
|
|
|
(in thousands, except percentages)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Instrument
|
$
|
1,629
|
|
$
|
2,330
|
|
(30%)
|
|
$
|
7,083
|
|
$
|
8,317
|
|
(15%)
|
|
PAs and consumables
|
|
4,169
|
|
|
2,163
|
|
93%
|
|
|
14,006
|
|
|
10,283
|
|
36%
|
|
Licenses
|
|
2,554
|
|
|
2,406
|
|
6%
|
|
|
10,297
|
|
|
10,326
|
|
(0%)
|
|
Other
|
|
258
|
|
|
263
|
|
(2%)
|
|
|
1,126
|
|
|
897
|
|
26%
|
|
Total Core Revenue
|
$
|
8,610
|
|
$
|
7,162
|
|
20%
|
|
$
|
32,512
|
|
$
|
29,823
|
|
9%
|
|
Program-Related
|
|
83
|
|
|
8,504
|
|
(99%)
|
|
|
6,115
|
|
|
11,465
|
|
(47%)
|
|
Total Revenue
|
$
|
8,693
|
|
$
|
15,666
|
|
(45%)
|
|
$
|
38,627
|
|
$
|
41,288
|
|
(6%)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
|
| |
In addition to revenue, management
regularly reviews key business metrics to evaluate our business,
measure performance, identify trends affecting our business,
formulate financial projections and make strategic decisions. As of
the dates presented, these key metrics were as follows:
|
|
|
|
|
|
|
As of
December 31, 2024
|
|
|
2024
|
2023
|
2022
|
Installed base of instruments (sold
or licensed)
|
|
760
|
683
|
616
|
Core Revenue Generated by SPL
Clients as a % of Core Revenue
|
|
55%
|
48%
|
42%
|
Number of active SPLs
|
|
28
|
23
|
18
|
Total number of active licensed
clinical programs under SPLs currently in the clinic *
|
|
18
|
16
|
16
|
Total number of active licensed
programs under SPLs currently commercial *
|
|
1
|
1
|
-
|
*Number of licensed clinical
programs and commercial programs under SPLs are by number of
product candidates and not by indication.
Fourth Quarter 2024 Financial Results
Total revenue for the fourth quarter
of 2024 was $8.7 million,
compared to $15.7 million in the fourth quarter of 2023,
representing a decrease of 45%. The decrease in total revenue was
due to multiple one-time approval milestones in the fourth quarter
of 2023.
Core business revenue (sales of
instruments, PAs and consumables, and licenses to customers,
excluding SPL Program-related revenue) for the fourth quarter of
2024 was $8.6 million, compared to $7.2 million in
the fourth quarter of 2023, representing an increase of
20%.
SPL Program-related revenue was $0.1
million in the fourth quarter of 2024, as compared to $8.5 million
in the fourth quarter of 2023.
Gross profit for the fourth quarter
of 2024 was $6.4 million (74% gross margin), compared to $14.1
million (90% gross margin) in the fourth quarter of 2023. Non-GAAP
adjusted gross margin was 84% when excluding SPL Program-related
revenue and reserves for excess and obsolete inventory, compared to
non-GAAP adjusted gross margin of 86% in the fourth quarter of
2023.
Operating expenses for the fourth
quarter of 2024 were $19.3 million, compared to operating expenses
of $22.2 million in the fourth quarter of 2023.
Fourth quarter 2024 net loss was
$10.6 million compared to net loss of $5.3 million for the same
period in 2023. EBITDA, a non-GAAP measure, was a loss of $11.8
million for the fourth quarter of 2024, compared to a loss of $7.0
million for the fourth quarter of 2023; stock-based compensation
expense was $3.1 million in the fourth quarter of 2024 compared to
$3.6 million in the fourth quarter of 2023.
Full Year 2024 Financial Results
Total revenue for 2024 was $38.6
million, compared to $41.3 million in 2023, representing a decrease
of 6%.
Core business revenue
(sales of instruments, PAs and consumables, and
licenses, excluding SPL Program-related revenue) for 2024 was $32.5 million, compared to $29.8 million for
2023, representing an increase of 9%.
SPL Program-related revenue
was $6.1 million in 2024, as compared to $11.5
million in 2023.
Gross profit for 2024 was $31.5
million (82% gross margin), compared to $36.5 million (89% gross
margin) in the prior year. Non-GAAP adjusted gross margin was 84%
when excluding SPL Program-related revenue and reserves for excess
and obsolete inventory, compared to non-GAAP adjusted gross margin
of 86% in 2023.
Operating expenses for 2024 were
$82.7 million, compared to operating expenses of $84.8 million in
2023.
Full year 2024 net loss was $41.1
million compared to a loss of $37.9 million in 2023. 2024 EBITDA
was a loss of $46.9 million compared to a loss of $44.1 million in
2023; total stock-based compensation for 2024 was $13.1 million,
compared to $14.0 million for 2023.
Total cash, cash equivalents and
investments were $190.3 million as of December 31, 2024, compared
to $211.2 million as of December 31, 2023.
2025 Guidance
MaxCyte is providing initial 2025
revenue guidance for core business revenue and SPL Program-related
revenue:
·
Core revenue is expected to grow 8% to 15%
compared to 2024, inclusive of revenue from SeQure Dx.
·
SPL Program-related revenue is expected to be
approximately $5 million for the year. SPL-program related revenue
guidance includes both expected revenue from pre-commercial
milestone payments and commercial royalties/sales-based
payments.
MaxCyte expects to end 2025 with
$160 million in total cash, cash
equivalents and investments.
Webcast and Conference Call Details
MaxCyte will host a conference
call today, March 11, 2025, at 4:30 p.m. Eastern Time.
Investors interested in listening to the
conference call are required to
register online. A live and archived
webcast of the event will be available on the "Events" section of
the MaxCyte website at
https://investors.maxcyte.com/.
About
MaxCyte
At MaxCyte, we pursue cell
engineering excellence to maximize the potential of cells to
improve patients' lives. We have spent more than 25 years honing
our expertise by building best-in-class platforms, perfecting the
art of the transfection workflow, and venturing beyond today's
processes to innovate tomorrow's solutions. Our ExPERT™ platform,
which is based on our Flow Electroporation® technology, has been designed
to support the rapidly expanding cell therapy market and can be
utilized across the continuum of the high-growth cell therapy
sector, from discovery and development through commercialization of
next-generation, cell-based medicines. The ExPERT family of
products includes: four instruments, the ATx™, STx™, GTx™ and VLx
™; a portfolio of proprietary related processing assemblies or
disposables; and software protocols, all supported by a robust
worldwide intellectual property portfolio. By providing our
partners with the right technology platform, as well as scientific,
technical and regulatory support, we aim to guide them on their
journey to transform human health. Learn more
at maxcyte.com and
follow us on X and LinkedIn.
Non-GAAP Financial Measures
This press release contains
EBITDA, which is a non-GAAP measure defined as earnings before
interest income and expense, taxes, depreciation and amortization.
MaxCyte believes that EBITDA provides useful information to
management and investors relating to its results of operations. The
company's management uses this non-GAAP measure to compare the
company's performance to that of prior periods for trend analyses,
and for budgeting and planning purposes. The company believes that
the use of EBITDA provides an additional tool for investors to use
in evaluating ongoing operating results and trends and in comparing
the company's financial measures with other companies, many of
which present similar non-GAAP financial measures to investors, and
that it allows for greater transparency with respect to key metrics
used by management in its financial and operational
decision-making.
This press release also contains
Non-GAAP Gross Margin, which we define as Gross Margin when
excluding SPL program related revenue and reserves
for excess and obsolete inventory. The Company believes that
the use of Non-GAAP Gross Margin provides an additional tool to
investors because it provides consistency and comparability with
past financial performance, as Non-GAAP Gross Margin excludes
non-core revenues and inventory reserves, which can vary
significantly between periods and thus affect
comparability.
Management does not consider these
Non-GAAP financial measures in isolation or as an alternative to
financial measures determined in accordance with GAAP. The
principal limitation of these Non-GAAP financial measures is that
they exclude significant revenues and expenses that are required by
GAAP to be recorded in the Company's financial statements. In order
to compensate for these limitations, management presents these
Non-GAAP financial measures along with GAAP results. Non-GAAP
measures should be considered in addition to results prepared in
accordance with GAAP, but should not be considered a substitute
for, or superior to, GAAP results. Reconciliation tables of net
loss, the most comparable GAAP financial measure, to EBITDA, and
Gross Margin, the most comparable GAAP financial measure, to
Non-GAAP Gross Margin, are included at the end of this release.
MaxCyte urges investors to review the reconciliation and not to
rely on any single financial measure to evaluate the company's
business
Forward-Looking Statements
This press release contains
"forward-looking statements" within the meaning of the "safe
harbor" provisions of the Private Securities Litigation Reform Act
of 1995. These statements about us and our industry involve
substantial known and unknown risks, uncertainties, and
assumptions, including those described in Item 1A under the heading
"Risk Factors" and elsewhere in our report on Form 10-K, that may
cause our actual results, performance or achievements to be
materially different from any future results, performance or
achievements expressed or implied by the forward-looking
statements. All statements other than statements of
historical facts contained in this press release, including
statements regarding our future results of operations or financial
condition, business strategy and plans and objectives of management
for future operations, are forward-looking statements.
Forward-looking statements include, but are not limited to,
statements about the Company's preliminary results of operations,
including fourth quarter and full year total revenue, core revenue,
and SPL program revenue and statements about possible or future
results of operations or financial position. In some cases, you can
identify forward-looking statements because they contain words such
as "may," "might," "will," "could," "would," "should," "expect,"
"plan," "anticipate," "intend," "believe," "expect," "estimate,"
"seek," "predict," "future," "project," "potential," "continue,"
"contemplate," "target," the negative of these words and similar
words or expressions. These statements are inherently
uncertain, and investors are cautioned not to unduly rely on these
statements. The forward-looking statements contained in this press
release, include, without limitation, statements concerning the
following: our expected future growth and success of our
business model; the size and growth potential of the markets for
our products, and our ability to serve those markets, increase our
market share, and achieve and maintain industry leadership; our
ability to expand our customer base and enter into additional SPL
partnerships; our expectation that our partners will have access to
capital markets to develop and commercialize their cell therapy
programs; our financial performance and capital requirements; the
adequacy of our cash resources and availability of financing on
commercially reasonable terms; our expectations regarding our
ability to obtain and maintain intellectual property protection for
our products, as well as our ability to operate our business
without infringing the intellectual property rights of others; our
expectations regarding general market and economic conditions that
may impact investor confidence in the biopharmaceutical industry
and affect the amount of capital such investors provide to our
current and potential partners; and our use of available capital
resources.
These and other risks and
uncertainties are described in greater detail in Item 1A , entitled
"Risk Factors," in our Annual Report on Form 10-K for the year
ended December 31, 2023, filed with the Securities and Exchange
Commission on or about March 12, 2024, as well as in discussions of
potential risks, uncertainties, and other important factors in the
other filings that we make with the Securities and Exchange
Commission from time to time. These documents are available through
the Investor Menu, Financials section, under "SEC Filings" on the
Investors page of our website at
http://investors.maxcyte.com. Any
forward-looking statements in this press release are based on our
current beliefs and opinions on the relevant subject based on
information available to us as of the date of such press release,
and you should not rely on forward-looking statements as
predictions of future events. We undertake no obligation to update
any forward-looking statements made in this press release to
reflect events or circumstances after the date of this press
release or to reflect new information or the occurrence of
unanticipated events, except as required by law.
MaxCyte Contacts:
US IR
Adviser
Gilmartin
Group
David Deuchler, CFA
+1 415-937-5400
ir@maxcyte.com
US Media
Relations
Spectrum
Science
Jordan Vines
jvines@spectrumscience.com
+1 540-629-3137
Nominated Adviser and Joint
Corporate Broker
Panmure Liberum
Emma Earl / Freddy
Crossley
Corporate Broking
Rupert Dearden
+44 (0)20 7886 2500
UK IR
Adviser
ICR
Healthcare
Mary-Jane Elliott
Chris Welsh
+44 (0)203 709 5700
maxcyte@icrhealthcare.com
MaxCyte, Inc.
Consolidated Balance
Sheets
(in thousands, except share
and per share amounts)
|
|
December 31,
2024
(unaudited)
|
|
December 31,
2023
|
Assets
|
|
|
|
|
|
|
Current assets:
|
|
|
|
|
|
|
Cash and cash equivalents
|
|
$
|
27,884
|
|
$
|
46,506
|
Short-term investments, at amortized
cost
|
|
|
126,598
|
|
|
121,782
|
Accounts receivable, net
|
|
|
4,682
|
|
|
5,778
|
Inventory
|
|
|
8,914
|
|
|
12,229
|
Prepaid expenses and other current
assets
|
|
|
3,606
|
|
|
3,899
|
Total current assets
|
|
|
171,684
|
|
|
190,194
|
|
|
|
|
|
|
|
Investments, non-current, at
amortized cost
|
|
|
35,781
|
|
|
42,938
|
Property and equipment,
net
|
|
|
19,707
|
|
|
23,513
|
Right-of-use asset - operating
leases
|
|
|
10,766
|
|
|
11,241
|
Other assets
|
|
|
1,532
|
|
|
388
|
Total assets
|
|
$
|
239,470
|
|
|
268,274
|
|
|
|
|
|
|
|
Liabilities and stockholders' equity
|
|
|
|
|
|
|
Current liabilities:
|
|
|
|
|
|
|
Accounts payable
|
|
$
|
1,358
|
|
$
|
743
|
Accrued expenses and other
|
|
|
8,302
|
|
|
11,269
|
Operating lease liability,
current
|
|
|
864
|
|
|
774
|
Deferred revenue, current
portion
|
|
|
5,251
|
|
|
5,069
|
Total current liabilities
|
|
|
15,775
|
|
|
17,855
|
|
|
|
|
|
|
|
Operating lease liability, net of
current portion
|
|
|
17,170
|
|
|
17,969
|
Other liabilities
|
|
|
274
|
|
|
283
|
Total liabilities
|
|
|
33,219
|
|
|
36,107
|
|
|
|
|
|
|
|
Commitments and contingencies
|
|
|
|
|
|
|
Stockholders' equity
|
|
|
|
|
|
|
Preferred stock, $0.01 par value;
5,000,000 shares authorized and no shares issued and outstanding at
December 31, 2024 and December 31, 2023
|
|
|
-
|
|
|
-
|
Common stock, $0.01 par value;
400,000,000 shares authorized, 105,711,093 and 103,961,670 shares
issued and outstanding at December 31, 2024 and December 31, 2023,
respectively
|
|
|
1,057
|
|
|
1,040
|
Additional paid-in capital
|
|
|
422,047
|
|
|
406,925
|
Accumulated deficit
|
|
|
(216,853)
|
|
|
(175,798)
|
Total stockholders' equity
|
|
|
206,251
|
|
|
232,167
|
Total liabilities and stockholders' equity
|
|
$
|
239,470
|
|
$
|
268,274
|
MaxCyte, Inc.
Consolidated Statements of
Operations
(in thousands, except share
and per share amounts)
|
|
Three Months Ended December
31,
|
|
Year Ended December
31,
|
|
|
2024
(Unaudited)
|
|
2023
(Unaudited)
|
|
2024
(Unaudited)
|
|
2023
|
Revenue
|
|
$
|
8,693
|
|
$
|
15,666
|
|
$
|
38,627
|
|
$
|
41,288
|
Cost of goods sold
|
|
|
2,281
|
|
|
1,573
|
|
|
7,100
|
|
|
4,742
|
Gross profit
|
|
|
6,412
|
|
|
14,093
|
|
|
31,527
|
|
|
36,546
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Operating expenses:
|
|
|
|
|
|
|
|
|
|
|
|
|
Research and development
|
|
|
4,614
|
|
|
5,842
|
|
|
22,227
|
|
|
23,817
|
Sales and marketing
|
|
|
6,473
|
|
|
7,196
|
|
|
26,661
|
|
|
26,975
|
General and administrative
|
|
|
7,206
|
|
|
8,087
|
|
|
29,693
|
|
|
30,068
|
Depreciation and
amortization
|
|
|
1,020
|
|
|
1,063
|
|
|
4,143
|
|
|
3,985
|
Total operating expenses
|
|
|
19,313
|
|
|
22,188
|
|
|
82,724
|
|
|
84,845
|
Operating loss
|
|
|
(12,901)
|
|
|
(8,095)
|
|
|
(51,197)
|
|
|
(48,299)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Other income:
|
|
|
|
|
|
|
|
|
|
|
|
|
Interest income
|
|
|
2,304
|
|
|
2,818
|
|
|
10,142
|
|
|
10,376
|
Total other income
|
|
|
2,304
|
|
|
2,818
|
|
|
10,142
|
|
|
10,376
|
Net
loss
|
|
$
|
(10,597)
|
|
$
|
(5,277)
|
|
$
|
(41,055)
|
|
$
|
(37,923)
|
Basic and diluted net loss per share
|
|
$
|
(0.10)
|
|
$
|
(0.05)
|
|
$
|
(0.39)
|
|
$
|
(0.37)
|
Weighted average shares outstanding,
basic and
diluted
|
|
|
105,547,751
|
|
|
103,703,240
|
|
|
104,849,222
|
|
|
103,268,502
|
MaxCyte, Inc.
Consolidated Statements of
Cash Flows
(in
thousands)
|
|
Year ended December
31,
|
|
|
2024
(unaudited)
(unaudited)
|
|
2023
|
Cash
flows from operating activities:
|
|
|
|
|
|
|
Net loss
|
|
$
|
(41,055)
|
|
$
|
(37,923)
|
|
|
|
|
|
|
|
Adjustments to reconcile net loss to
net cash used in operating activities:
|
|
|
|
|
|
|
Depreciation and
amortization
|
|
|
4,315
|
|
|
4,171
|
Lease right-of-use asset
amortization
|
|
|
475
|
|
|
395
|
Net book value of consigned equipment
sold
|
|
|
63
|
|
|
94
|
Loss on disposal of property and
equipment
|
|
|
861
|
|
|
30
|
Stock-based compensation
|
|
|
13,083
|
|
|
13,979
|
Credit loss (recovery)
expense
|
|
|
(130)
|
|
|
171
|
Change in excess/obsolete inventory
reserve
|
|
|
1,771
|
|
|
697
|
Amortization of discounts on
investments
|
|
|
(6,242)
|
|
|
(7,120)
|
|
|
|
|
|
|
|
Changes in operating assets and
liabilities:
|
|
|
|
|
|
|
Accounts receivable
|
|
|
1,226
|
|
|
5,226
|
Accounts receivable - TIA*
|
|
|
-
|
|
|
1,912
|
Inventory
|
|
|
1,362
|
|
|
(4,534)
|
Prepaid expense and other current
assets
|
|
|
293
|
|
|
(641)
|
Other assets
|
|
|
(1,213)
|
|
|
421
|
Accounts payable, accrued expenses
and other
|
|
|
(1,883)
|
|
|
3,252
|
Operating lease liability
|
|
|
(709)
|
|
|
(133)
|
Deferred revenue
|
|
|
182
|
|
|
(1,644)
|
Other liabilities
|
|
|
(9)
|
|
|
(39)
|
Net cash used in operating
activities
|
|
|
(27,610)
|
|
|
(21,686)
|
|
|
|
|
|
|
|
Cash
flows from investing activities:
|
|
|
|
|
|
|
Purchases of investments
|
|
|
(150,857)
|
|
|
(255,095)
|
Maturities of investments
|
|
|
159,440
|
|
|
313,770
|
Purchases of property and
equipment
|
|
|
(1,651)
|
|
|
(3,700)
|
Proceeds from sale of
equipment
|
|
|
-
|
|
|
9
|
Net cash provided by investing
activities
|
|
|
6,932
|
|
|
54,984
|
|
|
|
|
|
|
|
Cash
flows from financing activities:
|
|
|
|
|
|
|
Proceeds from exercise of stock
options
|
|
|
1,597
|
|
|
1,874
|
Proceeds from issuance of common
stock under employee stock purchase plan
|
|
|
459
|
|
|
269
|
Net cash provided by financing
activities
|
|
|
2,056
|
|
|
2,143
|
Net (decrease) increase in cash and
cash equivalents
|
|
|
(18,622)
|
|
|
35,441
|
Cash and cash equivalents, beginning
of period
|
|
|
46,506
|
|
|
11,065
|
Cash and cash equivalents, end of
period
|
|
$
|
27,884
|
|
$
|
46,506
|
*Tenant improvement allowance
("TIA")
Unaudited Reconciliation of
Net Loss to EBITDA
(in
thousands)
(Unaudited)
|
|
|
|
|
|
|
|
|
|
|
|
|
|
Three Months
Ended
|
|
Year
Ended
|
|
|
December
31,
|
|
December
31,
|
|
|
2024
|
|
2023
|
|
2024
|
|
2023
|
|
(in thousands)
|
|
|
|
|
|
|
|
|
|
|
|
|
Net loss
|
$
|
(10,597)
|
|
$
|
(5,277)
|
|
$
|
(41,055)
|
|
$
|
(37,923)
|
|
Depreciation and amortization
expense
|
|
1,057
|
|
|
1,102
|
|
|
4,315
|
|
|
4,171
|
|
Interest income
|
|
(2,304)
|
|
|
(2,818)
|
|
|
(10,142)
|
|
|
(10,376)
|
|
Income taxes
|
|
-
|
|
|
-
|
|
|
-
|
|
|
-
|
|
EBITDA
|
$
|
(11,844)
|
|
$
|
(6,993)
|
|
$
|
(46,882)
|
|
$
|
(44,128)
|
|
Unaudited Reconciliation of
Gross Margin to Non-GAAP Adjusted gross margin
(in thousands, except for
percentages)
(Unaudited)
|
Three months ended December
31, 2024
|
|
Three months ended December
31, 2023
|
|
GAAP
|
|
Adjustments
|
|
Non-GAAP
|
|
GAAP
|
|
Adjustments
|
|
Non-GAAP
|
Revenue
|
$ 8,693
|
|
$
(83)
|
|
$ 8,610
|
|
$ 15,666
|
|
$ (8,504)
|
|
$ 7,162
|
Cost of Goods Sold
|
2,281
|
|
(916)
|
|
1,365
|
|
1,573
|
|
(581)
|
|
992
|
Gross Margin
|
6,412
|
|
833
|
|
7,245
|
|
14,093
|
|
(7,923)
|
|
6,170
|
Gross Margin %
|
74%
|
|
|
|
84%
|
|
90%
|
|
|
|
86%
|
|
Year ended December 31,
2024
|
|
Year ended December 31,
2023
|
|
GAAP
|
|
Adjustments
|
|
Non-GAAP
|
|
GAAP
|
|
Adjustments
|
|
Non-GAAP
|
Revenue
|
$ 38,627
|
|
$ (6,115)
|
|
$ 32,512
|
|
$ 41,288
|
|
$ (11,465)
|
|
$ 29,823
|
Cost of Goods Sold
|
7,100
|
|
(1,771)
|
|
5,329
|
|
4,742
|
|
(581)
|
|
4,161
|
Gross Margin
|
31,527
|
|
(4,344)
|
|
27,183
|
|
36,546
|
|
(10,884)
|
|
25,662
|
Gross Margin %
|
82%
|
|
|
|
84%
|
|
89%
|
|
|
|
86%
|
(1) Adjustments include
the exclusion of SPL program related revenue from Revenue, and the
exclusion of reserves for excess and obsolete inventory from Cost
of Goods Sold.