QUARTERLY REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
TRANSITION REPORT PURSUANT TO SECTION 13 OR 15(d) OF THE SECURITIES EXCHANGE ACT OF 1934 |
(State or other jurisdiction of incorporation or organization) | (I.R.S. Employer Identification No.) | |||||||||||||
(Address of principal executive offices) | (Zip Code) |
☑ | Accelerated filer | ☐ | ||||||||||||
Non-accelerated filer | ☐ | Smaller Reporting Company | ||||||||||||
Emerging Growth Company |
Title of each class | Trading Symbol | Name of each exchange on which registered | ||||||||||||
ASSETS | September 30, 2019 (unaudited) | December 31, 2018 | ||||||||||||
Current assets | ||||||||||||||
Cash and cash equivalents | $ | $ | ||||||||||||
Accounts receivable, net | ||||||||||||||
Inventories | ||||||||||||||
Prepaid assets | ||||||||||||||
Other current assets | ||||||||||||||
Total current assets | ||||||||||||||
Property and equipment (net of accumulated depreciation of $ | ||||||||||||||
Operating lease right-of-use assets | — | |||||||||||||
Intangible assets, net | ||||||||||||||
Goodwill | ||||||||||||||
Other assets | ||||||||||||||
Total assets | $ | $ | ||||||||||||
LIABILITIES AND STOCKHOLDERS’ EQUITY | ||||||||||||||
Current liabilities | ||||||||||||||
Accounts payable | $ | $ | ||||||||||||
Accrued compensation | ||||||||||||||
Accrued expenses and other liabilities | ||||||||||||||
Short-term portion of financing obligations | ||||||||||||||
Short-term portion of operating leases | — | |||||||||||||
Short-term portion of term loan | ||||||||||||||
Pharma contract liability | ||||||||||||||
Total current liabilities | ||||||||||||||
Long-term liabilities | ||||||||||||||
Long-term portion of financing obligations | ||||||||||||||
Long-term portion of operating leases | — | |||||||||||||
Long-term portion of term loan, net | ||||||||||||||
Revolving credit facility | ||||||||||||||
Other long term liabilities | ||||||||||||||
Deferred income tax liability, net | ||||||||||||||
Total long-term liabilities | ||||||||||||||
Total liabilities | ||||||||||||||
Stockholders' equity | ||||||||||||||
Common stock, $ | ||||||||||||||
Additional paid-in capital | ||||||||||||||
Accumulated other comprehensive loss | ( | ( | ||||||||||||
Accumulated deficit | ( | ( | ||||||||||||
Total stockholders’ equity | ||||||||||||||
Total liabilities and stockholders' equity | $ | $ |
Three Months Ended September 30, | Nine Months Ended September 30, | ||||||||||||||||||||||
2019 | 2018 | 2019 | 2018 | ||||||||||||||||||||
NET REVENUE: | |||||||||||||||||||||||
Clinical Services | $ | $ | $ | $ | |||||||||||||||||||
Pharma Services | |||||||||||||||||||||||
Total revenue | |||||||||||||||||||||||
COST OF REVENUE | |||||||||||||||||||||||
GROSS PROFIT | |||||||||||||||||||||||
Operating expenses: | |||||||||||||||||||||||
General and administrative | |||||||||||||||||||||||
Research and development | |||||||||||||||||||||||
Sales and marketing | |||||||||||||||||||||||
Total operating expenses | |||||||||||||||||||||||
INCOME FROM OPERATIONS | |||||||||||||||||||||||
Interest expense, net | |||||||||||||||||||||||
Other (income) expense | ( | ( | |||||||||||||||||||||
Loss on extinguishment of debt | |||||||||||||||||||||||
Income before taxes | |||||||||||||||||||||||
Income tax expense (benefit) | ( | ||||||||||||||||||||||
NET INCOME | |||||||||||||||||||||||
Deemed dividends on preferred stock and amortization of beneficial conversion feature | |||||||||||||||||||||||
Gain on redemption of preferred stock | ( | ||||||||||||||||||||||
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ | $ | $ | $ | |||||||||||||||||||
INCOME PER SHARE ATTRIBUTABLE TO COMMON STOCKHOLDERS | |||||||||||||||||||||||
Basic | $ | $ | $ | $ | |||||||||||||||||||
Diluted | $ | $ | $ | $ | |||||||||||||||||||
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING | |||||||||||||||||||||||
Basic | |||||||||||||||||||||||
Diluted |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||||||||||||
NET INCOME | $ | $ | $ | $ | ||||||||||||||||||||||
OTHER COMPREHENSIVE INCOME: | ||||||||||||||||||||||||||
Foreign currency translation adjustments | ( | ( | ||||||||||||||||||||||||
(Loss) gain on effective cash flow hedges | ( | ( | ||||||||||||||||||||||||
Total other comprehensive (loss) income | ( | ( | ||||||||||||||||||||||||
COMPREHENSIVE INCOME (LOSS) | $ | $ | $ | ( | $ |
Series A Redeemable Convertible Preferred Stock | Common Stock | Additional Paid-In Capital | Accumulated Other Comprehensive Loss | Accumulated Deficit | Total | |||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | |||||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2018 | $ | $ | $ | $ | ( | $ | ( | $ | ||||||||||||||||||||||||||||||||||||||||||
Common stock issuance ESPP Plan | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||
Stock issuance fees and expenses | — | — | — | — | ( | — | — | ( | ||||||||||||||||||||||||||||||||||||||||||
Loss on effective cash flow hedge | — | — | — | — | — | ( | — | ( | ||||||||||||||||||||||||||||||||||||||||||
Issuance of restricted stock, net of forfeitures | — | — | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock for stock options | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
ESPP expense | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Stock based compensation expense - options and restricted stock | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | ( | ( | ||||||||||||||||||||||||||||||||||||||||||
Balance, March 31, 2019 | $ | $ | $ | $ | ( | $ | ( | $ | ||||||||||||||||||||||||||||||||||||||||||
Common stock issuance ESPP Plan | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||
Stock issuance fees and expenses | — | — | — | — | ( | — | — | ( | ||||||||||||||||||||||||||||||||||||||||||
Loss on effective cash flow hedge | — | — | — | — | — | ( | — | ( | ||||||||||||||||||||||||||||||||||||||||||
Issuance of restricted stock, net of forfeitures | — | — | ( | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||
Working capital adjustment related to acquisition | — | — | ( | — | ( | — | — | ( | ||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock - Public Offering | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock for stock options | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
ESPP expense | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Stock based compensation expense - options and restricted stock | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Balance, June 30, 2019 | $ | $ | $ | $ | ( | $ | ( | $ | ||||||||||||||||||||||||||||||||||||||||||
Common stock issuance ESPP Plan | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||
Stock issuance fees and expenses | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Loss on effective cash flow hedge | — | — | — | — | — | ( | — | ( | ||||||||||||||||||||||||||||||||||||||||||
Issuance of restricted stock, net of forfeitures | — | — | ( | — | ( | — | — | ( | ||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock for stock options | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||
ESPP expense | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Stock based compensation expense - options and restricted stock | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Balance, September 30, 2019 | $ | $ | $ | $ | ( | $ | ( | $ |
Series A Redeemable Convertible Preferred Stock | Common Stock | Additional Paid-In Capital | Accumulated Other Comprehensive Income | Accumulated Deficit | Total | |||||||||||||||||||||||||||||||||||||||||||||
Shares | Amount | Shares | Amount | |||||||||||||||||||||||||||||||||||||||||||||||
Balance, December 31, 2017 | $ | $ | $ | $ | $ | ( | $ | |||||||||||||||||||||||||||||||||||||||||||
Common stock issuance ESPP Plan | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||
Stock issuance fees and expenses | — | — | — | — | ( | — | — | ( | ||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustments | — | — | — | — | — | ( | — | ( | ||||||||||||||||||||||||||||||||||||||||||
Gain on effective cash flow hedge | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock for stock options | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
Deemed dividends on preferred stock and amortization of beneficial conversion feature | — | — | — | ( | — | — | ( | |||||||||||||||||||||||||||||||||||||||||||
ESPP expense | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Stock based compensation expense - options and restricted stock | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Balance, March 31, 2018 | $ | $ | $ | $ | $ | ( | $ | |||||||||||||||||||||||||||||||||||||||||||
Common stock issuance ESPP Plan | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||
Redemption of Series A Preferred Stock | ( | ( | — | — | ( | — | — | ( | ||||||||||||||||||||||||||||||||||||||||||
Stock issuance fees and expenses | — | — | — | — | ( | — | — | ( | ||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustments | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Loss on effective cash flow hedge | — | — | — | — | — | ( | — | ( | ||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock for stock options | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||
Deemed dividends on preferred stock and amortization of beneficial conversion feature | — | — | — | ( | — | — | ( | |||||||||||||||||||||||||||||||||||||||||||
Gain on redemption of preferred stock | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
ESPP expense | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Stock based compensation expense - options and restricted stock | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Adjustment for adoption of accounting standards | — | — | — | — | ( | — | ||||||||||||||||||||||||||||||||||||||||||||
Net loss | — | — | — | — | — | — | ( | ( | ||||||||||||||||||||||||||||||||||||||||||
Balance, June 30, 2018 | $ | $ | $ | $ | $ | ( | $ | |||||||||||||||||||||||||||||||||||||||||||
Common stock issuance ESPP Plan | — | — | — | — | — | |||||||||||||||||||||||||||||||||||||||||||||
Stock issuance fees and expenses | — | — | — | — | ( | — | — | ( | ||||||||||||||||||||||||||||||||||||||||||
Foreign currency translation adjustments | — | — | — | — | — | ( | — | ( | ||||||||||||||||||||||||||||||||||||||||||
Loss on effective cash flow hedge | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Issuance of restricted stock, net of forfeitures | — | — | — | ( | — | — | ( | |||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock - Public Offering | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
Issuance of common stock for stock options | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||||
ESPP expense | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Stock based compensation expense - options and restricted stock | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Net income | — | — | — | — | — | — | ||||||||||||||||||||||||||||||||||||||||||||
Balance, September 30, 2018 | $ | $ | $ | $ | $ | ( | $ |
Nine Months Ended September 30, | ||||||||||||||
CASH FLOWS FROM OPERATING ACTIVITIES | 2019 | 2018 | ||||||||||||
Net income | $ | $ | ||||||||||||
Adjustments to reconcile net income to net cash provided by operating activities: | ||||||||||||||
Depreciation | ||||||||||||||
Loss on disposal of assets | ||||||||||||||
Loss on debt extinguishment | ||||||||||||||
Amortization of intangibles | ||||||||||||||
Amortization of debt issue costs | ||||||||||||||
Non-cash stock based compensation | ||||||||||||||
Non-cash operating lease expense | — | |||||||||||||
Changes in assets and liabilities, net | ||||||||||||||
Accounts receivable, net | ( | ( | ||||||||||||
Inventories | ( | |||||||||||||
Prepaid assets | ( | ( | ||||||||||||
Other current assets | ( | ( | ||||||||||||
Accounts payable, accrued and other liabilities | ||||||||||||||
Net cash provided by operating activities | ||||||||||||||
CASH FLOWS FROM INVESTING ACTIVITIES | ||||||||||||||
Purchases of property and equipment | ( | ( | ||||||||||||
Acquisition adjustment | ||||||||||||||
Net cash used in investing activities | ( | ( | ||||||||||||
CASH FLOWS FROM FINANCING ACTIVITIES | ||||||||||||||
Advances on revolving credit facility | ||||||||||||||
Repayment of revolving credit facility | ( | ( | ||||||||||||
Redemption of preferred stock | ( | |||||||||||||
Repayment of equipment and other loans | ( | ( | ||||||||||||
Proceeds from term loan | ||||||||||||||
Repayment of term loan | ( | ( | ||||||||||||
Payments of debt issue costs | ( | ( | ||||||||||||
Issuance of common stock, net | ||||||||||||||
Proceeds from equity offering, net | ||||||||||||||
Net cash provided by financing activities | ||||||||||||||
Effects of foreign exchange rate changes on cash and cash equivalents | ( | |||||||||||||
Net change in cash and cash equivalents | ||||||||||||||
Cash and cash equivalents, beginning of period | ||||||||||||||
Cash and cash equivalents, end of period | $ | $ | ||||||||||||
Supplemental disclosure of cash flow information: | ||||||||||||||
Cash paid for operating lease liabilities | $ | $ | — | |||||||||||
Interest paid | $ | $ | ||||||||||||
Income taxes paid (refunded), net | $ | $ | ( | |||||||||||
Supplemental disclosure of non-cash investing and financing information: | ||||||||||||||
Working capital adjustment related to acquisition | $ | $ | ||||||||||||
Equipment acquired under loan obligations | $ | $ | ||||||||||||
Property and equipment included in accounts payable | $ | $ | ||||||||||||
As Previously Reported | As Corrected | ||||||||||||||||||||||
Additional Paid-in Capital | Accumulated Deficit | Additional Paid-in Capital | Accumulated Deficit | ||||||||||||||||||||
Balance at December 31, 2017 | $ | $ | ( | $ | $ | ( | |||||||||||||||||
Deemed dividends on preferred stock and amortization of beneficial conversion feature | — | ( | ( | — | |||||||||||||||||||
Balance at March 31, 2018 | ( | ( | |||||||||||||||||||||
Deemed dividends on preferred stock and amortization of beneficial conversion feature* | ( | ( | — | ||||||||||||||||||||
Gain on redemption of preferred stock | — | — | |||||||||||||||||||||
Balance at June 30, 2018 | ( | ( | |||||||||||||||||||||
Balance at September 30, 2018 | ( | ( | |||||||||||||||||||||
Balance at December 31, 2018 | ( | ( | |||||||||||||||||||||
Balance at March 31, 2019 | ( | ( | |||||||||||||||||||||
Balance at June 30, 2019 | $ | $ | ( | $ | $ | ( |
As Previously Reported | As Currently Reported | ||||||||||||||||||||||
Series A Redeemable Convertible Preferred Stock | Immaterial Correction of an Error | Reclassification | Series A Redeemable Convertible Preferred Stock | ||||||||||||||||||||
Balance at March 31, 2018 | $ | $ | — | $ | — | $ | |||||||||||||||||
Redemption of Series A Preferred Stock | ( | — | ( | ||||||||||||||||||||
Deemed dividends on preferred stock and amortization of beneficial conversion feature | ( | ||||||||||||||||||||||
Gain on redemption of preferred stock | ( | — | |||||||||||||||||||||
Balance at June 30, 2018 | $ | — | $ | — | $ | — | $ | — |
Remaining Lease Payments | |||||
Remainder of 2019 | $ | ||||
2020 | |||||
2021 | |||||
2022 | |||||
2023 | |||||
2024 | |||||
Thereafter | |||||
Total remaining lease payments | |||||
Less: imputed interest | ( | ||||
Total operating lease liabilities | |||||
Less: current portion | ( | ||||
Long-term operating lease liabilities | $ | ||||
Weighted-average remaining lease term (in years) | |||||
Weighted-average discount rate | % |
Three Months Ended September 30, 2019 | Nine Months Ended September 30, 2019 | |||||||||||||
Operating lease costs | $ | $ | ||||||||||||
Nine Months Ended September 30, 2019 | ||||||||||||||
Right-of-use assets obtained in exchange for operating lease liabilities | $ |
Years ending December 31, | |||||
2019 | $ | ||||
2020 | |||||
2021 | |||||
2022 | |||||
2023 | |||||
Thereafter | |||||
Total minimum lease payments | $ |
September 30, 2019 | December 31, 2018 | ||||||||||
Current pharma contract assets (1) | $ | $ | |||||||||
Long-term pharma contract assets (2) | |||||||||||
Total pharma contract assets | $ | $ | |||||||||
Current pharma capitalized commissions (1) | $ | $ | |||||||||
Long-term pharma capitalized commissions (2) | |||||||||||
Total pharma capitalized commissions | $ | $ | |||||||||
Current pharma contract liabilities | $ | $ | |||||||||
Long-term pharma contract liabilities (3) | |||||||||||
Total pharma contract liabilities | $ | $ |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||||||||||||
Clinical Services: | ||||||||||||||||||||||||||
Client direct billing | $ | $ | $ | $ | ||||||||||||||||||||||
Commercial Insurance | ||||||||||||||||||||||||||
Medicare and Medicaid | ||||||||||||||||||||||||||
Self-Pay | ||||||||||||||||||||||||||
Total Clinical Services | $ | $ | $ | $ | ||||||||||||||||||||||
Pharma Services: | ||||||||||||||||||||||||||
Total Revenue | $ | $ | $ | $ |
Common Stock Valuation | Amount | |||||||
Shares of common stock issued as consideration | ||||||||
Stock price per share on closing date | $ | |||||||
Value of common stock issued as consideration | $ | |||||||
Issue discount due to lack of marketability | $ | ( | ||||||
Fair value of common stock at December 10, 2018 | $ |
December 10, 2018 (As Initially Reported) | Measurement Period and Other Adjustments | December 10, 2018 (As Adjusted) | ||||||||||||||||||
Current assets | $ | $ | $ | |||||||||||||||||
Property and equipment | ( | |||||||||||||||||||
Identifiable intangible assets | ( | |||||||||||||||||||
Goodwill | ||||||||||||||||||||
Long-term assets | ||||||||||||||||||||
Total assets acquired | $ | $ | ( | $ | ||||||||||||||||
Current liabilities | ( | ( | ( | |||||||||||||||||
Long-term liabilities (1) | ( | ( | ||||||||||||||||||
Net assets acquired | $ | $ | ( | $ |
Nine Months Ended September 30, 2018 | ||||||||
Revenue | $ | |||||||
Net loss | $ | ( | ||||||
Net income available to common shareholders | $ |
September 30, 2019 | ||||||||||||||||||||||||||
Amortization Period | Cost | Accumulated Amortization | Net | |||||||||||||||||||||||
Trade Name | $ | $ | $ | |||||||||||||||||||||||
Non-Compete Agreement | ||||||||||||||||||||||||||
Customer Relationships | ||||||||||||||||||||||||||
Trade Name - Indefinite-lived | — | — | ||||||||||||||||||||||||
Total | $ | $ | $ |
December 31, 2018 | ||||||||||||||||||||||||||
Amortization Period | Cost | Accumulated Amortization | Net | |||||||||||||||||||||||
Trade Name | $ | $ | $ | |||||||||||||||||||||||
Non-Compete Agreement | ||||||||||||||||||||||||||
Customer Relationships | ||||||||||||||||||||||||||
Trade Name - Indefinite-lived | — | — | ||||||||||||||||||||||||
Total | $ | $ | $ |
Remainder of 2019 | $ | ||||
2020 | |||||
2021 | |||||
2022 | |||||
2023 | |||||
Thereafter | |||||
Total | $ |
September 30, 2019 | December 31, 2018 | |||||||||||||
Term loan | $ | $ | ||||||||||||
Revolving credit facility | ||||||||||||||
Financing obligations | ||||||||||||||
Total debt | $ | $ | ||||||||||||
Less: Debt issuance costs | ( | ( | ||||||||||||
Less: Current portion of long-term debt and financing obligations | ( | ( | ||||||||||||
Total long-term debt, net | $ | $ |
Term Loan | Financing Obligations | Total Long-Term Debt | ||||||||||||||||||
Remainder of 2019 | $ | $ | $ | |||||||||||||||||
2020 | ||||||||||||||||||||
2021 | ||||||||||||||||||||
2022 | ||||||||||||||||||||
2023 | ||||||||||||||||||||
2024 | ||||||||||||||||||||
Total Debt | ||||||||||||||||||||
Less: Current portion of long-term debt | ( | ( | ( | |||||||||||||||||
Less: Debt issuance costs | ( | — | ( | |||||||||||||||||
Long-term debt, net | $ | $ | $ |
December 2016 Hedge | June 2018 Hedge | |||||||||||||
Notional Amount | $ | $ | ||||||||||||
Effective Date | December 30, 2016 | June 29, 2018 | ||||||||||||
Index | One month LIBOR | One month LIBOR | ||||||||||||
Maturity | December 31, 2019 | December 31, 2021 | ||||||||||||
Fixed Rate | % | % |
Number of Shares | Weighted Average Exercise Price | |||||||||||||
Options outstanding at December 31, 2018 | $ | |||||||||||||
Options granted | $ | |||||||||||||
Less: | ||||||||||||||
Options exercised | $ | |||||||||||||
Options canceled or expired | $ | |||||||||||||
Options outstanding at September 30, 2019 | $ | |||||||||||||
Exercisable at September 30, 2019 | $ |
Nine Months Ended September 30, 2019 | |||||
Expected term (in years) | |||||
Risk-free interest rate (%) | |||||
Expected volatility (%) | |||||
Dividend yield (%) | |||||
Weighted average fair value/share at grant date | $ |
Number of Restricted Shares | Weighted Average Grant Date Fair Value | |||||||||||||
Nonvested at December 31, 2018 | $ | |||||||||||||
Granted | $ | |||||||||||||
Vested | ( | $ | ||||||||||||
Forfeited | ( | $ | ||||||||||||
Nonvested at September 30, 2019 | $ |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||||||||||||
Net revenues: | ||||||||||||||||||||||||||
Clinical Services | $ | $ | $ | $ | ||||||||||||||||||||||
Pharma Services | ||||||||||||||||||||||||||
Total Revenue | ||||||||||||||||||||||||||
Cost of revenue: | ||||||||||||||||||||||||||
Clinical Services | ||||||||||||||||||||||||||
Pharma Services | ||||||||||||||||||||||||||
Total Cost of Revenue | ||||||||||||||||||||||||||
Gross Profit: | ||||||||||||||||||||||||||
Clinical Services | ||||||||||||||||||||||||||
Pharma Services | ||||||||||||||||||||||||||
Total Gross Profit | ||||||||||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||||
General and administrative | ||||||||||||||||||||||||||
Research and development | ||||||||||||||||||||||||||
Sales and marketing | ||||||||||||||||||||||||||
Total operating expenses | ||||||||||||||||||||||||||
Income from Operations | ||||||||||||||||||||||||||
Interest expense, net | ||||||||||||||||||||||||||
Other (income) expense | ( | ( | ||||||||||||||||||||||||
Loss on extinguishment of debt | ||||||||||||||||||||||||||
Income before taxes | ||||||||||||||||||||||||||
Income tax expense (benefit) | ( | |||||||||||||||||||||||||
Net income | $ | $ | $ | $ |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
2019 | 2018 | 2019 | 2018 | |||||||||||||||||||||||
Net revenue | 100.0 | % | 100.0 | % | 100.0 | % | 100.0 | % | ||||||||||||||||||
Cost of revenue | 51.4 | % | 53.2 | % | 51.3 | % | 55.0 | % | ||||||||||||||||||
Gross Profit | 48.6 | % | 46.8 | % | 48.7 | % | 45.0 | % | ||||||||||||||||||
Operating expenses: | ||||||||||||||||||||||||||
General and administrative | 31.6 | % | 30.5 | % | 31.4 | % | 29.5 | % | ||||||||||||||||||
Research and development | 2.5 | % | 0.6 | % | 2.1 | % | 1.2 | % | ||||||||||||||||||
Sales and marketing | 11.0 | % | 10.0 | % | 11.6 | % | 10.7 | % | ||||||||||||||||||
Total operating expenses | 45.1 | % | 41.1 | % | 45.1 | % | 41.4 | % | ||||||||||||||||||
Income from operations | 3.5 | % | 5.7 | % | 3.6 | % | 3.6 | % | ||||||||||||||||||
Interest expense, net | 0.2 | % | 2.7 | % | 1.1 | % | 2.4 | % | ||||||||||||||||||
Other income | — | % | — | % | 1.7 | % | — | % | ||||||||||||||||||
Loss on extinguishment of debt | — | % | — | % | 0.3 | % | — | % | ||||||||||||||||||
Income before income taxes | 3.3 | % | 3.0 | % | 0.5 | % | 1.2 | % | ||||||||||||||||||
Income tax (benefit) expense | 1.3 | % | 0.1 | % | (0.2) | % | 0.1 | % | ||||||||||||||||||
Net income | 2.0 | % | 2.9 | % | 0.7 | % | 1.1 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
($ in thousands) | 2019 | 2018 | $ Change | % Change | 2019 | 2018 | $ Change | % Change | ||||||||||||||||||||||||||||||||||||||||||
Clinical Services | $ | 92,565 | $ | 59,449 | $ | 33,116 | 55.7 | % | $ | 267,757 | $ | 175,960 | $ | 91,797 | 52.2 | % | ||||||||||||||||||||||||||||||||||
Pharma Services | 12,107 | 9,647 | 2,460 | 25.5 | % | 34,205 | 24,306 | 9,899 | 40.7 | % | ||||||||||||||||||||||||||||||||||||||||
Total Revenue | $ | 104,672 | $ | 69,096 | $ | 35,576 | 51.5 | % | $ | 301,962 | $ | 200,266 | $ | 101,696 | 50.8 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
2019 | 2018 | % Change | 2019 | 2018 | % Change | |||||||||||||||||||||||||||||||||
Requisitions (cases) received | 145,312 | 108,467 | 34.0 | % | 427,406 | 323,682 | 32.0 | % | ||||||||||||||||||||||||||||||
Number of tests performed | 250,518 | 185,738 | 34.9 | % | 735,165 | 551,721 | 33.2 | % | ||||||||||||||||||||||||||||||
Average number of tests/requisitions | 1.72 | 1.71 | 0.7 | % | 1.72 | 1.70 | 0.9 | % | ||||||||||||||||||||||||||||||
Total clinical testing revenue | $ | 92,565 | $ | 59,449 | 55.7 | % | $ | 267,757 | $ | 175,960 | 52.2 | % | ||||||||||||||||||||||||||
Average revenue/requisition | $ | 637 | $ | 548 | 16.2 | % | $ | 626 | $ | 544 | 15.2 | % | ||||||||||||||||||||||||||
Average revenue/test | $ | 369 | $ | 320 | 15.4 | % | $ | 364 | $ | 319 | 14.2 | % | ||||||||||||||||||||||||||
Cost of revenue | $ | 47,526 | $ | 31,509 | 50.8 | % | $ | 136,557 | $ | 94,586 | 44.4 | % | ||||||||||||||||||||||||||
Average cost/requisition | $ | 327 | $ | 290 | 12.6 | % | $ | 320 | $ | 292 | 9.3 | % | ||||||||||||||||||||||||||
Average cost/test | $ | 190 | $ | 170 | 11.8 | % | $ | 186 | $ | 171 | 8.3 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||
($ in thousands) | 2019 | 2018 | % Change | 2019 | 2018 | % Change | ||||||||||||||||||||||||||||||||
Cost of revenue: | ||||||||||||||||||||||||||||||||||||||
Clinical Services | $ | 47,526 | $ | 31,509 | 50.8 | % | $ | 136,557 | $ | 94,586 | 44.4 | % | ||||||||||||||||||||||||||
Pharma Services | 6,314 | 5,266 | 19.9 | % | 18,492 | 15,525 | 19.1 | % | ||||||||||||||||||||||||||||||
Total Cost of Revenue | $ | 53,840 | $ | 36,775 | 46.4 | % | $ | 155,049 | $ | 110,111 | 40.8 | % | ||||||||||||||||||||||||||
Cost of revenue as a % of revenue | 51.4 | % | 53.2 | % | 51.3 | % | 55.0 | % | ||||||||||||||||||||||||||||||
Gross Profit: | ||||||||||||||||||||||||||||||||||||||
Clinical Services | $ | 45,039 | $ | 27,940 | 61.2 | % | $ | 131,200 | $ | 81,374 | 61.2 | % | ||||||||||||||||||||||||||
Pharma Services | 5,793 | 4,381 | 32.2 | % | 15,713 | 8,781 | 78.9 | % | ||||||||||||||||||||||||||||||
Total Gross Profit | $ | 50,832 | $ | 32,321 | 57.3 | % | $ | 146,913 | $ | 90,155 | 63.0 | % | ||||||||||||||||||||||||||
Gross Profit Margin | 48.6 | % | 46.8 | % | 48.7 | % | 45.0 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
($ in thousands) | 2019 | 2018 | $ Change | % Change | 2019 | 2018 | $ Change | % Change | ||||||||||||||||||||||||||||||||||||||||||
General and administrative | $ | 33,054 | $ | 21,055 | $ | 11,999 | 57.0 | % | $ | 94,773 | $ | 59,106 | $ | 35,667 | 60.3 | % | ||||||||||||||||||||||||||||||||||
As a % of revenue | 31.6 | % | 30.5 | % | 31.4 | % | 29.5 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
($ in thousands) | 2019 | 2018 | $ Change | % Change | 2019 | 2018 | $ Change | % Change | ||||||||||||||||||||||||||||||||||||||||||
Research and development | $ | 2,611 | $ | 446 | $ | 2,165 | 485.4 | % | $ | 6,407 | $ | 2,475 | $ | 3,932 | 158.9 | % | ||||||||||||||||||||||||||||||||||
As a % of revenue | 2.5 | % | 0.6 | % | 2.1 | % | 1.2 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||||||||||||||||||||||||||
($ in thousands) | 2019 | 2018 | $ Change | % Change | 2019 | 2018 | $ Change | % Change | ||||||||||||||||||||||||||||||||||||||||||
Sales and marketing | $ | 11,508 | $ | 6,900 | $ | 4,608 | 66.8 | % | $ | 35,048 | $ | 21,355 | $ | 13,693 | 64.1 | % | ||||||||||||||||||||||||||||||||||
As a % of revenue | 11.0 | % | 10.0 | % | 11.6 | % | 10.7 | % |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
(in thousands, except per share amounts) | 2019 | 2018 | 2019 | 2018 | ||||||||||||||||||||||
Net income available to common shareholders | $ | 2,143 | $ | 2,023 | $ | 1,710 | $ | 5,735 | ||||||||||||||||||
Basic weighted average shares outstanding | 103,899 | 87,253 | 99,149 | 87,381 | ||||||||||||||||||||||
Diluted weighted average shares outstanding | 107,880 | 90,899 | 102,766 | 89,925 | ||||||||||||||||||||||
Basic net earnings per share | $ | 0.02 | $ | 0.02 | $ | 0.02 | $ | 0.07 | ||||||||||||||||||
Diluted net earnings per share | $ | 0.02 | $ | 0.02 | $ | 0.02 | $ | 0.06 |
Three Months Ended September 30, | Nine Months Ended September 30, | |||||||||||||||||||||||||
(in thousands) | 2019 | 2018 | 2019 | 2018 | ||||||||||||||||||||||
Net income (GAAP) | $ | 2,143 | $ | 2,023 | $ | 1,710 | $ | 2,287 | ||||||||||||||||||
Adjustments to net income: | ||||||||||||||||||||||||||
Interest expense, net | 203 | 1,873 | 3,333 | 4,766 | ||||||||||||||||||||||
Income tax expense (benefit) | 1,348 | 54 | (500) | 135 | ||||||||||||||||||||||
Amortization of intangibles | 2,380 | 1,421 | 7,482 | 4,255 | ||||||||||||||||||||||
Depreciation | 4,848 | 4,034 | 15,200 | 11,477 | ||||||||||||||||||||||
EBITDA (non-GAAP) | $ | 10,922 | $ | 9,405 | $ | 27,225 | $ | 22,920 | ||||||||||||||||||
Further adjustments to EBITDA: | ||||||||||||||||||||||||||
Acquisition and integration related expenses | 334 | — | 2,143 | — | ||||||||||||||||||||||
Loss on extinguishment of debt | — | — | 1,018 | — | ||||||||||||||||||||||
Other significant non-recurring expense (1) | 364 | 670 | 5,509 | 2,486 | ||||||||||||||||||||||
Non-cash, stock-based compensation | 3,275 | 1,191 | 7,727 | 5,148 | ||||||||||||||||||||||
Adjusted EBITDA (non-GAAP) | $ | 14,895 | $ | 11,266 | $ | 43,622 | $ | 30,554 |
Nine Months Ended September 30, | ||||||||||||||
(in thousands) | 2019 | 2018 | ||||||||||||
Net cash provided by (used in): | ||||||||||||||
Operating activities | $ | 20,010 | $ | 29,333 | ||||||||||
Investing activities | (13,554) | (11,091) | ||||||||||||
Financing activities | 162,624 | 87,412 | ||||||||||||
Effects of foreign exchange rate changes | — | (35) | ||||||||||||
Net change in cash and cash equivalents | 169,080 | 105,619 | ||||||||||||
Cash and cash equivalents, beginning of period | $ | 9,811 | $ | 12,821 | ||||||||||
Cash and cash equivalents, end of period | $ | 178,891 | $ | 118,440 | ||||||||||
Working Capital (1), end of period | $ | 223,094 | $ | 147,215 |
EXHIBIT NO. | DESCRIPTION | |||||||
10.1 | ||||||||
10.2 | ||||||||
31.1 | ||||||||
31.2 | ||||||||
32.1 | ||||||||
101 | The following materials from the Company’s Quarterly Report on Form 10-Q for the quarter ended September 30, 2019, formatted in Inline Extensible Business Reporting Language (iXBRL): (i) the Consolidated Balance Sheets, (ii) the Consolidated Statements of Operations, (iii) the Consolidated Statements of Cash Flows, (iv) the Consolidated Statements of Comprehensive Income (Loss) and (v) related notes |
Date: November 13, 2019 | NEOGENOMICS, INC. | |||||||||||||
By: | /s/ Douglas M. VanOort | |||||||||||||
Name: | Douglas M. VanOort | |||||||||||||
Title: | Chairman and Chief Executive Officer | |||||||||||||
By: | /s/ Kathryn B. McKenzie | |||||||||||||
Name: | Kathryn B. McKenzie | |||||||||||||
Title: | Vice President & Chief Accounting Officer | |||||||||||||
November 13, 2019 | /s/ Douglas M. VanOort | |||||||
Douglas M. VanOort | ||||||||
Chairman & Chief Executive Officer |
November 13, 2019 | /s/ Kathryn B. McKenzie | |||||||
Kathryn B. McKenzie | ||||||||
Vice President & Chief Accounting Officer |
Date: November 13, 2019 | /s/ Douglas M. VanOort | |||||||
Douglas M. VanOort | ||||||||
Chairman & Chief Executive Officer | ||||||||
Date: November 13, 2019 | /s/ Kathryn B. McKenzie | |||||||
Kathryn B. McKenzie | ||||||||
Vice President & Principal Accounting Officer | ||||||||
Debt - Summary of Long Term Debt (Detail) - USD ($) $ in Thousands |
Sep. 30, 2019 |
Dec. 31, 2018 |
---|---|---|
Debt Instrument [Line Items] | ||
Financing obligations | $ 9,732 | $ 11,548 |
Total debt | 109,732 | 113,298 |
Less: Debt issuance costs | (723) | (997) |
Less: Current portion of long-term debt and financing obligations | (12,000) | (14,171) |
Long-term debt, net | 97,009 | 98,130 |
Term Loan Facility | ||
Debt Instrument [Line Items] | ||
Long-term debt | 100,000 | 96,750 |
Revolving Credit Facility | ||
Debt Instrument [Line Items] | ||
Long-term debt | $ 0 | $ 5,000 |
Acquisition - Pro Forma Information (Details) - Genoptix $ in Thousands |
9 Months Ended |
---|---|
Sep. 30, 2018
USD ($)
| |
Business Acquisition [Line Items] | |
Revenue | $ 274,609 |
Net loss | (1,164) |
Net income available to common shareholders | $ 2,284 |
Acquisition (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Combinations [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Business Acquisitions by Acquisition, Equity Interest Issued or Issuable | The acquisition date fair value of common stock transferred is calculated below (in thousands, except share and per share amounts):
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Schedule of Recognized Identified Assets Acquired and Liabilities Assumed | The Company is in the process of completing its valuation of certain assets and liabilities, primarily related to accounts receivable and accounts payable assumed; thus, the provisional measurements of current assets and current liabilities are subject to change.
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Acquisition, Pro Forma Information | The following unaudited pro forma information (in thousands) have been provided for illustrative purposes only and are not necessarily indicative of results that would have occurred had the acquisition of Genoptix occurred on January 1, 2018, nor are they necessarily indicative of future results.
|
Segment Information |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Information | Segment Information The Company has two operating segments for which it recognizes revenue; Clinical Services and Pharma Services. Our Clinical Services segment provides various clinical testing services to community-based pathology practices, hospital pathology labs and academic centers with reimbursement from various payers including client direct billing, commercial insurance, Medicare and other government payers, and patients. Our Pharma Services segment supports pharmaceutical firms in their drug development programs by supporting various clinical trials and research. The financial information reviewed by the Chief Operating Decision Maker (“CODM”) includes revenues, cost of revenue and gross margin for each of the Company’s operating segments. Assets are not presented at the segment level as that information is not used by the CODM. The following table summarizes the segment information (in thousands):
|
Equity (Tables) |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of Stock Option Activity | A summary of the stock option activity under the Company’s plans for the nine months ended September 30, 2019 is as follows:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of Fair Value of Each Stock Option Award Granted | The fair value of each stock option award granted during the nine months ended September 30, 2019 was estimated as of the grant date using a trinomial lattice model with the following weighted average assumptions:
|
|||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of Restricted Stock Activity | A summary of the restricted stock activity under the Company’s plans for the nine months ended September 30, 2019 is as follows:
|
Recently Adopted and Issued Accounting Guidance |
9 Months Ended |
---|---|
Sep. 30, 2019 | |
Accounting Changes and Error Corrections [Abstract] | |
Recently Adopted and Issued Accounting Guidance | Recently Adopted and Issued Accounting Guidance Adopted In February 2016, the Financial Accounting Standards Board (“FASB”) issued Accounting Standards Update (“ASU”) No. 2016-02, Leases (Topic 842). Topic 842 supersedes the lease requirements in FASB ASC 840, Leases (Topic 840). Under Topic 842, lessees are required to recognize assets and liabilities on the balance sheet for most operating leases and provide enhanced disclosures. The Company adopted Topic 842 effective January 1, 2019 using the modified retrospective method and using the optional transition method to apply the new lease accounting standard prospectively as of January 1, 2019, rather than as of the earliest period presented. In addition, the Company elected the package of practical expedients permitted under the transition guidance within the new standard. Adoption of this standard resulted in the recording of net operating lease right-of-use (“ROU”) assets of $9.7 million and corresponding operating lease liabilities of $10.1 million upon adoption. The adoption did not materially impact the Company’s Consolidated Statements of Operations or Cash Flows. Refer to Note C, Leases, herein for further details regarding the impact of the adoption of Topic 842 and other information related to the Company’s lease portfolio. Issued In June 2016, the FASB issued ASU No. 2016-13, Financial Instruments – Credit Losses (Topic 326): Measurement of Credit Losses on Financial Instruments, which modifies the measurement and recognition of credit losses for most financial assets and certain other instruments. The new standard requires the use of forward-looking expected credit loss models based on historical experience, current conditions, and reasonable and supportable forecasts that affect the collectability of the reported amount, which may result in earlier recognition of credit losses under the new standard. This new standard also requires that credit losses related to available-for-sale debt securities be recorded as an allowance through net income rather than reducing the carrying amount under the current, other-than-temporary-impairment model. The standard is effective for public business entities for annual periods beginning after December 15, 2019, and interim periods within those years. The Company plans to implement the new standard in the first quarter of 2020 using a modified retrospective approach, and is in the process of reviewing its credit loss models to assess the impact of the adoption of the standard on its consolidated financial statements. In January 2017, the FASB issued ASU 2017-04, Intangibles – Goodwill and Other (Topic 350): Simplifying the Test for Goodwill Impairment. This new guidance eliminates the requirement to calculate the implied fair value of goodwill to measure a goodwill impairment charge. Instead, entities will record an impairment charge based on the excess of a reporting unit’s carrying amount over its fair value. Topic 350 is effective for public business entities for fiscal years beginning after December 15, 2019, including interim periods within those fiscal years, and early adoption is permitted. The Company will adopt this pronouncement on January 1, 2020 and does not expect the impact of the adoption of the standard to have a material impact on its consolidated financial statements. In August 2018, the FASB issued ASU 2018-13, Fair Value Measurement: Disclosure Framework – Changes to the Disclosure Requirements for Fair Value Measurement, which adds and modifies certain disclosure requirements for fair value measurements. Under the new guidance, entities will no longer be required to disclose the amount of and reasons for transfers between Level 1 and Level 2 of the fair value hierarchy, or valuation processes for Level 3 fair value measurements. However, public companies will be required to disclose the range and weighted average of significant unobservable inputs used to develop Level 3 fair value measurements, and related changes in unrealized gains and losses included in other comprehensive income. This update is effective for annual periods beginning after December 15, 2019, and interim periods within those periods, and early adoption is permitted. Certain provisions of the ASU must be adopted retrospectively, while others must be adopted prospectively. The Company will adopt this pronouncement on January 1, 2020 and does not expect the impact of the adoption of the standard to have a material impact on its consolidated financial statements. In August 2018, the FASB issued ASU 2018-15, Customer's Accounting for Implementation Costs Incurred in a Cloud Computing Arrangement That Is a Service Contract, which changes the accounting for implementation costs incurred in a cloud computing arrangement that is a service contract. The update aligns the requirements for capitalizing implementation costs incurred in a hosting arrangement with the requirements for capitalizing implementation costs incurred to develop or obtain internal-use software. The implementation costs should be presented as a prepaid asset on the balance sheet and expensed over the term of the hosting arrangement. The standard is effective for annual periods, including interim periods within those annual periods, beginning after December 15, 2019 and early adoption is permitted. The Company will adopt this pronouncement on January 1, 2020 and does not expect the impact of the adoption of the standard to have a material impact on its consolidated financial statements.
|
Revenue Recognition and Contractual Adjustments - Narrative (Details) $ in Thousands |
3 Months Ended | 9 Months Ended | |
---|---|---|---|
Sep. 30, 2019
USD ($)
|
Sep. 30, 2019
USD ($)
segment
|
Dec. 31, 2018
USD ($)
|
|
Disaggregation of Revenue [Line Items] | |||
Number of operating segments | segment | 2 | ||
Increase in Pharma contract assets | $ 500 | ||
Pharma contract asset, increase (as a percent) | 143.00% | 143.00% | |
Increase in pharma contract liabilities | $ 500 | ||
Increase in pharma contract liabilities (as a percent) | 20.00% | ||
Capitalized contract costs | $ 1,061 | $ 1,061 | $ 921 |
Pharma contract liability, revenue recognized | 100 | 2,000 | |
Amortization of contract commissions | 300 | 900 | |
Commissions | |||
Disaggregation of Revenue [Line Items] | |||
Capitalized contract costs | $ 100 | $ 100 | |
Capitalized contract costs (as a percent) | 15.00% | 15.00% |
CONSOLIDATED STATEMENTS OF COMPREHENSIVE INCOME - USD ($) $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2019 |
Sep. 30, 2018 |
Sep. 30, 2019 |
Sep. 30, 2018 |
|
Statement of Comprehensive Income [Abstract] | ||||
NET INCOME | $ 2,143 | $ 2,023 | $ 1,710 | $ 2,287 |
OTHER COMPREHENSIVE INCOME: | ||||
Foreign currency translation adjustments | 0 | (13) | 0 | (36) |
(Loss) gain on effective cash flow hedges | (217) | (1,801) | ||
(Loss) gain on effective cash flow hedges | 292 | 298 | ||
Total other comprehensive (loss) income | (217) | 279 | (1,801) | 262 |
COMPREHENSIVE INCOME (LOSS) | $ 1,926 | $ 2,302 | $ (91) | $ 2,549 |
Segment Information (Tables) |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Segment Reporting [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Summary of Segment Information | The following table summarizes the segment information (in thousands):
|
Leases - Narrative (Details) $ in Millions |
9 Months Ended |
---|---|
Sep. 30, 2019
USD ($)
| |
Lessee, Lease, Description [Line Items] | |
Operating lease, weighted average remaining lease term | 8 years 1 month 6 days |
Minimum lease payments for leases executed but not yet commenced | $ 50.3 |
Florida | |
Lessee, Lease, Description [Line Items] | |
Minimum lease payments for leases executed but not yet commenced | $ 25.0 |
Minimum | |
Lessee, Lease, Description [Line Items] | |
Operating lease, weighted average remaining lease term | 1 year |
Lease renewal term | 1 year |
Maximum | |
Lessee, Lease, Description [Line Items] | |
Operating lease, weighted average remaining lease term | 10 years |
Lease renewal term | 5 years |
Equity |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Equity | Equity The Company recorded approximately $3.3 million and $1.1 million in stock based compensation expense for the three months ended September 30, 2019 and 2018, respectively, and approximately $7.7 million and $5.0 million in stock based compensation expense for the nine month periods ended September 30, 2019 and 2018, respectively. A summary of the stock option activity under the Company’s plans for the nine months ended September 30, 2019 is as follows:
The fair value of each stock option award granted during the nine months ended September 30, 2019 was estimated as of the grant date using a trinomial lattice model with the following weighted average assumptions:
As of September 30, 2019, there was approximately $5.7 million of unrecognized share based compensation expense related to stock options that will be recognized over a weighted-average period of approximately 1.37 years. A summary of the restricted stock activity under the Company’s plans for the nine months ended September 30, 2019 is as follows:
Employee Stock Purchase Plan (ESPP) The Company offers an ESPP through which eligible employees may purchase shares of our common stock at a discount of 15% of the fair market value of the Company’s common stock. During the three months ended September 30, 2019 and 2018, employees purchased 28,672 and 21,100 shares, respectively under the ESPP. The expense recorded for these periods was approximately $0.1 million and $0.1 million, respectively. During the nine months ended September 30, 2019 and 2018, employees purchased 101,959 and 87,288 shares, respectively, under the ESPP. The expense recorded for these periods was approximately $0.4 million and $0.2 million, respectively. Working Capital Adjustment In the first quarter of 2019, the Company recorded a $2.4 million working capital adjustment to the original cash consideration, as defined within the Merger Agreement. In June 2019, the Company received the proceeds of the working capital adjustment as $0.4 million in cash with the remainder received as a return of 99,254 shares of common stock. Public Offering of Common Stock In May 2019, the Company completed an offering of 8,050,000 shares of registered common stock, at a price of $21.25 per share, for gross proceeds of approximately $171.1 million. The Company received approximately $160.8 million in net proceeds after deducting underwriting fees of approximately $10.3 million.
|
Goodwill and Intangible Assets |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill and Intangible Assets Disclosure [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Goodwill and Intangible Assets | Goodwill and Intangible Assets Goodwill as of September 30, 2019 and December 31, 2018 was $198.6 million and $197.9 million, respectively. In 2019, the Company recorded measurement period and other adjustments of $0.7 million. Refer to Note E, Acquisition, herein for further detail. Intangible assets consisted of the following as of (in thousands):
The Company recorded approximately $2.4 million and $1.4 million in straight-line amortization expense of intangible assets for the three months ended September 30, 2019 and 2018, respectively, and approximately $7.5 million and $4.3 million for the nine months ended September 30, 2019 and 2018, respectively. The Company records amortization expense as a general and administrative expense. The estimated amortization expense related to amortizable intangible assets for each of the four succeeding fiscal years and thereafter as of September 30, 2019 is as follows (in thousands):
|
Equity - Fair Value of Each Stock Option Award Granted (Detail) |
9 Months Ended |
---|---|
Sep. 30, 2019
$ / shares
| |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Risk-free interest rate (%) | 2.50% |
Dividend yield (%) | 0.00% |
Weighted average fair value/share at grant date (in dollars per share) | $ 5.76 |
Minimum | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Expected term (in years) | 3 years |
Expected volatility (%) | 38.90% |
Maximum | |
Share-based Compensation Arrangement by Share-based Payment Award [Line Items] | |
Expected term (in years) | 4 years 6 months |
Expected volatility (%) | 44.00% |
Derivative Instruments and Hedging Activities (Details) - USD ($) |
9 Months Ended | ||
---|---|---|---|
Sep. 30, 2019 |
Dec. 31, 2018 |
Sep. 30, 2018 |
|
Cash Flow Hedging | Designated as Hedging Instrument | Interest Rate Hedge December 2016 | |||
Derivative [Line Items] | |||
Total notional amount | $ 50,000,000 | $ 50,000,000 | |
Fixed interest rate | 1.59% | 1.59% | |
Cash Flow Hedging | Designated as Hedging Instrument | Interest Rate Hedge June 2018 | |||
Derivative [Line Items] | |||
Total notional amount | $ 20,000,000 | $ 20,000,000 | |
Fixed interest rate | 2.98% | 2.98% | |
Cash Flow Hedging | Designated as Hedging Instrument | Interest Rate Swap | |||
Derivative [Line Items] | |||
Notional amount increase upon maturity | $ 70,000,000 | ||
Other Noncurrent Assets | Interest Rate Swap | |||
Derivative [Line Items] | |||
Fair value of derivative instrument | $ 40,000.00 | $ 480,000 | |
Other Noncurrent Liabilities | Interest Rate Swap | |||
Derivative [Line Items] | |||
Fair value of derivative instrument | $ 900,000 | $ 2,300,000 |
CONSOLIDATED STATEMENTS OF OPERATIONS - USD ($) shares in Thousands, $ in Thousands |
3 Months Ended | 9 Months Ended | ||
---|---|---|---|---|
Sep. 30, 2019 |
Sep. 30, 2018 |
Sep. 30, 2019 |
Sep. 30, 2018 |
|
Total revenue | $ 104,672 | $ 69,096 | $ 301,962 | $ 200,266 |
COST OF REVENUE | 53,840 | 36,775 | 155,049 | 110,111 |
GROSS PROFIT | 50,832 | 32,321 | 146,913 | 90,155 |
Operating expenses: | ||||
General and administrative | 33,054 | 21,055 | 94,773 | 59,106 |
Research and development | 2,611 | 446 | 6,407 | 2,475 |
Sales and marketing | 11,508 | 6,900 | 35,048 | 21,355 |
Total operating expenses | 47,173 | 28,401 | 136,228 | 82,936 |
INCOME FROM OPERATIONS | 3,659 | 3,920 | 10,685 | 7,219 |
Interest expense, net | 203 | 1,873 | 3,333 | 4,766 |
Other (income) expense | (35) | (30) | 5,124 | 31 |
Loss on extinguishment of debt | 0 | 0 | 1,018 | 0 |
Income before taxes | 3,491 | 2,077 | 1,210 | 2,422 |
Income tax expense (benefit) | 1,348 | 54 | (500) | 135 |
NET INCOME | 2,143 | 2,023 | 1,710 | 2,287 |
Deemed dividends on preferred stock and amortization of beneficial conversion feature | 0 | 0 | 0 | 5,627 |
Gain on redemption of preferred stock | 0 | 0 | 0 | (9,075) |
NET INCOME ATTRIBUTABLE TO COMMON STOCKHOLDERS | $ 2,143 | $ 2,023 | $ 1,710 | $ 5,735 |
INCOME PER SHARE ATTRIBUTABLE TO COMMON STOCKHOLDERS | ||||
Basic (in dollars per share) | $ 0.02 | $ 0.02 | $ 0.02 | $ 0.07 |
Diluted (in dollars per share) | $ 0.02 | $ 0.02 | $ 0.02 | $ 0.06 |
WEIGHTED AVERAGE COMMON SHARES OUTSTANDING | ||||
Basic (in shares) | 103,899 | 87,253 | 99,149 | 87,381 |
Diluted (in shares) | 107,880 | 90,899 | 102,766 | 89,925 |
Clinical Services | ||||
Total revenue | $ 92,565 | $ 59,449 | $ 267,757 | $ 175,960 |
GROSS PROFIT | 45,039 | 27,940 | 131,200 | 81,374 |
Pharma Services | ||||
Total revenue | 12,107 | 9,647 | 34,205 | 24,306 |
GROSS PROFIT | $ 5,793 | $ 4,381 | $ 15,713 | $ 8,781 |
Nature of Business and Basis of Presentation - Narrative (Details) $ in Thousands |
3 Months Ended | 9 Months Ended | |
---|---|---|---|
Jun. 30, 2018
USD ($)
|
Sep. 30, 2019
segment
|
Sep. 30, 2018 |
|
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |||
Number of operating segments | segment | 2 | ||
Percentage of consolidated assets net revenues and net income reported by reportable operating segment | 100.00% | ||
Stock Redeemed or Called During Period, Value | $ | $ 21,348 |
Leases - Schedule of Future Minimum Lease Payments (Details) - USD ($) $ in Thousands |
Sep. 30, 2019 |
Jan. 01, 2019 |
---|---|---|
Leases [Abstract] | ||
Remainder of 2019 | $ 1,540 | |
2020 | 4,969 | |
2021 | 5,050 | |
2022 | 4,213 | |
2023 | 4,076 | |
2024 | 4,097 | |
Thereafter | 12,705 | |
Total remaining lease payments | 36,650 | |
Less: imputed interest | (9,253) | |
Operating Lease, Liability, Total | 27,397 | $ 10,100 |
Less: current portion | (3,527) | |
Long-term portion of operating leases | $ 23,870 | |
Operating lease, weighted average remaining lease term | 8 years 1 month 6 days | |
Operating lease, weighted average discount rate (as a percent) | 6.50% |
Nature of Business and Basis of Presentation |
9 Months Ended | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2019 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Organization, Consolidation and Presentation of Financial Statements [Abstract] | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Nature of Business and Basis of Presentation | Nature of Business and Basis of Presentation NeoGenomics, Inc., a Nevada corporation, and its subsidiaries (the “Parent”, “Company”, or “NeoGenomics”), operates as a certified, high complexity clinical laboratory in accordance with the federal government’s Clinical Laboratory Improvement Act, as amended (“CLIA”), and is dedicated to the delivery of clinical diagnostic services to pathologists, oncologists, urologists, hospitals, and other laboratories as well as providing clinical trial services to pharmaceutical firms. The accompanying interim consolidated financial statements are unaudited and have been prepared in accordance with accounting principles generally accepted in the United States of America (“GAAP”) for interim financial information. These accompanying consolidated financial statements include the accounts of the Parent and its subsidiaries. All intercompany transactions and balances have been eliminated in the accompanying consolidated financial statements. Certain information and footnote disclosures normally included in the Company’s annual audited consolidated financial statements and accompanying notes have been condensed or omitted in these accompanying interim consolidated financial statements and footnotes. Accordingly, the accompanying interim consolidated financial statements included herein should be read in conjunction with the audited consolidated financial statements and accompanying notes included in the Company’s annual report on Form 10-K for the year ended December 31, 2018. The year-end consolidated balance sheet information has been derived from the audited consolidated financial statements in the annual report as of December 31, 2018. The results of operations presented in this quarterly report on Form 10-Q are not necessarily indicative of the results of operations that may be expected for any future periods. In the opinion of management, these unaudited consolidated financial statements include all adjustments and accruals, consisting only of normal, recurring adjustments that are necessary for a fair statement of the results of all interim periods reported herein. The Company reports its activities in two operating segments; the Clinical Services Segment and the Pharma Services Segment. These reportable segments deliver testing services to hospitals, pathologists, oncologists, clinicians, pharmaceutical firms and researchers and represent 100% of the Company’s consolidated assets, net revenues and net income for each period presented. For further financial information about these segments, see Note N, Segment Information, in the accompanying notes to the consolidated financial statements. The Company has evaluated events through the filing date of the financial statements. There were no subsequent events that require disclosure. Immaterial Restatement and Reclassification Subsequent to the issuance of the September 30, 2018 consolidated financial statements, during the third quarter of 2019 the Company identified that the gain on redemption of preferred stock for the three months ended June 30, 2018 of $9.1 million was incorrectly presented as a loss on redemption with an offsetting decrease to additional paid in capital in the consolidated statements of redeemable preferred stock and stockholders' equity. As a result, the Company has revised the presentation of the impact of the redemption on the carrying value of the preferred stock in the consolidated statements of redeemable preferred stock and stockholders' equity for the three month period ended June 30, 2018. There was no impact to the beginning and ending balances of preferred stock as a result of this error. In addition, the Company identified that it has historically incorrectly classified deemed dividends, amortization of BCF and redemption value measurement adjustments on preferred stock as adjustments to its accumulated deficit. As a result, the Company has corrected the historical presentation of all amounts of deemed dividends, amortization of BCF and redemption value measurement adjustments for the three year period ended December 31, 2017 as a cumulative reduction of additional paid-in capital as of December 31, 2017 and other applicable periods as further disclosed within the table below. The adjustments to correct for these errors have no impact to the previously reported consolidated statements of operations, comprehensive income, or cash flows. The adjustments to correct for these errors also have no impact to total preferred stock or total stockholders' equity as presented within the consolidated balance sheets or statements of redeemable convertible preferred stock and stockholders' equity. Management has considered these errors from a qualitative and quantitative perspective and believes the impact of these errors is not material to previously issued consolidated financial statements. The Company has restated its accompanying consolidated statements of redeemable preferred stock and stockholders’ equity and consolidated balance sheets to correct for these immaterial errors for the applicable periods presented in this Form 10-Q. Additionally, the Company made certain other presentation reclassifications to previously reported information related to the redemption of preferred stock in June 2018, including reclassifying $21.3 million of deemed dividends on preferred stock and amortization of beneficial conversion feature to redemption of Series A preferred stock within additional paid-in capital in the accompanying consolidated statements of redeemable preferred stock and stockholders’ equity. Such presentation reclassifications have no impact to total additional paid-in capital for any period. The following table shows the amounts of additional paid-in capital, accumulated deficit, deemed dividends on preferred stock and amortization of beneficial conversion feature, and gain on redemption of preferred stock for the applicable periods, as previously reported and as corrected in the consolidated statements of redeemable preferred stock and stockholders' equity and balance sheets (in thousands):
*The deemed dividends on preferred stock and amortization of beneficial conversion feature within additional paid-in capital as previously reported as shown here reflects a $21.3 million reclassification to the redemption of Series A preferred stock within additional paid-in capital. As discussed above, such presentation reclassifications have no impact to total paid-in capital for any period. The following table shows the amounts of the redemption of preferred stock, deemed dividends on preferred stock and amortization of beneficial conversion feature, and gain on redemption of preferred stock for the applicable periods, as previously reported and as currently reported in the consolidated statements of redeemable preferred stock and stockholders' equity (in thousands):
|
Revenue Recognition and Contractual Adjustments - Contract Assets and Liabilities (Details) - USD ($) $ in Thousands |
Sep. 30, 2019 |
Dec. 31, 2018 |
---|---|---|
Contract with Customer, Asset, Net [Abstract] | ||
Current pharma contract assets | $ 234 | $ 86 |
Long-term pharma contract assets | 627 | 268 |
Total pharma contract assets | 861 | 354 |
Capitalized Contract Cost [Abstract] | ||
Current pharma capitalized commissions | 222 | 271 |
Long-term pharma capitalized commissions | 839 | 650 |
Total pharma capitalized commissions | 1,061 | 921 |
Contract with Customer, Liability [Abstract] | ||
Current pharma contract liabilities | 1,187 | 927 |
Long-term pharma contract liabilities | 1,898 | 1,652 |
Total pharma contract liabilities | $ 3,085 | $ 2,579 |
Class A Redeemable Convertible Preferred Stock |
9 Months Ended |
---|---|
Sep. 30, 2019 | |
Temporary Equity Disclosure [Abstract] | |
Class A Redeemable Convertible Preferred Stock | Class A Redeemable Convertible Preferred Stock On December 30, 2015, the Company issued 14,666,667 shares of its Series A Redeemable Convertible Preferred Stock ("Series A Preferred Stock") as part of the consideration for the acquisition of Clarient. The Series A Preferred Stock had a face value of $7.50 per share for a total liquidation value of $110 million. On December 22, 2016, the Company redeemed 8,066,667 shares of the Series A Preferred Stock for $55.0 million in cash. The redemption amount per share equaled $6.82 ($7.50 minus the liquidation discount of 9.09%). In December 2017, the Company issued 264,000 additional shares of preferred stock as a paid-in-kind dividend, resulting in a balance of 6,864,000 shares of Series A Preferred Stock outstanding at March 31, 2018. On June 25, 2018, the Company redeemed the remaining outstanding preferred stock for an aggregate redemption amount of $50.1 million, prior to consideration of any transaction related expenses. The shares were redeemed at $7.30 per share, representing the applicable 4.55% redemption discount on the original liquidation preference plus an additional $0.14 per share in respect of accrued and unpaid dividends for 2018. Following the redemption, no shares of preferred stock remain outstanding. The $9.1 million gain was calculated as the carrying value of the shares of preferred stock before the redemption of $37.8 million plus the amount of the beneficial conversion feature originally recorded with the redeemed shares of $21.3 million, as compared to the total consideration being paid, in this case the $50.1 million. Issue Discount The Company recorded the Series A Preferred Stock at a fair value of approximately $73.2 million, or $4.99 per share, on the date of issuance. The difference between the fair value of $73.2 million and the liquidation value of $110 million represents a discount of $36.8 million from the initial face value representing the impact the rights and features of the instrument had on the value to the Company. After the partial redemption, the Series A Preferred stock had a fair value of approximately $32.9 million, or $4.99 per share. The difference between the fair value of $32.9 million and the liquidation value of $49.5 million represented a discount of approximately $16.6 million. Beneficial Conversion Features (“BCF”) The fair value of the common stock into which the Series A Preferred Stock was convertible exceeded the allocated purchase price fair value of the Series A Preferred Stock at the date of issuance and after the partial redemption in December of 2016 by approximately $44.7 million and $20.1 million, respectively, resulting in a beneficial conversion feature. The Company recognized the beneficial conversion feature as non-cash, deemed dividends to the holder of Series A Preferred Stock over the first three years the Series A Preferred Stock was outstanding, as the date the stock first becomes convertible was three years from the issue date. In addition to the BCF recorded at the original issue date, the Company recorded additional BCF discounts for payment-in-kind shares accrued for the quarter ended March 31, 2018 as dividends. Classification |
Acquisition |
9 Months Ended | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
Sep. 30, 2019 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Business Combinations [Abstract] | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
Acquisition | Acquisition On December 10, 2018 (the “Acquisition Date”), the Company acquired all of the issued and outstanding shares of common stock of Genesis Acquisition Holding Corp (“Genesis”), and its wholly owned subsidiary, Genoptix, Inc. (“Genoptix”, and collectively with its subsidiaries and Genesis, referred to herein as “Genoptix”), for a purchase price consisting of (i) cash consideration of approximately $127.0 million, which included approximately $2.0 million in estimated working capital adjustments and adjustments for estimated cash on hand of Genoptix on the Closing Date and (ii) 1.0 million shares of NeoGenomics’ common stock pursuant to an Agreement and Plan of Merger dated October 23, 2018 (the “Merger Agreement”). Cartesian Medical Group, Inc. (“Cartesian”) is a California professional corporation that provided hematopathology and other pathology services to Genoptix as an independent contractor. Cartesian was consolidated into Genoptix as a variable interest entity. Subsequent to December 31, 2018, the professional services agreement between Genoptix and Cartesian was terminated and the Company entered into separate medical services agreements with the entities owned by the physicians who were previously employees of Cartesian. The termination of the agreement with Cartesian did not have any impact on the Company’s consolidated financial statements. The Company issued approximately 1.0 million shares of common stock as consideration for the acquisition of Genoptix. This common stock was issued as unregistered shares, which carries a minimum six-month holding period before they may be sold to the public. The fair value of the common stock consideration was estimated using inputs not observable in the market and thus represents a Level 3 measurement. The key assumption in the fair value determination was a 5 percent discount due to lack of marketability of the common stock as a result of the restrictions imposed on the holder. The acquisition date fair value of common stock transferred is calculated below (in thousands, except share and per share amounts):
The following table summarizes the estimated fair values of the assets acquired and liabilities assumed at the Acquisition Date and measurement period and other adjustments recorded during 2019. Included in the measurement period and other adjustments is a $2.4 million working capital adjustment to the original cash consideration, as defined within the Merger Agreement, of which $0.4 million was received in cash with the remainder received as a return of common stock. The Company is in the process of completing its valuation of certain assets and liabilities, primarily related to accounts receivable and accounts payable assumed; thus, the provisional measurements of current assets and current liabilities are subject to change.
(1) Includes $14.7 million and $12.9 million as initially reported and as adjusted, respectively, in deferred tax liabilities associated with tangible and intangible assets acquired. Of the $68.3 million of acquired intangible assets, $54.2 million was provisionally assigned to customer relationships which are amortized over fifteen years, $0.7 million was provisionally assigned to the Genoptix trade name which is being amortized over one year, and $13.4 million was provisionally assigned to trade marks which are assigned as indefinite-lived assets. The goodwill arising from the acquisition of Genoptix includes revenue synergies as a result of our existing customers and Genoptix' customers having access to each other’s testing menus and capabilities and also from the new product lines, which Genoptix adds to the Company’s product portfolio, including the use of COMPASS and CHART trade names. None of the goodwill is expected to be deductible for income tax purposes. The provisional fair value of accounts receivable acquired is approximately $16.6 million, net of a $1.5 million fair value adjustment. The following unaudited pro forma information (in thousands) have been provided for illustrative purposes only and are not necessarily indicative of results that would have occurred had the acquisition of Genoptix occurred on January 1, 2018, nor are they necessarily indicative of future results.
The unaudited pro forma consolidated results have been prepared by adjusting our historical results to include the acquisition of Genoptix as if it occurred on January 1, 2018. These unaudited pro forma consolidated historical results were then adjusted for certain items, primarily related to a net increase in amortization expense during the nine months ended September 30, 2019 due to higher intangible assets recorded related to the acquisition of Genoptix and a reduction in interest expense during the nine months ended September 30, 2018, as the Company did not acquire the existing debt.
|
3P-:RQL9(3-ZXEBQ2Z](^PE+_F2DZ*OK>
M%J0%EO)CGEQ/C*Z*M)5HI4W?3,9[![U><_G'.E%G?Q#NO>CX?P-:H)7Q7*I%
M_]5(YL*R]V+.KG3.BU?AKI7_%; &OC+>3#P&).5+$2K-C@^\"9>_NNGX;OA
MB'7C*%ZW[[YEP9($U@DSR+F9R*+E=(F%RJ_3M//+J]'PQ^'YV]'PP_N_[V+<
M?RKK9+;XNJP[W&[=L(D,JB:*6_9+Q/[)BP_:N"9+A"$3F)MR]_)%[V3PA78?
M?:5FQQ$;LBF?"6;$3(HY>,--I66_5=P F&K!KD0)3S!=L!^UR5G<:?W&=(9=
M]=]$H7.9V"8;%DD$[[Q^:MXYB-@[;N$36)\OV'6AYTJD$]$,3C+!-:G&/H4&
M\V)%+@O&BP6K"F <3BW
MT"9Z G$V=K)/$Y1 -#WPS@4,L!6/-(G%191T'F[A?%<9XEO=H9]?)@5T%#N2
M)]?4$D(J:CJM]HBN*8I<&X/'-69)=XW"!7]U!><)7E#!YB$(QQQ#EQ4Y14L)
M3W0HP_F<$^A3T3P:2!W)'?X4F:7PY(Q(>C][Q@O>?9V/6>;=D9;TP.LKI:
M1V_@S(QU!*/6>UXXJPR=&'3R*>"O\:049I;/HQ>:HEFO([CS:E/77KS" CUB
M%Z)BHTV??E03SP6(EP KTH]!TL\F&-ZJ&_@J(Y4#,Q]STXB(!B6-L%\:"Z%Y
M#A\8ZZ3?N*UUE&/MO.YH;]](EV4K]!;;?$+0&P6JX$JU?D=J9M46\\O'<'DU
M()#-LF;T$Z\P[H8LQ=#397F-ZJ8%,7HJN;?BG7XHNL7O"RGY<#?BQ6'6I>"1
MSI/JPC0D1TCWAT-0M[G< +BZ"W,,EBGGX7YB1G7>-,8PX%Y
M99K8&H7I.B:([0%TK42_! P=Y-/)- AY-C__GY!_OI\?G(SUJW&F[?*[Z
ML'?]Q:P&@6VC];T90.]AOQ@(2[N1?LL @54(
MDO3X+UZ$63GZ>X(:_C-IC%$AM2@FXZ!)ONC>ER6(XDIQ=6Z\\@())WV,F?
M48HD6MLZW##->JKKG/%E
M6=?=;=VPQG[B=JH7&7L=L%_"GT3VMQ0U%@I--C [Y?;YL][QX#,-/_Q"[6X%
M;,BF?":8%C,IYB *.Y6&_5IP#60F"W8E
P,@M35= NM)GP+AC#+&Q8JM%*3.K?5N5OM#V7F1VG
MAB(]=,(*[H\BK7''I@8V<;E" 8,[%W\2-==EM+,_B5ZW69YFQ44=[1@X.E$R
MBL'=OXVM\SS:WLOLCF+Y-TEWV+>!6/XJA__H[5J/MONC]HQ*#U%3!'40YC$&
M>4S;-;FXJ,P%Z(5QU*Y0.._,VB8JRB9:EJ!U@!993**]YT]BZ%$$0ZCKJ,;X
MB8D6QC2H/LY=:*!>)7/;T-X3?JCSMZS\WM_:?CP1I\OJ5-6WA 1ZO .%Y'^>I
M&\H7&$-'MZ"J[C%[]2CG?7\W>C<].)M&)V^C#Z?3]T=GT_M;L628*GI_=V^\
M8G,K'_<;*M.EEZ=6[=H=ZUA&*BZY:V=A?3-F(&*:VJ!2S9E2^>[O[I/!M6_9
M5F*GD4A9*RJI%I111P5MHT>H=".D*'.VK41]Q%M!Q8<'Y(VCW[>C=ZB=S\I
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M@"XR6QE8YJ+CZG3:LS(3::%
GHNJ;G9]Z?[_OJ/X--MVHE*H-
M>(RGNVS"G4]/W[/R],O9]%[#UIZ.&7YQF_RP:CE*M,4=0*=M@DH,@QA4<@8S
M?M\].P(J?SKF*/;V_)!#SAZWMQKJ"./$*"F(?PQ]VY!@\.L&9(K5F@*^DAO4
M; S-'
M)3P=HC:T+LFE%U4.J?GH1NM.I.,TF?N1W*!<(,T!*8N:BD!2PZ=@0PRV$%84
MY@*UUIHO+EF__HL[D0O;'WLM]WHZB.-WH)->5O'>F@?WFLV,.3T2'$4X\!P 2$M
7@B%1CR6FC;JAF?_!9=ZS$QA UM9JCE0,+)**,0$_:G+%SPUEX6K4; _6V9L]3'_
M-0I974-/98EM.7LR*0U>$E9WTO9=@7(,F"Q<;^B6X/B#N".AR4EDIXC3/WIV
MJDR(OAEGY3++C640,D3EB>>&M8PT [D!+8&BO&JKNC7IO:7NV)H1AE5/'/T#
MU<-U^LVIIC>>&79,'Y)6.TK_S1W($CLN\:Q>;.+)Z7GG!7F+$A36@$Z@*]40
M$CE)+51O[=1 %VRN[SX@)T37;2)>"EC>&.X%\CB0H%9^/G;5NS=:![[$+'R&
MT"VEI!RS:*!&ZCQ,U \D[Y?\.9;\2%T!>F5;23C"ZM_#W
:,>^LQL/ %>^ :\Z&G;WXSS_?Z]]^NMF<]834
M'SW)N;E:^T)]*O %:
M4F)<;J'>\FD[_K7=[LMO2>HM3Z.N<%"3HV?3HS^)X&K$$L9X2TPH%$T@44
M[+3=4[HYS4SD)7"AOSH"*GQ21K'4ZG6J@+H+$R$M\BY/G[A5@RBSV&4P6ERA
MMT8S:Z^'OQG=*"V1LE^_#O'3-(HN>V)'@YH-$7M>62RT0N.#5T*K.S"G01)8
M?I/* -G.R&P.+(2LI4%(,;D<:W2);(2P/5*L)L 4*X(/'!OQ'4N:IH7?ZC"D$!I@
MLP@E2YI@]^((3#Y,B)_A;Y.XI)RS+U(7B9^"H8"74Q;=*.98MCWK[,A1:XXK
MR8P*YM.2!ZG,Y[+'?5NG*I @J2$_PMNY6-56JL;!