Exact Sciences Corporation (EXAS) Financial Statements (2023 and earlier)
Company Profile
| Business Address |
5505 ENDEAVOR LANE MADISON, WI 53719 |
| State of Incorp. | DE |
| Fiscal Year End | December 31 |
| Industry (SIC) | 8071 - Medical Laboratories (benchmarking) |
| More info | Complete Financial Analysis Financial Benchmarking |
Balance Sheet (Statement of Financial Position) ($ in thousands)
| 6/30/2023 MRQ | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | |||
|---|---|---|---|---|---|---|---|---|---|
| ASSETS | |||||||||
| Current Assets | |||||||||
| Cash, cash equivalents, and short-term investments, including: | 632,057 | 1,030,773 | 1,840,293 | 323,929 | 1,124,182 | 424,715 | |||
| Cash and cash equivalents | 242,493 | 315,471 | 1,491,288 | 160,430 | 77,491 | ||||
| Short-term investments | 394,713 | 718,341 | 350,220 | 1,716 | 963,752 | 347,224 | |||
| Other undisclosed cash, cash equivalents, and short-term investments | (5,149) | (3,039) | (1,215) | 322,213 | |||||
| Receivables | 158,043 | 216,645 | 233,185 | 130,667 | 44,239 | 26,419 | |||
| Inventory, net of allowances, customer advances and progress billings | 118,259 | 104,994 | 92,265 | 61,724 | 39,148 | 26,027 | |||
| Inventory | 118,259 | 104,994 | 92,265 | 61,724 | 39,148 | 26,027 | |||
| Other undisclosed current assets | 73,898 | 73,825 | 32,851 | 40,639 | 20,498 | 10,055 | |||
| Total current assets: | 982,257 | 1,426,237 | 2,198,594 | 556,959 | 1,228,067 | 487,216 | |||
| Noncurrent Assets | |||||||||
| Operating lease, right-of-use asset | 167,003 | 174,225 | 125,947 | 126,444 | ✕ | ✕ | |||
| Property, plant and equipment | 684,756 | 580,248 | 450,683 | 455,325 | 245,259 | 79,986 | |||
| Intangible assets, net (including goodwill), including: | 4,302,280 | 4,429,583 | 2,086,098 | 2,346,747 | 46,281 | 22,160 | |||
| Goodwill | 2,346,040 | 2,335,172 | 1,237,672 | 1,203,197 | 17,279 | ||||
| Intangible assets, net (excluding goodwill) | 1,956,240 | 2,094,411 | 848,426 | 1,143,550 | 28,951 | 22,160 | |||
| Other undisclosed intangible assets, net (including goodwill) | 51 | ||||||||
| Other noncurrent assets | 90,577 | 74,591 | 63,770 | 20,293 | 4,415 | 9,198 | |||
| Other undisclosed noncurrent assets | |||||||||
| Total noncurrent assets: | 5,244,616 | 5,258,647 | 2,726,498 | 2,948,809 | 295,955 | 111,344 | |||
| TOTAL ASSETS: | 6,226,873 | 6,684,884 | 4,925,092 | 3,505,768 | 1,524,022 | 598,560 | |||
| LIABILITIES AND EQUITY | |||||||||
| Liabilities | |||||||||
| Current Liabilities | |||||||||
| Accounts payable and accrued liabilities | 374,132 | 466,385 | 269,313 | 219,302 | 128,785 | 65,261 | |||
| Accounts payable | 74,916 | 67,829 | 35,709 | 25,973 | 28,141 | 16,135 | |||
| Accrued liabilities | 299,216 | 398,556 | 233,604 | 193,329 | 100,644 | 49,126 | |||
| Deferred revenue | 3,100 | 1,000 | ✕ | ✕ | |||||
| Debt | 3,200 | 6,200 | 256,783 | 8,725 | 8 | 182 | |||
| Contract with customer, liability | ✕ | ✕ | ✕ | ✕ | ✕ | 500 | ✕ | ||
| Other liabilities | 10,249 | 30,973 | 38,265 | 8,467 | 3,204 | 2,681 | |||
| Other undisclosed current liabilities | 22,066 | 12,510 | 11,483 | 4,093 | |||||
| Total current liabilities: | 412,747 | 517,068 | 575,844 | 236,494 | 136,590 | 68,124 | |||
| Noncurrent Liabilities | |||||||||
| Long-term debt and lease obligation | 2,236,106 | 2,362,398 | 1,464,177 | 142,697 | 24,073 | 4,269 | |||
| Long-term debt, excluding current maturities | 2,236,106 | 2,180,232 | 1,343,102 | 24,032 | 24,073 | 4,269 | |||
| Liabilities, other than long-term debt | 534,858 | 417,782 | 61,582 | 34,911 | 9,475 | 5,633 | |||
| Other liabilities | 352,459 | 417,782 | 61,582 | 34,911 | 9,475 | 5,633 | |||
| Operating lease, liability | 182,399 | 182,166 | 121,075 | 118,665 | ✕ | ✕ | |||
| Other undisclosed noncurrent liabilities | 803,605 | 672,943 | 116 | ||||||
| Total noncurrent liabilities: | 2,770,964 | 2,780,180 | 1,525,759 | 981,213 | 706,491 | 10,018 | |||
| Total liabilities: | 3,183,711 | 3,297,248 | 2,101,603 | 1,217,707 | 843,081 | 78,142 | |||
| Equity | |||||||||
| Equity, attributable to parent | 3,043,162 | 3,387,636 | 2,823,489 | 2,288,061 | 680,941 | 520,418 | |||
| Common stock | 1,780 | 1,738 | 1,595 | 1,477 | 1,232 | 1,205 | |||
| Additional paid in capital | 6,311,644 | 6,028,861 | 4,789,657 | 3,406,440 | 1,716,894 | 1,380,577 | |||
| Accumulated other comprehensive income (loss) | (5,236) | (1,443) | 526 | (100) | (1,422) | (750) | |||
| Accumulated deficit | (3,265,026) | (2,641,520) | (1,968,289) | (1,119,756) | (1,035,763) | (860,614) | |||
| Total equity: | 3,043,162 | 3,387,636 | 2,823,489 | 2,288,061 | 680,941 | 520,418 | |||
| TOTAL LIABILITIES AND EQUITY: | 6,226,873 | 6,684,884 | 4,925,092 | 3,505,768 | 1,524,022 | 598,560 | |||
Income Statement (P&L) ($ in thousands)
| 6/30/2023 TTM | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | ||
|---|---|---|---|---|---|---|---|---|
| Revenues | 2,084,279 | 1,767,087 | 1,491,391 | 876,293 | 454,462 | 265,989 | ||
| Revenue, net | ✕ | ✕ | ✕ | ✕ | ✕ | ✕ | 265,989 | |
| Cost of revenue | (574,394) | (458,757) | (354,324) | (216,717) | (117,982) | (79,196) | ||
| Gross profit: | 1,509,885 | 1,308,330 | 1,137,067 | 659,576 | 336,480 | 186,793 | ||
| Operating expenses | (2,090,152) | (2,143,798) | (1,928,751) | (893,358) | (495,951) | (305,103) | ||
| Other operating expense, net | (13,244) | |||||||
| Other undisclosed operating income (loss) | (20,210) | 23,665 | ||||||
| Operating loss: | (593,511) | (855,678) | (768,019) | (233,782) | (159,471) | (118,310) | ||
| Nonoperating income (expense) | (39,059) | 13,172 | (89,086) | (35,069) | (15,586) | 3,726 | ||
| Investment income, nonoperating | 31,778 | 6,897 | 26,530 | 21,203 | 3,932 | |||
| Interest and debt expense | (19,634) | (18,606) | (95,983) | (61,599) | (2,273) | (54) | ||
| Loss from continuing operations before equity method investments, income taxes: | (652,204) | (861,112) | (953,088) | (330,450) | (177,330) | (114,638) | ||
| Other undisclosed income from continuing operations before income taxes | 19,634 | 18,606 | 95,983 | 61,599 | 2,273 | 54 | ||
| Loss from continuing operations before income taxes: | (632,570) | (842,506) | (857,105) | (268,851) | (175,057) | (114,584) | ||
| Income tax expense (benefit) | 9,064 | 246,881 | 8,572 | 184,858 | (92) | 187 | ||
| Loss from continuing operations: | (623,506) | (595,625) | (848,533) | (83,993) | (175,149) | (114,397) | ||
| Loss before gain (loss) on sale of properties: | ✕ | (595,625) | (848,533) | (83,993) | (175,149) | (114,397) | ||
| Net loss available to common stockholders, diluted: | (623,506) | (595,625) | (848,533) | (83,993) | (175,149) | (114,397) | ||
Comprehensive Income ($ in thousands)
| 6/30/2023 TTM | 12/31/2022 | 12/31/2021 | 12/31/2020 | 12/31/2019 | 12/31/2018 | 12/31/2017 | ||
|---|---|---|---|---|---|---|---|---|
| Net loss: | (623,506) | (595,625) | (848,533) | (83,993) | (175,149) | (114,397) | ||
| Other comprehensive income (loss) | (2,162) | 771 | 1,322 | (708) | ||||
| Comprehensive loss: | (623,506) | (597,787) | (847,762) | (82,671) | (175,857) | (114,397) | ||
| Other undisclosed comprehensive income (loss), net of tax, attributable to parent | (3,793) | 193 | (145) | 36 | (332) | |||
| Comprehensive loss, net of tax, attributable to parent: | (627,299) | (597,594) | (847,907) | (82,671) | (175,821) | (114,729) | ||
Statements Sources
The financial statements are based on the Company's filings with the U.S. Securities and Exchange Commission (SEC) through the Electronic Data Gathering, Analysis, and Retrieval system (EDGAR). The information is derived from the 10-K and 10-Q reports submitted to the SEC in XBRL (eXtensible Business Reporting Language) format and presented according to the US GAAP Taxonomy. Please review the original filings for a more detailed information.