Tempus Reports Second Quarter 2024 Results
Tempus AI, Inc. (NASDAQ: TEM) reported Q2 2024 financial results, showing strong growth and expansion. Key highlights include:
- Revenue increased 25% year-over-year to $166.0 million
- Data licensing revenue growth accelerated to 40% year-over-year
- Expanded into the minimal residual disease (MRD) market
- Established a joint venture with Softbank to enter the Japanese market
- Raised $410.7 million in gross proceeds from IPO
- Net Loss of ($552.2 million), largely due to stock compensation expenses
- Adjusted EBITDA improved to ($31.2 million)
- Full year 2024 revenue guidance of ~$700 million, representing ~32% annual growth
The company continues to make progress in deploying AI technology within healthcare, positioning itself as a leader in precision medicine and patient care.
Tempus AI, Inc. (NASDAQ: TEM) ha riportato i risultati finanziari del secondo trimestre del 2024, segnando una forte crescita e espansione. I punti salienti includono:
- I ricavi sono aumentati del 25% rispetto all'anno precedente, raggiungendo $166,0 milioni
- La crescita dei ricavi da licenze dei dati è accelerata al 40% rispetto all'anno precedente
- Espansione nel mercato della malattia residua minima (MRD)
- Stabilita una joint venture con Softbank per entrare nel mercato giapponese
- Raccolti $410,7 milioni in proventi lordi dall'IPO
- Perdita netta di ($552,2 milioni), principalmente a causa delle spese relative alle compensazioni azionarie
- EBITDA rettificato migliorato a ($31,2 milioni)
- Previsione di ricavi per l'intero anno 2024 di ~$700 milioni, che rappresenta una crescita annua di ~32%
L'azienda continua a fare progressi nella distribuzione della tecnologia AI all'interno della sanità, posizionandosi come leader nella medicina di precisione e nella cura del paziente.
Tempus AI, Inc. (NASDAQ: TEM) reportó los resultados financieros del segundo trimestre de 2024, mostrando un fuerte crecimiento y expansión. Los aspectos más destacados incluyen:
- Los ingresos aumentaron un 25% en comparación con el año anterior, alcanzando $166.0 millones
- El crecimiento de los ingresos por licencias de datos se aceleró a 40% en comparación con el año anterior
- Expansión en el mercado de enfermedad residual mínima (MRD)
- Establecida una empresa conjunta con Softbank para ingresar al mercado japonés
- Se recaudaron $410.7 millones en ingresos brutos de la OPI
- Pérdida neta de ($552.2 millones), principalmente debido a gastos de compensación en acciones
- EBITDA ajustado mejorado a ($31.2 millones)
- Previsto ingresos de aproximadamente ~$700 millones para todo el año 2024, lo que representa un crecimiento anual de ~32%
La empresa continúa avanzando en la implementación de tecnología de IA en el sector de la salud, posicionándose como un líder en medicina de precisión y atención a pacientes.
템퍼스 AI, Inc. (NASDAQ: TEM)는 2024년 2분기 재무 결과를 발표하며 강력한 성장과 확장을 보여주었습니다. 주요 사항은 다음과 같습니다:
- 수익이 전년 대비 25% 증가하여 $166.0 백만에 도달
- 데이터 라이선스 수익 성장률이 전년 대비 40%로 가속화
- 최소 잔여 질병(MRD) 시장으로 확장
- 일본 시장에 진입하기 위해 소프트뱅크와 합작 투자를 설립
- IPO를 통해 $410.7 백만의 총 수익을 올림
- 순손실 ($552.2 백만), 주식 보상 비용 때문
- 조정된 EBITDA가 ($31.2 백만)로 개선
- 2024년도 전체 수익 가이드는 ~$700 백만으로 약 32%의 연간 성장을 나타냄
회사는 의료 분야에 AI 기술을 배포하는 데 계속해서 진전을 이루며, 정밀 의학 및 환자 치료의 선두주자로 자리매김하고 있습니다.
Tempus AI, Inc. (NASDAQ: TEM) a annoncé les résultats financiers du deuxième trimestre 2024, montrant une forte croissance et expansion. Les points clés incluent :
- Les revenus ont augmenté de 25 % par rapport à l'année précédente, atteignant $166,0 millions
- La croissance des revenus provenant des licences de données a accéléré à 40 % par rapport à l'année précédente
- Expansion sur le marché des maladies résiduelles minimales (MRD)
- Création d'une co-entreprise avec Softbank pour entrer sur le marché japonais
- $410,7 millions de produits bruts levés lors de l'introduction en bourse
- Perte nette de ($552,2 millions), principalement en raison des frais de compensation en actions
- EBITDA ajusté amélioré à ($31,2 millions)
- Prévisions de revenus pour l'année entière 2024 d'environ ~$700 millions, représentant une croissance annuelle d'environ 32 %
L'entreprise continue de progresser dans le déploiement de la technologie IA dans les soins de santé, se positionnant comme un leader dans la médecine de précision et les soins aux patients.
Tempus AI, Inc. (NASDAQ: TEM) hat die finanziellen Ergebnisse des zweiten Quartals 2024 veröffentlicht, die ein starkes Wachstum und eine Expansion zeigen. Die wichtigsten Höhepunkte sind:
- Der Umsatz stieg im Jahresvergleich um 25% auf $166,0 Millionen
- Das Wachstum der Datenlizenzierung beschleunigte sich auf 40% im Jahresvergleich
- Expansion in den Markt für minimale Restkrankheit (MRD)
- Gründung eines Joint Ventures mit Softbank zur Erschließung des japanischen Marktes
- $410,7 Millionen an Bruttoerlösen aus dem Börsengang gesammelt
- Nettoverlust von ($552,2 Millionen), hauptsächlich bedingt durch Aktiencompensationskosten
- Bereinigtes EBITDA verbesserte sich auf ($31,2 Millionen)
- Umsatzprognose für das gesamte Jahr 2024 von ~$700 Millionen, was ein jährliches Wachstum von ~32% darstellt
Das Unternehmen macht weiterhin Fortschritte bei der Implementierung von KI-Technologie im Gesundheitswesen und positioniert sich als führend in der Präzisionsmedizin und Patientenversorgung.
- Revenue increased 25% year-over-year to $166.0 million in Q2 2024
- Data licensing revenue growth accelerated to 40% year-over-year
- Expanded into the minimal residual disease (MRD) market with new assays
- Established a joint venture with Softbank to enter the Japanese market
- Raised $410.7 million of gross proceeds in initial public offering
- Adjusted EBITDA improved $12.7 million quarter-over-quarter to ($31.2 million)
- Expects full year 2024 revenue of ~$700 million, representing ~32% annual growth
- Non-GAAP Data and services gross margin improved to 72.4% from 65.9% year-over-year
- Net Loss of ($552.2 million), largely driven by $493.1 million of stock compensation expense
- Genomics gross margin decreased from 48.9% to 39.2% year-over-year
Insights
Tempus AI's Q2 2024 results show strong growth, with revenue up
The company's expansion into the MRD market and FDA clearance for their ECG-AF device demonstrate promising product diversification. The SoftBank joint venture for Japanese market entry could be a significant growth driver. With projected 2024 revenue of
Tempus' expansion into the minimal residual disease (MRD) market with both tumor-naïve and tumor-informed assays is a strategic move in precision oncology. MRD testing is important for monitoring treatment efficacy and early detection of cancer recurrence, potentially improving patient outcomes. The FDA clearance for the ECG-AF device showcases Tempus' ability to leverage AI in diverse medical applications beyond oncology.
The ADLT status for xT CDx assay from CMS is significant, as it may lead to improved reimbursement and wider adoption. These developments, coupled with the
-
Revenue increased
25% year-over-year to in the second quarter of 2024$166.0 million -
Data licensing revenue growth accelerated to
40% year-over-year - Expanded into the minimal residual disease (MRD) market with the launch of both tumor-naïve and tumor-informed assays
- Established a joint venture with Softbank to enter the Japanese market
-
Raised
of gross proceeds in initial public offering$410.7 million -
Net Loss of (
), largely driven by$552.2 million of stock compensation expense and related employer payroll taxes tied to initial public offering$493.1 million -
Adjusted EBITDA improved
quarter-over-quarter to ($12.7 million )$31.2 million -
Expect full year 2024 revenue of
~ , which represents ~$700 million 32% annual growth - For additional information on the quarter, including a letter from our CEO, please visit our investor relations site
“We continue to make great progress in deploying technology within healthcare as providers and life science companies are increasingly seeking AI solutions,” said Eric Lefkofsky, Founder and CEO of Tempus. “Given our expansive multimodal dataset, and our broad reach across thousands of connected healthcare providers, we are uniquely positioned to advance AI in diagnostics and accelerate the pace of algorithmic insights.”
Second Quarter 2024 Financial Results
|
Three Months Ended June 30, |
|
|
||||||||
|
2024 |
|
2023 |
|
Change |
||||||
|
(in thousands, except percentages) |
|
|
||||||||
GAAP Results |
|
|
|
|
|
||||||
Revenue |
$ |
165,969 |
|
|
$ |
132,417 |
|
|
|
|
|
Genomics gross margin |
|
|
|
|
|
|
|
|
|
NM(1) |
|
Data and services gross margin |
|
|
|
|
|
|
|
|
|
NM(1) |
|
Operating expenses |
$ |
609,005 |
|
|
$ |
116,787 |
|
|
NM(1) |
||
Net loss |
$ |
(552,212) |
|
|
$ |
(55,832 |
) |
|
NM(1) |
||
|
|
|
|
|
|
||||||
Non-GAAP Results |
|
|
|
|
|
||||||
Non-GAAP Genomics gross margin |
|
|
|
|
|
|
|
|
|
50 bps |
|
Non-GAAP Data and services gross margin |
|
|
|
|
|
|
|
|
|
650 bps |
|
Non-GAAP Operating Expenses |
$ |
134,742 |
|
|
$ |
116,787 |
|
|
|
|
|
Adjusted EBITDA |
$ |
(31,186) |
|
|
$ |
(36,967) |
|
|
|
|
_______________
(1) Not meaningful due to the impact of including stock compensation expense and related employer payroll taxes |
-
Genomics revenue of
in the second quarter of 2024, an increase of$112.3 million or$20.4 million 22.2% over the second quarter of 2023. -
Data and services revenue of
in the second quarter of 2024, an increase of$53.6 million or$13.2 million 32.5% over the second quarter of 2023, including40% growth in our Insights (data licensing) business. -
Non-GAAP Genomics gross margin was
49.4% in the second quarter of 2024, compared to48.9% in the second quarter of 2023. -
Non-GAAP Data and services gross margin was
72.4% in the second quarter of 2024, compared to65.9% in the second quarter of 2023. -
Net Loss of (
), largely driven by$552.2 million of stock compensation and related employer payroll taxes tied to initial public offering.$493.1 million -
Adjusted EBITDA (
) in the second quarter of 2024, compared to ($31.2 million ) in the first quarter of 2024.$43.9 million
Recent Operating Highlights
- Announced the clinical launch of our MRD portfolio including Tempus’ xM tumor-naïve test and xM tumor-informed (NeXT Personal® Dx) test.
-
Received 510(k) clearance from the
U.S. Food and Drug Administration (FDA) for the Tempus ECG-AF device that uses AI to help identify patients who may be at increased risk of atrial fibrillation/flutter (AF). -
Completed a Joint Venture Agreement with SoftBank, titled “SB Tempus,” to bring Tempus’ AI-enabled precision medicine solutions to
Japan . - Received Advanced Diagnostic Laboratory Test (ADLT) status from the Centers for Medicare & Medicaid Services (CMS) for Tempus’ next-generation sequencing assay, xT CDx.
-
Sold 11,100,000 shares of Class A common stock at
per share in initial public offering, raising$37 of gross proceeds.$410.7 million
Financial Outlook and Guidance
Tempus expects full year 2024 revenue of approximately
Webcast and Conference Call Information
A conference call and webcast will begin today, August 6, 2024 after market close at 4:30 p.m. Eastern Time. Interested parties may access details at:
Conference ID: 6326328
Domestic Dial-in Number: (800) 715-9871
International Dial-in Number: (646) 307-1963
Live Webcast: https://edge.media-server.com/mmc/p/75k462fh
The webcast may be accessed on the company’s investor relations website at investors.tempus.com. For those unable to listen to the live webcast, a recording will be made available on the company’s website after the event and will be accessible for one year. Visit the investor relations website to find the company’s latest deck, and commentary on the quarter by Eric Lefkofsky, Founder and CEO and Jim Rogers, CFO, which will be discussed on the conference call and webcast.
About Tempus
Tempus is a technology company advancing precision medicine through the practical application of artificial intelligence in healthcare. With one of the world’s largest libraries of multimodal data, and an operating system to make that data accessible and useful, Tempus provides AI-enabled precision medicine solutions to physicians to deliver personalized patient care and in parallel facilitates discovery, development and delivery of optimal therapeutics. The goal is for each patient to benefit from the treatment of others who came before by providing physicians with tools that learn as the company gathers more data. For more information, visit tempus.com.
Non-GAAP Financial Measures
In addition to the financial information presented in this release in accordance with accounting principles generally accepted in
Non-GAAP gross profit is defined as GAAP gross profit, excluding stock-based compensation expense and employer payroll tax related to stock-based compensation (collectively, the “stock-based compensation adjustments”). Non-GAAP gross margin is defined as gross profit, excluding the stock-based compensation adjustments, as a percentage of revenue. Non-GAAP operating expenses are calculated as the sum of technology research and development expense, research and development expense, and selling, general and administrative expense, excluding the stock-based compensation adjustments. Non-GAAP net income (loss) is defined as net income (loss), adjusted to exclude (i) losses on equity method investments, (ii) changes in fair value of our warrant liability, warrant asset, marketable equity securities, contingent consideration liabilities and indemnity-related holdback liabilities, and (iv) the payment of
Adjusted EBITDA is defined as net income (loss), adjusted to exclude (i) interest income, (ii) interest expense, (iii) depreciation and amortization, (iv) provision for (benefit from) income taxes, (v) losses on equity method investments, (vi) changes in fair value of our warrant liability, warrant asset, marketable equity securities, contingent consideration liabilities and indemnity-related holdback liabilities, (vii) the stock-based compensation adjustments, and (Viii) the G-4 Special Payment. Adjusted EBITDA margin is calculated as adjusted EBITDA as a percentage of revenue.
Tempus believes these non-GAAP financial measures are useful to investors and others because they allow for additional information with respect to financial measures used by management in its financial and operational decision-making and they may be used by institutional investors and the analyst community to help them analyze the health of Tempus’ business. In particular, Adjusted EBITDA is a key measurement used by Tempus management to make operating decisions, including those related to analyzing operating expenses, evaluating performance, and performing strategic planning and annual budgeting. However, there are a number of limitations related to the use of non-GAAP financial measures, and these non-GAAP measures should be considered in addition to, not as a substitute for or in isolation from, our financial results prepared in accordance with GAAP. Other companies, including companies in our industry, may calculate these non-GAAP financial measures differently or not at all, which reduces their usefulness as comparative measures.
Tempus does not provide guidance for net loss, the most directly comparable GAAP measure to Adjusted EBITDA, and similarly cannot provide a reconciliation between its forecasted Adjusted EBITDA and net loss without unreasonable effort due to the unavailability of reliable estimates for certain components of net income and the respective reconciliations. These forecasted items are not within Tempus’ control, may vary greatly between periods and could significantly impact future financial results.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended (the “Securities Act”), and Section 21E of the Securities Exchange Act of 1934, as amended, about Tempus and Tempus’ industry that involve substantial risks and uncertainties. All statements other than statements of historical facts contained in this press release are forward-looking statements, including, but not limited to, Tempus’ expected financial results for full year 2024; the contributions of Tempus’ research and findings to the larger scientific community and the use of Tempus’ products and services to advance clinical care for patients. In some cases, you can identify forward-looking statements because they contain words such as “anticipate,” “believe,” “contemplate,” “continue,” “could,” “estimate,” “expect,” “going to,” “intend,” “may,” “plan,” “potential,” “predict,” “project,” “should,” “target,” “will,” or “would” or the negative of these words or other similar terms or expressions. Tempus cautions you that the foregoing may not include all of the forward-looking statements made in this press release.
You should not rely on forward-looking statements as predictions of future events. Tempus has based the forward-looking statements contained in this press release primarily on its current expectations and projections about future events and trends that it believes may affect Tempus’ business, financial condition, results of operations and prospects. These forward-looking statements are subject to risks and uncertainties related to: the intended use of Tempus’ products and services; Tempus’ financial performance; the ability to attract and retain customers and partners; managing Tempus’ growth and future expenses; competition and new market entrants; compliance with new laws, regulations and executive actions, including any evolving regulations in the artificial intelligence space; the ability to maintain, protect and enhance Tempus’ intellectual property; the ability to attract and retain qualified team members and key personnel; the ability to repay or refinance outstanding debt, or to access additional financing; future acquisitions, divestitures or investments; the potential adverse impact of climate change, natural disasters, health epidemics, macroeconomic conditions, and war or other armed conflict, as well as risks, uncertainties, and other factors described in the section titled “Risk Factors” in Tempus’ Final Prospectus filed with the Securities and Exchange Commission (“SEC”) on June 17, 2024, pursuant to Rule 424(b)(4) under the Securities Act, as well as in other filings Tempus may make with the SEC in the future, including its Quarterly Report on Form 10-Q for the quarter ended June 30, 2024. In addition, any forward-looking statements contained in this press release are based on assumptions that Tempus believes to be reasonable as of this date. Tempus undertakes no obligation to update any forward-looking statements to reflect events or circumstances after the date of this press release or to reflect new information or the occurrence of unanticipated events, except as required by law.
Tempus AI, Inc. |
|||||||||||||||||||
Condensed Consolidated Statements of Operations and Comprehensive Loss |
|||||||||||||||||||
(Unaudited) |
|||||||||||||||||||
(In thousands, except per share amounts) |
|||||||||||||||||||
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||||
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||||||
Net revenue | |||||||||||||||||||
Genomics | $ |
112,324 |
|
$ |
91,924 |
|
$ |
214,893 |
|
$ |
173,982 |
|
|||||||
Data and services |
|
53,645 |
|
|
40,493 |
|
|
96,896 |
|
|
74,059 |
|
|||||||
Total net revenue | $ |
165,969 |
|
$ |
132,417 |
|
$ |
311,789 |
|
$ |
248,041 |
|
|||||||
Cost and operating expenses | |||||||||||||||||||
Cost of revenues, genomics |
|
68,324 |
|
|
46,961 |
|
|
121,159 |
|
|
92,241 |
|
|||||||
Cost of revenues, data and services |
|
22,132 |
|
|
13,807 |
|
|
37,420 |
|
|
25,200 |
|
|||||||
Technology research and development |
|
77,908 |
|
|
23,427 |
|
|
104,975 |
|
|
46,329 |
|
|||||||
Research and development |
|
68,025 |
|
|
22,171 |
|
|
92,365 |
|
|
43,034 |
|
|||||||
Selling, general and administrative |
|
463,072 |
|
|
71,189 |
|
|
542,636 |
|
|
140,236 |
|
|||||||
Total cost and operating expenses |
|
699,461 |
|
|
177,555 |
|
|
898,555 |
|
|
347,040 |
|
|||||||
Loss from operations | $ |
(533,492 |
) |
$ |
(45,138 |
) |
$ |
(586,766 |
) |
$ |
(98,999 |
) |
|||||||
Interest income |
|
1,718 |
|
|
1,957 |
|
|
2,749 |
|
|
4,381 |
|
|||||||
Interest expense |
|
(13,295 |
) |
|
(11,712 |
) |
|
(26,533 |
) |
|
(20,903 |
) |
|||||||
Other (expense) income, net |
|
(7,048 |
) |
|
(766 |
) |
|
(6,299 |
) |
|
5,622 |
|
|||||||
Loss before provision for income taxes | $ |
(552,117 |
) |
$ |
(55,659 |
) |
$ |
(616,849 |
) |
$ |
(109,899 |
) |
|||||||
Provision for income taxes |
|
(95 |
) |
|
(3 |
) |
|
(106 |
) |
|
(9 |
) |
|||||||
Losses from equity method investments |
|
- |
|
|
(170 |
) |
|
- |
|
|
(301 |
) |
|||||||
Net Loss | $ |
(552,212 |
) |
$ |
(55,832 |
) |
$ |
(616,955 |
) |
$ |
(110,209 |
) |
|||||||
Dividends on Series A, B, B-1, B-2, C, D, E, F, G, | |||||||||||||||||||
G-3, and G-4 preferred shares |
|
(11,540 |
) |
|
(10,897 |
) |
|
(39,347 |
) |
|
(21,566 |
) |
|||||||
Cumulative Undeclared Dividends on Series C | |||||||||||||||||||
preferred shares |
|
(668 |
) |
|
(745 |
) |
|
(1,174 |
) |
|
(1,466 |
) |
|||||||
Net loss attributable to common shareholders, basic and | |||||||||||||||||||
diluted |
|
(564,420 |
) |
|
(67,474 |
) |
|
(657,476 |
) |
|
(133,241 |
) |
|||||||
Net loss per share attributable to common shareholders, | |||||||||||||||||||
basic and diluted | $ |
(6.86 |
) |
$ |
(1.07 |
) |
$ |
(9.02 |
) |
$ |
(2.11 |
) |
|||||||
Weighted-average shares outstanding used to compute | |||||||||||||||||||
net loss per share, basic and diluted |
|
82,325 |
|
|
63,286 |
|
|
72,930 |
|
|
63,257 |
|
|||||||
Comprehensive Loss, net of tax | |||||||||||||||||||
Net loss | $ |
(552,212 |
) |
$ |
(55,832 |
) |
$ |
(616,955 |
) |
$ |
(110,209 |
) |
|||||||
Foreign currency translation adjustment |
|
(43 |
) |
|
53 |
|
|
(99 |
) |
|
25 |
|
|||||||
Comprehensive loss | $ |
(552,255 |
) |
$ |
(55,779 |
) |
$ |
(617,054 |
) |
$ |
(110,184 |
) |
|||||||
Tempus AI, Inc. |
|||||||||||
Condensed Consolidated Balance Sheets |
|||||||||||
(Unaudited) |
|||||||||||
(In thousands, except share and per share amounts) |
|||||||||||
|
|||||||||||
June 30, 2024 | December 31, 2023 | ||||||||||
Assets | |||||||||||
Current Assets | |||||||||||
Cash and cash equivalents | $ |
478,811 |
|
$ |
165,767 |
|
|||||
Accounts receivable, net of allowances of |
|||||||||||
June 30, 2024 and December 31, 2023, respectively |
|
118,106 |
|
|
94,462 |
|
|||||
Inventory |
|
32,690 |
|
|
28,845 |
|
|||||
Warrant asset |
|
800 |
|
|
5,070 |
|
|||||
Prepaid expenses and other current assets |
|
29,704 |
|
|
17,295 |
|
|||||
Marketable equity securities |
|
11,255 |
|
|
31,807 |
|
|||||
Deferred offering costs |
|
- |
|
|
7,085 |
|
|||||
Total current assets | $ |
671,366 |
|
$ |
350,331 |
|
|||||
Property and equipment, net |
|
60,539 |
|
|
61,681 |
|
|||||
Goodwill |
|
73,345 |
|
|
73,354 |
|
|||||
Warrant asset, less current portion |
|
1,500 |
|
|
4,930 |
|
|||||
Intangible assets, net |
|
16,252 |
|
|
21,916 |
|
|||||
Investments and other assets |
|
7,677 |
|
|
8,971 |
|
|||||
Warrant contract asset, less current portion |
|
19,077 |
|
|
21,499 |
|
|||||
Operating lease right-of-use assets |
|
13,994 |
|
|
20,530 |
|
|||||
Restricted cash |
|
861 |
|
|
840 |
|
|||||
Total Assets | $ |
864,611 |
|
$ |
564,052 |
|
|||||
Liabilities, Convertible redeemable preferred stock, and Stockholders' equity (deficit) | |||||||||||
Current Liabilities | |||||||||||
Accounts payable |
|
28,646 |
|
|
54,421 |
|
|||||
Accrued expenses |
|
85,185 |
|
|
82,517 |
|
|||||
Deferred revenue |
|
50,905 |
|
|
64,860 |
|
|||||
Other current liabilities |
|
7,273 |
|
|
8,213 |
|
|||||
Operating lease liabilities |
|
5,828 |
|
|
6,437 |
|
|||||
Accrued data licensing fees |
|
3,727 |
|
|
6,382 |
|
|||||
Accrued dividends |
|
- |
|
|
9,797 |
|
|||||
Total current liabilities | $ |
181,564 |
|
$ |
232,627 |
|
|||||
Operating lease liabilities, less current portion |
|
27,238 |
|
|
32,040 |
|
|||||
Convertible promissory note |
|
180,648 |
|
|
193,124 |
|
|||||
Warrant liability |
|
33,600 |
|
|
34,500 |
|
|||||
Other long-term liabilities |
|
16,790 |
|
|
19,751 |
|
|||||
Interest payable |
|
62,608 |
|
|
55,321 |
|
|||||
Long-term debt, net |
|
261,853 |
|
|
256,541 |
|
|||||
Deferred revenue, less current portion |
|
2,059 |
|
|
16,768 |
|
|||||
Total Liabilities | $ |
766,360 |
|
$ |
840,672 |
|
|||||
Commitments and contingencies (Note 7) | |||||||||||
Convertible redeemable preferred stock, |
|||||||||||
shares authorized at June 30, 2024 and December 31, 2023, respectively; | |||||||||||
no and 63,525,953 shares issued and outstanding at June 30, 2024 and | |||||||||||
December 31, 2023, respectively; aggregate liquidation preference of |
|||||||||||
and |
$ |
- |
|
$ |
1,105,543 |
|
|||||
Stockholders' equity (deficit) | |||||||||||
Class A Voting Common Stock, |
|||||||||||
200,228,024 shares authorized at June 30, 2024 and December 31, 2023, | |||||||||||
respectively; 149,274,923 and 58,367,961 shares issued and outstanding at | |||||||||||
June 30, 2024 and December 31, 2023, respectively | $ |
15 |
|
$ |
6 |
|
|||||
Class B Voting Common Stock, |
|||||||||||
shares authorized at June 30, 2024 and December 31, 2023, respectively; | |||||||||||
5,043,789 and no shares issued and outstanding at June 30, 2024 and | |||||||||||
December 31, 2023, respectively |
|
1 |
|
|
- |
|
|||||
Non-voting Common Stock, |
|||||||||||
authorized at June 30, 2024 and December 31, 2023, respectively; no shares | |||||||||||
issued and outstanding at June 30, 2024, and 5,205,802 shares issued and | |||||||||||
5,060,336 shares outstanding at December 31, 2023 |
|
- |
|
|
0 |
|
|||||
Treasury Stock, 145,466 shares at June 30, 2024 and December 31, 2023, at cost |
|
(3,602 |
) |
|
(3,602 |
) |
|||||
Additional Paid-In Capital |
|
2,163,911 |
|
|
18,345 |
|
|||||
Accumulated Other Comprehensive (Loss) Income |
|
(94 |
) |
|
5 |
|
|||||
Accumulated deficit |
|
(2,061,980 |
) |
|
(1,396,917 |
) |
|||||
Total Stockholders' equity (deficit) | $ |
98,251 |
|
$ |
(1,382,163 |
) |
|||||
Total Liabilities, Convertible redeemable preferred stock, and Stockholders' equity (deficit) | $ |
864,611 |
|
$ |
564,052 |
|
|||||
Tempus AI, Inc. |
||||||||||
Condensed Consolidated Statements of Cash Flows |
||||||||||
(Unaudited) |
||||||||||
(In thousands, except per share amounts) |
||||||||||
|
||||||||||
Six Months Ended June 30, | ||||||||||
|
2024 |
|
|
2023 |
|
|||||
Operating activities | ||||||||||
Net loss | $ |
(616,955 |
) |
$ |
(110,209 |
) |
||||
Adjustments to reconcile net loss to net cash used in operating activities | ||||||||||
Change in fair value of warrant liability | $ |
(900 |
) |
$ |
(5,700 |
) |
||||
Stock-based compensation |
|
488,313 |
|
|
- |
|
||||
Gain on warrant exercise |
|
(173 |
) |
|
- |
|
||||
Gain on marketable equity securities |
|
(2,541 |
) |
|
- |
|
||||
Amortization of original issue discount |
|
691 |
|
|
489 |
|
||||
Amortization of deferred financing fees |
|
255 |
|
|
255 |
|
||||
Change in fair value of contingent consideration |
|
165 |
|
|
- |
|
||||
Amortization of warrant contract asset |
|
2,422 |
|
|
3,307 |
|
||||
Depreciation and amortization |
|
18,348 |
|
|
16,185 |
|
||||
Provision for bad debt expense |
|
327 |
|
|
1,376 |
|
||||
Change in fair value of warrant asset |
|
7,700 |
|
|
- |
|
||||
Loss from equity-method investments |
|
- |
|
|
301 |
|
||||
Amortization of finance right-of-use lease assets |
|
- |
|
|
190 |
|
||||
Non-cash operating lease costs |
|
3,252 |
|
|
3,382 |
|
||||
Minimum accretion expense |
|
92 |
|
|
187 |
|
||||
Impairment of intangible assets |
|
- |
|
|
7,359 |
|
||||
PIK interest added to principal |
|
4,366 |
|
|
297 |
|
||||
Change in assets and liabilities | ||||||||||
Accounts receivable |
|
(23,971 |
) |
|
(6,850 |
) |
||||
Inventory |
|
(3,845 |
) |
|
(5,101 |
) |
||||
Prepaid expenses and other current assets |
|
(12,409 |
) |
|
(1,634 |
) |
||||
Investments and other assets |
|
1,294 |
|
|
(4,528 |
) |
||||
Accounts payable |
|
(33,371 |
) |
|
(4,195 |
) |
||||
Deferred revenue |
|
(28,669 |
) |
|
(19,974 |
) |
||||
Accrued data licensing fees |
|
(2,749 |
) |
|
(7,608 |
) |
||||
Accrued expenses & other |
|
(2,805 |
) |
|
8,125 |
|
||||
Interest payable |
|
7,287 |
|
|
7,611 |
|
||||
Operating lease liabilities |
|
(4,582 |
) |
|
(4,352 |
) |
||||
Net cash used in operating activities | $ |
(198,458 |
) |
$ |
(121,087 |
) |
||||
Investing activities | ||||||||||
Purchases of property and equipment | $ |
(14,116 |
) |
$ |
(15,906 |
) |
||||
Proceeds from sale of marketable equity securities |
|
23,098 |
|
|
- |
|
||||
Business combinations, net of cash acquired (Note 4) |
|
- |
|
|
(2,869 |
) |
||||
Net cash provided by (used in) investing activities | $ |
8,982 |
|
$ |
(18,775 |
) |
||||
Financing activities | ||||||||||
Proceeds from issuance of common stock in connection with initial public offering, net of underwriting discounts and commissions | $ |
381,951 |
|
$ |
- |
|
||||
Tax withholding related to net share settlement of restricted stock units |
|
(69,918 |
) |
|
- |
|
||||
Issuance of Series G-5 Preferred Stock |
|
199,750 |
|
|
- |
|
||||
Principal payments on finance lease liabilities |
|
- |
|
|
(192 |
) |
||||
Purchase of treasury stock |
|
- |
|
|
(3,602 |
) |
||||
Payment of deferred offering costs |
|
(2,714 |
) |
|
(151 |
) |
||||
Dividends paid |
|
(5,625 |
) |
|
(5,625 |
) |
||||
Proceeds from long-term debt, net of original issue discount |
|
- |
|
|
48,750 |
|
||||
Payment of indemnity holdback related to acquisition |
|
(813 |
) |
|
- |
|
||||
Net cash provided by financing activities | $ |
502,631 |
|
$ |
39,180 |
|
||||
Effect of foreign exchange rates on cash | $ |
(90 |
) |
$ |
28 |
|
||||
Net increase (decrease) in Cash, Cash Equivalents and Restricted Cash | $ |
313,065 |
|
$ |
(100,654 |
) |
||||
Cash, cash equivalents and restricted cash, beginning of period |
|
166,607 |
|
|
303,731 |
|
||||
Cash, cash equivalents and restricted cash, end of period | $ |
479,672 |
|
$ |
203,077 |
|
||||
Cash, Cash Equivalents and Restricted Cash are Comprised of: | ||||||||||
Cash and cash equivalents | $ |
478,811 |
|
$ |
202,266 |
|
||||
Restricted cash and cash equivalents |
|
861 |
|
|
811 |
|
||||
Total cash, cash equivalents and restricted cash | $ |
479,672 |
|
$ |
203,077 |
|
||||
Supplemental disclosure of cash flow information | ||||||||||
Cash paid during the year for interest | $ |
13,921 |
|
$ |
5,691 |
|
||||
Cash paid for income taxes | $ |
89 |
|
$ |
41 |
|
||||
Supplemental disclosure of noncash investing and financing activities | ||||||||||
Dividends payable | $ |
5,487 |
|
$ |
4,545 |
|
||||
Purchases of property and equipment, accrued but not paid | $ |
1,108 |
|
$ |
2,952 |
|
||||
Deferred offering costs, accrued but not yet paid | $ |
6,051 |
|
$ |
2,917 |
|
||||
Redemption of convertible promissory note | $ |
12,476 |
|
$ |
13,926 |
|
||||
Non-voting common stock issued in connection with business combinations | $ |
344 |
|
$ |
4,305 |
|
||||
Operating lease liabilities arising from obtaining right-of-use assets | $ |
- |
|
$ |
892 |
|
||||
Conversion of redeemable convertible preferred stock to common stock in connection with initial public offering | $ |
1,348,809 |
|
$ |
- |
|
||||
Taxes related to net share settlement of restricted stock units not yet paid | $ |
164 |
|
$ |
- |
|
||||
Reclassificiation of deferred offering costs to additional paid-in capital upon initial public offering | $ |
12,347 |
|
$ |
- |
|
||||
Issuance of Series G-3 Preferred Stock | $ |
3,809 |
|
$ |
2,738 |
|
||||
Issuance of Series G-4 Preferred Stock | $ |
611 |
|
$ |
- |
|
||||
Tempus AI, Inc. |
||||||||||||||||
Reconciliation of GAAP to Non-GAAP Financial Measures |
||||||||||||||||
(Unaudited) |
||||||||||||||||
(In thousands, except percentages and per share amounts) |
||||||||||||||||
|
||||||||||||||||
|
||||||||||||||||
Genomics Gross Profit & Gross Margin | ||||||||||||||||
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||||
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
||
Genomics revenue | $ |
112,324 |
|
$ |
91,924 |
|
$ |
214,893 |
|
$ |
173,982 |
|
||||
Cost of revenues, genomics |
|
68,324 |
|
|
46,961 |
|
|
121,159 |
|
|
92,241 |
|
||||
Gross profit, genomics | $ |
44,000 |
|
$ |
44,963 |
|
$ |
93,734 |
|
$ |
81,741 |
|
||||
Stock-based compensation expense |
|
11,327 |
|
|
- |
|
|
11,327 |
|
|
- |
|
||||
Employer payroll tax related to stock-based compensation |
|
136 |
|
|
- |
|
|
136 |
|
|
- |
|
||||
Non-GAAP gross profit, genomics | $ |
55,463 |
|
$ |
44,963 |
|
$ |
105,197 |
|
$ |
81,741 |
|
||||
Genomics gross margin |
|
39.2 |
% |
|
48.9 |
% |
|
43.6 |
% |
|
47.0 |
% |
||||
Stock-based compensation expense |
|
10.1 |
% |
|
0.0 |
% |
|
5.3 |
% |
|
0.0 |
% |
||||
Employer payroll tax related to stock-based compensation |
|
0.1 |
% |
|
0.0 |
% |
|
0.1 |
% |
|
0.0 |
% |
||||
Non-GAAP gross margin, genomics |
|
49.4 |
% |
|
48.9 |
% |
|
49.0 |
% |
|
47.0 |
% |
||||
Data and Services Gross Profit & Gross Margin | ||||||||||||||||
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||||
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
||
Data and services revenue | $ |
53,645 |
|
$ |
40,493 |
|
$ |
96,896 |
|
$ |
74,059 |
|
||||
Cost of revenues, data and services |
|
22,132 |
|
|
13,807 |
|
|
37,420 |
|
|
25,200 |
|
||||
Gross profit, data and services | $ |
31,513 |
|
$ |
26,686 |
|
$ |
59,476 |
|
$ |
48,859 |
|
||||
Stock-based compensation expense |
|
7,229 |
|
|
- |
|
|
7,229 |
|
|
- |
|
||||
Employer payroll tax related to stock-based compensation |
|
119 |
|
|
- |
|
|
119 |
|
|
- |
|
||||
Non-GAAP gross profit, data and services | $ |
38,861 |
|
$ |
26,686 |
|
$ |
66,824 |
|
$ |
48,859 |
|
||||
Gross margin, data and services |
|
58.7 |
% |
|
65.9 |
% |
|
61.4 |
% |
|
66.0 |
% |
||||
Stock-based compensation expense |
|
13.5 |
% |
|
0.0 |
% |
|
7.5 |
% |
|
0.0 |
% |
||||
Employer payroll tax related to stock-based compensation |
|
0.2 |
% |
|
0.0 |
% |
|
0.1 |
% |
|
0.0 |
% |
||||
Non-GAAP gross margin, data and services |
|
72.4 |
% |
|
65.9 |
% |
|
69.0 |
% |
|
66.0 |
% |
||||
Total Gross Profit & Gross Margin | ||||||||||||||||
Three Months Ended June 30, |
|
Six Months Ended June 30, |
||||||||||||||
|
2024 |
|
|
|
2023 |
|
|
|
2024 |
|
|
|
2023 |
|
||
Net revenue | $ |
165,969 |
|
$ |
132,417 |
|
$ |
311,789 |
|
$ |
248,041 |
|
||||
Cost of revenues |
|
90,456 |
|
|
60,768 |
|
|
158,579 |
|
|
117,441 |
|
||||
Gross profit | $ |
75,513 |
|
$ |
71,649 |
|
$ |
153,210 |
|
$ |
130,600 |
|
||||
Stock-based compensation expense |
|
18,556 |
|
|
- |
|
|
18,556 |
|
|
- |
|
||||
Employer payroll tax related to stock-based compensation |
|
255 |
|
|
- |
|
|
255 |
|
|
- |
|
||||
Non-GAAP gross profit | $ |
94,324 |
|
$ |
71,649 |
|
$ |
172,021 |
|
$ |
130,600 |
|
||||
Gross margin |
|
45.5 |
% |
|
54.1 |
% |
|
49.1 |
% |
|
52.7 |
% |
||||
Stock-based compensation expense |
|
11.2 |
% |
|
0.0 |
% |
|
6.0 |
% |
|
0.0 |
% |
||||
Employer payroll tax related to stock-based compensation |
|
0.2 |
% |
|
0.0 |
% |
|
0.1 |
% |
|
0.0 |
% |
||||
Non-GAAP gross margin |
|
56.8 |
% |
|
54.1 |
% |
|
55.2 |
% |
|
52.7 |
% |
Operating Expenses
Three Months Ended June 30, | Six Months Ended June 30, | |||||||||||
|
2024 |
|
2023 |
|
2024 |
|
2023 |
|||||
Technology Research and Development | $ |
77,908 |
$ |
23,427 |
$ |
104,975 |
$ |
46,329 |
||||
Stock-based compensation expense |
|
50,434 |
|
- |
|
50,434 |
|
- |
||||
Employer payroll tax related to stock-based compensation |
|
1,248 |
|
- |
|
1,248 |
|
- |
||||
Non-GAAP technology research and development | $ |
26,226 |
$ |
23,427 |
$ |
53,293 |
$ |
46,329 |
||||
Research and development | $ |
68,025 |
$ |
22,171 |
$ |
92,365 |
$ |
43,034 |
||||
Stock-based compensation expense |
|
42,233 |
|
- |
|
42,233 |
|
- |
||||
Employer payroll tax related to stock-based compensation |
|
676 |
|
- |
|
676 |
|
- |
||||
Non-GAAP research and development | $ |
25,116 |
$ |
22,171 |
$ |
49,456 |
$ |
43,034 |
||||
Selling, general and administrative | $ |
463,072 |
$ |
71,189 |
$ |
542,636 |
$ |
140,236 |
||||
Stock-based compensation expense |
|
377,090 |
|
- |
|
377,090 |
|
- |
||||
Employer payroll tax related to stock-based compensation |
|
2,582 |
|
- |
|
2,582 |
|
- |
||||
Non-GAAP selling, general and administrative | $ |
83,400 |
$ |
71,189 |
$ |
162,964 |
$ |
140,236 |
||||
Operating expenses | $ |
609,005 |
$ |
116,787 |
$ |
739,976 |
$ |
229,599 |
||||
Stock-based compensation expense |
|
469,757 |
|
- |
|
469,757 |
|
- |
||||
Employer payroll tax related to stock-based compensation |
|
4,506 |
|
- |
|
4,506 |
|
- |
||||
Non-GAAP operating expenses | $ |
134,742 |
$ |
116,787 |
$ |
265,713 |
$ |
229,599 |
||||
Earnings per Share
Three Months Ended June 30, 2024 |
Six Months Ended June 30, 2024 |
|||||||
Net loss | $ |
(552,212 |
) |
$ |
(616,955 |
) |
||
Fair value changes(1) |
|
4,870 |
|
|
4,280 |
|
||
Stock-based compensation expense |
|
488,313 |
|
|
488,313 |
|
||
Employer payroll tax related to stock-based compensation |
|
4,762 |
|
|
4,762 |
|
||
G-4 Special Payment |
|
2,250 |
|
|
2,250 |
|
||
Non-GAAP net loss | $ |
(52,017 |
) |
$ |
(117,350 |
) |
||
Non-GAAP net loss per share | $ |
(0.63 |
) |
$ |
(1.61 |
) |
||
Weighted average common shares outstanding, basic and diluted |
|
82,325 |
|
|
72,930 |
|
||
(1)Fair value changes include gains and losses related to quarterly fair value adjustments of our warrant liability, warrant asset, marketable equity securities, contingent consideration liabilities, and indemnity-related holdback liabilities. |
Adjusted EBITDA
Three Months Ended June 30, | Six Months Ended June 30, | ||||||||||||||||
|
2024 |
|
|
2023 |
|
|
2024 |
|
|
2023 |
|
||||||
Net loss | $ |
(552,212 |
) |
$ |
(55,832 |
) |
$ |
(616,955 |
) |
$ |
(110,209 |
) |
|||||
Interest income |
|
(1,718 |
) |
|
(1,957 |
) |
|
(2,749 |
) |
|
(4,381 |
) |
|||||
Interest expense |
|
13,295 |
|
|
11,712 |
|
|
26,533 |
|
|
20,903 |
|
|||||
Depreciation |
|
6,415 |
|
|
5,194 |
|
|
12,684 |
|
|
10,254 |
|
|||||
Amortization |
|
2,744 |
|
|
3,043 |
|
|
5,664 |
|
|
5,931 |
|
|||||
Provision for income taxes |
|
95 |
|
|
3 |
|
|
106 |
|
|
9 |
|
|||||
EBITDA | $ |
(531,381 |
) |
$ |
(37,837 |
) |
$ |
(574,717 |
) |
$ |
(77,493 |
) |
|||||
Losses on equity method investments |
|
- |
|
|
170 |
|
|
- |
|
|
301 |
|
|||||
Fair value changes(1) |
|
4,870 |
|
|
700 |
|
|
4,280 |
|
|
(5,700 |
) |
|||||
Stock-based compensation expense |
|
488,313 |
|
|
- |
|
|
488,313 |
|
|
- |
|
|||||
Employer payroll tax related to stock-based compensation |
|
4,762 |
|
|
- |
|
|
4,762 |
|
|
- |
|
|||||
G-4 Special Payment |
|
2,250 |
|
|
- |
|
|
2,250 |
|
|
- |
|
|||||
Adjusted EBITDA | $ |
(31,186 |
) |
$ |
(36,967 |
) |
$ |
(75,112 |
) |
$ |
(82,892 |
) |
|||||
(1)Fair value changes include gains and losses related to quarterly fair value adjustments of our warrant liability, warrant asset, marketable equity securities, contingent consideration liabilities, and indemnity-related holdback liabilities. |
View source version on businesswire.com: https://www.businesswire.com/news/home/20240806760449/en/
Tempus Communications
Erin Carron
media@tempus.com
Tempus Investor Relations
Elizabeth Krutoholow
Elizabeth.krutoholow@tempus.com
H/Advisors Abernathy
Dan Scorpio
Dan.scorpio@h-advisors.global
Source: Tempus AI, Inc.
FAQ
What was Tempus AI's (TEM) revenue for Q2 2024?
How much did Tempus AI (TEM) raise in its initial public offering?
What is Tempus AI's (TEM) revenue guidance for full year 2024?
What was Tempus AI's (TEM) net loss for Q2 2024?