XML 156 R46.htm IDEA: XBRL DOCUMENT v3.25.1
Segments (Tables)
12 Months Ended
Dec. 31, 2024
Segment Reporting [Abstract]  
Summary of Information by Reportable Segment
Segment Adjusted EBITDA by reportable segment was as follows:
Year Ended December 31, 2024
BiopharmaceuticalsExemplarTotal
Revenues from external customers/Total segment revenues
$— $3,925 $3,925 
Less:
Salaries, benefits and other payroll expenses, including severance cost
(43,363)(2,879)
Rent and Utilities
(3,195)(706)
Capital Expenditures
(8,477)(47)
Other Segment Adjusted EBITDA
(27,252)(1,222)
Segment Adjusted EBITDA
$(82,287)$(929)$(83,216)

Year Ended December 31, 2023
BiopharmaceuticalsExemplarTotal
Revenues from external customers/Total segment revenues
$75 $6,150 $6,225 
Less:
Salaries, benefits and other payroll expenses
(40,276)(3,774)
Rent and Utilities
(2,854)(801)
Capital Expenditures
(1,251)(187)
Other Segment Adjusted EBITDA
(31,033)(2,114)
Segment Adjusted EBITDA
$(75,339)$(726)$(76,065)

Year Ended December 31, 2022
BiopharmaceuticalsExemplarTotal
Revenues from external customers/Total segment revenues
$14,894 $12,015 $26,909 
Less:
Salaries, benefits and other payroll expenses
(37,624)(3,771)
Rent and Utilities
(4,093)(745)
Capital Expenditures
(1,254)(141)
Other Segment Adjusted EBITDA
(49,465)(2,361)
Segment Adjusted EBITDA
$(77,542)$4,997 $(72,545)
Goodwill by reportable segment was as follows:
BiopharmaceuticalsExemplarTotal
Goodwill
Balances at December 31, 2022$16,847 $20,076 $36,923 
Impairments— (10,390)$(10,390)
Foreign currency translation adjustments79 — 79 
Balances at December 31, 202316,926 9,686 26,612 
Foreign currency translation adjustments(64)— (64)
Impairments(1,630)(5,779)(7,409)
Balances at December 31, 2024$15,232 $3,907 $19,139 
Summary of Reconciliation of Operating Profit (Loss) from Segments to Consolidated
The table below reconciles Segment Adjusted EBITDA for reportable segments to consolidated net loss from continuing operations before income taxes:
Year Ended December 31,
202420232022
Segment Adjusted EBITDA for reportable segments$(83,216)$(76,065)$(72,545)
Remove cash paid for capital expenditures net of proceeds from sale of assets
8,524 1,438 1,395 
Interest Income
1,418 3,237 133 
Add recognition of previously deferred revenue associated with upfront and milestone payments— — 14,561 
Other expenses:
Interest expense(6)(468)(6,774)
Depreciation and amortization(4,526)(6,668)(7,191)
Gain (loss) from disposals of assets
72 — 
Impairment losses(40,324)(10,835)(1,120)
Stock-based compensation expense(9,471)(9,888)(10,197)
Adjustment related to accrued bonuses paid in equity awards3,039 3,361 1,698 
Equity in net income (loss) of affiliates
— — 862 
Shares issued for payment of services
(553)(545)(575)
Other— (1)(107)
Reversal of cumulative foreign translation losses(2,915)— — 
Eliminations— — (106)
Consolidated loss from continuing operations before income taxes$(128,028)$(96,362)$(79,966)