XML 36 R27.htm IDEA: XBRL DOCUMENT
v3.25.2

Discontinued Operations (Tables) | 6 Months Ended
--- | ---
Jun. 30, 2025
Discontinued Operations and Disposal Groups [Abstract] |
Schedule of Disposal Groups Discontinued Operations | Details of loss from discontinued operations included in the condensed consolidated statements of operations are as follows:
|  | Three Months Ended June 30, |  |  | Six Months Ended June 30, |
|  | 2025 |  |  | 2024 |  |  | 2025 |  |  | 2024 |
Revenue |  | $ | 20,200 |  |  | $ | 14,713 |  |  | $ | 40,773 |  |  | $ | 38,600 |
Cost of revenue |  |  | 11,552 |  |  |  | 10,176 |  |  |  | 23,432 |  |  |  | 20,904 |
Gross profit |  |  | 8,648 |  |  |  | 4,537 |  |  |  | 17,341 |  |  |  | 17,696 |
Selling, general and administrative expenses |  |  | 8,216 |  |  |  | 12,818 |  |  |  | 17,099 |  |  |  | 33,342 |
Research and development |  |  | 5,850 |  |  |  | 11,977 |  |  |  | 11,738 |  |  |  | 20,350 |
Transaction expenses(1) |  |  | 10,507 |  |  |  | - |  |  |  | 10,507 |  |  |  | - |
Other (income) expense, net |  |  | (14 | ) |  |  | - |  |  |  | (3,397 | ) |  |  | - |
Total operating expenses |  | $ | 24,559 |  |  | $ | 24,795 |  |  | $ | 35,947 |  |  | $ | 53,692 |
Loss from discontinued operations before income taxes |  |  | (15,911 | ) |  |  | (20,258 | ) |  |  | (18,606 | ) |  |  | (35,996 | )
Income tax benefit (expense) |  |  | 125 |  |  |  | (16 | ) |  |  | 157 |  |  |  | (31 | )
Loss from discontinued operations, net of tax |  | $ | (15,786 | ) |  | $ | (20,274 | ) |  | $ | (18,449 | ) |  | $ | (36,027 | )
(1) Transaction expenses relate directly to costs that are attributable to the sale of the SomaScan Business. Details of assets and liabilities held for sale included in the condensed consolidated balance sheets are as follows:
|  | June 30, 2025 |  |  | December 31, 2024 |
ASSETS |  |  |  |  |  |
Accounts receivable, net |  | $ | 20,596 |  |  | $ | 18,867 |
Inventory |  |  | 39,746 |  |  |  | 38,520 |
Property, plant and equipment, net |  |  | 16,888 |  |  |  | 19,781 |
Operating lease right-of-use assets, net |  |  | 1,602 |  |  |  | 2,261 |
Intangible assets, net |  |  | 27,239 |  |  |  | 28,954 |
Goodwill(2) |  |  | 111,924 |  |  |  | 111,297 |
Other assets |  |  | 5,094 |  |  |  | 6,715 |
Total assets held for sale |  | $ | 223,089 |  |  | $ | 226,395 |
LIABILITIES |  |  |  |  |  |
Accounts payable |  | $ | 4,150 |  |  | $ | 7,231 |
Accrued liabilities |  |  | 8,530 |  |  |  | 9,307 |
Operating lease liabilities |  |  | 1,604 |  |  |  | 2,301 |
Deferred revenue(1) |  |  | 1,430 |  |  |  | 2,844 |
Other liabilities |  |  | 2,270 |  |  |  | 5,900 |
Total liabilities |  | $ | 17,984 |  |  | $ | 27,583 |
(1) As of June 30, 2025 and December 31, 2024, $30.0 million of deferred revenue related to the Collaboration Agreement was not included in the disposal group held for sale as SomaLogic's obligation to provide SOMAmer reagents under the Collaboration Agreement will be settled upon closing of the Transaction, and will not be transferred to Illumina as a legal obligation. See Note 4 in the 2024 Financial Statements for more details about the deferred revenue related to the Collaboration Agreement. In connection with the classification of the SomaScan Business as discontinued operations, the Company allocated $111.9 million of goodwill, representing 100% of the Company's total goodwill, to the discontinued operations. The allocation was determined based on the relative fair values of the disposal group and the remaining business, consistent with guidance in ASC 350-20. Details of non-cash operating expenses and capital expenditures of the discontinued operations are as follows:
|  | Six Months Ended June 30, |
|  | 2025 |  |  | 2024 |
Depreciation and amortization |  | $ | 2,356 |  |  | $ | 4,234 |
Amortization of acquired intangible assets |  |  | 1,715 |  |  |  | 1,415 |
Capital expenditures |  |  | 1,644 |  |  |  | 2,089 |
Stock-based compensation expense |  |  | 1,975 |  |  |  | 11,363 |
Non-cash lease expense |  |  | 649 |  |  |  | 930 |

X
- References No definition available. + Details
Name: | us-gaap_DiscontinuedOperationsAndDisposalGroupsAbstract
Namespace Prefix: | us-gaap_
Data Type: | xbrli:stringItemType
Balance Type: | na
Period Type: | duration

X
- Definition Tabular disclosure of information related to a disposal group. Includes, but is not limited to, a discontinued operation, disposal classified as held-for-sale or disposed of by means other than sale or disposal of an individually significant component. + References Reference 1: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 3 -SubTopic 10 -Topic 360 -Publisher FASB -URI https://asc.fasb.org/1943274/2147482099/360-10-50-3 Reference 2: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 360 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3A -Subparagraph (b)(2) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482099/360-10-50-3A Reference 3: http://www.xbrl.org/2009/role/commonPracticeRef -Topic 360 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3A -Subparagraph (b)(1) -Publisher FASB -URI https://asc.fasb.org/1943274/2147482099/360-10-50-3A Reference 4: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 45 -Paragraph 11 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483475/205-20-45-11 Reference 5: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 3A -Publisher FASB -URI https://asc.fasb.org/1943274/2147483499/205-20-50-3A Reference 6: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 4A -Publisher FASB -URI https://asc.fasb.org/1943274/2147483499/205-20-50-4A Reference 7: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 4B -Publisher FASB -URI https://asc.fasb.org/1943274/2147483499/205-20-50-4B Reference 8: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 5A -Publisher FASB -URI https://asc.fasb.org/1943274/2147483499/205-20-50-5A Reference 9: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 5B -Publisher FASB -URI https://asc.fasb.org/1943274/2147483499/205-20-50-5B Reference 10: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 5C -Publisher FASB -URI https://asc.fasb.org/1943274/2147483499/205-20-50-5C Reference 11: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 5D -Publisher FASB -URI https://asc.fasb.org/1943274/2147483499/205-20-50-5D Reference 12: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 205 -SubTopic 20 -Name Accounting Standards Codification -Section 50 -Paragraph 7 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483499/205-20-50-7 Reference 13: http://fasb.org/us-gaap/role/ref/legacyRef -Topic 360 -SubTopic 10 -Name Accounting Standards Codification -Section 50 -Paragraph 3A -Publisher FASB -URI https://asc.fasb.org/1943274/2147482099/360-10-50-3A Reference 14: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Section 50 -Paragraph 1 -SubTopic 20 -Topic 205 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483499/205-20-50-1 Reference 15: http://fasb.org/us-gaap/role/ref/legacyRef -Name Accounting Standards Codification -Topic 205 -SubTopic 20 -Section 50 -Paragraph 3 -Publisher FASB -URI https://asc.fasb.org/1943274/2147483499/205-20-50-3 + Details
Name: | us-gaap_ScheduleOfDisposalGroupsIncludingDiscontinuedOperationsIncomeStatementBalanceSheetAndAdditionalDisclosuresTextBlock
Namespace Prefix: | us-gaap_
Data Type: | dtr-types:textBlockItemType
Balance Type: | na
Period Type: | duration