Business Wire

BeOne Medicines Announces Third Quarter 2025 Financial Results and Business Updates

Share

Third quarter total revenues increased 41% to $1.4 billion versus third quarter 2024Global BRUKINSA® (zanubrutinib) revenues increased 51% to $1.0 billion versus third quarter 2024Diluted GAAP Earnings per American Depository Share (ADS) of $1.09, non-GAAP diluted Earnings per ADS of $2.6547 abstracts accepted at American Society of Hematology (ASH) Annual Meeting

BeOne Medicines Ltd. (NASDAQ: ONC; HKEX: 06160; SSE: 688235), a global oncology company, today announced financial results and corporate updates from the third quarter of 2025.

“These strong financial results reinforce our position as a global oncology leader with exceptional topline growth and a strong balance sheet,” said John V. Oyler, Co-Founder, Chairman and CEO at BeOne. “BRUKINSA is now the global revenue leader in the BTKi class, supported by long-term efficacy and safety data and a growing body of evidence reinforcing its scientific hypothesis of sustained BTK inhibition. Our late-stage hematology portfolio continues to advance with sonrotoclax, a potentially best-in-class BCL2 inhibitor that has demonstrated impressive clinical results, and our BTK CDAC BGB-16673, further strengthening our leadership in B cell malignancies, including CLL. With one of the most promising oncology pipelines in the industry, we are poised to deliver multiple data and regulatory milestones that will drive long-term value.”

(Amounts in thousands of U.S. dollars and unaudited)

 

 

Three Months Ended September 30,

 

 

 

Nine Months Ended September 30,

 

 

 

 

 

2025

 

 

2024

 

 

% Change

 

 

2025

 

 

2024

 

 

% Change

Net product revenues

 

$

1,395,013

 

$

993,447

 

 

40

%

 

$

3,805,619

 

$

2,661,511

 

 

43

%

Other revenue

 

$

17,271

 

$

8,152

 

 

112

%

 

$

39,244

 

$

20,906

 

 

88

%

Total revenue

 

$

1,412,284

 

$

1,001,599

 

 

41

%

 

$

3,844,863

 

$

2,682,417

 

 

43

%

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP income (loss) from operations

 

$

163,114

 

$

(120,265

)

 

236

%

 

$

262,101

 

$

(488,774

)

 

154

%

Adjusted income (loss) from operations*

 

$

341,184

 

$

65,630

 

 

420

%

 

$

755,486

 

$

(33,247

)

 

2372

%

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP net income (loss)

 

$

124,841

 

$

(121,350

)

 

203

%

 

$

220,431

 

$

(492,905

)

 

145

%

Adjusted net income (loss)*

 

$

303,663

 

$

51,582

 

 

489

%

 

$

692,622

 

$

(71,020

)

 

1075

%

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP basic EPS per ADS

 

$

1.13

 

$

(1.15

)

 

198

%

 

$

2.03

 

$

(4.71

)

 

143

%

Adjusted basic EPS per ADS*

 

$

2.76

 

$

0.49

 

 

463

%

 

$

6.38

 

$

(0.68

)

 

1038

%

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP diluted EPS per ADS

 

$

1.09

 

$

(1.15

)

 

195

%

 

$

1.96

 

$

(4.71

)

 

142

%

Adjusted diluted EPS per ADS*

 

$

2.65

 

$

0.48

 

 

452

%

 

$

6.14

 

$

(0.68

)

 

1003

%

 

 

 

 

 

 

 

 

 

 

 

 

 

Free Cash Flow*

 

$

354,469

 

$

54,714

 

 

548

%

 

$

561,916

 

$

(615,974

)

 

191

%

* For an explanation of our use of non-GAAP financial measures refer to the “Note Regarding Use of Non-GAAP Financial Measures” section later in this press release and for a reconciliation of each non-GAAP financial measure to the most comparable GAAP measures, see the table at the end of this press release.

Third Quarter 2025 Financial Results

Revenue for the third quarter of 2025 was $1.4 billion, compared to $1.0 billion in the prior-year period driven primarily by growth in BRUKINSA product sales in the U.S. and Europe.

Product Revenue totaled $1.4 billion for the third quarter of 2025 compared to $993 million in the prior-year period. The increase in product revenue was primarily attributable to increased sales of BRUKINSA. The U.S. continued to be the Company’s largest market, with product revenue of $743 million compared to $504 million in the prior-year period. In-licensed products from Amgen and TEVIMBRA® (tislelizumab) also contributed to product revenue growth.

  • U.S. sales of BRUKINSA totaled $739 million in the third quarter of 2025, representing growth of 47% over the prior-year period driven primarily by robust demand growth across all indications and modest benefit due to net pricing. BRUKINSA continues to maintain its leading new patient share across the BTKi class due to its differentiated, best-in-class clinical profile. BRUKINSA sales in Europe totaled $163 million in the third quarter of 2025, representing growth of 68% compared to the prior-year period, driven by increased market share across all major European markets, including Germany, Italy, Spain, France and the UK.
  • Sales of TEVIMBRA totaled $191 million in the third quarter of 2025, representing growth of 17% compared to the prior-year period.

Gross Margin as a percentage of global product sales for the third quarter of 2025 was 85.9% compared to 82.8% in the prior-year period on a GAAP basis. The gross margin percentage increased due to a proportionally higher sales mix of global BRUKINSA compared to other products in our portfolio. Gross margin also benefited from production productivity improvements for both BRUKINSA and TEVIMBRA. On an adjusted basis, which does not include depreciation and amortization, gross margin as a percentage of product sales increased to 86.3% for the third quarter of 2025, compared to 84.9% in the prior-year period.

Operating Expenses

The following table summarizes operating expenses for the third quarter of 2025:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

 

 

 

Non-GAAP

 

 

(unaudited, in thousands, except percentages)

 

Q3 2025

 

Q3 2024

 

% Change

 

Q3 2025

 

Q3 2024

 

% Change

Research and development

 

$

523,662

 

$

496,179

 

6

%

 

$

445,904

 

$

405,545

 

10

%

Selling, general and administrative

 

$

528,998

 

$

455,223

 

16

%

 

$

434,484

 

$

380,737

 

14

%

Total operating expenses

 

$

1,052,660

 

$

951,402

 

11

%

 

$

880,388

 

$

786,282

 

12

%

The following table summarizes operating expenses for the year-to-date period ended September 30, 2025 and 2024:

 

 

 

 

 

 

 

 

 

 

 

 

 

 

 

GAAP

 

 

 

Non-GAAP

 

 

(unaudited, in thousands, except percentages)

 

Q3 YTD 2025

 

Q3 YTD 2024

 

% Change

 

Q3 YTD 2025

 

Q3 YTD 2024

 

% Change

Research and development

 

$

1,530,445

 

$

1,411,283

 

8

%

 

$

1,311,156

 

$

1,193,494

 

10

%

Selling, general and administrative

 

$

1,526,199

 

$

1,326,379

 

15

%

 

$

1,271,650

 

$

1,116,805

 

14

%

Total operating expenses

 

$

3,056,644

 

$

2,737,662

 

12

%

 

$

2,582,806

 

$

2,310,299

 

12

%

Research and Development (R&D) Expenses increased for the third quarter of 2025 compared to the prior-year period on both a GAAP and adjusted basis primarily due to advancing preclinical programs into the clinic and early clinical programs into late stage, and offset by lower development upfront and milestone fees. Upfront fees and milestone payments related to in-process R&D for in-licensed assets totaled $0.2 million and $5 million in the third quarter of 2025 and 2024, respectively.

Selling, General and Administrative (SG&A) Expenses increased for the third quarter of 2025 compared to the prior-year period on both a GAAP and adjusted basis due to continued investment in global commercial expansion, primarily in the U.S. and Europe. SG&A expenses as a percentage of product sales were 38% for the third quarter of 2025, compared to 46% in the prior-year period.

Net Income/(Loss) and GAAP/Non-GAAP Earnings Per Share

GAAP net income for the third quarter of 2025 was $125 million, an increase of $246 million over the prior-year period loss, primarily attributable to revenue growth and improved operating leverage.

For the third quarter of 2025, basic and diluted earnings per share was $0.09 and $0.08 per share and $1.13 and $1.09 per American Depositary Share (ADS), respectively, compared to basic loss of $0.09 per share and $1.15 per ADS in the prior-year period.

Free Cash Flow for the third quarter of 2025 was $354 million, an increase of $300 million over the prior-year period.

For further details on BeOne’s Third Quarter 2025 Financial Statements, please see BeOne’s Quarterly Report on Form 10-Q for the third quarter of 2025 filed with the U.S. Securities and Exchange Commission.

Full Year 2025 Guidance

BeOne has updated its full year 2025 revenue and expense guidance. Guidance is summarized below:

Prior FY 2025 Guidance1

Current FY 2025 Guidance1

Total Revenue​

$5.0 - $5.3B​

$5.1 - $5.3B

GAAP Operating Expenses​ (R&D and SG&A)​

$4.1 - $4.4B​

$4.1 - $4.3B

GAAP Gross Margin %​

Mid to high-80% range​

Unchanged

GAAP Operating Income​

Positive FY 2025​

Unchanged

Cash Flow​

Positive FY 2025 ​free cash flow​

Unchanged

1 Does not assume any potential new, material business development activity or unusual/non-recurring items. Assumes September 30, 2025, foreign exchange rates.

BeOne’s total revenue guidance for full year 2025 of $5.1 billion to $5.3 billion includes expectations for strong revenue growth driven by BRUKINSA’s U.S. leadership position and continued global expansion in both Europe and other important rest of world markets. Gross margin percentage is expected to be in the mid- to high-80% range due to mix and production efficiencies as compared to 2024. BeOne’s guidance for combined operating expenses on a GAAP basis includes expectations of investment to support growth in both commercial and research at a pace that continues to deliver meaningful operating leverage. Non-GAAP operating expenses, which exclude costs related to share-based compensation, depreciation and amortization expense, are expected to track with GAAP operating expenses, with reconciling items unchanged from existing practice. Operating expense guidance does not assume any potential new, material business development activity or unusual/non-recurring items.

Third Quarter Business Highlights

Core Marketed Products

BRUKINSA(zanubrutinib)

  • Approved in 75 markets globally with reimbursement in 57 markets.
  • Received European Commission (EC) approval of a film-coated tablet formulation of for all approved indications; launched tablet formulation in the U.S.

TEVIMBRA(tislelizumab)

  • Approved in 47 markets globally with reimbursement in 16 markets.
  • Received EC approval in combination with platinum-containing chemotherapy as neoadjuvant treatment followed by TEVIMBRA monotherapy as adjuvant treatment for adult patients with resectable non-small cell lung cancer (NSCLC) at high risk of recurrence.
  • Achieved first subject enrolled in Phase 3 trial for subcutaneous formulation for the treatment of first-line gastric cancer (GC).
  • Achieved submission in Japan for the treatment of first-line GC.

Select Clinical-Stage Programs

Hematology

  • Sonrotoclax (BCL2 inhibitor):
    • Received FDA Breakthrough Therapy Designation as a treatment for adult patients with relapsed or refractory (R/R) mantle cell lymphoma (MCL).
    • Completed enrollment of Phase 2 trial for the treatment of adult patients with R/R Waldenstrom’s macroglobulinemia (WM), which is potentially registration enabling.
  • BGB-16673 (BTK CDAC):
    • Achieved first subject enrolled in global Phase 3 head-to-head study versus noncovalent BTK inhibitor pirtobrutinib for the treatment of adult patients with R/R CLL.

Breast/Gynecologic Cancers

  • BC-C9074 (B7-H4 ADC):
    • Achieved proof-of-concept.

Lung Cancer

  • BG-58067 (MTA-cooperative PRMT5 inhibitor):
    • Achieved proof-of-concept.
  • Tarlatamab (AMG 757):
    • Achieved first subject enrolled in global Phase 3 trial for the treatment of first-line extensive-stage small cell lung cancer.

GI Cancers

  • BGB-B2033 (GPC3x41BB bispecific antibody):
    • Achieved proof-of-concept.

Inflammation & Immunology

  • BGB-45035 (IRAK4 CDAC):
    • Achieved proof-of-concept for target tissue degradation in healthy volunteers.
    • Achieved first subject enrolled in Phase 2 trial for the treatment of moderate to severe rheumatoid arthritis.
  • BGB-16673:
    • Achieved first subject enrolled in Phase 1b trial for the treatment of chronic spontaneous urticaria.

Anticipated R&D Milestones

Programs

Milestones

Timing

BRUKINSA

  • Orphan Drug Designation and regulatory submission in Japan for the treatment of marginal zone lymphoma.

1H 2026

TEVIMBRA

  • Anticipate Japan approval for the treatment of first-line gastric cancer.

2H 2026

Hematology

  • Sonrotoclax (BCL2 inhibitor):

 

 

  • Initiate enrollment of Phase 3 trial in combination with BRUKINSA versus acalabrutinib+venetoclax (AV).

1H 2026

 

  • Initiate enrollment in Phase 3 trial for the treatment of multiple myeloma.

2H 2026

 

  • BGB-16673 (BTK CDAC):

 

 

  • Data readout for potential accelerated approval submission for the treatment of R/R CLL.

1H 2026

Breast/Gynecologic Cancers

  • BGB-43395 (CDK4 inhibitor):

 

 

  • Initiate Phase 3 trial for the treatment of first-line HR-positive, HER2-negative metastatic breast cancer.

1H 2026

GI Cancers

  • Zanidatamab (HER2-targeting bispecific antibody) for the treatment of first-line HER2-positive gastroesophageal adenocarcinoma:

 

 

  • Readout of primary progression-free survival data from Phase 3 trial (Herizon GEA-301) in collaboration with Zymeworks/Jazz.

2H 2025

Inflammation and Immunology

  • BGB-45035 (IRAK4 CDAC):

 

 

  • Initiate Phase 2 trial for the treatment of atopic dermatitis.

1H 2026

Other Highlights

  • Entered into an agreement with Royalty Pharma to sell royalty rights on the worldwide sales, excluding China, of Amgen’s IMDELLTRA® (tarlatamab-dlle) for up to $950 million.
  • Announced Pharmacyclics’ decision not to appeal a U.S. Patent and Trademark Office Final Written Decision invalidating all claims of Pharmacyclics’ U.S. Patent No. 11,672,803 related to BRUKINSA, which fully resolved the patent infringement lawsuit brought by Pharmacyclics.

Conference Call and Webcast

The Company’s earnings conference call for the third quarter 2025 will be broadcast via webcast at 8:00 a.m. ET on Thursday, November 6, 2025, and will be accessible through the Investors section of BeOne’s website at www.beonemedicines.com. Supplemental information in the form of a slide presentation and a replay of the webcast will also be available.

About BeOne

BeOne Medicines is a global oncology company domiciled in Switzerland that is discovering and developing innovative treatments that are more accessible to cancer patients worldwide. With a portfolio spanning hematology and solid tumors, BeOne is expediting development of its diverse pipeline of novel therapeutics through its internal capabilities and collaborations. With a growing global team of nearly 12,000 colleagues spanning six continents, the Company is committed to radically improving access to medicines for far more patients who need them.

To learn more about BeOne, please visit www.beonemedicines.com and follow us on LinkedIn, X, Facebook and Instagram.

Forward-Looking Statements

This press release contains forward-looking statements within the meaning of the Private Securities Litigation Reform Act of 1995 and other federal securities laws, including statements regarding: upcoming R&D milestones to be achieved by BeOne; the timing of clinical developments and data readouts; BeOne’s expectations regarding continued global expansion and investment to support growth; the potential of sonrotoclax to be a best-in-class BCL2 inhibitor; BeOne’s ability to deliver meaningful data and regulatory milestones that will drive long-term value; BeOne’s future revenue, operating income, cash flow, free cash flow, operating expenses and gross margin percentage; and BeOne’s plans, commitments, aspirations and goals under the caption “About BeOne”. Actual results may differ materially from those indicated in the forward-looking statements as a result of various important factors, including BeOne’s ability to demonstrate the efficacy and safety of its drug candidates; the clinical results for its drug candidates, which may not support further development or marketing approval; actions of regulatory agencies, which may affect the initiation, timing and progress of clinical trials and marketing approval; BeOne’s ability to achieve commercial success for its marketed medicines and drug candidates, if approved; BeOne’s ability to obtain and maintain protection of intellectual property for its medicines and technology; BeOne’s reliance on third parties to conduct drug development, manufacturing, commercialization, and other services; BeOne’s limited experience in obtaining regulatory approvals and commercializing pharmaceutical products; BeOne’s ability to obtain additional funding for operations and to complete the development of its drug candidates and achieve and maintain profitability; and those risks more fully discussed in the section entitled “Risk Factors” in BeOne’s most recent quarterly report on Form 10-Q, as well as discussions of potential risks, uncertainties, and other important factors in BeOne’s subsequent filings with the U.S. Securities and Exchange Commission. All information in this press release is as of the date of this press release, and BeOne undertakes no duty to update such information unless required by law. BeOne’s financial guidance is based on estimates and assumptions that are subject to significant uncertainties.

Condensed Consolidated Statements of Operations (U.S. GAAP)

(Amounts in thousands of U.S. dollars, except for shares, American Depositary Shares (ADSs), per share and per ADS data)

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

(Unaudited)

 

(Unaudited)

Revenues

 

 

 

 

 

 

 

Product revenue, net

$

1,395,013

 

 

$

993,447

 

 

$

3,805,619

 

 

$

2,661,511

 

Other revenue

 

17,271

 

 

 

8,152

 

 

 

39,244

 

 

 

20,906

 

Total revenues

 

1,412,284

 

 

 

1,001,599

 

 

 

3,844,863

 

 

 

2,682,417

 

Cost of sales - products

 

196,510

 

 

 

170,462

 

 

 

526,118

 

 

 

433,529

 

Gross profit

 

1,215,774

 

 

 

831,137

 

 

 

3,318,745

 

 

 

2,248,888

 

Operating expenses:

 

 

 

 

 

 

 

Research and development

 

523,662

 

 

 

496,179

 

 

 

1,530,445

 

 

 

1,411,283

 

Selling, general and administrative

 

528,998

 

 

 

455,223

 

 

 

1,526,199

 

 

 

1,326,379

 

Total operating expenses

 

1,052,660

 

 

 

951,402

 

 

 

3,056,644

 

 

 

2,737,662

 

Income (loss) from operations

 

163,114

 

 

 

(120,265

)

 

 

262,101

 

 

 

(488,774

)

Interest income, net

 

3,029

 

 

 

10,643

 

 

 

12,374

 

 

 

40,028

 

Other income (expense), net

 

(18,979

)

 

 

11,318

 

 

 

(6,862

)

 

 

1,096

 

Income (loss) before income taxes

 

147,164

 

 

 

(98,304

)

 

 

267,613

 

 

 

(447,650

)

Income tax expense

 

22,323

 

 

 

23,046

 

 

 

47,182

 

 

 

45,255

 

Net income (loss)

$

124,841

 

 

$

(121,350

)

 

 

220,431

 

 

 

(492,905

)

 

 

 

 

 

 

 

 

Earnings (loss) per share

 

 

 

 

 

 

 

Basic

$

0.09

 

 

$

(0.09

)

 

 

0.16

 

 

 

(0.36

)

Diluted

$

0.08

 

 

$

(0.09

)

 

 

0.15

 

 

 

(0.36

)

Weighted-average shares outstanding—basic

 

1,432,801,699

 

 

 

1,376,751,873

 

 

 

1,410,497,062

 

 

 

1,361,216,763

 

Weighted-average shares outstanding—diluted

 

1,488,750,354

 

 

 

1,376,751,873

 

 

 

1,465,535,004

 

 

 

1,361,216,763

 

 

 

 

 

 

 

 

 

Earnings (loss) per American Depositary Share (“ADS”)

 

 

 

 

 

 

 

Basic

$

1.13

 

 

$

(1.15

)

 

 

2.03

 

 

 

(4.71

)

Diluted

$

1.09

 

 

$

(1.15

)

 

 

1.96

 

 

 

(4.71

)

Weighted-average ADSs outstanding—basic

 

110,215,515

 

 

 

105,903,990

 

 

 

108,499,774

 

 

 

104,708,982

 

Weighted-average ADSs outstanding—diluted

 

114,519,258

 

 

 

105,903,990

 

 

 

112,733,462

 

 

 

104,708,982

 

Select Condensed Consolidated Balance Sheet Data (U.S. GAAP)

(Amounts in thousands of U.S. Dollars)

 

 

 

 

 

As of

 

September 30,

 

December 31,

 

 

2025

 

 

2024

 

(unaudited)

 

(audited)

Assets:

 

 

 

Cash, cash equivalents and restricted cash

$

4,110,542

 

$

2,638,747

Accounts receivable, net

 

863,281

 

 

676,278

Inventories

 

531,687

 

 

494,986

Property, plant and equipment, net

 

1,628,114

 

 

1,578,423

Total assets

 

7,632,586

 

 

5,920,910

Liabilities and equity:

 

 

 

Accounts payable

 

383,676

 

 

404,997

Accrued expenses and other payables

 

1,001,661

 

 

803,713

Royalty financing liability

 

885,000

 

 

R&D cost share liability

 

90,596

 

 

165,440

Debt

 

952,867

 

 

1,018,013

Total liabilities

 

3,503,260

 

 

2,588,688

Total equity

$

4,129,326

 

$

3,332,222

Select Unaudited Condensed Consolidated Statements of Cash Flows (U.S. GAAP)

(Amounts in thousands of U.S. Dollars)

 

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

 

 

(unaudited)

 

(unaudited)

Cash, cash equivalents and restricted cash at beginning of period

 

$

2,786,086

 

 

$

2,617,931

 

 

$

2,638,747

 

 

$

3,185,984

 

Net cash provided by (used in) operating activities

 

 

402,553

 

 

 

188,369

 

 

 

710,233

 

 

 

(215,791

)

Net cash used in investing activities

 

 

(49,274

)

 

 

(133,882

)

 

 

(237,820

)

 

 

(454,745

)

Net cash provided by financing activities

 

 

961,272

 

 

 

12,662

 

 

 

962,520

 

 

 

197,972

 

Net effect of foreign exchange rate changes

 

 

9,905

 

 

 

28,348

 

 

 

36,862

 

 

 

8

 

Net increase (decrease) in cash, cash equivalents, and restricted cash

 

 

1,324,456

 

 

 

95,497

 

 

 

1,471,795

 

 

 

(472,556

)

Cash, cash equivalents and restricted cash at end of period

 

$

4,110,542

 

 

$

2,713,428

 

 

$

4,110,542

 

 

$

2,713,428

 

Note Regarding Use of Non-GAAP Financial Measures

BeOne provides certain non-GAAP financial measures, including Adjusted Operating Expenses, Adjusted Operating Loss, Adjusted Net Income, Adjusted Earnings Per Share and certain other non-GAAP income statement line items, each of which include adjustments to GAAP figures. These non-GAAP financial measures are intended to provide additional information on BeOne’s operating performance. Adjustments to BeOne’s GAAP figures exclude, as applicable, non-cash items such as share-based compensation, depreciation and amortization. Certain other special items or substantive events may also be included in the non-GAAP adjustments periodically when their magnitude is significant within the periods incurred. Non-GAAP adjustments are tax effected to the extent there is U.S. GAAP current tax expense. The Company currently records a valuation allowance on its net deferred tax assets, so there is no net impact recorded for deferred tax effects. BeOne maintains an established non-GAAP policy that guides the determination of what costs will be excluded in non-GAAP financial measures and the related protocols, controls and approval with respect to the use of such measures. BeOne believes that these non-GAAP financial measures, when considered together with the GAAP figures, can enhance an overall understanding of BeOne’s operating performance. The non-GAAP financial measures are included with the intent of providing investors with a more complete understanding of BeOne’s historical and expected financial results and trends and to facilitate comparisons between periods and with respect to projected information. In addition, these non-GAAP financial measures are among the indicators BeOne’s management uses for planning and forecasting purposes and measuring BeOne’s performance. These non-GAAP financial measures should be considered in addition to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. The non-GAAP financial measures used by BeOne may be calculated differently from, and therefore may not be comparable to, non-GAAP financial measures used by other companies.

RECONCILIATION OF SELECTED GAAP MEASURES TO NON-GAAP MEASURES

(Amounts in thousands of U.S. Dollars)

(unaudited)

 

 

Three Months Ended

 

Nine Months Ended

 

September 30,

 

September 30,

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Reconciliation of GAAP to adjusted cost of sales - products:

 

 

 

 

 

 

 

GAAP cost of sales - products

$

196,510

 

 

$

170,462

 

 

$

526,118

 

 

$

433,529

 

Less: Depreciation

 

4,261

 

 

 

19,589

 

 

 

10,195

 

 

 

24,618

 

Less: Amortization of intangibles

 

1,537

 

 

 

1,186

 

 

 

8,459

 

 

 

3,546

 

Less: Other

 

 

 

 

 

 

 

893

 

 

 

 

Adjusted cost of sales - products

$

190,712

 

 

$

149,687

 

 

$

506,571

 

 

$

405,365

 

 

 

 

 

 

 

 

 

Reconciliation of GAAP to adjusted research and development:

 

 

 

 

 

 

 

GAAP research and development

$

523,662

 

 

$

496,179

 

 

$

1,530,445

 

 

$

1,411,283

 

Less: Share-based compensation cost

 

58,839

 

 

 

47,670

 

 

 

164,998

 

 

 

141,121

 

Less: Depreciation

 

18,919

 

 

 

42,964

 

 

 

54,291

 

 

 

76,668

 

Adjusted research and development

$

445,904

 

 

$

405,545

 

 

$

1,311,156

 

 

$

1,193,494

 

 

 

 

 

 

 

 

 

Reconciliation of GAAP to adjusted selling, general and administrative:

 

 

 

 

 

 

 

GAAP selling, general and administrative

$

528,998

 

 

$

455,223

 

 

$

1,526,199

 

 

$

1,326,379

 

Less: Share-based compensation cost

 

81,947

 

 

 

66,933

 

 

 

221,792

 

 

 

192,890

 

Less: Depreciation

 

12,550

 

 

 

7,475

 

 

 

32,712

 

 

 

16,606

 

Less: Amortization of intangibles

 

17

 

 

 

78

 

 

 

45

 

 

 

78

 

Adjusted selling, general and administrative

$

434,484

 

 

$

380,737

 

 

$

1,271,650

 

 

$

1,116,805

 

 

 

 

 

 

 

 

 

Reconciliation of GAAP to adjusted operating expenses

 

 

 

 

 

 

 

GAAP operating expenses

$

1,052,660

 

 

$

951,402

 

 

$

3,056,644

 

 

$

2,737,662

 

Less: Share-based compensation cost

 

140,786

 

 

 

114,603

 

 

 

386,790

 

 

 

334,011

 

Less: Depreciation

 

31,469

 

 

 

50,439

 

 

 

87,003

 

 

 

93,274

 

Less: Amortization of intangibles

 

17

 

 

 

78

 

 

 

45

 

 

 

78

 

Adjusted operating expenses

$

880,388

 

 

$

786,282

 

 

$

2,582,806

 

 

$

2,310,299

 

 

 

 

 

 

 

 

 

Reconciliation of GAAP to adjusted income (loss) from operations:

 

 

 

 

 

 

 

GAAP income (loss) from operations

$

163,114

 

 

$

(120,265

)

 

$

262,101

 

 

$

(488,774

)

Plus: Share-based compensation cost

 

140,786

 

 

 

114,603

 

 

 

386,790

 

 

 

334,011

 

Plus: Depreciation

 

35,730

 

 

 

70,028

 

 

 

97,198

 

 

 

117,892

 

Plus: Amortization of intangibles

 

1,554

 

 

 

1,264

 

 

 

8,504

 

 

 

3,624

 

Plus: Other

 

 

 

 

 

 

 

893

 

 

 

 

Adjusted income (loss) from operations

$

341,184

 

 

$

65,630

 

 

$

755,486

 

 

$

(33,247

)

 

 

 

 

 

 

 

 

Reconciliation of GAAP to adjusted net income (loss):

 

 

 

 

 

 

 

GAAP net income (loss)

$

124,841

 

 

$

(121,350

)

 

$

220,431

 

 

$

(492,905

)

Plus: Share-based compensation expenses

 

140,786

 

 

 

114,603

 

 

 

386,790

 

 

 

334,011

 

Plus: Depreciation

 

35,730

 

 

 

70,028

 

 

 

97,198

 

 

 

117,892

 

Plus: Amortization of intangibles

 

1,554

 

 

 

1,264

 

 

 

8,504

 

 

 

3,624

 

Plus: Other

 

 

 

 

 

 

 

893

 

 

 

 

Plus: Impairment of equity investments

 

18,722

 

 

 

 

 

 

34,216

 

 

 

 

Plus: Discrete tax items

 

(926

)

 

 

962

 

 

 

(9,663

)

 

 

3,365

 

Plus: Income tax effect of non-GAAP adjustments1

 

(17,044

)

 

 

(13,925

)

 

 

(45,747

)

 

 

(37,007

)

Adjusted net income (loss)

$

303,663

 

 

$

51,582

 

 

$

692,622

 

 

$

(71,020

)

 

 

 

 

 

 

 

 

Reconciliation of GAAP to adjusted EPS - basic

 

 

 

 

 

 

 

GAAP earnings (loss) per share - basic

$

0.09

 

 

$

(0.09

)

 

$

0.16

 

 

$

(0.36

)

Plus: Share-based compensation expenses

 

0.10

 

 

 

0.08

 

 

 

0.27

 

 

 

0.25

 

Plus: Depreciation

 

0.02

 

 

 

0.05

 

 

 

0.07

 

 

 

0.09

 

Plus: Amortization of intangibles

 

0.00

 

 

 

0.00

 

 

 

0.01

 

 

 

0.00

 

Plus: Other

 

0.00

 

 

 

0.00

 

 

 

0.00

 

 

 

0.00

 

Plus: Impairment of equity investments

 

0.01

 

 

 

0.00

 

 

 

0.02

 

 

 

0.00

 

Plus: Discrete tax items

 

(0.00

)

 

 

0.00

 

 

 

(0.01

)

 

 

0.00

 

Plus: Income tax effect of non-GAAP adjustments1

 

(0.01

)

 

 

(0.01

)

 

 

(0.03

)

 

 

(0.03

)

Adjusted earnings (loss) per share - basic

$

0.21

 

 

$

0.04

 

 

$

0.49

 

 

$

(0.05

)

 

 

 

 

 

 

 

 

Reconciliation of GAAP to adjusted EPS - diluted

 

 

 

 

 

 

 

GAAP earnings (loss) per share - diluted

$

0.08

 

 

$

(0.09

)

 

$

0.15

 

 

$

(0.36

)

Plus: Share-based compensation expenses

 

0.09

 

 

 

0.08

 

 

 

0.26

 

 

 

0.25

 

Plus: Depreciation

 

0.02

 

 

 

0.05

 

 

 

0.07

 

 

 

0.09

 

Plus: Amortization of intangibles

 

0.00

 

 

 

0.00

 

 

 

0.01

 

 

 

0.00

 

Plus: Other

 

0.00

 

 

 

0.00

 

 

 

0.00

 

 

 

0.00

 

Plus: Impairment of equity investments

 

0.01

 

 

 

0.00

 

 

 

0.02

 

 

 

0.00

 

Plus: Discrete tax items

 

(0.00

)

 

 

0.00

 

 

 

(0.01

)

 

 

0.00

 

Plus: Income tax effect of non-GAAP adjustments1

 

(0.01

)

 

 

(0.01

)

 

 

(0.03

)

 

 

(0.03

)

Adjusted earnings (loss) per share - diluted

$

0.20

 

 

$

0.04

 

 

$

0.47

 

 

$

(0.05

)

 

 

 

 

 

 

 

 

Reconciliation of GAAP to adjusted earnings (loss) per ADS - basic

 

 

 

 

 

 

 

GAAP earnings (loss) per ADS - basic

$

1.13

 

 

$

(1.15

)

 

$

2.03

 

 

$

(4.71

)

Plus: Share-based compensation expenses

 

1.28

 

 

 

1.08

 

 

 

3.56

 

 

 

3.19

 

Plus: Depreciation

 

0.32

 

 

 

0.66

 

 

 

0.90

 

 

 

1.13

 

Plus: Amortization of intangibles

 

0.01

 

 

 

0.01

 

 

 

0.08

 

 

 

0.03

 

Plus: Other

 

0.00

 

 

 

0.00

 

 

 

0.01

 

 

 

0.00

 

Plus: Impairment of equity investments

 

0.17

 

 

 

0.00

 

 

 

0.32

 

 

 

0.00

 

Plus: Discrete tax items

 

(0.01

)

 

 

0.01

 

 

 

(0.09

)

 

 

0.03

 

Plus: Income tax effect of non-GAAP adjustments1

 

(0.15

)

 

 

(0.13

)

 

 

(0.42

)

 

 

(0.35

)

Adjusted earnings (loss) per ADS - basic

$

2.76

 

 

$

0.49

 

 

$

6.38

 

 

$

(0.68

)

 

 

 

 

 

 

 

 

Reconciliation of GAAP to adjusted earnings (loss) per ADS - diluted

 

 

 

 

 

 

 

GAAP earnings (loss) per ADS - diluted2

$

1.09

 

 

$

(1.12

)

 

$

1.96

 

 

$

(4.71

)

Plus: Share-based compensation expenses

 

1.23

 

 

 

1.06

 

 

 

3.43

 

 

 

3.19

 

Plus: Depreciation

 

0.31

 

 

 

0.65

 

 

 

0.86

 

 

 

1.13

 

Plus: Amortization of intangibles

 

0.01

 

 

 

0.01

 

 

 

0.08

 

 

 

0.03

 

Plus: Other

 

0.00

 

 

 

0.00

 

 

 

0.01

 

 

 

0.00

 

Plus: Impairment of equity investments

 

0.16

 

 

 

0.00

 

 

 

0.30

 

 

 

0.00

 

Plus: Discrete tax items

 

(0.01

)

 

 

0.01

 

 

 

(0.09

)

 

 

0.03

 

Plus: Income tax effect of non-GAAP adjustments1

 

(0.15

)

 

 

(0.13

)

 

 

(0.41

)

 

 

(0.35

)

Adjusted earnings (loss) per ADS - diluted

$

2.65

 

 

$

0.48

 

 

$

6.14

 

 

$

(0.68

)

  1. Tax effect of Non-GAAP adjustments is based on the statutory tax rate in the relevant tax jurisdiction. Please note that the Company currently records a valuation allowance on its net deferred tax assets, so there is no net impact recorded for deferred tax effects.
  2. For the third quarter of 2024, GAAP diluted loss per ADS includes $0.03 loss per ADS attributable to the dilutive ADS outstanding for purposes of this reconciliation. As the Company was in a GAAP net loss position no diluted weighted average shares outstanding were calculated for US GAAP purposes.

 

 

Three Months Ended

September 30,

 

Nine Months Ended

September 30,

 

 

 

2025

 

 

 

2024

 

 

 

2025

 

 

 

2024

 

Free Cash Flow (Non-GAAP):

 

 

 

 

Net cash provided by (used in) operating activities (GAAP)

 

$

402,553

 

 

$

188,369

 

 

$

710,233

 

 

$

(215,791

)

Less: Purchases of property, plant and equipment

 

 

(48,084

)

 

 

(133,655

)

 

 

(148,317

)

 

 

(400,183

)

Free Cash Flow (Non-GAAP)

 

$

354,469

 

 

$

54,714

 

 

$

561,916

 

 

$

(615,974

)

View source version on businesswire.com: https://www.businesswire.com/news/home/20251106844872/en/

Subscribe to releases from Business Wire

Subscribe to all the latest releases from Business Wire by registering your e-mail address below. You can unsubscribe at any time.

Latest releases from Business Wire

Cessna Citation Ascend Achieves FAA Certification, Bringing Advanced Features to the Most Popular Midsize Business Jet Family6.11.2025 14:15:00 CET | Press release

The Cessna Citation Ascend, designed and manufactured by Textron Aviation Inc., a Textron Inc. (NYSE:TXT) company, achieved a major milestone Wednesday, November 5, as the Federal Aviation Administration (FAA) awarded type certification for the aircraft, with entry into service expected later this year. The aircraft boasts an entirely new cockpit, improved performance and luxurious flat floor cabin, giving customers versatility and flexibility to accomplish their mission. Two flight test articles completed more than 1,000 flight hours and numerous certification tests to achieve FAA certification. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20251106032431/en/ Cessna Citation Ascend achieves FAA certification, bringing advanced features to the most popular midsize business jet family (Photo credit: Textron Aviation). “The Citation Ascend’s successful flight test program reflects our teams’ expertise in obtaining FAA certifica

FIM Partners and Loomis Sayles Announce Transition of Global Emerging Market Equities Team6.11.2025 14:00:00 CET | Press release

FIM Partners today announced it has entered into an agreement with Loomis, Sayles & Company, to acquire the Global Emerging Market Equities (GEM) investment team. This press release features multimedia. View the full release here: https://www.businesswire.com/news/home/20251106799715/en/ Overview of the GEM Team and FIM Led by Ashish Chugh, Portfolio Manager and Head of Global Emerging Market Equities, the GEM Team follows a high conviction investment philosophy anchored in deep, fundamental research and a private equity-style approach to diligence and ownership. The team invests in high quality companies and those transitioning toward higher quality, leveraging its proprietary insights to identify long-term value creation opportunities across emerging markets. With an active, bottom-up, benchmark-agnostic strategy, the team builds high-conviction, concentrated, quality-focused portfolios that reflect a true ownership mindset. Founded in 2008, FIM Partners is a leading asset manager fo

IFCO’s circular model delivers global impact: Five years of progress marked with 2025 ESG report6.11.2025 14:00:00 CET | Press release

Over 10 billion single-use boxes replaced with reusable packaging in global fresh grocery supply chains IFCO, a global leader in reusable packaging containers (RPCs) for fresh food, today published its ESG Report 2025, marking the successful completion of its five-year sustainability strategy, Thriving in the Circular Economy. Over the last five years, IFCO has advanced every one of its 18 ESG goals, delivering measurable progress for the planet, people, partners, and customers while laying the groundwork for the next iteration of its sustainability objectives. The ESG Report 2025 confirms IFCO’s position as a global leader in circular packaging and highlights the role of reuse in addressing some of the sector’s most pressing challenges. Since IFCO’s founding in 1992, it has dedicated itself to eliminating packaging and food waste in the fresh grocery supply chain, enhancing efficiencies across the value chain and sharing the resulting long-term value with stakeholders. With operations

Debiopharm Takes a Step Forward for Children With CPP: Enrollment Completion for the Phase III Trial Evaluating the First Ever Yearly Injectable Triptorelin Formulation6.11.2025 14:00:00 CET | Press release

LIBELULATM trial completed enrollment of Central Precocious Puberty (CPP) patients in North and South America, advancing the path for Debio 4326, a triptorelin injectable 12-month extended-release formulation Debiopharm (www.debiopharm.com), a privately-owned, Swiss-based biopharmaceutical company aiming to develop innovative therapies and to improve patient quality of life, today announced the successful completion of patient enrollment in its open-label, single-arm, multi-center Phase III study (NCT06129539) ‘A Study to Assess the Efficacy, Safety and Pharmacokinetics of Debio 4326 in Pediatric Participants Receiving Gonadotropin-Releasing Hormone Agonist Therapy for Central Precocious Puberty (LIBELULATM)’. The completion of enrollment is a significant milestone for the development of Debio 4326, a unique injectable, biodegradable 12-month extended-release formulation of the established treatment, triptorelin. The LIBELULATM trial is being conducted across the United States, Argenti

U.K. Continues to Lead Europe in Shareholder Activism with 44% Year-on-Year Surge, According to Diligent Market Intelligence6.11.2025 13:00:00 CET | Press release

As the U.K. Market Fuels Growing Interest from Domestic and International Activists, Investors Have Adapted their Approach to Gain Access to Boardrooms in Germany and Italy The U.K. remains Europe’s most active market for shareholder activism, with a 44% year-on-year increase in targeted companies, according to the Corporate Governance in Europe 2025report by Diligent Market Intelligence (DMI). Between September 2024 and August 2025, 52 U.K. companies faced activism, compared to 36 over the same timeframe in 2024, underscoring the market’s heightened shareholder engagement. “The U.K. remains the primary driver of public-facing engagement in Europe, with other European markets increasingly witnessing similar strategies when behind-the-scenes efforts fail,” said Josh Black, Editor-in-Chief, Diligent Market Intelligence. “Activism in Europe runs the full gamut from hostile media campaigns to more private engagements but there is no doubt that boards should prepare for anything in what loo

In our pressroom you can read all our latest releases, find our press contacts, images, documents and other relevant information about us.

Visit our pressroom
World GlobeA line styled icon from Orion Icon Library.HiddenA line styled icon from Orion Icon Library.Eye