SAN JOSE, Calif., Feb. 19, 2025 (GLOBE NEWSWIRE) -- Outset Medical, Inc. (Nasdaq: OM), a medical technology company pioneering a first-of-its-kind technology to reduce the cost and complexity of dialysis, today reported financial results for the fourth quarter and full year ended December 31, 2024.
Fourth Quarter, Year-End Highlights
- Net revenue of $29.5 million in the fourth quarter and $113.7 million in 2024 were both ahead of the company’s prior guidance and preannouncement in January.
- Gross margin of 36.5% (37.7% on a non-GAAP basis) in the fourth quarter increased 220 basis points sequentially from the third quarter and 11 percentage points from the fourth quarter of 2023. Gross margin for the full year was 33.9% (35.6% on a non-GAAP basis) compared to 22.2% (23.7% on a non-GAAP basis) in 2023.
- The Tablo installed base reached nearly 6,000 consoles, growing 10% in 2024.
- Recurring revenue consisting of Tablo consumables and services, grew 13% sequentially from the third quarter, 17% over the prior-year period, and 21% to $83.9 million for full-year 2024.
“We enter 2025 with positive momentum, having delivered two solid quarters under our transforming commercial organization,” said Leslie Trigg, Chair and Chief Executive Officer. “Strong utilization across our Tablo installed base drove another record quarter of recurring revenue, and our strengthened balance sheet positions us through cash flow breakeven. Our team remains focused on the opportunities ahead—supporting customers, restoring well-being to people with end-stage renal disease and driving meaningful growth."
Fourth Quarter 2024 Financial Results
Revenue for the fourth quarter was $29.5 million, an increase of 3% compared to $28.7 million in the third quarter and a decrease of 3% compared to $30.5 million in the fourth quarter of 2023. Product revenue of $21 million rose 3% from $20.3 million in the third quarter and declined 8% from $22.9 million in the fourth quarter of 2023. Service and other revenue was $8.5 million, roughly even with $8.4 million reported in the third quarter and representing an increase of 11% compared to $7.6 million in the fourth quarter of 2023. Recurring revenue from the sale of Tablo cartridges and service reached $23.7 million, an increase of 13% from $21 million in the third quarter and 17% as compared to $20.2 million in the prior-year period.
Total gross profit of $10.7 million increased 9% from the third quarter and 39% from $7.7 million for the fourth quarter of 2023. Total gross margin was 36.5%, compared to 34.3% in the third quarter and 25.3% in the fourth quarter of 2023. On a non-GAAP basis, gross margin improved to 37.7% from 36.4% in the third quarter and 27.1% in the fourth quarter of 2023. Product gross profit was $9.2 million, compared to $8.3 million in the fourth quarter of 2023. Product gross margin was 44%, compared to 36.3% in the fourth quarter of 2023. Service and other gross profit was $1.5 million, compared to a loss of $0.6 million in the fourth quarter of 2023. Service and other gross margin was 17.8%, compared to (7.8%) in the fourth quarter of 2023.
Operating expenses of $32.6 million declined 28% from the prior-year period as a result of reductions in spending during the year intended to streamline operations and accelerate the company’s path to profitability. Research and development (R&D) expenses were $7.9 million, sales and marketing (S&M) expenses were $15.5 million, and general and administrative (G&A) expenses were $9.3 million. This compared to operating expenses of $45.1 million in the fourth quarter of 2023, including R&D expenses of $12.5 million, S&M expenses of $22.2 million, and G&A expenses of $10.3 million.
Excluding stock-based compensation expense and severance and related charges, net of adjustments to compensation accrual, non-GAAP operating expenses were $26.6 million, including R&D expenses of $5.8 million, S&M expenses of $14.0 million, and G&A expenses of $6.8 million.
Net loss was $25.6 million, or ($0.49) per share, compared to net loss of $38.6 million, or ($0.77) per share, for the same period in 2023. On a non-GAAP basis, net loss was $19.3 million, or ($0.37) per share, compared to non-GAAP net loss of $27 million, or ($0.54) per share for the same period in 2023.
Total cash, including restricted cash, cash equivalents and short-term investments, was $162 million as of December 31, 2024, compared to $206.7 million as of December 31, 2023. Following the closing of a financing announced on January 6, 2025, the company had approximately $210 million in cash, including restricted cash, cash equivalents and short-term investments.
Full Year 2024 Financial Results
Revenue for 2024 of $113.7 million was ahead of the company’s prior guidance, and a decline of 13% as compared to $130.4 million in 2023. Product revenue was $81 million, representing a decrease of 22% compared to $103.5 million in 2023. Service and other revenue was $32.7 million, an increase of 22% compared to $26.8 million in 2023. Recurring revenue grew 21% to $83.9 million compared to $69 million in 2023.
Total gross profit was $38.6 million, compared to $29 million for 2023. Total gross margin was 33.9%, compared to 22.2% in 2023. On a non-GAAP basis, gross margin improved nearly 12 percentage points to 35.6% from 23.7% in 2023. Product gross profit was $34.5 million, compared to $29.1 million in 2023. Product gross margin was 42.6%, compared to 28.1% in 2023. Service and other gross profit was $4 million, compared to a loss of $0.1 million in 2023. Service and other gross margin was 12.3%, compared to (0.3%) in 2023.
Operating expenses were $151.9 million, including R&D expenses of $38.4 million, S&M expenses of $70 million, and G&A expenses of $43.5 million. This compared to operating expenses of $198.8 million, including R&D expenses of $57.3 million, S&M expenses of $96.2 million, and G&A expenses of $45.2 million in 2023.
Excluding stock-based compensation expense and severance and related charges, net of adjustments to compensation accrual, non-GAAP operating expenses were $119.3 million, including R&D expenses of $29.1 million, S&M expenses of $61.9 million, and G&A expenses of $28.3 million.
Net loss was $128 million, or ($2.46) per share, compared to a net loss of $172.8 million, or ($3.48) per share, in 2023. On a non-GAAP basis, net loss was $93.4 million, or ($1.79) per share, compared to a non-GAAP net loss of $131.6 million, or ($2.65) per share in 2023.
Full Year 2025 Financial Guidance
Outset provided 2025 revenue guidance of $115 million to $125 million, and non-GAAP gross margin guidance in the high-30% range. Additionally, the company expects to use less than $50 million of cash in 2025 as compared to the $103 million used in 2024.
Webcast and Conference Call Details
Outset will host a conference call today, February 19, 2025, at 2:00 p.m. PT / 5:00 p.m. ET to discuss its fourth quarter and full year 2024 financial results. Those interested in listening to the conference call may do so by registering online. Once registered, participants will receive dial-in numbers and a unique pin to join the call. Participants are encouraged to register more than 15 minutes before the start of the call. A live webcast of the conference call will be available on the Investor Relations section of the Company's website at https://investors.outsetmedical.com. The webcast will be archived on the website following the completion of the call.
Use of Non-GAAP Financial Measures
The Company may report non-GAAP results for gross profit/loss, gross margin, operating expenses, operating margins, net income/loss, basic and diluted net income/loss per share, other income/loss, and cash flows. These non-GAAP financial measures are in addition to, and not a substitute for, or superior to, financial measures calculated in accordance with GAAP. As listed in the itemized reconciliations between GAAP and non-GAAP financial measures included in this press release, the Company’s GAAP financial measures include stock-based compensation expense, as well as severance and related charges net of the reversal of compensation accruals for impacted employees. Stock-based compensation is a non-cash expense, and severance and related charges arise outside the ordinary course of continuing operations and are not reflective of the Company's current operating performance. As such, management has excluded the effects of these items in non-GAAP measures to assist investors in analyzing and assessing past and future operating performance and period-to-period comparisons. There are limitations related to the use of non-GAAP financial measures because they are not prepared in accordance with GAAP, may exclude significant expenses required by GAAP to be recognized in the Company’s financial statements, and may not be comparable to non-GAAP financial measures used by other companies. The Company encourages investors to carefully consider its results under GAAP, as well as its supplemental non-GAAP information and the reconciliation between these presentations, to more fully understand its business. Reconciliations between GAAP and non-GAAP results are presented in the Appendix A of this press release.
Forward-Looking Statements
This press release contains forward-looking statements within the meaning of Section 27A of the Securities Act of 1933, as amended, and Section 21E of the Securities Exchange Act of 1934, as amended. All statements other than statements of historical fact are forward-looking statements. Forward-looking statements are based on management’s current assumptions and expectations of future events and trends, which affect or may affect the Company’s business, strategy, operations or financial performance, and actual results and other events may differ materially from those expressed or implied in such statements due to numerous risks and uncertainties. Forward-looking statements include, but are not limited to, statements about the Company’s possible or assumed future results of operations and financial position, including expectations regarding projected revenues, gross margin, operating expenses, capital expenditures, cash burn, cash position, profitability and outlook; statements about anticipated benefits of the Company’s recent financing activities, including its expectations that the funds will capitalize it through cashflow breakeven; statements regarding the anticipated impacts and benefits of the Company’s cost reduction actions, initiatives to optimize the commercial organization and restructurings; statements regarding the Company’s overall business strategy, plans and objectives of management; the Company’s expectations regarding the market sizes and growth potential for Tablo and the total addressable market opportunities for Tablo; continued execution of the Company’s initiatives designed to expand gross margins; the Company’s ability to respond to and resolve any reports, observations or other actions by the Food and Drug Administration or other regulators in a timely and effective manner; as well as the Company’s expectations regarding the impact of macroeconomic factors on the Company, its customers and suppliers. Forward-looking statements are inherently subject to risks and uncertainties, some of which cannot be predicted or quantified. Factors that could cause actual results or other events to differ materially from those contemplated in this press release can be found in the Risk Factors section of the Company’s public filings with the Securities and Exchange Commission, including its latest annual and quarterly reports. Because forward-looking statements are inherently subject to risks and uncertainties, you should not rely on these forward-looking statements as predictions of future events. These forward-looking statements speak only as of their date and, except to the extent required by law, the Company undertakes no obligation to update these statements, whether as a result of any new information, future developments or otherwise.
About Outset Medical, Inc.
Outset is a medical technology company pioneering a first-of-its-kind technology to reduce the cost and complexity of dialysis. The Tablo® Hemodialysis System, FDA cleared for use from the hospital to the home, represents a significant technological advancement that transforms the dialysis experience for patients and operationally simplifies it for providers. Tablo serves as a single enterprise solution that can be utilized across the continuum of care, allowing dialysis to be delivered anytime, anywhere and by anyone. The integration of water purification and on-demand dialysate production enables Tablo to serve as a dialysis clinic on wheels, with 2-way wireless data transmission and a proprietary data analytics platform powering a new holistic approach to dialysis care. Tablo is a registered trademark of Outset Medical, Inc.
Investor Contact
Jim Mazzola
jmazzola@outsetmedical.com
| Outset Medical, Inc. Condensed Statements of Operations (in thousands, except per share amounts) (unaudited) | ||||||||||||||||||||
| Three Months Ended | Years Ended | |||||||||||||||||||
| December 31, | December 31, | |||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||
| Revenue: | ||||||||||||||||||||
| Product revenue | $ | 21,006 | $ | 22,897 | $ | 80,977 | $ | 103,537 | ||||||||||||
| Service and other revenue | 8,461 | 7,610 | 32,712 | 26,839 | ||||||||||||||||
| Total revenue | 29,467 | 30,507 | 113,689 | 130,376 | ||||||||||||||||
| Cost of revenue: | ||||||||||||||||||||
| Cost of product revenue (2) | 11,769 | 14,588 | 46,449 | 74,454 | ||||||||||||||||
| Cost of service and other revenue | 6,951 | 8,207 | 28,676 | 26,922 | ||||||||||||||||
| Total cost of revenue | 18,720 | 22,795 | 75,125 | 101,376 | ||||||||||||||||
| Gross profit (1) | 10,747 | 7,712 | 38,564 | 29,000 | ||||||||||||||||
| Gross margin (1) | 36.5 | % | 25.3 | % | 33.9 | % | 22.2 | % | ||||||||||||
| Operating expenses: | ||||||||||||||||||||
| Research and development (2) | 7,889 | 12,532 | 38,397 | 57,307 | ||||||||||||||||
| Sales and marketing (2) | 15,451 | 22,194 | 70,044 | 96,232 | ||||||||||||||||
| General and administrative (2) | 9,267 | 10,339 | 43,498 | 45,231 | ||||||||||||||||
| Total operating expenses | 32,607 | 45,065 | 151,939 | 198,770 | ||||||||||||||||
| Loss from operations | (21,860 | ) | (37,353 | ) | (113,375 | ) | (169,770 | ) | ||||||||||||
| Interest income and other income, net | 2,043 | 2,282 | 9,761 | 10,171 | ||||||||||||||||
| Interest expense | (5,825 | ) | (3,417 | ) | (23,871 | ) | (12,675 | ) | ||||||||||||
| Loss before provision for income taxes | (25,642 | ) | (38,488 | ) | (127,485 | ) | (172,274 | ) | ||||||||||||
| Provision for income taxes | (4 | ) | 112 | 491 | 523 | |||||||||||||||
| Net loss | $ | (25,638 | ) | $ | (38,600 | ) | $ | (127,976 | ) | $ | (172,797 | ) | ||||||||
| Net loss per share, basic and diluted | $ | (0.49 | ) | $ | (0.77 | ) | $ | (2.46 | ) | $ | (3.48 | ) | ||||||||
| Shares used in computing net loss per share, basic and diluted | 52,742 | 50,254 | 51,951 | 49,588 | ||||||||||||||||
| (1) Gross profit and gross margin by source consisted of the following: | ||||||||||||||||||||
| Three Months Ended | Years Ended | |||||||||||||||||||
| December 31, | December 31, | |||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||
| Gross profit | ||||||||||||||||||||
| Product revenue | $ | 9,237 | $ | 8,309 | $ | 34,528 | $ | 29,083 | ||||||||||||
| Service and other revenue | 1,510 | (597 | ) | 4,036 | (83 | ) | ||||||||||||||
| Total gross profit | $ | 10,747 | $ | 7,712 | $ | 38,564 | $ | 29,000 | ||||||||||||
| Gross margin | ||||||||||||||||||||
| Product revenue | 44.0 | % | 36.3 | % | 42.6 | % | 28.1 | % | ||||||||||||
| Service and other revenue | 17.8 | % | (7.8 | ) | % | 12.3 | % | (0.3 | ) | % | ||||||||||
| Total gross margin | 36.5 | % | 25.3 | % | 33.9 | % | 22.2 | % | ||||||||||||
| (2) Includes stock-based compensation expense and severance and related charges, net as follows: | ||||||||||||||||||||
| Three Months Ended | Years Ended | |||||||||||||||||||
| Stock-based compensation expense | December 31, | December 31, | ||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||
| Cost of revenue | $ | 280 | $ | 424 | $ | 1,372 | $ | 1,805 | ||||||||||||
| Research and development | 1,266 | 2,306 | 7,291 | 10,538 | ||||||||||||||||
| Sales and marketing | 1,224 | 2,511 | 6,122 | 12,419 | ||||||||||||||||
| General and administrative | 2,175 | 3,857 | 14,571 | 13,872 | ||||||||||||||||
| Total stock-based compensation expense | $ | 4,945 | $ | 9,098 | $ | 29,356 | $ | 38,634 | ||||||||||||
| Three Months Ended | Years Ended | |||||||||||||||||||
| Severance and related charges, net* | December 31, | December 31, | ||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||
| Cost of revenue | $ | 49 | 129 | $ | 567 | 129 | ||||||||||||||
| Research and development | 847 | 739 | 1,971 | 739 | ||||||||||||||||
| Sales and marketing | 265 | 1,294 | 2,030 | 1,294 | ||||||||||||||||
| General and administrative | 245 | 370 | 635 | 370 | ||||||||||||||||
| Total severance and related charges, net | $ | 1,406 | 2,532 | $ | 5,203 | 2,532 | ||||||||||||||
| * Net of adjustments to compensation accrual | ||||||||||||||||||||
| Outset Medical, Inc. Condensed Balance Sheets (in thousands, except per share amounts) | ||||||||
| December 31, | ||||||||
| 2024 | 2023 | |||||||
| (Unaudited) | ||||||||
| Assets | ||||||||
| Current assets: | ||||||||
| Cash and cash equivalents | $ | 124,014 | $ | 68,509 | ||||
| Short-term investments | 34,671 | 134,815 | ||||||
| Accounts receivable, net | 35,619 | 32,980 | ||||||
| Inventories | 59,387 | 49,215 | ||||||
| Prepaid expenses and other current assets | 4,530 | 5,700 | ||||||
| Total current assets | 258,221 | 291,219 | ||||||
| Restricted cash | 3,329 | 3,329 | ||||||
| Property and equipment, net | 8,133 | 13,273 | ||||||
| Operating lease right-of-use assets | 3,940 | 5,375 | ||||||
| Other assets | 2,172 | 605 | ||||||
| Total assets | $ | 275,795 | $ | 313,801 | ||||
| Liabilities and stockholders' equity | ||||||||
| Current liabilities: | ||||||||
| Accounts payable | $ | 3,862 | $ | 5,827 | ||||
| Accrued compensation and related benefits | 16,821 | 19,005 | ||||||
| Accrued expenses and other current liabilities | 8,205 | 13,459 | ||||||
| Accrued warranty liability | 1,938 | 3,712 | ||||||
| Deferred revenue, current | 12,753 | 11,727 | ||||||
| Operating lease liabilities, current | 1,799 | 1,593 | ||||||
| Total current liabilities | 45,378 | 55,323 | ||||||
| Accrued interest | 2,695 | 896 | ||||||
| Deferred revenue | 844 | 101 | ||||||
| Operating lease liabilities | 2,684 | 4,482 | ||||||
| Term loans | 197,375 | 130,113 | ||||||
| Total liabilities | 248,976 | 190,915 | ||||||
| Commitments and contingencies | ||||||||
| Stockholders' equity: | ||||||||
| Preferred stock, $0.001 par value; 5,000 shares authorized, and no shares issued and outstanding as of December 31, 2024 and 2023 | — | — | ||||||
| Common stock, $0.001 par value; 300,000 shares authorized as of December 31, 2024 and December 31, 2023; 52,944 and 50,317 shares issued and outstanding as of December 31, 2024 and 2023, respectively | 53 | 50 | ||||||
| Additional paid-in capital | 1,116,447 | 1,084,515 | ||||||
| Accumulated other comprehensive income | 42 | 68 | ||||||
| Accumulated deficit | (1,089,723 | ) | (961,747 | ) | ||||
| Total stockholders' equity | 26,819 | 122,886 | ||||||
| Total liabilities and stockholders' equity | $ | 275,795 | $ | 313,801 | ||||
| Outset Medical, Inc. Condensed Statements of Cash Flows (in thousands) (unaudited) | ||||||||
| Years Ended December 31, | ||||||||
| 2024 | 2023 | |||||||
| Net cash used in operating activities | $ | (116,303 | ) | $ | (131,373 | ) | ||
| Net cash provided by investing activities | 103,938 | 83,026 | ||||||
| Net cash provided by financing activities | 67,870 | 43,652 | ||||||
| Net increase (decrease) in cash, cash equivalents and restricted cash | 55,505 | (4,695 | ) | |||||
| Cash, cash equivalents and restricted cash at beginning of the period | 71,838 | 76,533 | ||||||
| Cash, cash equivalents and restricted cash at end of the period (1) | $ | 127,343 | $ | 71,838 | ||||
| (1) The following table provides a reconciliation of cash, cash equivalents and restricted cash reported within the accompanying condensed balance sheets that sum to the total of the amounts shown in the accompanying condensed statements of cash flows (in thousands): | ||||||||
| December 31, | ||||||||
| 2024 | 2023 | |||||||
| Cash and cash equivalents | $ | 124,014 | $ | 68,509 | ||||
| Restricted cash | 3,329 | 3,329 | ||||||
| Total cash, cash equivalents and restricted cash* | $ | 127,343 | $ | 71,838 | ||||
| * The total cash, including restricted cash, cash equivalents and investment securities as of December 31, 2024 was $162.0 million; compared to $206.7 million as of December 31, 2023. | ||||||||
Appendix A
| Outset Medical, Inc. Results of Operations – Non-GAAP (in thousands, except per share amounts) (unaudited) | ||||||||||||||||||||
| Reconciliation between GAAP and non-GAAP net loss per share: | ||||||||||||||||||||
| Three Months Ended | Years Ended | |||||||||||||||||||
| December 31, | December 31, | |||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||
| GAAP net loss per share, diluted | $ | (0.49 | ) | $ | (0.77 | ) | $ | (2.46 | ) | $ | (3.48 | ) | ||||||||
| Stock-based compensation expense | 0.09 | 0.18 | 0.57 | 0.78 | ||||||||||||||||
| Severance and related charges, net | 0.03 | 0.05 | 0.10 | 0.05 | ||||||||||||||||
| Non-GAAP net loss per share, diluted | $ | (0.37 | ) | $ | (0.54 | ) | $ | (1.79 | ) | $ | (2.65 | ) | ||||||||
| Reconciliation between GAAP and non-GAAP net loss: | ||||||||||||||||||||
| Three Months Ended | Years Ended | |||||||||||||||||||
| December 31, | December 31, | |||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||
| GAAP net loss, diluted | $ | (25,638 | ) | $ | (38,600 | ) | $ | (127,976 | ) | $ | (172,797 | ) | ||||||||
| Stock-based compensation expense | 4,945 | 9,098 | 29,356 | 38,634 | ||||||||||||||||
| Severance and related charges, net | 1,406 | 2,532 | 5,203 | 2,532 | ||||||||||||||||
| Non-GAAP net loss, diluted | $ | (19,287 | ) | $ | (26,970 | ) | $ | (93,417 | ) | $ | (131,631 | ) | ||||||||
| Reconciliation between GAAP and non-GAAP results of operations: | ||||||||||||||||||||
| Three Months Ended | Years Ended | |||||||||||||||||||
| December 31, | December 31, | |||||||||||||||||||
| 2024 | 2023 | 2024 | 2023 | |||||||||||||||||
| GAAP gross profit | $ | 10,747 | $ | 7,712 | $ | 38,564 | $ | 29,000 | ||||||||||||
| Stock-based compensation expense | 280 | 424 | 1,372 | 1,805 | ||||||||||||||||
| Severance and related charges, net | 49 | 129 | 567 | 129 | ||||||||||||||||
| Non-GAAP gross profit | $ | 11,076 | $ | 8,265 | $ | 40,503 | $ | 30,934 | ||||||||||||
| GAAP gross margin | 36.5 | % | 25.3 | % | 33.9 | % | 22.2 | % | ||||||||||||
| Stock-based compensation expense | 1.0 | 1.4 | 1.2 | 1.4 | ||||||||||||||||
| Severance and related charges, net | 0.2 | 0.4 | 0.5 | 0.1 | ||||||||||||||||
| Non-GAAP gross margin | 37.7 | % | 27.1 | % | 35.6 | % | 23.7 | % | ||||||||||||
| GAAP research and development expense | $ | 7,889 | $ | 12,532 | $ | 38,397 | $ | 57,307 | ||||||||||||
| Stock-based compensation expense | (1,266 | ) | (2,306 | ) | (7,291 | ) | (10,538 | ) | ||||||||||||
| Severance and related charges, net | (847 | ) | (739 | ) | (1,971 | ) | (739 | ) | ||||||||||||
| Non-GAAP research and development expense | $ | 5,776 | $ | 9,487 | $ | 29,135 | $ | 46,030 | ||||||||||||
| GAAP sales and marketing expense | $ | 15,451 | $ | 22,194 | $ | 70,044 | $ | 96,232 | ||||||||||||
| Stock-based compensation expense | (1,224 | ) | (2,511 | ) | (6,122 | ) | (12,419 | ) | ||||||||||||
| Severance and related charges, net | (265 | ) | (1,294 | ) | (2,030 | ) | (1,294 | ) | ||||||||||||
| Non-GAAP sales and marketing expense | $ | 13,962 | $ | 18,389 | $ | 61,892 | $ | 82,519 | ||||||||||||
| GAAP general and administrative expense | $ | 9,267 | $ | 10,339 | $ | 43,498 | $ | 45,231 | ||||||||||||
| Stock-based compensation expense | (2,175 | ) | (3,857 | ) | (14,571 | ) | (13,872 | ) | ||||||||||||
| Severance and related charges, net | (245 | ) | (370 | ) | (635 | ) | (370 | ) | ||||||||||||
| Non-GAAP general and administrative expense | $ | 6,847 | $ | 6,112 | $ | 28,292 | $ | 30,989 | ||||||||||||
| GAAP total operating expense | $ | 32,607 | $ | 45,065 | $ | 151,939 | $ | 198,770 | ||||||||||||
| Stock-based compensation expense | (4,665 | ) | (8,674 | ) | (27,984 | ) | (36,829 | ) | ||||||||||||
| Severance and related charges, net | (1,357 | ) | (2,403 | ) | (4,636 | ) | (2,403 | ) | ||||||||||||
| Non-GAAP total operating expense | $ | 26,585 | $ | 33,988 | $ | 119,319 | $ | 159,538 | ||||||||||||
