Co-Diagnostics Reports Full Year 2025 Financial Results
Advancing Global Commercialization Strategy Through CoSara and CoMira Joint Ventures
Progressing Clinical Pipeline and Regulatory Pathways for PCR Platform
Strengthening Technology Leadership with AI Integration and Expanding IP Portfolio
Full Year 2025 Financial Results:
- Revenue of
$0.6 million , compared to$3.9 million in 2024, primarily due to lower grant revenue - Operating expenses of
$50.6 million , compared to$43.0 million in 2024, driven by a non-cash impairment charge of$18.9 million from revaluation of intangible assets - Operating loss of
$50.2 million , compared to$40.1 million in 2024 - Net loss of
$46.9 million , or$35.25 per share, compared to net loss of$37.6 million , or$37.22 per share in 2024, primarily due to intangible asset impairment charges and lower grant revenue, partially offset by decreases in operating expenses and a benefit from income taxes - Adjusted EBITDA loss of
$28.0 million , compared to a loss of$33.5 million in 2024 - Cash, cash equivalents, and marketable investment securities totaled
$11.9 million as ofDecember 31, 2025 , compared to$29.7 million as ofDecember 31, 2024
Full Year 2025 Business Highlights:
- Closed
$3.8 million offering of 9.62 million shares of common stock at an offering price of$0.40 per share on a pre-reverse split basis - Closed
$7.0 million offering of 12.7 million shares of common stock at an offering price of$0.55 per share on a pre-reverse split basis - Continued advancement of
CoSara Diagnostics joint venture inIndia , including regulatory progress and manufacturing readiness for PCR Pro® instrument* - Signed definitive agreement with Arabian Eagle to establish
CoMira Diagnostics joint venture inSaudi Arabia ; currently progressing on execution and finalizing lease for manufacturing facility - Initiated and advanced clinical evaluations of upper respiratory multiplex test
- Further progressed development across pipeline programs, including tuberculosis (TB) and HPV tests
- Expanded the AI business unit, integrating machine learning capabilities into the Co-Dx™ Primer Ai™ platform
- Strengthened the intellectual property portfolio with a new international patent granted in
Australia - Engaged
Maxim Group to pursue SPAC transaction forCoSara Diagnostics - Received recognition from
Utah Governor's Office and BioUtah for the formation ofCoMira Diagnostics
Recent Developments:
- Received CDSCO license to manufacture and sell the CoSara PCR Pro® instrument in
India , representing a key regulatory milestone and enabling commercialization readiness - Signed an agreement to expand
CoSara Diagnostics' commercial and distribution territory acrossSouth Asia to includeBangladesh ,Pakistan ,Nepal , andSri Lanka , increasing the regional addressable market to approximately$13 billion - Initiated shipments of PCR Pro® instruments and tuberculosis (TB) test* materials to
India to support upcoming clinical performance studies, with the instrument and test kits being aligned with new WHO guidance on TB testing - Strengthened the intellectual property portfolio with a new international patent granted in
Japan
"Over the past year, we made meaningful progress across multiple initiatives that have positioned the Company for its next phase of growth, including advancing our clinical pipeline, expanding our global footprint, and preparing for commercialization of the platform in 2026," said
"We believe the progress we've made in our clinical studies and on all other initiatives are creating a clear path to unlock the full potential of our platform as we enter the next phase of execution in 2026."
Conference Call and Webcast:
Webcast: ir.co-dx.com on the Events & Webcasts page, or accessible directly here
Conference Call: 1-888-880-3330 (Toll Free) or 1-646-357-8766 (Toll)
The call will be recorded and later made available on the Company's website.
*The Co-Dx PCR platform (including the PCR Home ® , PCR Pro ® , mobile app, and all associated tests) is subject to review by the FDA and/or other regulatory bodies and is not yet available for sale.
About
Non-GAAP Financial Measures:
This press release contains adjusted EBITDA, which is a non-GAAP measure defined as net loss excluding depreciation, amortization, (gain) loss on disposition of assets, income tax (benefit) expense, net interest (income) expense, stock-based compensation, change in fair value of contingent consideration, impairment charges and realized gain (loss) on investments. The Company believes that adjusted EBITDA provides useful information to management and investors relating to its results of operations. The Company's management uses this non-GAAP measure to compare the Company's performance to that of prior periods for trend analyses, and for budgeting and planning purposes. The Company believes that the use of adjusted EBITDA provides an additional tool for investors to use in evaluating ongoing operating results and trends and in comparing the Company's financial measures with other companies, many of which present similar non-GAAP financial measures to investors, and that it allows for greater transparency with respect to key metrics used by management in its financial and operational decision-making.
Management does not consider the non-GAAP measure in isolation or as an alternative to financial measures determined in accordance with GAAP. The principal limitation of the non-GAAP financial measure is that it excludes significant expenses that are required by GAAP to be recorded in the Company's financial statements. In order to compensate for these limitations, management presents the non-GAAP financial measure together with GAAP results. Non-GAAP measures should be considered in addition to results prepared in accordance with GAAP, but should not be considered a substitute for, or superior to, GAAP results. A reconciliation table of the net income, the most comparable GAAP financial measure to adjusted EBITDA, is included at the end of this release. The Company urges investors to review the reconciliation and not to rely on any single financial measure to evaluate the company's business.
Forward-Looking Statements:
This press release contains forward-looking statements. Forward-looking statements can be identified by words such as "believes," "expects," "estimates," "intends," "may," "plans," "will" and similar expressions, or the negative of these words. Such forward-looking statements are based on facts and conditions as they exist at the time such statements are made and predictions as to future facts and conditions. Forward-looking statements in this release include statements regarding (i) advancement into clinical evaluations and continued development and regulatory submissions for the Co-Dx PCR platform and (ii) our belief that the platform will play a key role in transforming the global accessibility of diagnostic testing solutions. Forward-looking statements are subject to inherent uncertainties, risks and changes in circumstances. Actual results may differ materially from those contemplated or anticipated by such forward-looking statements. Readers of this press release are cautioned not to place undue reliance on any forward-looking statements. There can be no assurance that any of the anticipated results will occur on a timely basis or at all due to certain risks and uncertainties, a discussion of which can be found in our Risk Factors disclosure in our Annual Report on Form 10-K, filed with the Securities and Exchange Commission (SEC) on
|
CONSOLIDATED BALANCE SHEETS
|
||||||||
|
|
|
|
|
|
|
|
||
|
Assets |
|
|
|
|
|
|
|
|
|
Current assets |
|
|
|
|
|
|
|
|
|
Cash and cash equivalents |
|
$ |
11,884,607 |
|
|
$ |
2,936,544 |
|
|
Marketable investment securities |
|
|
- |
|
|
|
26,811,098 |
|
|
Accounts receivable, net |
|
|
190,375 |
|
|
|
132,570 |
|
|
Inventory, net |
|
|
992,397 |
|
|
|
1,072,724 |
|
|
Income taxes receivable |
|
|
44,559 |
|
|
|
- |
|
|
Prepaid expenses and other current assets |
|
|
581,527 |
|
|
|
1,338,762 |
|
|
Total current assets |
|
|
13,693,465 |
|
|
|
32,291,698 |
|
|
Property and equipment, net |
|
|
2,272,098 |
|
|
|
2,761,280 |
|
|
Operating lease right-of-use asset |
|
|
1,207,453 |
|
|
|
2,114,876 |
|
|
Intangible assets, net |
|
|
7,219,000 |
|
|
|
26,101,000 |
|
|
Investment in joint ventures |
|
|
350,569 |
|
|
|
294,304 |
|
|
Total assets |
|
$ |
24,742,585 |
|
|
$ |
63,563,158 |
|
|
Liabilities and stockholders' equity |
|
|
|
|
|
|
|
|
|
Current liabilities |
|
|
|
|
|
|
|
|
|
Accounts payable |
|
$ |
1,878,225 |
|
|
$ |
3,294,254 |
|
|
Accrued expenses |
|
|
865,301 |
|
|
|
2,562,169 |
|
|
Operating lease liability, current |
|
|
662,258 |
|
|
|
915,619 |
|
|
Contingent consideration liabilities, current |
|
|
119,036 |
|
|
|
502,819 |
|
|
Deferred revenue |
|
|
14,800 |
|
|
|
40,857 |
|
|
Total current liabilities |
|
|
3,539,620 |
|
|
|
7,315,718 |
|
|
Long-term liabilities |
|
|
|
|
|
|
|
|
|
Income taxes payable |
|
|
- |
|
|
|
713,643 |
|
|
Operating lease liability |
|
|
574,301 |
|
|
|
1,236,560 |
|
|
Contingent consideration liabilities |
|
|
- |
|
|
|
422,080 |
|
|
Total long-term liabilities |
|
|
574,301 |
|
|
|
2,372,283 |
|
|
Total liabilities |
|
|
4,113,921 |
|
|
|
9,688,001 |
|
|
Commitments and contingencies (Note 13) |
|
|
|
|
|
|
|
|
|
Stockholders' equity |
|
|
|
|
|
|
|
|
|
Convertible preferred stock, |
|
|
- |
|
|
|
- |
|
|
Common stock, |
|
|
67,700 |
|
|
|
37,902 |
|
|
|
|
|
(15,575,795) |
|
|
|
(15,575,795) |
|
|
Additional paid-in capital |
|
|
116,510,298 |
|
|
|
102,472,210 |
|
|
Accumulated other comprehensive income |
|
|
- |
|
|
|
418,443 |
|
|
Accumulated deficit |
|
|
(80,373,539) |
|
|
|
(33,477,603) |
|
|
Total stockholders' equity |
|
|
20,628,664 |
|
|
|
53,875,157 |
|
|
Total liabilities and stockholders' equity |
|
$ |
24,742,585 |
|
|
$ |
63,563,158 |
|
|
CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS
|
||||||||
|
|
|
Years Ended |
|
|||||
|
|
|
2025 |
|
|
2024 |
|
||
|
Product revenue |
|
$ |
418,205 |
|
|
$ |
770,048 |
|
|
Grant revenue |
|
|
204,284 |
|
|
|
3,145,112 |
|
|
Total revenue |
|
|
622,489 |
|
|
|
3,915,160 |
|
|
Cost of revenue |
|
|
222,377 |
|
|
|
999,124 |
|
|
Gross profit |
|
|
400,112 |
|
|
|
2,916,036 |
|
|
Operating expenses |
|
|
|
|
|
|
|
|
|
Sales and marketing |
|
|
2,381,131 |
|
|
|
4,483,339 |
|
|
General and administrative |
|
|
9,058,283 |
|
|
|
16,157,152 |
|
|
Research and development |
|
|
19,137,242 |
|
|
|
20,979,589 |
|
|
Depreciation and amortization |
|
|
1,106,808 |
|
|
|
1,377,266 |
|
|
Impairment charges |
|
|
18,882,000 |
|
|
|
- |
|
|
Total operating expenses |
|
|
50,565,464 |
|
|
|
42,997,346 |
|
|
Loss from operations |
|
|
(50,165,352) |
|
|
|
(40,081,310) |
|
|
Other income, net |
|
|
|
|
|
|
|
|
|
Interest income, net |
|
|
292,932 |
|
|
|
1,091,825 |
|
|
Realized gain on investments |
|
|
683,365 |
|
|
|
870,745 |
|
|
Gain (loss) on disposition of assets |
|
|
(82,421) |
|
|
|
8,291 |
|
|
Gain on remeasurement of acquisition contingencies |
|
|
805,863 |
|
|
|
714,876 |
|
|
Loss on equity method investment in joint ventures |
|
|
(46,301) |
|
|
|
(186,067) |
|
|
Total other income, net |
|
|
1,653,438 |
|
|
|
2,499,670 |
|
|
Loss before income taxes |
|
|
(48,511,914) |
|
|
|
(37,581,640) |
|
|
Income tax provision (benefit) |
|
|
(1,615,978) |
|
|
|
57,368 |
|
|
Net loss |
|
$ |
(46,895,936) |
|
|
$ |
(37,639,008) |
|
|
Other comprehensive income (loss) |
|
|
|
|
|
|
|
|
|
Change in net unrealized gains (losses) on marketable securities, net of tax |
|
|
(418,443) |
|
|
|
271,743 |
|
|
Total other comprehensive income (loss) |
|
$ |
(418,443) |
|
|
$ |
271,743 |
|
|
Comprehensive loss |
|
$ |
(47,314,379) |
|
|
$ |
(37,367,265) |
|
|
|
|
|
|
|
|
|
|
|
|
Loss per common share: |
|
|
|
|
|
|
|
|
|
Basic and Diluted |
|
$ |
(35.25) |
|
|
$ |
(37.22) |
|
|
Weighted average shares outstanding: |
|
|
|
|
|
|
|
|
|
Basic and Diluted |
|
|
1,330,200 |
|
|
|
1,011,179 |
|
|
GAAP AND NON-GAAP MEASURES
|
||||||||
|
Reconciliation of net loss to adjusted EBITDA: |
|
|
|
|
|
|
||
|
|
|
|
|
|
|
|
||
|
|
|
Years Ended |
|
|||||
|
|
|
2025 |
|
|
2024 |
|
||
|
Net loss |
|
$ |
(46,895,936) |
|
|
$ |
(37,639,008) |
|
|
Interest income, net |
|
|
(292,932) |
|
|
|
(1,091,825) |
|
|
Realized gain on investments |
|
|
(683,365) |
|
|
|
(870,745) |
|
|
Depreciation and amortization |
|
|
1,106,808 |
|
|
|
1,377,266 |
|
|
(Gain) loss on disposition of assets |
|
|
82,421 |
|
|
|
(8,291) |
|
|
Change in fair value of contingent consideration |
|
|
(805,863) |
|
|
|
(714,876) |
|
|
Stock-based compensation expense |
|
|
2,248,053 |
|
|
|
5,434,904 |
|
|
Income tax provision |
|
|
(1,615,978) |
|
|
|
57,368 |
|
|
Impairment charges |
|
|
18,882,000 |
|
|
|
- |
|
|
Adjusted EBITDA |
|
$ |
(27,974,792) |
|
|
$ |
(33,455,207) |
|
|
|
|
|
|
|
|
|
|
|
|
Reconciliation of net loss to adjusted net loss: |
|
|
|
|
|
|
|
|
|
Net loss |
|
$ |
(46,895,936) |
|
|
$ |
(37,639,008) |
|
|
Impairment charges |
|
|
18,882,000 |
|
|
|
- |
|
|
Adjusted net loss |
|
$ |
(28,013,936) |
|
|
$ |
(37,639,008) |
|
View original content to download multimedia:https://www.prnewswire.com/news-releases/co-diagnostics-reports-full-year-2025-financial-results-302730537.html
SOURCE