Biggest changeResults of Operations The following table summarizes our results of operations for the year ended December 31, 2024 and 2023 (in thousands): 69 Table of Contents Years Ended December 31, Change 2024 2023 $ % Product revenue, net: Gvoke $ 82,829 $ 67,045 $ 15,784 23.5 Recorlev 64,277 29,547 34,730 117.5 Keveyis 49,530 56,772 (7,242) (12.8) Product revenue, net 196,636 153,364 43,272 28.2 Royalty, contract and other revenue 6,434 10,550 (4,116) (39.0) Total revenue 203,070 163,914 39,156 23.9 Cost and expenses: Cost of goods sold, excluding amortization of intangible assets 36,832 28,645 8,187 28.6 Research and development 25,560 22,341 3,219 14.4 Selling, general and administrative 163,481 146,095 17,386 11.9 Amortization of intangible assets 10,843 10,843 — — Total cost and expenses 236,716 207,924 28,792 13.8 Loss from operations (33,646) (44,010) 10,364 (23.5) Other income (expense): Interest and other income 5,321 4,751 570 12.0 Loss on debt extinguishment — (2,837) 2,837 (100.0) Debt refinancing costs (2,690) — (2,690) 100.0 Interest expense (30,485) (26,609) (3,876) 14.6 Change in fair value of warrants 8 1 7 700.0 Change in fair value of contingent value rights 4,388 5,200 (812) (15.6) Total other expense (23,458) (19,494) (3,964) 20.3 Net loss before benefit from income taxes (57,104) (63,504) 6,400 (10.1) Income tax benefit 2,268 1,249 1,019 81.6 Net loss $ (54,836) $ (62,255) $ 7,419 (11.9) Product revenue, net Gvoke Net revenue increased by $15.8 million or 23.5% for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Biggest changeResults of Operations The following table summarizes our results of operations for the years ended December 31, 2025 and 2024 (in thousands): 76 Table of Contents Years Ended December 31, Change 2025 2024 $ % Product revenue, net: Recorlev $ 139,283 $ 64,277 $ 75,006 116.7 Gvoke 94,108 82,829 11,279 13.6 Keveyis 47,649 49,530 (1,881) (3.8) Other product revenue 1,963 — 1,963 — Product revenue, net 283,003 196,636 86,367 43.9 Royalty, contract and other revenue 8,842 6,434 2,408 37.4 Total revenue 291,845 203,070 88,775 43.7 Cost and expenses: Cost of goods sold, excluding amortization of intangible assets 42,569 36,832 5,737 15.6 Research and development 31,165 25,560 5,605 21.9 Selling, general and administrative 182,372 163,481 18,891 11.6 Amortization of intangible assets 10,843 10,843 — — Total cost and expenses 266,949 236,716 30,233 12.8 Income (loss) from operations 24,896 (33,646) 58,542 174.0 Other income (expense): Interest and other income 4,742 5,321 (579) (10.9) Debt refinancing costs — (2,690) 2,690 100.0 Interest expense (29,084) (30,485) 1,401 (4.6) Change in fair value of warrants — 8 (8) (100.0) Change in fair value of contingent value rights — 4,388 (4,388) (100.0) Total other expense (24,342) (23,458) (884) 3.8 Net income (loss) before income taxes 554 (57,104) 57,658 101.0 Income tax benefit — 2,268 (2,268) 100.0 Net income (loss) $ 554 $ (54,836) $ 55,390 101.0 Product revenue, net Recorlev Net revenue increased by $75.0 million or 116.7% for the year ended December 31, 2025 compared to the year ended December 31, 2024.
Other income (expense) Other income (expense) consists primarily of interest expense related to our convertible debt and loan, interest income earned on deposits and investments, debt refinancing costs and gains and losses on the change in fair value of the Contingent Value Rights ("CVRs").
Other income (expense) Other income (expense) consists primarily of interest expense related to our loan and convertible debt, interest income earned on deposits and investments, debt refinancing costs and gains and losses on the change in fair value of the Contingent Value Rights ("CVRs").
Revenue is recognized when our customer (e.g., a wholesaler or specialty pharmacy) obtains control of promised goods or services, which is when our obligations under the terms of the contract with the customer are satisfied, based on the consideration we expect to receive in exchange for those goods or services.
Revenue is recognized when our customer (e.g., a wholesaler or specialty pharmacy) obtains control of promised goods, which is when our obligations under the terms of the contract with the customer are satisfied, based on the consideration we expect to receive in exchange for those goods.
Our actual results could differ materially from those discussed in these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those set forth in Part I, Item 1A. Risk Factors, of this Annual Report. This discussion and analysis compares 2024 results to 2023.
Our actual results could differ materially from those discussed in these forward-looking statements. Factors that could cause or contribute to such differences include, but are not limited to, those set forth in Part I, Item 1A. Risk Factors, of this Annual Report. This discussion and analysis compares 2025 results to 2024.
In the near term, we expect to continue to incur net losses as we: continue our marketing and selling efforts related to commercialization of Recorlev, Gvoke and Keveyis; continue our research and development efforts; continue to operate as a public company; and continue to fund our operations with an increased cost of borrowing due to a higher interest rate environment and tighter lending requirements.
In the near term, we may incur net losses as we: continue our marketing and selling efforts related to commercialization of Recorlev, Gvoke and Keveyis; continue our research and development efforts; continue to operate as a public company; and continue to fund our operations with an increased cost of borrowing due to a higher interest rate environment and tighter lending requirements.
In addition, we may not be profitable even if we commercialize any of our product candidates. Components of our Results of Operations The following discussion sets forth certain components of the statement of operations of Xeris for the year ended December 31, 2024 and 2023 as well as factors that impact those items.
In addition, we may not be profitable even if we commercialize any of our product candidates. Components of our Results of Operations The following discussion sets forth certain components of the statement of operations of Xeris for the year ended December 31, 2025 and 2024 as well as factors that impact those items.
Cost of goods sold also includes losses from excess, slow-moving or obsolete inventory and inventory purchase commitments, if any. Research and development expenses 68 Table of Contents Research and development expenses consist of expenses incurred in connection with the discovery and development of our products and product candidates. We recognize research and development expenses as incurred.
Cost of goods sold also includes losses from excess, slow-moving or obsolete inventory and inventory purchase commitments, if any. 75 Table of Contents Research and development expenses Research and development expenses consist of expenses incurred in connection with the discovery and development of our products and product candidates. We recognize research and development expenses as incurred.
For discussion and analysis that compares 2023 results to 2022, see Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations in Part II, Item 7. of this Annual Report for the year ended December 31, 2023.
For discussion and analysis that compares 2024 results to 2023, see Item 7. Management's Discussion and Analysis of Financial Condition and Results of Operations in Part II, Item 7. of this Annual Report for the year ended December 31, 2024.
We are a commercial-stage biopharmaceutical company focused on developing and commercializing therapies for people with chronic endocrine and neurological diseases in the United States. We offer Recorlev for the treatment of Cushing’s syndrome, Gvoke for the treatment of severe hypoglycemia, and Keveyis for the treatment of Primary Periodic Paralysis ("PPP").
We are a commercial-stage biopharmaceutical company focused on developing and commercializing therapies for people with chronic endocrine and neurological diseases in the United States. We offer Recorlev for the treatment of endogenous hypercortisolemia in patients with Cushing’s syndrome, Gvoke for the treatment of severe hypoglycemia, and Keveyis for the treatment of Primary Periodic Paralysis ("PPP").
We accrue estimated rebates and discounts based on actual average rebate amounts and estimated percent of product that will be prescribed to qualified patients and record the 73 Table of Contents rebates as a reduction of product revenue. Accrued government rebates are included in accrued trade discounts and rebates on the consolidated balance sheets.
We accrue estimated rebates and discounts based on actual average rebate amounts and estimated percent of product that will be prescribed to qualified patients and record the rebates as a reduction of product revenue. Accrued government rebates are included in accrued trade discounts and rebates on the consolidated balance sheets.
In May 2022, we entered into an Open Market Sale Agreement with Jefferies LLC, as agent, dated May 11, 2022 ("Sales Agreement") for the offering, issuance and sale of up to a maximum aggregate offering price of $75.0 million of common stock.
Financing Transactions In May 2022, we entered into an Open Market Sale Agreement with Jefferies LLC, as agent, dated May 11, 2022 ("Sales Agreement") for the offering, issuance and sale of up to a maximum aggregate offering price of $75.0 million of our common stock.
As detailed in "Note 1 – Liquidity and Capital Resources" above, there can be no assurance that such funding may be available to us on acceptable terms, or at all, or that we will be able to successfully market and sell Recorlev, Gvoke and Keveyis.
As detailed in "Note 2 – Liquidity and Capital Resources", there can be no assurance that such funding may be available to us on acceptable terms, or at all, or that we will be able to successfully market and sell Recorlev, Gvoke and Keveyis.
The Sales Agreement will terminate upon the earlier of (i) the sale of all shares of common stock subject to the Sales Agreement and (ii) the 71 Table of Contents termination of the Sales Agreement as permitted therein. Either party may each terminate the Sales Agreement at any time upon ten days’ prior notice.
The Sales Agreement will terminate upon the earlier of (i) the sale of all shares of common stock subject to the Sales Agreement and (ii) the termination of the Sales Agreement as permitted therein. Either party may each terminate the Sales Agreement at any time upon ten days’ prior notice.
We expect to incur substantial additional expenditures in the near term to support the marketing and selling of Recorlev, Gvoke and Keveyis as well as our ongoing research and development activities. We expect to continue to incur net losses for at least the next twelve months.
We may incur substantial additional expenditures in the near term to support the marketing and selling of Recorlev, Gvoke and Keveyis as well as our ongoing research and development activities. We may incur net losses for at least the next twelve months.
The cash provided by financing activities in 2024 was primarily due to the net proceeds of $38.2 million from the term loan made to the Company on the closing date of the Amended and Restated Credit Agreement.
The net cash provided by financing activities in the year ended December 31, 2024 was primarily due to the net proceeds of $38.2 million from the term loan made to the Company on the closing date of the Amended and Restated Credit Agreement.
The Credit Agreement provides for the New Lenders to extend $200.0 million in term loans to the Company on the closing date and up to an additional $15.2 million in additional term loans, which additional term loans are available only to redeem the Company's 2025 Convertible Notes.
The Amended and Restated Credit Agreement provides for the Lenders to extend $200.0 million in term loans to the Company on the closing date and up to an additional $15.2 million in additional term loans, which additional term loans are available only to redeem the Company's then outstanding 2025 Convertible Notes.
The increase was due to higher volume ($30.8 million or 104.4%) and favorable net pricing ($3.9 million or 13.1%). Keveyis Net revenue decreased by $7.2 million or 12.8% for the year ended December 31, 2024 compared to the year ended December 31, 2023.
The increase was due to favorable net pricing ($8.6 million or 10.4%) and higher volume ($2.7 million or 3.2%). Keveyis Net revenue decreased by $1.9 million or 3.8% for the year ended December 31, 2025 compared to the year ended December 31, 2024.
The decrease in net cash used in operating activities was primarily driven by reduced working capital usage. For a discussion regarding product revenue, net and increases in spending, refer to "Results of Operations" included in this "Item 7 - Management's Discussion and Analysis of Financial Condition and Results of Operations" of Part I of this Annual Report.
The increase in net cash provided by operating activities was primarily driven by higher product sales. For a discussion regarding product revenue, net and increases in spending, refer to "Results of Operations" included in this "Item 7 - Management's Discussion and Analysis of Financial Condition and Results of Operations" of Part I of this Annual Report.
Based on our current operating plans and existing working capital at December 31, 2024, we believe that our cash resources are sufficient to sustain operations and capital expenditure requirements for at least the next twelve months.
Capital Resources and Funding Requirements We have an accumulated deficit of $671.3 million at December 31, 2025. Based on our current operating plans and existing working capital at December 31, 2025, we believe that our cash resources are sufficient to sustain operations and capital expenditure requirements for at least the next twelve months.
Cash Flows Years Ended December 31, ( in thousands ) 2024 2023 Net cash used in operating activities $ (36,981) $ (47,023) Net cash used in investing activities $ 4,883 $ (6,004) Net cash provided by/(used in) financing activities $ 36,168 $ (1,613) Operating Activities Net cash used in operating activities was $37.0 million for the year ended December 31, 2024, compared to $47.0 million used for the year ended December 31, 2023.
Cash Flows Years Ended December 31, ( in thousands ) 2025 2024 Net cash provided by (used in) operating activities $ 28,626 $ (36,981) Net cash provided by (used in) investing activities $ (696) $ 4,883 Net cash provided by financing activities $ 11,389 $ 36,168 Operating Activities Net cash provided by operating activities was $28.6 million for the year ended December 31, 2025, compared to $37.0 million used in operating activities for the year ended December 31, 2024.
Amortization of intangible assets For the years ended December 31, 2024 and December 31, 2023, amortization of intangible assets were both $10.8 million. Other income (expense) For the year ended December 31, 2024, interest expense increased $3.9 million or 14.6% compared to the year ended December 31, 2023.
Amortization of intangible assets For the years ended December 31, 2025 and December 31, 2024, amortization of intangible assets were both $10.8 million, respectively. Other income (expense) For the year ended December 31, 2025, interest expense decreased $1.4 million or 4.6% compared to the year ended December 31, 2024.
For the years ended December 31, 2024 and 2023, we reported net losses of $54.8 million and $62.3 million, respectively. We have not been profitable since inception, and, as of December 31, 2024, our accumulated deficit was $671.9 million .
For the year ended December 31, 2024 we reported a net loss of $54.8 million. The year ended December 31, 2025 is the first year we have been profitable since inception, and, as of December 31, 2025, our accumulated deficit was $671.3 million .
In March 2024, we entered into an Amended and Restated Credit Agreement and Guaranty (the "Amended and Restated Credit Agreement") with the lenders from time to time parties thereto (the "New Lenders") and Hayfin Services LLP, as administrative agent for the New Lenders, pursuant to which we and our subsidiaries granted a first priority security interest on substantially all of our assets, including intellectual property, subject to certain exceptions.
In September 2023, we completed the exchange of $32.0 million in aggregate principal amount of our 5.00% Convertible Senior Note due 2025 ("2025 Convertible Notes") for $33.6 million in aggregate principal amount of our 8.00% Convertible Senior Note due 2028 ("2028 Convertible Notes"). 78 Table of Contents In March 2024, we entered into an Amended and Restated Credit Agreement and Guaranty (the "Amended and Restated Credit Agreement") with the lenders from time to time parties thereto (the "Lenders") and Hayfin Services LLP, as administrative agent for the New Lenders, pursuant to which we and our subsidiaries granted a first priority security interest on substantially all of our assets, including intellectual property, subject to certain exceptions.
Investing Activities 72 Table of Contents Net cash provided by investing activities was $4.9 million for the year ended December 31, 2024, compared to $6.0 million used for the year ended December 31, 2023. The c ash provided by investing activities in 2024 was primarily due to fewer purchases of short-term investments.
The decrease in c ash provided by investing activities for the year ended December 31, 2025 was due to was due to fewer purchases of short-term investments. Financing Activities Net cash provided by financing activities was $11.4 million for the year ended December 31, 2025, compared to $36.2 million provided by financing activities for the year ended December 31, 2024.
The following table summarizes our research and development expenses by type for the year ended December 31, 2024 and 2023: Years Ended December 31, Change 2024 2023 $ % Project specific expenses: Pipeline $ 6,945 $ 5,941 $ 1,004 16.9 Technology development (1) 1,160 1,720 (560) -32.6 Personnel related expenses 14,296 12,069 2,227 18.5 Lab supplies and equipment depreciation 1,655 1,409 246 17.5 Other 1,504 1,202 302 25.1 Total $ 25,560 $ 22,341 $ 3,219 14.4 (1) Technology development represents any investment in our proprietary technology platforms, XeriSol and XeriJect.
The following table summarizes our research and development expenses by type for the year ended December 31, 2025 and 2024: Years Ended December 31, Change 2025 2024 $ % Project specific expenses: Pipeline $ 9,681 $ 6,945 $ 2,736 39.4 Technology development (1) 1,005 1,160 (155) (13.4) Personnel related expenses 17,818 14,296 3,522 24.6 Lab supplies and equipment depreciation 1,422 1,655 (233) (14.1) Other 1,239 1,504 (265) (17.6) Total $ 31,165 $ 25,560 $ 5,605 21.9 (1) Technology development represents any investment in our proprietary technology platforms, XeriSol and XeriJect.
Accrued copay fees are recorded as a reduction of product revenue and included in accrued trade discounts and rebates on the consolidated balance sheets. Commercial Rebates We contract with certain private payor organizations, primarily insurance companies and pharmacy benefit managers, to provide rebates with respect to utilization of the products and contracted formulary status.
Commercial Rebates We contract with certain private payor organizations, primarily insurance companies and pharmacy benefit managers, to provide rebates with respect to utilization of the products and contracted formulary status.
NEW ACCOUNTING STANDARDS Refer to "Note 2 - Basis of presentation and summary of significant accounting policies and estimates," for a description of recent accounting pronouncements applicable to our financial statements.
We record estimated product returns in accrued returns reserve on the consolidated balance sheets and as a reduction of product revenue. NEW ACCOUNTING STANDARDS Refer to "Note 2 - Basis of presentation and summary of significant accounting policies and estimates," for a description of recent accounting pronouncements applicable to our financial statements. 80 Table of Contents
Financing Activities Net cash provided by financing activities was $36.2 million for the year ended December 31, 2024, compared to $1.6 million used for the year ended December 31, 2023.
Investing Activities Net cash used in investing activities was $696.0 thousand for the year ended December 31, 2025, compared to $4.9 million in net cash provided by investing activities for the year ended December 31, 2024.
Government Rebates We participate in certain federal and state government rebate programs such as the Medicaid Drug Rebate Program, TRICARE Retail Refunds Program, and Medicare Part D Program.
If actual results differ from its estimates, adjustments are made to these allowances in the period in which the actual results or updates to estimates become known. Government Rebates We participate in certain federal and state government rebate programs such as the Medicaid Drug Rebate Program, TRICARE Retail Refunds Program, and Medicare Part D Program.
The increase was due to higher volume ($12.0 million or 17.9%), primarily driven by prescription growth, and favorable net pricing ($3.8 million or 5.6%). Recorlev Net revenue increased by $34.7 million or 117.5% for the year ended December 31, 2024 compared to the year ended December 31, 2023.
The increase was due to higher volume ($79.6 million or 123.9%), primarily driven by increased patient demand, offset by unfavorable net pricing ($4.6 million or 7.2%). Gvoke Net revenue increased by $11.3 million or 13.6% for the year ended December 31, 2025 compared to the year ended December 31, 2024.
Selling, general and administrative expenses Selling, general and administrative expenses increased by $17.4 million or 11.9% for the year ended December 31, 2024 compared to the year ended December 31, 2023.
Research and development expenses Research and development expenses increased by $5.6 million or 21.9% for the year ended December 31, 2025 compared to the same period ended December 31, 2024.
As of December 31, 2024, the outstanding balance of the 2025 Convertible Notes was $15.2 million and the outstanding balance of the 2028 Convertible Notes was $33.6 million.
In March and April of 2025, holders of the 2025 Convertible Senior Notes converted the outstanding $15.2 million in aggregate principal amount of the notes into 4,978,152 shares of the Company's common stock. As of December 31, 2025, the outstanding balance of the 2028 Convertible Notes was $33.6 million.
The decrease was due to lower volume ($8.3 million or 14.6%) partially offset by favorable net pricing ($1.1 million or 1.9%). Cost of goods sold Cost of goods sold increased by $8.2 million or 28.6% for the year ended December 31, 2024 compared to the year ended December 31, 2023.
The decrease was due to unfavorable net pricing ($5.0 million or 10.1%), offset by higher volume ($3.1 million or 6.3%). Other product revenue Net revenue increased by $2.0 million for the year ended December 31, 2025. This includes sales of our products to commercialization partners.
Cost of goods sold as a percent of total product revenue was 18.7% for the years ended December 31, 2024 and December 31, 2023. Additional inventory reserves from process changes required for Gvoke capacity expansion ($4.5 million or 2.3%) were offset by higher sales of products with a lower cost of goods sold (2.3%).
Cost of goods sold as a percent of total revenue improved by 3.7%, to 15.0% for the year ended December 31, 2025 compared to 18.7% for the same period ended December 31, 2024, primarily due to higher sales of products with a lower cost of goods sold ($8.9 million or 4.5%), offset by a one-time credit for Keveyis purchased in 2024 ($1.6 million or 0.8%).
We leverage our proprietary formulation technologies (XeriSol and XeriJect) in the creation of new products such as our own XP-8121 (once-weekly subcutaneous (SC) levothyroxine) as well as through the formation of development partnerships with other biopharmaceutical companies. Financing We have funded our operations to date primarily with proceeds from the sale of our common stock and debt financing.
We are advancing our Phase 3-ready pipeline product, XP-8121, once-weekly subcutaneous ("SC") levothyroxine, which leverages our proprietary technology XeriSol. Financing We have funded our operations to date primarily with proceeds from the sale of our common stock and debt financing. For the year ended December 31, 2025 we reported a net income of $0.6 million.
The increase is primarily due to a higher principal amount and increased interest rates. For the year ended December 31, 2024, change in fair value of CVRs was a gain of $4.4 million, compared to $5.2 million for the year ended December 31, 2023.
The decrease is primarily due to a lower principal amount of debt outstanding during the period. For the year ended December 31, 2025, interest and other income decreased $0.6 million or 10.9% compared to the year ended December 31, 2024.
For the year ended December 31, 2024, debt refinancing costs were $2.7 million related to the third party debt arrangements for advisory and legal fees.
Royalty, contract and other revenue Royalty, contract and other revenue increased $2.4 million for the year ended December 31, 2025 compared to the year ended December 31, 2024.