Biggest changeYear Ended December 31, 2023 2022 2021 2020 2019 Consolidated Statements of Operations: (in thousands, except share and per share data) Revenue $ 73,481 $ 65,047 $ 85,494 $ 78,648 $ 65,207 Costs and expenses Cost of revenue 55,273 51,697 53,837 58,534 43,127 Research and development 64,776 64,912 49,312 28,568 22,418 Selling, general and administrative 49,726 63,969 47,698 33,692 22,080 Lease impairment 5,565 — — — — Restructuring and other charges 8,077 — — — — Total costs and expenses 183,417 180,578 150,847 120,794 87,625 Loss from operations (109,936 ) (115,531 ) (65,353 ) (42,146 ) (22,418 ) Interest income 5,901 2,396 367 949 1,620 Interest expense (110 ) (201 ) (184 ) (2 ) (1,133 ) Loss on debt extinguishment — — — — (1,704 ) Other income (expense), net (4,068 ) 61 (42 ) (24 ) (1,440 ) Loss before income taxes (108,213 ) (113,275 ) (65,212 ) (41,223 ) (25,075 ) Provision for income taxes 83 40 14 57 9 Net loss $ (108,296 ) $ (113,315 ) $ (65,226 ) $ (41,280 ) $ (25,084 ) Net loss per share, basic and diluted $ (2.25 ) $ (2.48 ) $ (1.49 ) $ (1.20 ) $ (1.39 ) Weighted-average shares outstanding, basic and diluted 48,175,201 45,704,805 43,886,730 34,374,903 18,011,470 December 31, 2023 2022 2021 2020 2019 (in thousands) Cash and cash equivalents, and short-term investments $ 114,179 $ 167,658 $ 287,064 $ 203,290 $ 128,289 Working capital 99,510 166,568 286,918 180,083 89,616 Total assets 225,099 292,700 396,528 244,842 157,291 Total debt 2,880 2,596 3,494 — — Long-term obligations 48,424 41,430 54,914 9,261 639 Total liabilities 95,658 74,561 86,227 49,897 50,601 Total stockholders' equity 129,441 218,139 310,301 194,945 106,690 Results of Operations This section generally discusses 2023 and 2022 items and year-to-year comparisons between 2023 and 2022.
Biggest changeYear 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.
We expect variability in our gross margins over the medium-term due to fluctuations in customer mix and volume, investments in newer sequencing platforms and new capabilities such as automation of laboratory workflows, processing of diagnostic tests for the clinical market while we work to secure reimbursement, and costs related to our new Fremont facility.
We expect variability in our gross margins over the medium-term due to fluctuations in customer mix and volume, investments in newer sequencing platforms and new capabilities such as automation of laboratory workflows, processing of diagnostic tests for the clinical market while we work to secure reimbursement, and costs related to our Fremont facility.
To fund our material cash requirements in the short- and long-term, we may also 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. Variable costs of revenue .
To fund our material cash requirements in the short-term and long-term, we may also 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. Variable costs of revenue .
Based on this evaluation, we determined that the right-of-use asset with a carrying amount of $6.7 million was no longer recoverable and was impaired and wrote it down to its estimated fair value of $1.1 million, which resulted in a noncash impairment loss of $5.6 million.
Based on this evaluation, we determined that the right-of-use asset with a carrying amount of $6.7 million was no longer recoverable and was impaired and wrote it down to its estimated fair value of $1.1 million, which resulted in a noncash impairment loss of $5.6 million.
Estimated fair value was based on expected future sublease cash flows (with the assistance of a third-party real estate broker), net of brokerage commissions and estimated tenant incentives, discounted at a market rate of return on similar assets. The estimation of fair value also included expected downtime prior to the commencement of a future sublease.
Estimated fair value was based on expected future sublease cash flows (with the assistance of a third-party real estate broker), net of brokerage commissions and estimated tenant incentives, discounted at a market rate of return on similar assets. The estimation of fair value also included expected downtime prior to the commencement of a future sublease.
In August 2021, we entered into a 13.5-year lease for our new corporate headquarters in Fremont, California. We estimated our incremental borrowing rate as the rate implicit in the lease was not readily determinable.
In August 2021, we entered into a 13.5-year lease for our corporate headquarters in Fremont, California. We estimated our incremental borrowing rate as the rate implicit in the lease was not readily determinable.
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, 2023, 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, 2024, we have an outstanding noninterest bearing loan that was used to finance the purchase of equipment for our laboratory.
We have the capacity to sequence and analyze over 300 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 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 have analyzed such discounts if they represent a material right provided to a customer. We have concluded that such discounts generally do not represent a material right provided to a customer since they are not deemed to be incremental to the pricing offered to the customer or are not enforceable options to acquire additional goods.
We have concluded that such discounts generally do not represent a material right provided to a customer since they are not deemed to be incremental to the pricing offered to the customer or are not enforceable options to acquire additional goods.
Because of the ultra-high analytical sensitivity of our technology, we are initially focusing on three indications: breast cancer, lung cancer, and immunotherapy (IO) monitoring.
Because of the ultra-high analytical sensitivity of our technology, we are primarily focusing on three indications: breast cancer, lung cancer, and immunotherapy (IO) monitoring.
We filed a sales agreement prospectus in December 2023 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 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.
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 increase in 2024 relative to 2023 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 2024 to support expected higher levels of revenue. Operating expenditures .
Components of Operating Results Revenue We derive our revenue from sales of advanced sequencing and analytics to the following four 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 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.
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.
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
Our advanced genomic sequencing and analytics also support the development of personalized cancer vaccines 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 vaccine.
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.
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 AI, Inc.
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.
As part of one of our new strategies for 2023 and beyond, 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 products and our key indications, as well as to obtain reimbursement coverage from Medicare and other payors.
We plan to fund our material cash requirements with our existing cash and cash equivalents and short-term investments, which amounted to $114.2 million as of December 31, 2023, 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 $185.0 million as of December 31, 2024, as well as anticipated cash receipts from customers.
We believe that the assumptions and estimates associated with revenue recognition, leases, and common stock warrants have the greatest potential impact on our consolidated financial statements. Therefore, we consider these to be our critical accounting policies and estimates. Revenue Recognition We generate our revenue from selling sequencing and data analysis services.
We believe that the assumptions and estimates associated with revenue recognition, leases, and common stock warrants have the greatest potential impact on our consolidated financial statements. Therefore, we consider these to be our critical accounting policies and estimates. Revenue Recognition We generate our revenue from the sale of genomic testing services.
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.
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.
Because the number of shares issuable upon settlement are subject to adjustment, the warrants are classified as liability instruments and are subject to remeasurement at each balance sheet date, with changes in fair value recognized as other income (expense).
Because the number of shares issuable upon settlement were subject to adjustment, the warrants were classified as liability instruments while outstanding and were subject to remeasurement at each balance 64 Table of Contents sheet date, with changes in fair value recognized as other income (expense), net.
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 our key indications, as well as to obtain reimbursement coverage from Medicare and other payors; and seeking additional partnerships such 57 Table of Contents as ours with Natera.
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.
Therefore, upon delivery of the services, there are no remaining performance obligations. Leases Lease liabilities are recognized at the present value of the fixed lease payments, reduced by landlord incentives, using a discount rate based on our current borrowing rate at the lease commencement date (the incremental borrowing rate), unless the rate implicit in the lease is readily determinable.
Leases Lease liabilities are recognized at the present value of the fixed lease payments, reduced by landlord incentives, using a discount rate based on our current borrowing rate at the lease commencement date (the incremental borrowing rate), unless the rate implicit in the lease is readily determinable.
Continued efforts to reduce expenses across the board. 56 Table of Contents 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.
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.
If Tempus acquires any shares of common stock directly from us other than by exercising the warrants, then the total number of shares issuable upon exercise of the warrants will be reduced by such shares.
If Tempus acquired any shares of common stock directly from us other than by exercising the warrants, then the total number of shares issuable upon exercise of the warrants would have been reduced by such shares.
Otherwise, other income (expense), net consists primarily of foreign currency exchange gains and losses. 58 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”.
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.
We currently expect capital expenditures to be approximately $1 million in 2024 and between $4 million to $6 million in each of the years 2025 and 2026. Property leases . Our noncancelable operating lease payments were $78.6 million as of December 31, 2023.
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 will make a payment of $0.4 million in September 2024 to pay off this loan. 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.
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.
On a long-term basis, we manage future cash requirements relative to our long-term business plans. Capital expenditures . Capital expenditures are expected to decrease from 2023 levels as we have completed significant laboratory capacity additions. 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 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.
We expect research and development expenses to decrease as a result of our reductions in workforce initiated in 2023 and our closure of operations in China. 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 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.
Lease Impairment We recognized an impairment loss for operating lease right-of-use assets as a result of the change in use of our Menlo Park facility during the third quarter of 2023.
Lease Impairment We recognized an impairment loss for operating lease right-of-use assets as a result of the change in use of our Menlo Park facility during the third quarter of 2023. Restructuring and Other Charges Restructuring and other charges consists of charges in connection with our reductions in workforce and charges in connection with the closure of our China operations.
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 to decrease our spend in these areas as a result of our workforce reductions initiated in 2023.
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.
The sale of equity and convertible debt securities may result in dilution to our stockholders and, in the case of preferred equity securities or convertible debt, those securities could provide for rights, preferences or privileges senior to those of our common stock.
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.
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. 63 Table of Contents Accordingly, all of the transaction price, net of any discounts, is allocated to one performance obligation.
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.
(formerly known as Tempus Labs, Inc., and referred to herein as "Tempus") to commercialize NeXT Personal Dx in the clinical diagnostics market. Finally, 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").
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").
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 products and solutions by existing customers. Our performance depends on our ability to retain and broaden adoption with existing customers.
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.
The increase in fair value, plus the immediate loss of $0.9 million recognized upon issuance, resulted in a $4.0 million expense recognized in other income (expense), net during the year ended December 31, 2023. During 2022 and 2021, other income (expense), net consisted mainly of foreign currency remeasurements.
The increase in fair value, plus the immediate loss of $0.9 million, resulted in a $4.0 million expense, which was recognized in other income (expense), net in the consolidated statements of operations during the year ended December 31, 2023.
Selling, general and administrative The decrease in selling, general and administrative expenses of 22%, or $14.2 million was primarily due to cost savings from our reductions in workforce initiated in 2023.
Selling, general and administrative The decrease in selling, general and administrative expenses was primarily due to lower professional outside services expenses and cost savings from our workforce reductions in 2023.
Changes in the assumptions can materially affect the fair value and ultimately how much other income (or expense) is recognized.
Estimating fair value using the Black-Scholes option-pricing model requires a number of assumptions. Changes in the assumptions can materially affect the fair value and ultimately how much other income (or expense) is recognized.
Our advanced tests are used by physicians to detect cancer recurrence, monitor cancer evolution, and uncover insights for therapy selection. We also provide sequencing and data analysis services to support 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 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.
In September 2022, the lease commencement date for our new facility in Fremont, California was delayed from the original intended date due to delays in the completion of the work necessary for us to move into the facility, which resulted in a reassessment of the lease term and consequently a remeasurement of the lease liability and corresponding adjustment to the carrying amount of the right-of-use asset based on an updated incremental borrowing rate.
In September 2022, the lease commencement date for our facility in Fremont, California was delayed from the original intended date due to delays in the completion of the work necessary for us to move into the facility, which resulted in a reassessment of the lease term.
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 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.
The terms of debt securities issued or borrowings pursuant to 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.
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.
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. • Our revenue and cost are affected by the volume of samples we receive from customers from period to period.
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.
Fees for our sequencing and data analysis services are predominantly based on a fixed price per sample. 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.
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.
To date, we have sequenced more than 385,000 human samples, of which more than 175,000 were whole human genomes. 2023 Highlights Total revenue increased 13%, or $8.4 million, during 2023 compared to 2022, primarily driven by higher revenue from enterprise sales and pharma tests.
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.
We then adjusted yields from publicly traded corporate bonds of companies of similar size and credit rating over a term approximating the term of our lease for the nature of the collateral. Our concluded incremental borrowing rate for this lease was 5.8%, which resulted in a lease liability and right-of-use asset of $44.7 million.
We then adjusted yields from publicly traded corporate bonds of companies of similar size and credit rating over a term approximating the term of our lease for the nature of the collateral.
We sell 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. We have one reportable segment from the sale of sequencing and data analysis services.
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.
For the significant majority of our contracts to date, the customer orders a specified quantity of a sequencing; therefore, the delivery of the ordered quantity per the purchase order is accounted for as one performance obligation. Our contracts include only one performance obligation—the delivery of the sequencing and data analysis services to the customer.
For the significant majority of our contracts to date, the customer orders a specified quantity of sequencing and the delivery of each test to the customer is accounted for as one performance obligation. Fees for our genomic testing services are predominantly based on a fixed price per sample.
Liquidity and Capital Resources The following table presents selected financial information (in thousands): December 31, 2023 2022 2021 Cash and cash equivalents, and short-term investments $ 114,179 $ 167,658 $ 287,064 Property and equipment, net 57,366 61,935 19,650 Contract liabilities 7,216 1,264 3,982 Working capital 99,510 166,568 286,918 From our inception through December 31, 2023, we have funded our operations primarily from $279.0 million in net proceeds from our follow-on equity offerings in August 2020 and January 2021, $144.0 million in net proceeds from our IPO in June 2019, $89.6 million from issuance of redeemable convertible preferred stock, $3.5 million in net proceeds from our ATM facility (see Note 2, Summary of Significant Accounting Policies), as well as cash from operations and debt financings.
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.
Overview We develop and market advanced cancer genomic tests and analytics. Our tests and analytics are used by pharmaceutical companies for translational research, biomarker discovery, the development of personalized cancer therapies, and we expect in the near future, for clinical trial enrollment.
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.
We anticipate that our current cash and cash equivalents and short-term investments, together with cash provided by operating activities, are sufficient to fund our near-term capital and operating needs for at least the next 12 months.
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.
Specific offsetting components of research and development expense include a $5.0 million increase in sample processing costs incurred in our laboratory for product development, collaborations, and clinical evidence generation, and a $2.2 million increase in facilities costs; offset by a $7.3 million decrease in personnel-related costs driven by our reductions in workforce.
Specific components of the decrease include a $6.3 million decrease in personnel-related costs driven by our workforce reductions, a $4.7 million decrease in allocated facilities costs (primarily due to a reduction in R&D usage of our facilities relative to other functions, as well as lower facilities costs in general), and a $4.9 million decrease in sample processing costs incurred in our laboratory for product development, collaborations, and clinical evidence generation.
Specific components of the increase were a $4.9 million increase in direct material costs due to higher revenue levels, a $2.0 million increase in facilities and equipment costs (partly due to movement of our laboratory from our prior Menlo Park facility to the new Fremont facility), and a $2.0 million increase in laboratory supplies and consumables (enterprise customer orders require more supplies to process as compared to other customer categories); partially offset by a $5.3 million decrease in shared laboratory costs due to greater usage of our laboratory capacity for R&D activities. 60 Table of Contents Research and development Research and development expenses remained flat in 2023 as compared to 2022.
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.
Restructuring and other charges During 2023, we initiated two rounds of workforce reductions to reduce our cash burn and increase operating efficiencies. Combined, our headcount was reduced by almost 50% from 2022 levels. We also closed our China operations.
Restructuring and other charges We reduced our workforce during the first quarter of 2023 and the fourth quarter of 2023 to reduce our cash burn and increase operating efficiencies, which combined affected about 100 employees. We also closed our China operations.
The $9.7 million increase in cash provided by financing activities during 2023 as compared to 2022 was driven by $6 million in proceeds from issuance of warrants to Tempus and $3.5 million in net proceeds from sales of common stock under our ATM facility, both of which did not occur during 2022. 62 Table of Contents 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.
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.
Our ability to increase revenue will depend on our ability to further increase sales to these groups of customers, expand our customer base within each group, and expand our business in the clinical diagnostics market.
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.
Specific components of the decrease were a $11.7 million decrease in personnel-related costs driven by our reductions in workforce, a $5.1 million decrease in facilities costs as a result of the R&D function and additional lab teams moving into our Fremont facility and consequently receiving a share of such facility costs that were previously allocated to SG&A, and a $1.5 million decrease in professional services; partially offset by a $2.9 million increase in depreciation of office-related fixtures and furniture (driven by our Fremont headquarters), a $1.0 million increase in software and subscriptions costs, and a $0.2 million increase in marketing costs such as trade shows expenses.
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.
Revenue from enterprise sales was $31.7 million in 2023 compared to $26.6 million in 2022, an increase of 19%. Revenue from pharma tests was $31.9 million in 2023 compared to $29.6 million in 2022, an increase of 8%.
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 recognized each period is also impacted by timing of our fulfillment of samples under each annual task order. Our annual task orders received in 2023, 2022, and 2021 were $7.5 million, $10.0 million, and $9.7 million, respectively. Our contract with the VA MVP does not include specific testing turnaround times.
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.
Because the number of shares issuable upon settlement are subject to adjustment, the warrants are classified as liability instruments and are subject to remeasurement at each balance sheet date, with changes in fair value recognized as other income (expense).
Consequently, prior to the exercise, the Tempus Warrants were classified as liability instruments while outstanding and subject to remeasurement at each balance sheet date, with changes in fair value recognized as other income (expense), net in the consolidated statements of operations. Fair values of the warrants were estimated using the Black-Scholes option-pricing model.
The increase in our estimated borrowing rate between August 2021 and September 2022 mostly reflects the higher interest rate environment in 2022 as compared to 2021. 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 and began actively marketing the Menlo Park space for sublease.
We have collaborations with Cancer Research UK, University College London, and the Francis Crick Institute (the TRACERx study); The Royal Marsden; the Vall d'Hebron Institute of Oncology (VHIO); Duke University; the Dana-Farber Cancer Institute; 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.
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.
Selling, general and administrative expenses have decreased significantly since the completion of our first quarter 2023 reduction in workforce. We expect expenses to remain around this lower level over the next couple of years.
Selling, general and administrative expenses have decreased since the completion of our reductions in workforce in 2023. But we expect them to increase over the medium term as we commercialize our clinical diagnostic offerings.
All of the revenue in this category is from our partnership with the VA MVP. • Other includes sales of genomic tests and analytics to universities and non-profits. This category also includes sales of diagnostics tests ordered by healthcare providers for cancer patients, which was insignificant for periods presented.
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.
Restructuring and Other Charges Restructuring and other charges consists of charges in connection with our two reductions in workforce initiated in 2023 and charges in connection with the closure of our China operations. Interest Income and Interest Expense Interest income consists primarily of interest earned on our cash and cash equivalents and short-term investments.
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.
This was due to an increase in the volume of samples we tested for Natera, partially offset by lower selling prices. The number of samples we processed for Natera increased by over 55% in 2023. We amended our agreement with Natera during the fourth quarter of 2023 to extend minimum volume commitments through the end of 2024.
Enterprise sales Revenue from enterprise sales decreased in 2024 due to lower average selling prices. The number of samples we processed for Natera increased by over 7%, but such increase was offset by lower selling prices.
Previously, Natera's volume commitments extended only through the first quarter of 2024. In addition, we plan to introduce a lower-cost version of our exome product offering for Natera in the first half of 2024 in order to support their price requirements, and we expect our total revenue from Natera in 2024 to decline, due to the lower prices.
We launched a reduced-cost version of our exome product offering for Natera near the end of the first quarter of 2024 to support their requirement for an overall reduction in price. Our agreement with Natera included minimum volume commitments through the end of 2024.
The $39.4 million decrease in cash provided by investing activities during 2023 as compared to 2022 was due to significantly lower net proceeds from short-term investment maturities, partially offset by a $39.0 million reduction in capital expenditures.
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.
Additionally, since the initial fair value of the warrants of $6.9 million exceeded the total proceeds received from Tempus of $6 million, a loss of $0.9 million was immediately recognized within other income (expense). 61 Table of Contents Fair value of the warrants increased by $3.1 million as of December 31, 2023.
The initial fair value at the time of issuance of the warrants of $6.9 million exceeded the total proceeds received from Tempus of $6.0 million, which resulted in a loss of $0.9 million.
Revenue The following table shows revenue by customer type (in thousands): Years Ended December 31, Change 2023 2022 2021 2023 vs 2022 2022 vs 2021 Pharma tests and services $ 31,904 $ 29,552 $ 30,282 8% (2%) Enterprise sales 31,729 26,641 8,774 19% 204% Population sequencing 9,412 8,443 45,671 11% (82%) Other 436 411 767 6% (46%) Total revenue $ 73,481 $ 65,047 $ 85,494 13% (24%) 59 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, 2023 2022 2021 Natera, Inc. 43% 41% 10% VA MVP 13% 13% 53% Merck & Co., Inc. * 11% * * Less than 10% of revenue Pharma tests and services Revenue from pharma tests and services increased 8%, or $2.4 million, in 2023.
Revenue 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.
Interest Income, Interest Expense and Other Income (Expense), Net Year Ended December 31, Change 2023 2022 2021 2023 vs 2022 2022 vs 2021 (in thousands) Interest income $ 5,901 $ 2,396 $ 367 146% 553% Interest expense (110 ) (201 ) (184 ) (45%) 9% Other income (expense), net (4,068 ) 61 (42 ) NM NM Total $ 1,723 $ 2,256 $ 141 Interest income and interest expense The increase in interest income was due to 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, 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.
Costs and Expenses Year Ended December 31, Change 2023 2022 2021 2023 vs 2022 2022 vs 2021 (in thousands) Cost of revenue $ 55,273 $ 51,697 $ 53,837 7% (4%) Research and development 64,776 64,912 49,312 (0%) 32% Selling, general and administrative 49,726 63,969 47,698 (22%) 34% Lease impairment 5,565 — — NM NM Restructuring and other charges 8,077 — — NM NM Total costs and expenses $ 183,417 $ 180,578 $ 150,847 2% 20% Cost of revenue The increase in cost of revenue of 7%, or $3.6 million, was primarily due to higher revenue levels (revenue increased 13% over the same period), partially offset by dedication of more laboratory resources to support sample processing required for clinical evidence generation, which is a non-revenue generating activity and thus reported as R&D expense.
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).
Cash Flows Year Ended December 31, 2023 2022 2021 Net cash used in operating activities $ (56,258 ) $ (70,233 ) $ (70,828 ) Net cash provided by (used in) investing activities 13,099 52,537 (60,069 ) Net cash provided by financing activities 11,031 1,366 169,700 The $14.0 million decrease in cash used in operating activities during 2023 as compared to 2022 was primarily due to lower spend on operating expenses (particularly lower payroll expenses after our reductions in workforce initiated in 2023), higher customer deposits received (mostly in connection with our agreement with Moderna to support its ongoing clinical trials evaluating a personalized cancer vaccine), and efficient management of working capital; partially offset by lower landlord contributions received during 2023 versus 2022 in connection with our Fremont facility build-out.
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.
Therefore, we have the ability to modulate the volume of samples processed from the VA MVP up or down to complement sample volumes from other customers, which can vary from period to period. As of the end of 2023, our remaining unfulfilled task orders amounted to $7.4 million, which we expect to recognize as revenue within the next 12 months.
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.