XNASCDNA
Market cap1.27bUSD
Jan 10, Last price
23.63USD
1D
-1.54%
1Q
-22.83%
Jan 2017
775.19%
IPO
136.30%
Name
CareDx Inc
Chart & Performance
Profile
CareDx, Inc. discovers, develops, and commercializes diagnostic solutions for transplant patients and caregivers worldwide. It provides AlloSure Kidney, a donor-derived cell-free DNA (dd-cfDNA) solution for kidney transplant patients; AlloMap Heart, a gene expression solution for heart transplant patients; AlloSure Heart, a dd-cfDNA solution for heart transplant patients; and AlloSure Lung, a dd-cfDNA solution for lung transplant patients. The company also offers TruSight HLA, a next generation sequencing (NGS) based high resolution typing solution; Olerup SSP, which is used to type human leukocyte antigen (HLA) alleles based on sequence specific primer technology; QTYPE that enables precision in HLA typing; and Ottr, a transplant patient management software. In addition, it provides AlloSeq Tx, a high-resolution HLA typing solution; AlloSeq cfDNA, a surveillance solution to measure dd-cfDNA in blood; AlloSeq HCT, a solution for chimerism testing for stem cell transplant recipients; and XynQAPI transplant quality tracking and waitlist management solutions, as well as AlloCare, a mobile app that offers a patient-centric resource for transplant recipients. The company offers its products directly to customers, as well as through third-party distributors and sub-distributors. It has a license agreement with Illumina, Inc. for the distribution, development, and commercialization of NGS products and technologies; and Cibiltech SAS to commercialize iBox, a software for the predictive analysis of post-transplantation kidney allograft loss. The company was formerly known as XDx, Inc. and changed its name to CareDx, Inc. in March 2014. The company was incorporated in 1998 and is headquartered in South San Francisco, California.
Valuation
Title USD in thousands, except ratios and share amounts | FY | FY | FY | FY | FY | FY | FY | FY | FY |
---|---|---|---|---|---|---|---|---|---|
2023‑12 | 2022‑12 | 2021‑12 | 2020‑12 | 2019‑12 | 2018‑12 | 2017‑12 | 2016‑12 | 2015‑12 | |
Income | |||||||||
Revenues | 280,324 -12.89% | 321,793 8.57% | |||||||
Cost of revenue | 385,067 | 399,024 | |||||||
Unusual Expense (Income) | |||||||||
NOPBT | (104,743) | (77,231) | |||||||
NOPBT Margin | |||||||||
Operating Taxes | 141 | 379 | |||||||
Tax Rate | |||||||||
NOPAT | (104,884) | (77,610) | |||||||
Net income | (190,284) 148.37% | (76,613) 149.86% | |||||||
Dividends | |||||||||
Dividend yield | |||||||||
Proceeds from repurchase of equity | (27,541) | 1,793 | |||||||
BB yield | 4.27% | -0.29% | |||||||
Debt | |||||||||
Debt current | 5,943 | 5,591 | |||||||
Long-term debt | 62,499 | 66,812 | |||||||
Deferred revenue | (17,877) | ||||||||
Other long-term liabilities | 99,012 | 2,699 | |||||||
Net debt | (167,562) | (221,208) | |||||||
Cash flow | |||||||||
Cash from operating activities | (18,388) | (25,239) | |||||||
CAPEX | (9,240) | (24,334) | |||||||
Cash from investing activities | 40,446 | (228,502) | |||||||
Cash from financing activities | (29,606) | (4,535) | |||||||
FCF | (81,593) | (120,635) | |||||||
Balance | |||||||||
Cash | 235,418 | 293,089 | |||||||
Long term investments | 586 | 522 | |||||||
Excess cash | 221,988 | 277,521 | |||||||
Stockholders' equity | (685,183) | (467,895) | |||||||
Invested Capital | 1,079,744 | 922,625 | |||||||
ROIC | |||||||||
ROCE | |||||||||
EV | |||||||||
Common stock shares outstanding | 53,765 | 53,322 | |||||||
Price | 12.00 5.17% | 11.41 -74.91% | |||||||
Market cap | 645,176 6.04% | 608,400 -74.39% | |||||||
EV | 477,614 | 387,192 | |||||||
EBITDA | (84,919) | (61,224) | |||||||
EV/EBITDA | |||||||||
Interest | 3,762 | ||||||||
Interest/NOPBT |