Biggest changeRevenue The following table shows revenue by customer type (in thousands, except percentages): Year Ended December 31, 2024 2023 Change Pharma tests and services (1) $ 50,939 $ 31,904 $ 19,035 60% Enterprise sales 25,364 31,729 (6,365 ) (20%) Population sequencing 7,430 9,412 (1,982 ) (21%) Clinical diagnostic 759 38 721 1897% Other 122 398 (276 ) (69%) Total revenue $ 84,614 $ 73,481 $ 11,133 15% (1) Includes related party revenue of $2.0 million for the year ended December 31, 2024. 62 Table of Contents The following table shows customers that made up at least 10% of total revenue in each year presented: Year Ended December 31, 2024 2023 Natera, Inc. 30% 43% VA MVP * 13% Moderna, Inc. 28% * * Less than 10% of revenue Pharma tests and services The primary driver for the increase in pharma tests and services revenue in 2024 was due to increases in revenue from one of our personalized cancer therapy customers that ramped up clinical trial patient enrollments.
Biggest changeRevenue The following table shows revenue by customer type (in thousands, except percentages): Years Ended December 31, 2025 2024 Change Pharma testing services (1) $ 48,661 $ 50,939 $ (2,278 ) (4%) Enterprise sales 5,885 25,364 (19,479 ) (77%) Population sequencing 11,766 7,430 4,336 58% Clinical diagnostic 2,018 759 1,259 166% Other 1,318 122 1,196 980% Total revenue $ 69,648 $ 84,614 $ (14,966 ) (18%) (1) Includes related party revenue of $5.4 million and $2.0 million for the years ended December 31, 2025 and December 31, 2024, respectively.
If our available cash balances and anticipated cash flow from operations are insufficient to satisfy our liquidity requirements, including because of lower demand for our services or other risks described in this Annual Report on Form 10-K, we may seek to sell additional common or preferred equity or convertible debt securities, enter into an additional credit facility or another form of third-party funding or seek other debt financing.
If our available cash balances and anticipated cash flow from operations are insufficient to satisfy our liquidity requirements, including because of lower demand for our testing services or other risks described in this Annual Report on Form 10-K, we may seek to sell additional common or preferred equity or convertible debt securities, enter into an additional credit facility or another form of third-party funding or seek other debt financing.
Components of Operating Results Revenue We derive our revenue primarily from sales of genomic testing services to the following five customer types: • Pharma tests and services includes sales of testing services and data analytics for clinical trials and research to pharmaceutical companies in support of their drug development programs. • Enterprise sales includes sales of tumor profiling and diagnostic tests directly to another business as an input to their products.
Components of Operating Results Revenue We derive our revenue primarily from sales of genomic testing services to the following five customer types: • Pharma testing services includes sales of testing services and data analytics for clinical trials and research to pharmaceutical companies in support of their oncology drug development programs. • Enterprise sales includes sales of tumor profiling and diagnostic tests directly to another business as an input to their products.
The timing of these future payments, by year, can be found in Part II, Item 8 of this Form 10-K in the Notes to Consolidated Financial Statements in Note 7, “Leases.” Other . As of December 31, 2024, we have an outstanding noninterest bearing loan that was used to finance the purchase of equipment for our laboratory.
The timing of these future payments, by year, can be found in Part II, Item 8 of this Form 10-K in the Notes to Consolidated Financial Statements in Note 7, “Leases.” Other . As of December 31, 2025, we have an outstanding noninterest bearing loan that was used to finance the purchase of equipment for our laboratory.
To do this, we are developing a growing set of state-of-the-art services and products; advancing our operational infrastructure; building our regulatory credentials; focusing our marketing efforts on large pharmaceutical companies; building and publishing the clinical evidence-base to support our products and services in our key indications, pursuing reimbursement coverage from Medicare and other payors; and seeking additional partnerships.
To do this, we are developing a growing set of state-of-the-art services; advancing our operational infrastructure; building our regulatory credentials; focusing our marketing efforts on large pharmaceutical companies; building and publishing the clinical evidence-base to support our testing services in our key indications, pursuing reimbursement coverage from Medicare and other payors; and seeking additional partnerships.
Samples arriving later than expected may not be processed in the quarter proposed and result in revenue the following quarter. Since many of our customers request defined turnaround times, we employ project managers to coordinate and manage the complex process from sample receipt to sequencing and delivery of results. • Investment in product innovation to support growth.
Samples arriving later than expected may not be processed in the quarter proposed and result in revenue the following quarter. Since many of our customers request defined turnaround times, we employ project managers to coordinate and manage the complex process from sample receipt to sequencing and delivery of results. • Investment in service innovation to support growth.
Overview We develop, market, and sell advanced cancer genomic tests and services. Our services are used by pharmaceutical companies for translational research, biomarker discovery, the development of personalized cancer therapies, and for clinical trials. Our tests are used by physicians to detect residual or recurrent cancer in patients, monitor cancer response to therapy, and uncover insights for therapy selection.
Overview We develop, market, and sell advanced cancer genomic testing services. Our testing services are used by physicians to detect residual or recurrent cancer in patients, monitor cancer response to therapy, and uncover insights for therapy selection. Our testing services are used by pharmaceutical companies for translational research, biomarker discovery, the development of personalized cancer therapies, and clinical trials.
The fixed prices identified in the arrangements only change if a pricing amendment is agreed with a customer. In limited cases we provide our customers a discount if samples received above a certain volume are purchased. In such cases, the discount applies prospectively. We have analyzed such discounts if they represent a material right provided to a customer.
The fixed prices identified in the arrangements only change if a pricing amendment is agreed with a customer. In some cases, we provide our customers a discount if samples received above a certain volume are purchased. In such cases, the discount applies prospectively. We have analyzed such discounts if they represent a material right provided to a customer.
However, we generally do not have binding and enforceable purchase orders beyond the short term, and the timing and magnitude of purchase orders beyond such period is difficult to accurately project. We currently expect spending in this area to remain similar to the levels in 2024 to support expected higher levels of revenue. Operating expenditures .
However, we generally do not have binding and enforceable purchase orders beyond the short term, and the timing and magnitude of purchase orders beyond such period is difficult to accurately project. We currently expect spending in this area to remain similar to the levels in 2025 to support expected higher levels of revenue. Operating expenditures .
On a long-term basis, we manage future cash requirements relative to our long-term business plans. Capital expenditures . Capital expenditures are expected to increase from 2024 levels as we expect to expand NeXT Personal Dx capacity. Going forward, our capital expenditures are expected to consist primarily of laboratory equipment and computer equipment.
On a long-term basis, we manage future cash requirements relative to our long-term business plans. Capital expenditures . Capital expenditures are expected to increase from 2025 levels as we expect to expand NeXT Personal Dx capacity. Going forward, our capital expenditures are expected to consist primarily of laboratory equipment and computer equipment.
Over the long-term, we anticipate higher gross margins as growing revenue leads to economies of scale. Research and Development Expenses Research and development expenses consist of costs incurred for the research and development of our services and products and costs related to conducting studies and collaborations with partners to validate the clinical utility of our offerings.
Over the long-term, we anticipate higher gross margins as growing revenue leads to economies of scale. Research and Development Expenses Research and development expenses consist of costs incurred for the research and development of our testing services and costs related to conducting studies and collaborations with partners to validate the clinical utility of our offerings.
All of the revenue in this category is from our partnership with the VA MVP. • Clinical diagnostic includes sales of comprehensive tumor profiling test that is used to help select therapy for a cancer patient and identify potential clinical trials for a patient, and sales of ultra-sensitive, tumor-informed diagnostic tests, ordered by healthcare providers for cancer patients.
All of the revenue in this category is from our partnership with the VA MVP. • Clinical diagnostic includes sales of comprehensive tumor profiling test that is used to help select therapy for a cancer patient and identify potential clinical trials for a patient, and sales of ultrasensitive, tumor-informed diagnostic tests, ordered by healthcare providers for cancer patients.
Most of our revenue to date has been derived from sales in the United States. Costs and Expenses Cost of Revenue Cost of revenue consists of raw materials costs, personnel costs (salaries, bonuses, stock-based compensation, payroll taxes, and benefits), laboratory supplies and consumables, depreciation and maintenance on equipment, and allocated facilities and information technology (“IT”) costs.
Most of our revenue to date has been derived from sales in the United States. Costs and Expenses Cost of Revenue Cost of revenue consists of raw materials costs, personnel costs (salaries, bonuses, stock-based compensation, payroll taxes, and benefits), laboratory supplies and consumables, depreciation and maintenance on equipment, allocated facilities and information technology (“IT”) costs and clinical diagnostic test costs.
We are working with a growing number of leading cancer centers and world-class academic research institutions to build and publish the clinical evidence-base to support our products and our key indications, as well as to obtain reimbursement coverage from Medicare and other payors.
We are working with a growing number of leading cancer centers and world-class academic research institutions to build and publish the clinical evidence-base to support our testing services and our key indications, as well as to obtain reimbursement coverage from Medicare and other payors.
Because our technology is novel, some customers begin using our products by initiating pilot studies involving a small number of samples to gain experience with our service. As a result, historically a significant portion of our revenue has come from existing customers.
Because our technology is novel, some customers begin using our testing services by initiating pilot studies involving a small number of samples to gain experience with our service. As a result, historically a significant portion of our revenue has come from existing customers.
Investment in research and development, including the development of new products and capabilities is critical to establish and maintain our leading position. We have invested significantly in our NeXT platform, introducing new products and additional capabilities. We are also collaborating with KOLs to support the clinical utility of our products.
Investment in research and development, including the development of new services and capabilities is critical to establish and maintain our leading position. We have invested significantly in our NeXT platform, introducing new services and additional capabilities. We are also collaborating with KOLs to support the clinical utility of our testing services.
While new customers initially may not account for significant revenue, we believe that they have the potential to grow substantially over the long term as they gain confidence in our service. Our ability to engage new customers is critical to our long-term success.
While new customers initially may not account for significant revenue, we believe that they have the potential to grow substantially over the long term as they gain confidence in our testing services. Our ability to engage new customers is critical to our long-term success.
Accessing these new customers through scientific engagement and marketing to gain initial buy-in is critical to our success and gives us the opportunity to demonstrate the utility of our products. • Obtaining coverage and reimbursement status of our diagnostic tests.
Accessing these new customers through scientific engagement and marketing to gain initial buy-in is critical to our success and gives us the opportunity to demonstrate the utility of our testing services. • Obtaining coverage and reimbursement status of our diagnostic tests.
We are pioneering the ultra-sensitive MRD testing market with the belief that an ultra-sensitive approach will lead to earlier intervention and the ability to better trust that a negative MRD patient is likely cancer-free.
We are pioneering the ultrasensitive MRD testing market with the belief that an ultrasensitive approach will lead to earlier intervention and the ability to better trust that a negative MRD patient is likely cancer-free.
We market to biopharma customers and doctors through a small 60 Table of Contents direct sales force. In late 2023, we entered into an agreement with Tempus to co-commercialize NeXT Personal Dx in the clinical diagnostics market and will be leveraging Tempus' significantly larger sales force as a key vector to grow our clinical diagnostic business.
We market to biopharma customers and doctors through a small direct sales force. In late 2023, we entered into an agreement with Tempus to commercialize NeXT Personal Dx in the clinical diagnostics market and will be leveraging Tempus' significantly larger sales force as a key vector to grow our clinical diagnostic business.
We believe that our ability to convert initial pilots into larger orders from existing customers has the potential to drive substantial long-term revenue. We expect there may be some variation in the number of samples they choose to test each quarter. • Adoption of our products and solutions by new customers.
We believe that our ability to convert initial pilots into larger orders from existing customers has the potential to drive substantial long-term revenue. We expect there may be some variation in the number of samples they choose to test each quarter. • Adoption of our testing services by new customers.
Our publications, posters and presentations at scientific conferences lead to engagement at the scientific level with potential customers who often make the initial decision to gain experience with our products.
Our publications, posters and presentations at scientific conferences lead to engagement at the scientific level with potential customers who often make the initial decision to gain experience with our testing services.
Recent Accounting Pronouncements See the sections titled “Summary of Significant Accounting Policies—Recent Accounting Pronouncements” in Note 2 to our consolidated financial statements for additional information. 67 Table of Contents
Recent Accounting Pronouncements See the sections titled “Summary of Significant Accounting Policies—Recent Accounting Pronouncements” in Note 2 to our consolidated financial statements for additional information.
We include in research and development expenses the costs to further develop software we use to operate our laboratory, analyze the data it generates, and automate our operations. We expense our research and development costs in the period in which they are incurred.
We include in research and development expenses the costs to further develop software we use to operate our laboratory, analyze the data it generates, and automate our operations. 61 Table of Contents We expense our research and development costs in the period in which they are incurred.
We plan to fund our material cash requirements with our existing cash and cash equivalents and short-term investments, which amounted to $185.0 million as of December 31, 2024, as well as anticipated cash receipts from customers.
We plan to fund our material cash requirements with our existing cash and cash equivalents and short-term investments, which amounted to $240.0 million as of December 31, 2025, as well as anticipated cash receipts from customers.
We believe this work is critical to gaining customer adoption and expect our investments in these efforts to continue. • Leverage our operational infrastructure. We have invested significantly in our sample processing capabilities and commercial infrastructure. With our current operating model and infrastructure, we can increase our production and commercialize new generations of our products.
We believe this work is critical to gaining customer adoption and expect our investments in these efforts to continue. 60 Table of Contents • Leverage our operational infrastructure. We have invested significantly in our sample processing capabilities and commercial infrastructure. With our current operating model and infrastructure, we can increase our production and commercialize new generations of our testing services.
(2) Includes related party sales and marketing expenses of $0.5 million for the year ended December 31, 2024. (3) Includes related party other expense of $18.3 million in connection with the change in fair value of Tempus Warrants for the year ended December 31, 2024.
(2) Includes related party sales and marketing expenses of $4.6 million and $0.5 million for the years ended December 31, 2025 and December 31, 2024, respectively. (3) Includes related party other expense of $18.3 million in connection with the change in fair value of Tempus Warrants for the year ended December 31, 2024.
As a result, these discounts do not constitute a material right and do not meet the definition of a separate performance obligation, except in limited instances. We do not offer retrospective discounts or rebates.
As a result, these discounts do not constitute a material right and do not meet the definition of a separate performance obligation. We do not offer retrospective discounts or rebates.
The inputs generally require analysis to develop. • Expected Term —The expected term assumption represents the contractual period of each of the two warrants. • Expected Volatility —Expected volatility was based on the Company's actual historical volatility over the expected terms of the warrants. • Expected Dividend Yield —The Black-Scholes option-pricing valuation model calls for a single expected dividend yield as an input.
The inputs generally require analysis to develop. 67 Table of Contents • Expected Term —The expected term assumption represents the contractual period of each of the two warrants. • Expected Volatility —Expected volatility was based on the actual historical volatility of our common stock over the expected terms of the warrants. • Expected Dividend Yield —The Black-Scholes option-pricing valuation model calls for a single expected dividend yield as an input.
The timing and size of sample shipments received after orders have been placed is variable. Since sample shipments can be large, and are often received from a third party, the timing of arrival can be difficult to predict over the short term. Although our long-term performance is not affected, we see quarter-to-quarter volatility due to these factors.
Since sample shipments can be large, and are often received from a third party, the timing of arrival can be difficult to predict over the short term. Although our long-term performance is not affected, we see quarter-to-quarter volatility due to these factors.
Liquidity and Capital Resources The following table presents selected financial information (in thousands): December 31, 2024 2023 Cash and cash equivalents, and short-term investments $ 185,009 $ 114,179 Property and equipment, net 48,274 57,366 Contract liabilities 3,100 7,216 Working capital 171,889 99,510 From our inception through December 31, 2024, we have funded our operations primarily from net proceeds from issuance of redeemable convertible preferred stock, IPO, follow-on equity offerings, At-the-Market ("ATM") facility (see Note 2, Summary of Significant Accounting Policies for additional information), Tempus exercising warrants and purchasing additional shares under an investment agreement, and Merck purchasing shares under an investment agreement (see Note 8, "Related Party Transactions" in our consolidated financial statements for additional information), as well as debt financings.
Liquidity and Capital Resources The following table presents selected financial information (in thousands): December 31, 2025 2024 Cash and cash equivalents, and short-term investments $ 239,953 $ 185,009 Contract liabilities 1,562 3,100 Working capital 228,321 171,889 From our inception through December 31, 2025, we have funded our operations primarily from net proceeds from issuance of redeemable convertible preferred stock, IPO, follow-on equity offerings, At-the-Market ("ATM") facility (see Note 2, "Summary of Significant Accounting Policies" for additional information), Tempus exercising warrants and purchasing additional shares under an investment agreement, and Merck purchasing shares under an investment agreement (see Note 8, "Related Party Transactions" in our consolidated financial statements for additional information), as well as debt financings.
As of December 31, 2024, we had cash and cash equivalents of $91.4 million and short-term investments of $93.6 million. We have incurred net losses since our inception. We anticipate that our current cash and cash equivalents and short-term investments are sufficient to fund our near-term capital and operating needs for at least the next 12 months.
As of December 31, 2025, we had cash and cash equivalents of $124.2 million and short-term investments of $115.7 million. We have incurred net losses since our inception. We anticipate that our current cash and cash equivalents and short-term investments are sufficient to fund our near-term capital and operating needs for at least the next 12 months.
Our concluded incremental borrowing rate for this remeasured lease was 10.5%, which resulted in a lease liability and right-of-use asset of $31.8 million. During the third quarter of 2023, we completed the move of our laboratory operations from our Menlo Park facility to our Fremont facility and began actively marketing the Menlo Park space for sublease.
Our concluded incremental borrowing rate for this remeasured lease was 10.5%, which resulted in a lease liability and right-of-use asset of $31.8 million. During the third quarter of 2023, we completed the move of our laboratory operations from our Menlo Park facility to our Fremont facility, resulting in a lease impairment charge at that time.
We owe a total of $1.8 million, of which the majority is payable in 2025. Further discussion of this loan can be found in Part II, Item 8 of this Form 10-K in the Notes to Consolidated Financial Statements in Note 6, “Loans.” Critical Accounting Policies and Estimates Our consolidated financial statements are prepared in accordance with U.S. GAAP.
Further discussion of this loan can be found in Part II, Item 8 of this Form 10-K in the Notes to Consolidated Financial Statements in Note 6, “Loans.” Critical Accounting Policies and Estimates Our consolidated financial statements are prepared in accordance with U.S. GAAP.
Year Ended December 31, 2024 2023 2022 2021 2020 Consolidated Statements of Operations: (in thousands, except share and per share data) Revenue (1) $ 84,614 $ 73,481 $ 65,047 $ 85,494 $ 78,648 Costs and expenses Cost of revenue 57,789 55,273 51,697 53,837 58,534 Research and development 48,905 64,776 64,912 49,312 28,568 Selling, general and administrative (2) 46,187 49,726 63,969 47,698 33,692 Lease impairment — 5,565 — — — Restructuring and other charges — 8,077 — — — Total costs and expenses 152,881 183,417 180,578 150,847 120,794 Loss from operations (68,267 ) (109,936 ) (115,531 ) (65,353 ) (42,146 ) Interest income 5,510 5,901 2,396 367 949 Interest expense (24 ) (110 ) (201 ) (184 ) (2 ) Other income (expense), net (3) (18,485 ) (4,068 ) 61 (42 ) (24 ) Loss before income taxes (81,266 ) (108,213 ) (113,275 ) (65,212 ) (41,223 ) Provision for income taxes 18 83 40 14 57 Net loss $ (81,284 ) $ (108,296 ) $ (113,315 ) $ (65,226 ) $ (41,280 ) Net loss per share, basic and diluted $ (1.37 ) $ (2.25 ) $ (2.48 ) $ (1.49 ) $ (1.20 ) Weighted-average shares outstanding, basic and diluted 59,251,013 48,175,201 45,704,805 43,886,730 34,374,903 (1) Includes related party revenue of $2.0 million for the year ended December 31, 2024.
Year Ended December 31, 2025 2024 2023 2022 2021 Consolidated Statements of Operations: (in thousands, except share and per share data) Revenue (1) $ 69,648 $ 84,614 $ 73,481 $ 65,047 $ 85,494 Costs and expenses Cost of revenue 53,871 57,789 55,273 51,697 53,837 Research and development 50,264 48,905 64,776 64,912 49,312 Selling, general and administrative (2) 53,570 46,187 49,726 63,969 47,698 Lease impairment - - 5,565 - - Restructuring and other charges - - 8,077 - - Total costs and expenses 157,705 152,881 183,417 180,578 150,847 Loss from operations (88,057 ) (68,267 ) (109,936 ) (115,531 ) (65,353 ) Interest income 7,155 5,510 5,901 2,396 367 Interest expense (205 ) (24 ) (110 ) (201 ) (184 ) Other income (expense), net (3) (142 ) (18,485 ) (4,068 ) 61 (42 ) Loss before income taxes (81,249 ) (81,266 ) (108,213 ) (113,275 ) (65,212 ) Provision for income taxes 21 18 83 40 14 Net loss $ (81,270 ) $ (81,284 ) $ (108,296 ) $ (113,315 ) $ (65,226 ) Net loss per share, basic and diluted $ (0.91 ) $ (1.37 ) $ (2.25 ) $ (2.48 ) $ (1.49 ) Weighted-average shares outstanding, basic and diluted 89,240,435 59,251,013 48,175,201 45,704,805 43,886,730 62 Table of Contents (1) Includes related party revenue of $5.4 million and $2.0 million for the years ended December 31, 2025 and December 31, 2024, respectively.
Our estimates are based on our historical experience and on various other factors that we believe are reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources. Actual results may differ from these estimates under different assumptions or conditions.
Our estimates are based on our historical experience and on various other factors that we believe are 66 Table of Contents reasonable under the circumstances, the results of which form the basis for making judgments about the carrying value of assets and liabilities that are not readily apparent from other sources.
We currently expect capital expenditures to be approximately $8.0 million in 2025 and between $7 million to $10 million in each of the years 2026 and 2027. Property leases . Our noncancelable operating lease payments were $70.5 million as of December 31, 2024.
We currently expect capital expenditures to be between $8 million to $10 million in 2026 and between $10 million to $12 million in each of the years 2027 and 2028. Property leases . Our noncancelable operating lease payments were $62.4 million as of December 31, 2025.
Our primary use of cash relates to employee compensation, spend on professional services, spend related to research and development projects, and other costs related to our research and development, selling, general and administrative functions. We currently expect our spending in these areas to remain similar to the levels in 2024.
Our primary use of cash relates to employee compensation, spend on professional services, spend related to research and development projects, and other costs related to our research and development, selling, general and administrative functions. We currently expect our spending in these areas to increase compared to the levels in 2025 to support the growth of our clinical diagnostic offerings.
The decrease in revenue in 2024 was due to a decrease in the number of samples we processed in addition to a small decline in selling prices. Our annual task orders received in 2024 and 2023 were $7.5 million and $7.5 million, respectively. Our contract with the VA MVP does not include specific testing turnaround times.
The increase in revenue in 2025 was due to an increase in the total number of samples we processed. Our annual task orders received in 2025 and 2024 were $13.5 million and $7.5 million, respectively. Our contract with the VA MVP does not include specific testing turnaround times.
Other income (expense), net also includes foreign currency exchange gains and losses. 61 Table of Contents Trend Financial Information The following selected consolidated financial data should be read in conjunction with the consolidated financial statements and the notes thereto in Item 8 of Part II, “Financial Statements and Supplementary Data”. Historical results are not necessarily indicative of future results.
Trend Financial Information The following selected consolidated financial data should be read in conjunction with the consolidated financial statements and the notes thereto in Item 8 of Part II, “Financial Statements and Supplementary Data”. Historical results are not necessarily indicative of future results.
Therefore, we may modulate the volume of samples processed from the VA MVP to accommodate sample volumes from other customers, which can vary from period to period. We anticipate fulfilling the new task order received in September 2024 during the first three quarters of 2025.
Therefore, we may modulate the volume of samples processed from the VA MVP to accommodate sample volumes from other customers, which can vary from period to period. We anticipate fulfilling the new task order received in August 2025 during the first three quarters of 2026. Clinical diagnostic Clinical diagnostic test revenue is generated from Medicare and private insurance payors.
The sale of equity and convertible debt securities may result in dilution to our stockholders and, in the case of convertible debt, those securities could provide for rights, preferences or privileges senior to those of our common stock. The terms of debt securities issued or borrowings pursuant to a credit agreement could impose significant restrictions on our operations.
The sale of equity and convertible debt securities may result in dilution to our stockholders and, in the case of convertible debt, those securities could provide for rights, preferences or privileges senior to those of our common stock.
In late 2024, we expanded our collaboration partnership with Tempus to enable Tempus to market and sell NeXT Personal to Tempus' pharmaceutical and biotech customers who wish to bundle MRD testing with other Tempus offerings in a given study. We have one reportable segment which is providing advanced cancer genomic tests for precision oncology and personalized testing.
In late 2024, we expanded our collaboration partnership with Tempus to enable Tempus to market and sell NeXT Personal to Tempus' pharmaceutical and biotech customers who wish to bundle MRD testing with other Tempus offerings in a given study.
The $103.6 million increase in cash provided by financing activities was driven by $50 million from Merck purchasing shares under an investment agreement, $36.2 million from Tempus exercising warrants and purchasing additional shares under an investment agreement, $26.6 million higher net proceeds from sales of common stock under our ATM facility, and $2.1 million lower repayments of loans; partially offset by $1.2 million payments of costs associated with the Tempus and Merck investments, and $0.6 million lower proceeds from our employee incentive plans.
The increase in cash provided by financing activities was due to $96.7 million higher net proceeds from sales of common stock under our ATM facility, $2.6 million higher proceeds from loans, $2.4 million higher proceeds from issuance of common stock under our equity incentive plans, and $1.0 million lower payments of costs associated with the Tempus and Merck investments, partially offset by $50.0 million in net proceeds from sale of common stock under the Merck investment agreement and $36.2 million in net proceeds of the Tempus warrant exercise and stock sale in 2024, and a $0.9 million higher repayments of loans.
December 31, 2024 2023 2022 2021 2020 (in thousands) Cash and cash equivalents, and short-term investments $ 185,009 $ 114,179 $ 167,658 $ 287,064 $ 203,290 Working capital 171,889 99,510 166,568 286,918 180,083 Total assets 270,268 225,099 292,700 396,528 244,842 Total debt 1,772 2,880 2,596 3,494 — Long-term obligations 36,185 48,424 41,430 54,914 9,261 Total liabilities 67,311 95,658 74,561 86,227 49,897 Total stockholders' equity 202,957 129,441 218,139 310,301 194,945 Results of Operations This section discusses 2024 and 2023 items and year-to-year comparisons between 2024 and 2023.
December 31, 2025 2024 2023 2022 2021 (in thousands) Cash and cash equivalents, and short-term investments $ 239,953 $ 185,009 $ 114,179 $ 167,658 $ 287,064 Working capital 228,321 171,889 99,510 166,568 286,918 Total assets (1) 334,164 270,268 225,099 292,700 396,528 Total debt 2,052 1,772 2,880 2,596 3,494 Long-term obligations 33,349 36,185 48,424 41,430 54,914 Total liabilities (2) 72,979 67,311 95,658 74,561 86,227 Total stockholders' equity 261,185 202,957 129,441 218,139 310,301 (1) Includes related party accounts receivable of $2.5 million as of December 31, 2025 and December 31, 2024.
In addition, we partner with diagnostics companies by providing our advanced tumor profiling and analysis capabilities as an input to their products. More recently, we launched new diagnostic offerings for the clinical setting and, in November 2023, entered into an agreement with Tempus to commercialize our NeXT Personal Dx test.
More recently, we launched new diagnostic offerings for the clinical setting and, in November 2023, entered into an agreement with Tempus to commercialize our NeXT Personal Dx test.
Our performance depends on the willingness of pharmaceutical companies, enterprise customers, and oncologists to continue to seek more comprehensive molecular information to develop more efficacious cancer therapies. • The adoption of ultra-sensitive MRD testing.
Our performance depends on the willingness of pharmaceutical companies, enterprise customers, and oncologists to continue to seek more comprehensive molecular information to develop more efficacious cancer therapies. • Increasing adoption of our testing services and solutions by existing bio-pharma customers. Our performance depends on our ability to retain and broaden adoption with existing customers.
We have the capacity to sequence and analyze over 350 trillion bases of DNA per week in our facility. We believe that our capacity is already larger than most cancer genomics companies, and we continue to build automation and other infrastructure to scale further as demand increases.
We believe that our capacity is already larger than most cancer genomics companies, and we continue to build automation and other infrastructure to scale further as demand increases.
We expect research and development expenses to remain consistent in the short-term since the completion of our reductions in workforce in 2023. Selling, General and Administrative Expenses Selling expenses consist of personnel costs (salaries, commissions, bonuses, stock-based compensation, payroll taxes, and benefits), customer support expenses, direct marketing expenses, and market research.
We expect research and development expenses to increase over time to support the growth of our clinical diagnostic offerings. Selling, General and Administrative Expenses Selling expenses consist of personnel costs (salaries, commissions, bonuses, stock-based compensation, payroll taxes, and benefits), customer support expenses, direct marketing expenses, and market research.
We agree to provide services to our customers through a contract, which may be in the form of a combination of a signed agreement, statement of work and/or a purchase order. 66 Table of Contents We have evaluated the performance obligations contained in contracts with customers to determine whether any of the performance obligations are distinct, such that the customers can benefit from the obligations on their own, and whether the obligations can be separately identifiable from other obligations in the contract.
We have evaluated the performance obligations contained in contracts with customers to determine whether any of the performance obligations are distinct, such that the customers can benefit from the obligations on their own, and whether the obligations can be separately identifiable from other obligations in the contract.
Anderson Cancer Center; University Medical Center Hamburg-Eppendorf (also known as UKE); and Criterium and the Academic Breast Cancer Consortium, that will focus on building the evidence-base for our technology and these indications. Our work in oncology is underpinned by our experience and capacity for next-generation sequencing at scale.
Anderson Cancer Center; University Medical Center Hamburg-Eppendorf (also known as UKE); Criterium and the Academic Breast Cancer Consortium; Yale Cancer Center; Aarhus University; British Columbia Cancer; and University Health Network, that will focus on building the evidence-base for our technology and these indications.
Additional capital may not be available on reasonable terms, or at all. Our short-term investments portfolio is primarily invested in highly rated securities, with the primary objective of minimizing the potential risk of principal loss. Our investment policy generally requires securities to be investment grade and limits the amount of credit exposure to any one issuer.
The terms of debt securities issued or borrowings pursuant to 65 Table of Contents a credit agreement could impose significant restrictions on our operations. Additional capital may not be available on reasonable terms, or at all. Our short-term investments portfolio is primarily invested in highly rated securities, with the primary objective of minimizing the potential risk of principal loss.
Interest expense is the recognition of imputed interest on noninterest bearing loans. Other income (expense), net In connection with our November 2023 agreement with Tempus, we issued two warrants to purchase, in the aggregate, up to 9,218,800 shares of our common stock ("Tempus Warrants") at an average exercise price of $2.00 per share.
In connection with this agreement, we issued to Tempus two warrants to purchase, in the aggregate, up to 9,218,800 shares of our common stock. In August 2024, Tempus exercised the warrants in full to purchase 9,218,800 shares of our common stock for $18.4 million in cash, at an average exercise price of $2.00 per share.
Our advanced genomic sequencing and analytics also support the development of personalized neoantigen therapies for cancer and other next-generation cancer immunotherapies. For example, we are providing genomic testing to Moderna, Inc. ("Moderna") in its ongoing clinical trials evaluating a personalized cancer therapy.
Today, our testing services are routinely used by many of the largest oncology-focused pharmaceutical companies for analysis of patient samples in their clinical trials and drug development programs. Our advanced genomic sequencing and analytics also support the development of personalized neoantigen therapies for cancer and other next-generation cancer immunotherapies. For example, we are providing genomic testing services to ModernaTX, Inc.
Building our clinical laboratory business is subject to a number or reimbursement challenges and we may not be able to establish the medical necessity of our tests (coverage) or payment rates that cover our costs (reimbursement). • Our revenue and cost are affected by the volume of samples we receive from customers from period to period.
We may not be able to establish the medical necessity of this additional indication (coverage) or payment rates that cover our costs (reimbursement). • Our revenues and costs are affected by the volume of samples we receive from customers from period to period. The timing and size of sample shipments received after orders have been placed is variable.
Revenue in this category is derived from Medicare and private insurance reimbursements. • Other includes sales of genomic tests and analytics to universities and non-profits. Our ability to increase revenue will depend on our ability to further increase sales to these groups of customers and expand our customer base within each group.
Our ability to increase revenue will depend on our ability to further increase sales to these groups of customers and expand our customer base within each group.
Interest Income and Interest Expense Interest income consists primarily of interest earned on our cash, cash equivalents and short-term investments. Interest expense is the recognition of imputed interest on noninterest bearing loans.
We expect selling, general and administrative expenses to increase over time to support the growth of our clinical diagnostic offerings and expected gain of market share. Interest Income and Interest Expense Interest income consists primarily of interest earned on our cash, cash equivalents, and short-term investments. Interest expense is the recognition of imputed interest on noninterest bearing loans.
In addition, we received $6.0 million in proceeds from the issuance of Tempus Warrants and $3.4 million from loans in 2023, which did not occur in 2024. Material Cash Requirements Our material cash requirements in the short- and long-term consist primarily of variable costs of revenue, operating expenditures, capital expenditures, property leases, and other.
Material Cash Requirements Our material cash requirements in the short- and long-term consist primarily of variable costs of revenue, operating expenditures, capital expenditures, property leases, and other.
To date, we have sequenced approximately 500,000 human samples, of which approximately 200,000 were whole human genomes. 2024 Highlights Total revenue of $84.6 million increased 15%, or $11.1 million, during 2024 compared to 2023, primarily driven by higher revenue from pharma tests.
To date, we have sequenced approximately 571,000 human samples, of which approximately 219,000 were whole human genomes. 2025 Highlights Total revenue of $69.6 million decreased 18%, or $15.0 million, during 2025 compared to 2024, primarily due to lower expected revenue from Enterprise sales, which was primarily Natera.
We filed a sales agreement prospectus supplement in December 2024, pursuant to which we may offer and sell up to $50.0 million of shares of our common stock through our ATM facility.
We filed a sales agreement prospectus supplement in November 2025, pursuant to which we offered and sold $100.0 million of shares of our common stock through our ATM facility. As of December 31, 2025, approximately $21.3 million remained available for sale, which was subsequently sold in January 2026.
Interest Income, Interest Expense and Other Income (Expense), Net The following table shows interest income and expense, and other income (expense), net (in thousands, except percentages): Year Ended December 31, 2024 2023 Change Interest income $ 5,510 $ 5,901 $ (391 ) (7%) Interest expense (24 ) (110 ) 86 (78%) Other income (expense), net (18,485 ) (4,068 ) (14,417 ) 354% Total $ (12,999 ) $ 1,723 $ (14,722 ) (854%) Interest income and interest expense The decrease in interest income was due to lower average investment balances in 2024, partially offset by increased yields on our investments.
Interest Income, Interest Expense and Other Income (Expense), Net The following table shows interest income and expense, and other income (expense), net (in thousands, except percentages): Year Ended December 31, 2025 2024 Change Interest income $ 7,155 $ 5,510 $ 1,645 30% Interest expense (205 ) (24 ) (181 ) 754% Other income (expense), net (142 ) (18,485 ) 18,343 (99%) Total $ 6,808 $ (12,999 ) $ 19,807 (152%) Interest income and interest expense The increase in interest income was driven by higher average investment balances, partially offset by decreased yields.
Costs and Expenses The following table shows costs and expenses (in thousands, except percentages): Year Ended December 31, 2024 2023 Change Cost of revenue $ 57,789 $ 55,273 $ 2,516 5% Research and development 48,905 64,776 (15,871 ) (25%) Selling, general and administrative 46,187 49,726 (3,539 ) (7%) Lease impairment — 5,565 (5,565 ) * Restructuring and other charges — 8,077 (8,077 ) * Total costs and expenses $ 152,881 $ 183,417 $ (30,536 ) (17%) * Not meaningful Cost of revenue The increase in cost of revenue in 2024 was primarily due to higher revenue levels (revenue increased 15% over the same period).
Costs and Expenses The following table shows costs and expenses (in thousands, except percentages): Year Ended December 31, 2025 2024 Change Cost of revenue $ 53,871 $ 57,789 $ (3,918 ) (7%) Research and development 50,264 48,905 1,359 3% Selling, general and administrative 53,570 46,187 7,383 16% Total costs and expenses $ 157,705 $ 152,881 $ 4,824 3% Cost of revenue The decrease in cost of revenue in 2025 was primarily due to lower revenue levels (revenue decreased 18% over the same period).
We have also pursued non-cancer related business opportunities, specifically within the population sequencing market, by providing whole genome sequencing ("WGS") services under contract with the U.S. Department of Veterans Affairs Million Veteran Program ("VA MVP").
In July 2025, we further expanded our collaboration partnership with Tempus to authorize Tempus to market NeXT Personal Dx for colorectal cancer and extend the term of the Tempus Agreement through November 25, 2029. We have also pursued non-cancer related business opportunities, specifically within the population sequencing market, by providing whole genome sequencing ("WGS") services under contract with the U.S.
There are no assurances that the market will value ultra-sensitive testing over other ways to monitor cancer and look for recurrence and disease. 59 Table of Contents • Increasing adoption of our products and solutions by existing bio-pharma customers. Our performance depends on our ability to retain and broaden adoption with existing customers.
There are no assurances that the market will value ultrasensitive testing over other ways to monitor cancer and look for recurrence and disease. • The continued development of the market for genomic-based tests.
Specific components of the decrease were a $3.1 million decrease in professional outside services, a $2.9 million decrease in personnel-related costs driven by our workforce reductions, and a $0.5 million decrease in office equipment costs; partially offset by a $1.4 million increase in allocated facilities costs, $1.0 million increase in other outside services and office expenses and a $0.6 million increase in other marketing costs, including trade shows expenses.
Specific components of the increase were a $1.6 million increase in research and development collaboration costs, a $0.6 million increase in personnel and personnel-related costs driven by increased headcount in 2025, a $0.3 million increase in professional service, a $0.3 million increase in repairs and maintenance and a $0.1 million increase in depreciation expense, partially offset by a $1.5 million decrease in lab supplies utilized.
Furthermore, we paid more to vendors in 2024 as compared to 2023 due to timing of vendor shipments and billings. 65 Table of Contents The $48.2 million decrease in cash provided by investing activities in 2024 was due to increase in investments of our cash into short-term investments by $17.8 million and reduction in maturities of our short-term investments by $40.0 million, partially offset by a $9.3 million reduction in capital expenditures.
The decrease in cash used in investing activities was due to a $15.6 million decrease in investment of our cash into short-term investments, partially offset by a $3.1 million increase in capital expenditures.
We amended our agreement with Natera during the fourth quarter of 2024 to extend minimum volume commitments through the second quarter of 2025. Population sequencing Revenue recognized each period from population sequencing is impacted by timing of our fulfillment of samples under each annual task order.
We no longer have a material commercial relationship with Natera and do not expect to have one going forward. 63 Table of Contents Population sequencing Revenue recognized each period from population sequencing is impacted by timing of our fulfillment of samples under each annual task order.
In August 2024, Tempus exercised the warrants in full to purchase 9,218,800 shares of Personalis common stock for $18.4 million in cash, at an average exercise price of $2.00 per share. The Tempus Warrants included a provision under which the total number of shares issuable upon settlement were subject to adjustment.
The Tempus Warrants included a provision under which the total number of shares issuable upon settlement were subject to adjustment.
Common Stock Warrants In November 2023, we entered into an agreement with Tempus to commercialize NeXT Personal Dx in the clinical diagnostics market. In connection with this agreement, we issued to Tempus two warrants to purchase, in the aggregate, up to 9,218,800 shares of our common stock.
Accordingly, we recognized a finance lease asset and a finance lease liability at the lease commencement date. In accordance with the agreement, in January 2026, we exercised the purchase option and paid $2.1 million. Common Stock Warrants In November 2023, we entered into an agreement with Tempus to commercialize NeXT Personal Dx in the clinical diagnostics market.
Other Income (Expense), Net In connection with our November 2023 agreement with Tempus, we issued two warrants to Tempus to purchase, in the aggregate, up to 9,218,800 shares of our common stock (the “Tempus Warrants”). Other income (expense), net consists primarily of a noncash loss related to the remeasurement and settlement of the Tempus Warrants.
Other Income (Expense), Net Other income (expense), net includes foreign currency exchange gains and losses. Other income (expense), net during the year ended December 31, 2024 consisted primarily of a noncash loss related to the remeasurement of the warrants issued in connection with our November 2023 agreement with Tempus, which was exercised in full and settled in August 2024.
Cash Flows Year Ended December 31, 2024 2023 Change Net cash used in operating activities $ (45,150 ) $ (56,258 ) $ 11,108 (20%) Net cash provided by (used in) investing activities (35,069 ) 13,099 (48,168 ) (368%) Net cash provided by financing activities 114,672 11,031 103,641 940% The $11.1 million decrease in cash used in operating activities in 2024 was primarily due to lower operating expenses, particularly lower payroll expenses as a result of our workforce reductions in 2023 and higher gross margin, due to a combination of higher revenue levels and higher gross margin percentage.
Cash Flows Year Ended December 31, 2025 2024 Net cash used in operating activities $ (74,946 ) $ (45,150 ) Net cash used in investing activities (22,568 ) (35,069 ) Net cash provided by financing activities 130,338 114,672 The increase in cash used in operating activities was primarily due to working capital needs and lower revenue with reduced gross margin.
We also provide whole exome and whole genome sequencing services for other diagnostic companies and population sequencing initiatives. Today, our products are routinely used by many of the largest oncology-focused pharmaceutical companies for analysis of patient samples in their clinical trials and drug development programs.
We also provide whole exome sequencing services for other diagnostic companies and whole genome sequencing services for population sequencing initiatives.
Factors Affecting Our Performance We believe there are several important factors that we expect to impact our operating performance and results of operations, including: • The continued development of the market for genomic-based tests.
This includes approximately $109.0 million in net proceeds from our At-The-Market (ATM) sales program, executed at a weighted-average price of $8.43 per share Factors Affecting Our Performance There are several important factors that we expect to impact our operating performance and results of operations, including: • The adoption of ultrasensitive MRD testing.
Revenue from pharma tests was $50.9 million in 2024 compared to $31.9 million in 2023, an increase of 60%. This increase was partially offset by lower revenue from enterprise sales, which declined $6.4 million, or 20%.
Revenue from Enterprise sales was $5.9 million in 2025 compared to $25.4 million in 2024 and the decline was due to the winding down of the project with Natera. This decrease was partially offset by higher revenue from population sequencing, which increased $4.3 million, or 58%.
Specific components of the increase were a $4.0 million increase in direct material costs due to support higher revenue levels, a $2.1 million increase in allocated facilities and equipment costs (mainly due to moving our laboratory from our Menlo Park facility to our Fremont facility in the third quarter of 2023), partially offset by a 63 Table of Contents $2.8 million decrease in labor costs and a $0.7 million decrease in shared laboratory costs due to greater usage of our laboratory capacity for R&D projects.
Specific components of the decrease were a $10.3 million decrease in direct material costs due to lower biopharma revenue levels, a $0.7 million decrease in depreciation expenses resulting from capital equipment spend timing, partially offset by a $4.6 million increase in diagnostic test costs, a $1.5 million increase in laboratory supplies, a $0.7 million increase in equipment repairs and maintenance and a $0.3 million increase in personnel costs.
Clinical diagnostic Clinical diagnostic revenue is generated from Medicare and private insurance payors, In January 2024, we received a Medicare coverage determination for NeXT Dx, our ultra-comprehensive tumor genomic profiling assay. The revenue of $0.8 million in 2024 was mainly due to an increase in NeXT Dx tests reimbursed by Medicare.
In February 2026, we also received Medicare coverage for NeXT Personal Dx for surveillance of patients with Stage I to III NSCLC, with an effective date of January 9, 2026. The increase in clinical diagnostic revenue was mainly attributable to an increase in NeXT Dx test volume and NeXT Personal Dx reimbursements received from certain private payors.