|
FY2025
12 months to Dec 31, 2025
|
FY2024
12 months to Dec 31, 2024
|
FY2023
12 months to Dec 31, 2023
|
FY2022
12 months to Dec 31, 2022
|
FY2021
12 months to Dec 31, 2021
|
|
|---|---|---|---|---|---|
| Cash flows from operating activities: | |||||
| Net Income Loss | |||||
| Adjustments to reconcile net loss to net cash provided by (used in) operating activities: | |||||
| Depreciation and amortization | |||||
| Non-cash interest | |||||
| Amortization of deferred financing costs | |||||
| Losses from investments in investees | |||||
| Equity-based compensation – employees and non-employees | |||||
| Non-cash revenue from the transfer of intellectual property | |||||
| Impairment charges | |||||
| Realized loss (gain) on disposal of fixed assets and sales of equity securities | |||||
| Change in fair value of equity securities and derivative instruments | |||||
| Loss on conversion convertible senior notes | |||||
| Inducement expense and loss on debt conversion | |||||
| Change in fair value of contingent consideration | |||||
| Deferred income tax provision | |||||
| Gain on sale of assets | |||||
| Changes in assets and liabilities, net of the effects of acquisitions: | |||||
| Accounts receivable, net | |||||
| Inventory, net | |||||
| Other current assets and prepaid expenses | |||||
| Other assets | |||||
| Accounts payable | |||||
| Foreign currency measurement | |||||
| Contract liabilities | |||||
| Accrued expenses and other liabilities | |||||
| Net cash used in operating activities | |||||
| Cash flows from investing activities: | |||||
| Investments in investees | |||||
| Proceeds from sale of investments | |||||
| Acquisition of businesses, net of cash acquired | |||||
| Proceeds from the sale of property, plant and equipment | |||||
| Capital expenditures | |||||
| Proceeds from LabCorp Sale | |||||
| Net cash provided by (used in) investing activities | |||||
| Cash flows from financing activities: | |||||
| Issuance of 3.00% convertible senior notes, net (including related parties) | |||||
| Issuance of 2044 Notes | |||||
| Debt issuance costs | |||||
| Share repurchase | |||||
| Net activity from the exercise of common stock options and warrants | |||||
| Repurchase of 2029 Convertible Notes | |||||
| Borrowings on lines of credit | |||||
| Repayments of lines of credit | |||||
| Settlement of convertible notes | |||||
| Redemption of 2025 Notes and 2033 Senior Notes | |||||
| Net cash (used in) provided by financing activities | |||||
| Effect of exchange rate changes on cash, cash equivalents and restricted cash | |||||
| Net (decrease) increase in cash, cash equivalents and restricted cash | |||||
| Cash, cash equivalents and restricted cash at beginning of period | |||||
| Cash, cash equivalents and restricted cash at end of period | |||||
| SUPPLEMENTAL INFORMATION: | |||||
| Interest paid | |||||
| Income taxes paid, net of refunds | |||||
| Operating lease right-of-use assets obtained in exchange for lease obligations | |||||
| Assets acquired by finance leases | |||||
| Non-cash financing: | |||||
| 2025 convertible Notes | |||||
| Common Stock options and warrants, surrendered in net exercise | |||||
| Issuance of common stock for acquisition of ModeX | |||||
| Fair value of shares included in consideration from GeneDx Holdings | |||||
Loading...