Dexcom Reports Fourth Quarter and Fiscal Year 2024 Financial Results
DexCom (DXCM) reported its Q4 and fiscal year 2024 results, with Q4 revenue growing 8% year-over-year to $1.114 billion. U.S. revenue increased 4% while international revenue grew 17%. Full-year revenue reached $4.033 billion, up 11% from 2023.
Q4 GAAP operating income was $188.9 million (17.0% of revenue), showing a 400 basis points decrease compared to Q4 2023. Net income was $151.7 million, or $0.38 per diluted share. The company maintained a strong cash position of $2.58 billion.
Strategic highlights include the FDA submission of Dexcom G7 15-day CGM system, secured reimbursement for Dexcom ONE+ in France, and a partnership with ŌURA. For 2025, Dexcom projects revenue of $4.60 billion (14% growth) with a Non-GAAP Operating Margin of approximately 21%.
DexCom (DXCM) ha riportato i risultati del quarto trimestre e dell'anno fiscale 2024, con un aumento del fatturato del 8% su base annua, raggiungendo 1,114 miliardi di dollari. Il fatturato negli Stati Uniti è aumentato del 4%, mentre quello internazionale è cresciuto del 17%. Il fatturato annuale totale ha raggiunto 4,033 miliardi di dollari, con un incremento dell'11% rispetto al 2023.
Il reddito operativo GAAP del quarto trimestre è stato di 188,9 milioni di dollari (17,0% del fatturato), mostrando una diminuzione di 400 punti base rispetto al quarto trimestre del 2023. L'utile netto è stato di 151,7 milioni di dollari, pari a 0,38 dollari per azione diluita. L'azienda ha mantenuto una solida posizione di liquidità di 2,58 miliardi di dollari.
I punti salienti strategici includono la presentazione alla FDA del sistema CGM Dexcom G7 da 15 giorni, il rimborso assicurato per Dexcom ONE+ in Francia e una partnership con ŌURA. Per il 2025, Dexcom prevede un fatturato di 4,60 miliardi di dollari (crescita del 14%) con un margine operativo Non-GAAP di circa il 21%.
DexCom (DXCM) reportó sus resultados del cuarto trimestre y del año fiscal 2024, con un crecimiento del 8% en los ingresos interanuales, alcanzando 1.114 millones de dólares. Los ingresos en EE. UU. aumentaron un 4%, mientras que los ingresos internacionales crecieron un 17%. Los ingresos totales del año alcanzaron los 4.033 millones de dólares, un 11% más que en 2023.
El ingreso operativo GAAP del cuarto trimestre fue de 188,9 millones de dólares (17,0% de los ingresos), mostrando una disminución de 400 puntos base en comparación con el cuarto trimestre de 2023. El ingreso neto fue de 151,7 millones de dólares, o 0,38 dólares por acción diluida. La empresa mantuvo una sólida posición de efectivo de 2,58 mil millones de dólares.
Los aspectos destacados estratégicos incluyen la presentación a la FDA del sistema CGM Dexcom G7 de 15 días, el reembolso asegurado para Dexcom ONE+ en Francia y una asociación con ŌURA. Para 2025, Dexcom proyecta ingresos de 4,60 mil millones de dólares (crecimiento del 14%) con un margen operativo No-GAAP de aproximadamente el 21%.
DexCom (DXCM)은 2024년 4분기 및 회계연도 결과를 발표했으며, 4분기 매출이 전년 대비 8% 증가하여 11억 1,140만 달러에 달했습니다. 미국 매출은 4% 증가했으며, 국제 매출은 17% 성장했습니다. 연간 총 매출은 40억 3,300만 달러에 달해 2023년 대비 11% 증가했습니다.
4분기 GAAP 운영 수익은 1억 8,890만 달러(매출의 17.0%)로, 2023년 4분기 대비 400bp 감소했습니다. 순이익은 1억 5,170만 달러로, 희석 주당 0.38달러에 해당합니다. 회사는 25억 8,000만 달러의 강력한 현금 보유를 유지했습니다.
전략적 하이라이트로는 FDA에 Dexcom G7 15일 CGM 시스템 제출, 프랑스에서 Dexcom ONE+의 환급 보장, ŌURA와의 파트너십이 포함됩니다. 2025년에는 Dexcom이 46억 달러(14% 성장)의 매출을 예상하며, 비GAAP 운영 마진은 약 21%에 이를 것으로 보입니다.
DexCom (DXCM) a publié ses résultats du quatrième trimestre et de l'année fiscale 2024, avec une augmentation de 8 % des revenus d'une année sur l'autre, atteignant 1,114 milliard de dollars. Les revenus aux États-Unis ont augmenté de 4 %, tandis que les revenus internationaux ont crû de 17 %. Le chiffre d'affaires total de l'année s'est élevé à 4,033 milliards de dollars, soit une augmentation de 11 % par rapport à 2023.
Le résultat opérationnel GAAP du quatrième trimestre s'est établi à 188,9 millions de dollars (17,0 % des revenus), montrant une baisse de 400 points de base par rapport au quatrième trimestre 2023. Le bénéfice net était de 151,7 millions de dollars, soit 0,38 dollar par action diluée. L'entreprise a maintenu une position de liquidités solide de 2,58 milliards de dollars.
Les points forts stratégiques incluent la soumission à la FDA du système CGM Dexcom G7 de 15 jours, le remboursement sécurisé pour Dexcom ONE+ en France et un partenariat avec ŌURA. Pour 2025, Dexcom prévoit un chiffre d'affaires de 4,60 milliards de dollars (croissance de 14 %) avec une marge opérationnelle Non-GAAP d'environ 21 %.
DexCom (DXCM) hat die Ergebnisse für das vierte Quartal und das Geschäftsjahr 2024 veröffentlicht, wobei die Umsätze im vierten Quartal im Vergleich zum Vorjahr um 8% auf 1,114 Milliarden Dollar gestiegen sind. Die Umsätze in den USA stiegen um 4%, während die internationalen Umsätze um 17% wuchsen. Der Gesamtumsatz für das Jahr erreichte 4,033 Milliarden Dollar, was einem Anstieg von 11% im Vergleich zu 2023 entspricht.
Das GAAP-Betriebsergebnis im vierten Quartal betrug 188,9 Millionen Dollar (17,0% des Umsatzes) und zeigte einen Rückgang von 400 Basispunkten im Vergleich zum vierten Quartal 2023. Der Nettogewinn betrug 151,7 Millionen Dollar oder 0,38 Dollar pro verwässerter Aktie. Das Unternehmen hielt eine starke Liquiditätsposition von 2,58 Milliarden Dollar aufrecht.
Strategische Highlights sind die FDA-Einreichung des Dexcom G7 15-Tage-CGM-Systems, die gesicherte Erstattung für Dexcom ONE+ in Frankreich und eine Partnerschaft mit ŌURA. Für 2025 erwartet Dexcom einen Umsatz von 4,60 Milliarden Dollar (14% Wachstum) mit einer Non-GAAP-Betriebsgewinnmarge von etwa 21%.
- Revenue growth of 8% YoY to $1.114B in Q4 2024
- Full year revenue increased 11% to $4.033B
- Strong international revenue growth of 17%
- Robust cash position of $2.58B
- Projected 14% revenue growth for 2025
- GAAP operating margin decreased 400 basis points YoY in Q4
- Q4 GAAP net income declined to $0.38 per share from $0.62 YoY
- Gross profit margin declined to 58.9% from 63.5% YoY
- U.S. revenue growth slowed to 4%
Insights
DexCom's Q4 2024 performance reveals a complex narrative of strategic expansion amid margin pressures. The 8% revenue growth to $1.114B reflects solid execution, particularly in international markets where 17% growth significantly outpaced domestic performance. This international momentum, especially highlighted by the French market expansion for Dexcom ONE+, demonstrates successful market penetration strategies in high-potential regions.
The margin compression story deserves careful attention. The 400 basis point decline in GAAP operating margin to 17.0% and 470 basis point drop in non-GAAP operating margin to 18.8% reflect substantial investments in growth initiatives, particularly the largest U.S. commercial sales force expansion to date. While these investments pressure near-term profitability, they position DexCom for accelerated market penetration, especially in the type 2 diabetes segment.
The $2.58 billion cash position provides robust strategic flexibility for continued innovation and market expansion. This becomes particularly significant considering the FDA submission of the G7 15-day CGM system, which could potentially extend sensor wear time by 50% - a meaningful competitive advantage in the CGM market.
Looking ahead, the 2025 guidance of $4.60B revenue with improved non-GAAP operating margin of approximately 21% suggests management's confidence in operational leverage kicking in as recent investments begin to yield returns. The strategic partnerships with ŌURA and the introduction of generative AI features represent forward-thinking initiatives that could enhance product differentiation and user engagement, potentially supporting premium pricing power in an increasingly competitive market.
Fourth Quarter 2024 Financial Highlights:
-
Revenue grew
8% year-over-year to on a reported basis and$1.11 4 billion8% year-over-year on an organic1 basis. -
U.S. revenue grew4% and international revenue grew17% on a reported basis and19% on an organic1 basis, all on a year-over-year basis. -
GAAP operating income of
or$188.9 million 17.0% of revenue, a decrease of 400 basis points compared to the fourth quarter of 2023. Non-GAAP operating income* of or$209.5 million 18.8% of reported revenue, a decrease of 470 basis points compared to the fourth quarter of 2023.
Full Year 2024 Financial Highlights:
-
Full year revenue grew
11% versus the prior year to on a reported basis and$4.03 3 billion12% on an organic2 basis. -
U.S. revenue growth of10% and international revenue growth of15% on a reported basis. International revenue growth was17% on an organic2 basis. -
GAAP operating income of
or$600.0 million 14.9% of revenue, a decrease of 160 basis points compared to 2023. Non-GAAP operating income* of or$757.1 million 18.8% of revenue, a decrease of 100 basis points over the prior year.
Fourth Quarter 2024 Strategic Highlights:
- Submitted Dexcom G7 15-day CGM system to the FDA for review.
-
Secured reimbursement for Dexcom ONE+ in
France for people with type 2 diabetes on basal insulin, significantly expanding access to Dexcom CGM in the French market. - Announced strategic partnership with ŌURA, enabling integration of Dexcom glucose data with vital sign, sleep, stress, heart health and activity data from Oura Ring.
- Launched first generative AI feature in glucose biosensing, providing Stelo customers the framework for more personalized content related to glucose levels, activity and sleep.
“In 2024, we implemented our largest US commercial sales force expansion, had two major product launches with Dexcom One+ and Stelo and submitted our G7 15-day product to the FDA,” said Kevin Sayer, Dexcom’s chairman, president and CEO. “As we enter 2025, we look forward to building on these investments as we unlock the next wave of access to Dexcom CGM globally.”
___________________________ | ||
1 |
Fourth quarter 2024 organic revenue was |
|
2 |
Full year 2024 organic revenue is |
2025 Annual Guidance
Dexcom is reiterating fiscal year 2025 guidance for Revenue, Non-GAAP Gross Profit Margin, Non-GAAP Operating Margin, and establishing Adjusted EBITDA Margin guidance at the following levels:
-
Revenue of
($4.60 billion 14% growth) -
Non-GAAP Gross Profit Margin of approximately
64% -65% -
Non-GAAP Operating Margin of approximately
21% -
Adjusted EBITDA Margin of approximately
30%
Fourth Quarter 2024 Financial Results
Revenue: In the fourth quarter of 2024, worldwide revenue grew
Gross Profit: GAAP gross profit totaled
Non-GAAP gross profit* totaled
Operating Income: GAAP operating income for the fourth quarter of 2024 was
Non-GAAP operating income* for the fourth quarter of 2024 was
Net Income and Diluted Net Income Per Share: GAAP net income was
Non-GAAP net income* was
Cash and Liquidity: As of December 31, 2024, Dexcom held
* See Table E below for a reconciliation of these GAAP and non-GAAP financial measures.
Conference Call
Management will hold a conference call today starting at 4:30 p.m. (Eastern Time). The conference call will be concurrently webcast. The link to the webcast will be available on the Dexcom Investor Relations website at investors.dexcom.com by navigating to “Events and Presentations,” and will be archived for future reference. To listen to the conference call, please dial (888) 414-4585 (
Statement Regarding Use of Non-GAAP Financial Measures
This press release and the accompanying tables include non-GAAP financial measures. For a description of these non-GAAP financial measures, including the reasons management uses each measure, and reconciliations of these non-GAAP financial measures to the most directly comparable financial measures prepared in accordance with generally accepted accounting principles in
About DexCom, Inc.
Dexcom empowers people to take control of health through innovative biosensing technology. Founded in 1999, Dexcom has pioneered and set the standard in glucose biosensing for more than 25 years. Its technology has transformed how people manage diabetes and track their glucose, helping them feel more in control and live more confidently.
Dexcom. Discover what you’re made of. For more information, visit www.dexcom.com.
Category: IR
Cautionary Statement Regarding Forward Looking Statements
This press release contains forward-looking statements that are not purely historical regarding Dexcom’s or its management’s intentions, beliefs, expectations and strategies for the future, including those related to Dexcom’s future operating results and financial position, including estimated Revenue, Non-GAAP Gross Profit Margin, Non-GAAP Operating Margin, and Adjusted EBITDA Margin for fiscal year 2025, and expected growth rates as compared to the year ended December 31, 2024; future expenses and investments; and potential business opportunities. All forward-looking statements included in this press release are made as of the date of this press release, based on information currently available to Dexcom as of the date hereof. Forward-looking statements deal with future events and are therefore subject to various risks and uncertainties. Actual results could differ materially from those anticipated in these forward-looking statements. The risks and uncertainties that may cause actual results to differ materially from Dexcom’s current expectations are more fully described in the sections titled “Risk Factors” and “Management’s Discussion and Analysis of Financial Condition and Results of Operations” in Dexcom’s most recently filed periodic reports on Form 10-K and Form 10-Q and subsequent filings filed with the Securities and Exchange Commission. Except as required by law, Dexcom assumes no obligation to update any such forward-looking statement after the date of this communication or to conform these forward-looking statements to actual results.
Dexcom, Dexcom Clarity, Dexcom Follow, Dexcom One, Dexcom Share, Stelo, and any related logos and design marks are either registered trademarks or trademarks of Dexcom, Inc. in
DexCom, Inc. Table A Consolidated Balance Sheets (In millions, except par value data) (Unaudited) |
|||||||
|
December 31,
|
|
December 31,
|
||||
Assets |
|
|
|
||||
Current assets: |
|
|
|
||||
Cash and cash equivalents |
$ |
606.1 |
|
|
$ |
566.3 |
|
Short-term marketable securities |
|
1,973.3 |
|
|
|
2,157.8 |
|
Accounts receivable, net |
|
1,005.7 |
|
|
|
973.9 |
|
Inventory |
|
542.6 |
|
|
|
559.6 |
|
Prepaid and other current assets |
|
173.7 |
|
|
|
168.3 |
|
Total current assets |
|
4,301.4 |
|
|
|
4,425.9 |
|
Property and equipment, net |
|
1,339.9 |
|
|
|
1,113.1 |
|
Operating lease right-of-use assets |
|
62.8 |
|
|
|
71.4 |
|
Goodwill |
|
22.8 |
|
|
|
25.2 |
|
Intangibles, net |
|
103.4 |
|
|
|
134.5 |
|
Deferred tax assets |
|
481.2 |
|
|
|
419.4 |
|
Other assets |
|
173.0 |
|
|
|
75.0 |
|
Total assets |
$ |
6,484.5 |
|
|
$ |
6,264.5 |
|
Liabilities and Stockholders’ Equity |
|
|
|
||||
Current liabilities: |
|
|
|
||||
Accounts payable and accrued liabilities |
$ |
1,585.1 |
|
|
$ |
1,345.5 |
|
Accrued payroll and related expenses |
|
112.0 |
|
|
|
171.0 |
|
Current portion of long-term senior convertible notes |
|
1,204.4 |
|
|
|
— |
|
Short-term operating lease liabilities |
|
22.5 |
|
|
|
21.1 |
|
Deferred revenue |
|
8.0 |
|
|
|
18.4 |
|
Total current liabilities |
|
2,932.0 |
|
|
|
1,556.0 |
|
Long-term senior convertible notes |
|
1,237.0 |
|
|
|
2,434.2 |
|
Long-term operating lease liabilities |
|
65.0 |
|
|
|
80.1 |
|
Other long-term liabilities |
|
147.9 |
|
|
|
125.6 |
|
Total liabilities |
|
4,381.9 |
|
|
|
4,195.9 |
|
Commitments and contingencies |
|
|
|
||||
Stockholders’ equity: |
|
|
|
||||
Preferred stock, |
|
— |
|
|
|
— |
|
Common stock, |
|
0.4 |
|
|
|
0.4 |
|
Additional paid-in capital |
|
2,093.8 |
|
|
|
3,514.6 |
|
Accumulated other comprehensive loss |
|
(8.0 |
) |
|
|
(16.7 |
) |
Retained earnings |
|
1,597.6 |
|
|
|
1,021.4 |
|
Treasury stock, at cost; 18.2 million shares at December 31, 2024 and 21.8 million shares at December 31, 2023 |
|
(1,581.2 |
) |
|
|
(2,451.1 |
) |
Total stockholders’ equity |
|
2,102.6 |
|
|
|
2,068.6 |
|
Total liabilities and stockholders’ equity |
$ |
6,484.5 |
|
|
$ |
6,264.5 |
|
DexCom, Inc. Table B Consolidated Statements of Operations (In millions, except per share data) (Unaudited) |
||||||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
|||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||
Revenue |
$ |
1,113.5 |
|
$ |
1,034.5 |
|
|
$ |
4,033.0 |
|
$ |
3,622.3 |
Cost of sales |
|
457.7 |
|
|
377.9 |
|
|
|
1,594.8 |
|
|
1,333.4 |
Gross profit |
|
655.8 |
|
|
656.6 |
|
|
|
2,438.2 |
|
|
2,288.9 |
Operating expenses: |
|
|
|
|
|
|
|
|||||
Research and development |
|
139.5 |
|
|
136.1 |
|
|
|
552.4 |
|
|
505.8 |
Selling, general and administrative |
|
327.4 |
|
|
303.6 |
|
|
|
1,285.8 |
|
|
1,185.4 |
Total operating expenses |
|
466.9 |
|
|
439.7 |
|
|
|
1,838.2 |
|
|
1,691.2 |
Operating income |
|
188.9 |
|
|
216.9 |
|
|
|
600.0 |
|
|
597.7 |
Other income (expense), net |
|
22.4 |
|
|
29.3 |
|
|
|
109.0 |
|
|
112.7 |
Income before income taxes |
|
211.3 |
|
|
246.2 |
|
|
|
709.0 |
|
|
710.4 |
Income tax expense (benefit) |
|
59.6 |
|
|
(10.1 |
) |
|
|
132.8 |
|
|
168.9 |
Net income |
$ |
151.7 |
|
$ |
256.3 |
|
|
$ |
576.2 |
|
$ |
541.5 |
|
|
|
|
|
|
|
|
|||||
Basic net income per share |
$ |
0.39 |
|
$ |
0.67 |
|
|
$ |
1.46 |
|
$ |
1.40 |
Shares used to compute basic net income per share |
|
390.6 |
|
|
384.1 |
|
|
|
393.6 |
|
|
386.0 |
Diluted net income per share |
$ |
0.38 |
|
$ |
0.62 |
|
|
$ |
1.42 |
|
$ |
1.30 |
Shares used to compute diluted net income per share |
|
406.7 |
|
|
415.9 |
|
|
|
412.7 |
|
|
425.5 |
DexCom, Inc. Table C Revenue by Geography (Dollars in millions) (Unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
|
$ |
802.8 |
|
|
$ |
769.1 |
|
|
$ |
2,889.8 |
|
|
$ |
2,625.3 |
|
Year over year growth |
|
4 |
% |
|
|
27 |
% |
|
|
10 |
% |
|
|
23 |
% |
% of total revenue |
|
72 |
% |
|
|
74 |
% |
|
|
72 |
% |
|
|
72 |
% |
|
|
|
|
|
|
|
|
||||||||
International revenue |
$ |
310.7 |
|
|
$ |
265.4 |
|
|
$ |
1,143.2 |
|
|
$ |
997.0 |
|
Year over year growth |
|
17 |
% |
|
|
27 |
% |
|
|
15 |
% |
|
|
30 |
% |
% of total revenue |
|
28 |
% |
|
|
26 |
% |
|
|
28 |
% |
|
|
28 |
% |
|
|
|
|
|
|
|
|
||||||||
Total revenue (1) |
$ |
1,113.5 |
|
|
$ |
1,034.5 |
|
|
$ |
4,033.0 |
|
|
$ |
3,622.3 |
|
Year over year growth |
|
8 |
% |
|
|
27 |
% |
|
|
11 |
% |
|
|
24 |
% |
|
|||||||||||||||
(1) The sum of the revenue components may not equal total revenue due to rounding. |
DexCom, Inc. Table D Revenue by Component (Dollars in millions) (Unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
Sensor and other revenue (1) (2) |
$ |
1,068.5 |
|
|
$ |
947.0 |
|
|
$ |
3,821.6 |
|
|
$ |
3,250.7 |
|
Year over year growth |
|
13 |
% |
|
|
32 |
% |
|
|
18 |
% |
|
|
29 |
% |
% of total revenue |
|
96 |
% |
|
|
92 |
% |
|
|
95 |
% |
|
|
90 |
% |
|
|
|
|
|
|
|
|
||||||||
Hardware revenue (1) (3) |
$ |
45.0 |
|
|
$ |
87.5 |
|
|
$ |
211.4 |
|
|
$ |
371.6 |
|
Year over year growth |
|
(49 |
)% |
|
|
(13 |
)% |
|
|
(43 |
)% |
|
|
(4 |
)% |
% of total revenue |
|
4 |
% |
|
|
8 |
% |
|
|
5 |
% |
|
|
10 |
% |
|
|
|
|
|
|
|
|
||||||||
Total revenue (4) |
$ |
1,113.5 |
|
|
$ |
1,034.5 |
|
|
$ |
4,033.0 |
|
|
$ |
3,622.3 |
|
Year over year growth |
|
8 |
% |
|
|
27 |
% |
|
|
11 |
% |
|
|
24 |
% |
(1) |
Includes allocated subscription revenue. |
|
(2) |
Includes services, freight, accessories, non-CGM revenue, etc. |
|
(3) |
Includes transmitter and receiver revenue. |
|
(4) |
The sum of the revenue components may not equal total revenue due to rounding. |
DexCom, Inc. Table E Itemized Reconciliation Between GAAP and Non-GAAP Financial Measures (In millions, except per share data) (Unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
GAAP gross profit |
$ |
655.8 |
|
|
$ |
656.6 |
|
|
$ |
2,438.2 |
|
|
$ |
2,288.9 |
|
Amortization of intangible assets (1) |
|
7.2 |
|
|
|
7.2 |
|
|
|
28.6 |
|
|
|
28.6 |
|
Business transition and other significant items (2) |
|
(1.8 |
) |
|
|
— |
|
|
|
30.5 |
|
|
|
— |
|
Credits related to COVID-19 (3) |
|
— |
|
|
|
— |
|
|
|
(3.0 |
) |
|
|
— |
|
Non-GAAP gross profit |
$ |
661.2 |
|
|
$ |
663.8 |
|
|
$ |
2,494.3 |
|
|
$ |
2,317.5 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP operating income |
$ |
188.9 |
|
|
$ |
216.9 |
|
|
$ |
600.0 |
|
|
$ |
597.7 |
|
Amortization of intangible assets (1) |
|
8.0 |
|
|
|
10.1 |
|
|
|
35.1 |
|
|
|
36.7 |
|
Business transition and other significant items (2) |
|
(0.9 |
) |
|
|
2.0 |
|
|
|
38.5 |
|
|
|
4.9 |
|
Credits related to COVID-19 (3) |
|
— |
|
|
|
— |
|
|
|
(3.2 |
) |
|
|
— |
|
Intellectual property litigation costs (4) |
|
13.5 |
|
|
|
13.7 |
|
|
|
86.7 |
|
|
|
79.3 |
|
Non-GAAP operating income |
$ |
209.5 |
|
|
$ |
242.7 |
|
|
$ |
757.1 |
|
|
$ |
718.6 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP net income |
$ |
151.7 |
|
|
$ |
256.3 |
|
|
$ |
576.2 |
|
|
$ |
541.5 |
|
Business transition and other significant items (2) |
|
(1.0 |
) |
|
|
2.0 |
|
|
|
38.2 |
|
|
|
4.6 |
|
Credits related to COVID-19 (3) |
|
— |
|
|
|
— |
|
|
|
(3.2 |
) |
|
|
— |
|
Depreciation and amortization |
|
57.8 |
|
|
|
52.5 |
|
|
|
217.7 |
|
|
|
186.0 |
|
Intellectual property litigation costs (4) |
|
13.5 |
|
|
|
13.7 |
|
|
|
86.7 |
|
|
|
79.3 |
|
(Income) loss from equity investments (5) |
|
— |
|
|
|
(0.9 |
) |
|
|
1.4 |
|
|
|
(1.9 |
) |
Share-based compensation |
|
43.3 |
|
|
|
36.9 |
|
|
|
170.4 |
|
|
|
150.8 |
|
Interest expense and interest income |
|
(24.8 |
) |
|
|
(28.9 |
) |
|
|
(115.2 |
) |
|
|
(114.7 |
) |
Income tax (benefit) expense |
|
59.6 |
|
|
|
(10.1 |
) |
|
|
132.8 |
|
|
|
168.9 |
|
Adjusted EBITDA |
$ |
300.1 |
|
|
$ |
321.5 |
|
|
$ |
1,105.0 |
|
|
$ |
1,014.5 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP net income |
$ |
151.7 |
|
|
$ |
256.3 |
|
|
$ |
576.2 |
|
|
$ |
541.5 |
|
Amortization of intangible assets (1) |
|
8.0 |
|
|
|
10.1 |
|
|
|
35.1 |
|
|
|
36.7 |
|
Business transition and other significant items (2) |
|
(0.9 |
) |
|
|
2.0 |
|
|
|
38.5 |
|
|
|
4.9 |
|
Credits related to COVID-19 (3) |
|
— |
|
|
|
— |
|
|
|
(3.2 |
) |
|
|
— |
|
Intellectual property litigation costs (4) |
|
13.5 |
|
|
|
13.7 |
|
|
|
86.7 |
|
|
|
79.3 |
|
(Income) loss from equity investments (5) |
|
— |
|
|
|
(0.9 |
) |
|
|
1.4 |
|
|
|
(1.9 |
) |
Adjustments related to taxes (6) |
|
5.5 |
|
|
|
(78.4 |
) |
|
|
(74.5 |
) |
|
|
(47.0 |
) |
Non-GAAP net income |
$ |
177.8 |
|
|
$ |
202.8 |
|
|
$ |
660.2 |
|
|
$ |
613.5 |
|
DexCom, Inc. Table E (Continued) Itemized Reconciliation Between GAAP and Non-GAAP Financial Measures (In millions, except per share data) (Unaudited) |
|||||||||||||||
|
Three Months Ended
|
|
Twelve Months Ended
|
||||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
||||||||
GAAP net income |
$ |
151.7 |
|
|
$ |
256.3 |
|
|
$ |
576.2 |
|
|
$ |
541.5 |
|
Interest expense on senior convertible notes, net of tax |
|
2.8 |
|
|
|
3.0 |
|
|
|
11.5 |
|
|
|
12.6 |
|
GAAP net income used for diluted EPS, if-converted (7) |
$ |
154.5 |
|
|
$ |
259.3 |
|
|
$ |
587.7 |
|
|
$ |
554.1 |
|
|
|
|
|
|
|
|
|
||||||||
Non-GAAP net income |
$ |
177.8 |
|
|
$ |
202.8 |
|
|
$ |
660.2 |
|
|
$ |
613.5 |
|
Interest expense on senior convertible notes, net of tax |
|
1.2 |
|
|
|
1.2 |
|
|
|
4.9 |
|
|
|
4.9 |
|
Non-GAAP net income used for diluted EPS, if-converted (7) |
$ |
179.0 |
|
|
$ |
204.0 |
|
|
$ |
665.1 |
|
|
$ |
618.4 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP diluted net income per share (7) |
$ |
0.38 |
|
|
$ |
0.62 |
|
|
$ |
1.42 |
|
|
$ |
1.30 |
|
Amortization of intangible assets (1) |
|
0.02 |
|
|
|
0.02 |
|
|
|
0.09 |
|
|
|
0.09 |
|
Business transition and other significant items (2) |
|
— |
|
|
|
— |
|
|
|
0.10 |
|
|
|
0.01 |
|
Credits related to COVID-19 (3) |
|
— |
|
|
|
— |
|
|
|
(0.01 |
) |
|
|
— |
|
Intellectual property litigation costs (4) |
|
0.03 |
|
|
|
0.03 |
|
|
|
0.21 |
|
|
|
0.19 |
|
(Income) loss from equity investments (5) |
|
— |
|
|
|
— |
|
|
|
— |
|
|
|
— |
|
Adjustments related to taxes (6) |
|
0.01 |
|
|
|
(0.19 |
) |
|
|
(0.18 |
) |
|
|
(0.12 |
) |
Impact of adjustment to GAAP diluted shares (8) |
|
— |
|
|
|
0.01 |
|
|
|
— |
|
|
|
0.03 |
|
Non-GAAP diluted net income per share (7) (9) |
$ |
0.45 |
|
|
$ |
0.50 |
|
|
$ |
1.64 |
|
|
$ |
1.52 |
|
|
|
|
|
|
|
|
|
||||||||
GAAP diluted weighted-average shares outstanding |
|
406.7 |
|
|
|
415.9 |
|
|
|
412.7 |
|
|
|
425.5 |
|
Non-GAAP diluted weighted-average shares outstanding |
|
399.0 |
|
|
|
406.6 |
|
|
|
405.0 |
|
|
|
407.3 |
|
|
|
|
|
|
|
|
|
||||||||
Reconciliation of non-GAAP diluted weighted-average shares outstanding: |
|
|
|
|
|
|
|
||||||||
GAAP diluted weighted-average shares outstanding |
|
406.7 |
|
|
|
415.9 |
|
|
|
412.7 |
|
|
|
425.5 |
|
Adjustment for dilutive impact of senior convertible notes due 2023 (10) |
|
— |
|
|
|
(1.6 |
) |
|
|
— |
|
|
|
(13.1 |
) |
Adjustment for dilutive impact of senior convertible notes due 2028 (10) |
|
(7.7 |
) |
|
|
(7.7 |
) |
|
|
(7.7 |
) |
|
|
(5.1 |
) |
Non-GAAP diluted weighted-average shares outstanding |
|
399.0 |
|
|
|
406.6 |
|
|
|
405.0 |
|
|
|
407.3 |
|
(1) |
Represents amortization of acquired intangible assets. |
|
(2) |
For the three months ended December 31, 2024, business transition and other significant items are primarily related to adjustments to the non-cash inventory build charge and rent for vacated office space in |
|
(3) |
Represents a credit received related to employment of personnel during the COVID-19 pandemic. |
|
(4) |
We have excluded third-party attorney’s fees, costs, and expenses incurred by Dexcom exclusively in connection with Dexcom’s patent infringement litigation against Abbott Diabetes Care, Inc., as further described in the section titled “Legal Proceedings” in Dexcom’s Annual Report on Form 10-K for the year ended December 31, 2024. |
|
(5) |
Represents income and losses from equity investments. |
|
(6) |
For the three months ended December 31, 2024, tax adjustments are primarily related to the tax effect of non-GAAP adjustments. For the twelve months ended December 31, 2024, tax adjustments are primarily related to the tax effect of the Verily milestone payment, non-GAAP adjustments, and excess tax benefits from share-based compensation for employees. For the three months ended December 31, 2023, tax adjustments are primarily related to the Verily milestone payment. For the twelve months ended December 31, 2023, tax adjustments are primarily related to the tax effect of non-GAAP adjustments, including the intra-entity transfer of certain intellectual property and excess tax benefits from share-based compensation for employees. |
|
(7) |
When our senior convertible notes are dilutive on a GAAP or non-GAAP basis, net income used for calculating GAAP and non-GAAP diluted net income per share includes an interest expense add back, net of tax, under the if-converted method. In loss periods, basic and diluted net loss per share are the same since the effect of potential common shares is anti-dilutive and therefore excluded. |
|
(8) |
The adjustments are for the transition from GAAP diluted net income per share to non-GAAP diluted net income per share due to our senior convertible notes. |
|
(9) |
The sum of the non-GAAP per share components may not equal the totals due to rounding. |
|
(10) |
We adjust for the dilutive effect of our senior convertible notes when the effect is not the same on a GAAP and non-GAAP basis for a given period. |
ABOUT NON-GAAP FINANCIAL MEASURES
The accompanying press release dated February 13, 2025 contains non-GAAP financial measures. These non-GAAP financial measures include organic revenue, non-GAAP gross profit margin, non-GAAP operating income, non-GAAP operating margin, non-GAAP net income, non-GAAP diluted net income per share, and non-GAAP diluted weighted average shares outstanding, as well as Adjusted EBITDA.
We report non-GAAP financial measures in addition to, and not as a substitute for or as superior to, measures of financial performance prepared in accordance with GAAP. We use these non-GAAP financial measures for financial and operational decision making and period-to-period comparisons. We believe that these non-GAAP financial measures provide useful information about operating results, enhance the overall understanding of our operating performance and future prospects, and allow for greater transparency with respect to key metrics used by senior management in our financial and operational decision making. Our non-GAAP financial measures exclude amounts that we do not consider part of ongoing operating results when planning and forecasting and when assessing the performance of the organization and our senior management. While we compute non-GAAP financial measures using a consistent method from quarter to quarter and year to year, we may consider whether other significant items that arise in the future should be excluded from our non-GAAP financial measures.
These non-GAAP financial measures are not based on any comprehensive set of accounting rules or principles, differ from GAAP measures with the same names, and may differ from non-GAAP financial measures with the same or similar names that are used by other companies.
We believe that non-GAAP measures have limitations in that they do not reflect all of the amounts associated with our results of operations as determined in accordance with GAAP and that these financial measures should only be used to evaluate our results of operations in conjunction with the corresponding GAAP financial measures. We encourage investors to carefully consider our results under GAAP, as well as our supplemental non-GAAP information and the reconciliations between these presentations, to more fully understand our business.
Management believes organic revenue is a meaningful metric to investors as it provides a more consistent comparison of Dexcom’s revenue to prior periods as well as to industry peers. We exclude the following items from organic revenue:
- The effect of non-CGM revenue acquired or divested in the trailing twelve months; and
- The effect of foreign currency fluctuations
Management believes that the presentation of operating results that exclude these items provides useful supplemental information to investors and facilitates the analysis of our core operating results and comparison of operating results across reporting periods. Management believes that this supplemental non-GAAP information is therefore useful to investors in analyzing and assessing our past and future operating performance.
Table E reconciles the non-GAAP financial measures included in this press release to the most directly comparable financial measures prepared in accordance with GAAP.
Our policy is to exclude the following items from non-GAAP financial measures for non-GAAP gross profit, non-GAAP operating income, non-GAAP operating margin, non-GAAP net income, and non-GAAP diluted net income per share:
- Amortization of acquired intangible assets;
- Business transition and related costs associated with acquisition and divestiture, integration and business transition activities, including severance, relocation, consulting, leasehold exit costs, third-party merger and acquisition costs, and other non-recurring significant items;
- Credits related to the employment of personnel during the COVID-19 pandemic;
- Income or loss from equity investments;
- Third-party intellectual property litigation costs in connection with Dexcom’s patent infringement litigation against Abbott Diabetes Care, Inc.;
- Litigation settlement costs;
- Gain or loss on extinguishment of debt; and
- Adjustments related to taxes for the excluded items above, as well as excess benefits or tax deficiencies from share-based compensation, and the quarterly impact of other discrete items
Adjusted EBITDA excludes non-cash operating charges for share-based compensation, depreciation and amortization as well as non-operating items such as interest income, interest expense, gain or loss on extinguishment of debt, income or loss from equity investments, and income tax expense or benefit. For the reasons explained above, Adjusted EBITDA also excludes business transition and other significant items, COVID-19 credits, litigation settlement costs, and intellectual property litigation costs.
View source version on businesswire.com: https://www.businesswire.com/news/home/20250213602133/en/
INVESTOR RELATIONS CONTACT:
Sean Christensen
Vice President - Finance and Investor Relations
investor-relations@dexcom.com
(858) 203-6657
MEDIA CONTACT:
James McIntosh
(619) 884-2118
Source: DexCom, Inc.
FAQ
What was DexCom's (DXCM) revenue growth in Q4 2024?
How much cash does DXCM have on its balance sheet as of December 2024?
What is DexCom's (DXCM) revenue guidance for 2025?
What was DXCM's international revenue growth in Q4 2024?