Skip to main content

Tempus Reports Fourth Quarter and Full Year 2025 Results

Tempus AI, Inc. (NASDAQ: TEM), a technology company leading the adoption of AI to advance precision medicine and patient care, today reported financial results for the quarter and year ended December 31, 2025.

  • Fourth quarter revenue of $367.2 million, up 83.0% year-over-year with 33.5% organic growth (excluding Ambry)
  • Diagnostics revenue of $266.9 million in the fourth quarter, representing 121.6% growth year-over-year, driven by Oncology volume growth of 29% and Hereditary volume growth of 23%
  • MRD volume was ~4,700 tests in the fourth quarter, up 56% quarter-over-quarter
  • Data and Applications revenue of $100.4 million in the fourth quarter, representing 25.1% year-over-year growth, with Insights (data licensing) growing 69.5%, excluding the impact of the AstraZeneca warrant in Q4 of 2024
  • Ended the year with over $1.1 billion in Total Remaining Contract Value and 126% Net Revenue Retention
  • $759.7 million in cash and marketable securities as of December 31, 2025
  • Revenue guidance of $1.59 billion for 2026 and expect full year 2026 Adjusted EBITDA of approximately $65 million

“In 2025, Tempus continued to set the standard for what it means to be a technology company operating in the healthcare space,” said Eric Lefkofsky, Founder and CEO of Tempus. “The strength of our unit growth in diagnostics along with the accelerating growth of our data business is proof that we are unique in this space. As the network effects from our investments in AI continue to compound, we expect to not only drive significant growth over the next several years, but to also enhance the lives of millions of patients around the world.”

Fourth Quarter Summary Results:

  • Revenue increased 83.0% year-over-year to $367.2 million in the fourth quarter.
  • Diagnostics generated $266.9 million of revenue in the quarter, representing 121.6% year-over-year growth, with Oncology volume growth of 29% year-over-year and Hereditary volume growth of 23%.
  • Data and Applications generated $100.4 million of revenue in the quarter, representing 25.1% year-over-year growth, with Insights growing 69.5% (excluding the impact of the AstraZeneca warrant in Q4 of 2024).
  • Gross profit increased 94.7% year-over-year to $237.7 million, led by strong performance in Diagnostics.
  • Net loss was ($54.2 million), which included $48.7 million of stock compensation expense and related employer payroll taxes in the fourth quarter, compared to a net loss of ($13.0 million) in the fourth quarter of 2024 and a net loss of ($80.0 million) in the third quarter of 2025.
  • Adjusted EBITDA improved to $12.9 million in the fourth quarter, compared to ($7.8 million) in the fourth quarter of 2024 and $1.5 million in the third quarter of 2025.

Full Year 2025 Summary Results:

  • Revenue increased 83.4% year-over-year to $1.3 billion in 2025.
  • Diagnostics generated $955.4 million of revenue, or 111.5% year-over-year growth, with Oncology volume growth of 26% year-over-year and Hereditary volume growth of 29%.
  • Data and Applications generated $316.4 million of revenue, accelerating 30.9% year-over-year, with Insights growth of 38.0%.
  • Ended the year with over $1.1 billion in remaining Total Contract Value and Net Revenue Retention of 126%.
  • Gross profit increased to $797.9 million, representing 109.4% growth year-over-year.
  • Net loss was ($245.0 million), which included $136.3 million of stock compensation expense and related employer payroll taxes.
  • Adjusted EBITDA improved $97.3 million year-over-year to ($7.4 million), even after the acquisitions of Paige AI and OneOme.

Recent Operational Highlights

  • Launched Paige Predict, an AI-powered digital pathology suite that analyzes standard H&E slides to predict 123 biomarkers across 16 cancer types, helping clinicians make informed testing decisions even when tissue samples are limited, which improves Tempus’ ability to render insights across its genomic tests.
  • Announced results from a new study demonstrating that Tempus’ AI-driven Immune Profile Score (IPS) test more accurately predicts immunotherapy outcomes across various cancers than conventional biomarkers, identifying potential responders—including 13% of colorectal and 17% of rare cancer patients—who would otherwise be overlooked by standard testing.
  • Entered a multi-year strategic collaboration with NYU Langone Health, centered on a prospective observational study that uses serial molecular profiling to track cancer evolution and treatment resistance, with the goal of developing AI-powered diagnostic tools and personalized therapies.
  • Selected by Northwestern Medicine to expand genomic testing access to oncology patients across the health system, leveraging Tempus' full suite of DNA, RNA, liquid biopsy, and MRD tests to enable more personalized cancer care and clinical trial design.

Fourth Quarter and Full Year 2025 Financial Results

 

 

Three Months Ended
December 31, 2025

 

 

Year Ended
December 31, 2025

 

 

 

(in thousands, except percentages and per share amounts)

 

 

 

(unaudited)

 

Revenue

 

$

367,211

 

 

$

1,271,789

 

Year-over-year growth

 

 

83.0

%

 

 

83.4

%

Gross profit

 

$

237,713

 

 

$

797,897

 

Loss from operations

 

$

(61,413

)

 

$

(252,872

)

Net loss

 

$

(54,166

)

 

$

(245,028

)

Adjusted EBITDA

 

$

12,893

 

 

$

(7,385

)

Net loss per share attributable to common shareholders, basic and diluted

 

$

(0.30

)

 

$

(1.41

)

Non-GAAP net loss per share

 

$

(0.04

)

 

$

(0.61

)

Financial Outlook and Guidance

Tempus is providing full year 2026 revenue guidance of approximately $1.59 billion, which represents ~25% annual growth. We expect 2026 Adjusted EBITDA to be ~$65 million.

For additional information on the quarter, including a letter from our CEO and CFO, please visit our investor relations site at investors.tempus.com.

Webcast and Conference Call Information

A conference call and webcast will begin today, February 24, 2026 after market close at 4:30 p.m. Eastern Time. Interested parties may access details at:

Conference ID: 4652845
United States - New York: (646) 307-1963
USA & Canada - Toll-Free: (800) 715-9871
Live webcast: https://edge.media-server.com/mmc/p/c83akphq/

The webcast may be accessed on the company’s investor relations website at investors.tempus.com. For those unable to listen to the live webcast, a recording will be made available on the company’s website after the event and will be accessible for one year. Visit the investor relations website to find the company’s latest deck, and commentary on the quarter by Eric Lefkofsky, Founder and CEO and Jim Rogers, CFO, which will be discussed on the conference call and webcast.

About Tempus

Tempus is a technology company advancing precision medicine through the practical application of artificial intelligence in healthcare. With one of the world’s largest libraries of multimodal data, and an operating system to make that data accessible and useful, Tempus provides AI-enabled precision medicine solutions to physicians to deliver personalized patient care and in parallel facilitates discovery, development and delivery of optimal therapeutics. The goal is for each patient to benefit from the treatment of others who came before by providing physicians with tools that learn as the company gathers more data. For more information, visit tempus.com.

Non-GAAP Financial Measures

In addition to the financial information presented in this release in accordance with accounting principles generally accepted in the United States of America (GAAP), Tempus also presents adjusted non-GAAP financial measures.

Non-GAAP gross profit is defined as GAAP gross profit, excluding stock-based compensation expense and employer payroll tax related to stock-based compensation (collectively, the “stock-based compensation adjustments”). Non-GAAP gross margin is defined as gross profit, excluding the stock-based compensation adjustments, as a percentage of revenue. Non-GAAP operating expenses are calculated as the sum of technology research and development expense, research and development expense, and selling, general and administrative expense, excluding the stock-based compensation adjustments, acquisition-related expenses, amortization of intangibles due to acquisition, and franchise taxes related to our IPO. Non-GAAP loss from operations is defined as loss from operations, adjusted to exclude (i) stock-based compensation expense, (ii) employer payroll tax related to stock-based compensation expense, (iii) acquisition-related expenses, (iv) franchise taxes related to our IPO, and (v) amortization of intangibles due to acquisition. Non-GAAP net loss is defined as net loss, adjusted to exclude (i) changes in fair value of our warrant liability, warrant asset, marketable equity securities, contingent consideration liabilities and indemnity-related holdback liabilities, (ii) stock-based compensation expense, (iii) employer payroll tax related to stock-based compensation expense, (iv) acquisition-related expenses, (v) amortization of intangibles due to acquisition, (vi) losses from equity method investments, (vii) (benefit from) provision for income taxes, (viii) the payment of $2.3 million of our Series G-4 convertible preferred stock in connection with the initial public offering (the "G-4 Special Payment"), (ix) franchise taxes related to our IPO, (x) other tax expense, (xi) loss on debt extinguishment, and (xii) amortization of deferred other income from our IP License Agreement with SB Tempus. Non-GAAP net loss per share is defined as non-GAAP net loss divided by weighted average common shares outstanding, basic and diluted.

Adjusted EBITDA is defined as net loss, adjusted to exclude (i) interest income, (ii) interest expense, (iii) depreciation and amortization, (iv) (benefit from) provision for income taxes, (v) losses from equity method investments, (vi) changes in fair value of our warrant liability, warrant asset, marketable equity securities, contingent consideration liabilities and indemnity-related holdback liabilities, (vii) stock-based compensation expense, (viii) employer payroll tax related to stock-based compensation expense, (ix) acquisition-related expenses, (x) the G-4 Special Payment, (xi) amortization of deferred other income from our IP License Agreement with SB Tempus, (xii) franchise taxes related to our IPO, (xiii) other tax expense and (xiv) loss on debt extinguishment.

Tempus believes these non-GAAP financial measures are useful to investors and others because they allow for additional information with respect to financial measures used by management in its financial and operational decision-making and they may be used by institutional investors and the analyst community to help them analyze the health of Tempus’ business. In particular, Adjusted EBITDA is a key measurement used by Tempus management to make operating decisions, including those related to analyzing operating expenses, evaluating performance, and performing strategic planning and annual budgeting. However, there are a number of limitations related to the use of non-GAAP financial measures, and these non-GAAP measures should be considered in addition to, not as a substitute for or in isolation from, our financial results prepared in accordance with GAAP. Other companies, including companies in our industry, may calculate these non-GAAP financial measures differently or not at all, which reduces their usefulness as comparative measures.

Tempus does not provide guidance for net loss, the most directly comparable GAAP measure to Adjusted EBITDA, and similarly cannot provide a reconciliation between Tempus’ forecasted Adjusted EBITDA and net loss without unreasonable effort due to the unavailability of reliable estimates for certain components of net loss and the respective reconciliations. These forecasted items are not within Tempus’ control, may vary greatly between periods, and could significantly impact future financial results.

Other Key Metrics

Total Remaining Contract Value (TCV) is equal to the total potential value of signed contracts and assumes the exercise of all contract options, all discretionary opt-ins, and no early termination. Remaining TCV excludes any revenue recognized to date on these contracts or any future adjustments made to the contractual value as a result of amendments or terminations.

Net Revenue Retention compares the annual Insights product revenue generated from all customers that made an Insights purchase in one year to the annual Insights product revenue generated from the same cohort of customers in the subsequent year.

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, about Tempus and its industry that involve substantial risks and uncertainties. All statements other than statements of historical facts contained in this press release are forward-looking statements, including, but not limited to, Tempus’ expected financial results for 2026; and Tempus ability to drive significant growth over the next several years and enhance the lives of millions of patients. In some cases, you can identify forward-looking statements because they contain words such as “anticipate,” “believe,” “contemplate,” “continue,” “could,” “estimate,” “expect,” “going to,” “intend,” “may,” “plan,” “potential,” “predict,” “project,” “should,” “target,” “will,” or “would” or the negative of these words or other similar terms or expressions. Tempus cautions you that the foregoing may not include all of the forward-looking statements made in this press release.

You should not rely on forward-looking statements as predictions of future events. Tempus has based the forward-looking statements contained in this press release primarily on its current expectations and projections about future events and trends that it believes may affect Tempus’ business, financial condition, results of operations and prospects. These forward-looking statements are subject to risks and uncertainties related to: the intended use of Tempus’ products and services; Tempus’ financial performance; the ability to attract and retain customers and partners; managing Tempus’ growth and future expenses; competition and new market entrants; compliance with new laws, regulations and executive actions, including any evolving regulations in the artificial intelligence space; the ability to maintain, protect and enhance Tempus’ intellectual property; the ability to attract and retain qualified team members and key personnel; the ability to repay or refinance outstanding debt, or to access additional financing; future acquisitions, divestitures or investments, including Tempus’ ability to realize the expected benefits of the acquisition of Paige AI, Ambry Genetics and Deep 6 AI; the potential adverse impact of climate change, natural disasters, health epidemics, macroeconomic conditions, trade tensions and tariffs, and war or other armed conflict, as well as risks, uncertainties, and other factors described in the section titled “Risk Factors” in Tempus’ Form 10-K for the year ended December 31, 2025, filed with the Securities and Exchange Commission (“the SEC”) on February 24, 2026. In addition, any forward-looking statements contained in this press release are based on assumptions that Tempus believes to be reasonable as of this date. Tempus undertakes no obligation to update any forward-looking statements to reflect events or circumstances after the date of this press release or to reflect new information or the occurrence of unanticipated events, except as required by law.

Tempus AI, Inc.

CONSOLIDATED STATEMENTS OF OPERATIONS AND COMPREHENSIVE LOSS

(in thousands, except per share amounts)

 

 

 

Year Ended December 31,

 

 

 

2025

 

 

2024

 

 

2023

 

Net revenue

 

 

 

 

 

 

 

 

 

Diagnostics

 

$

955,381

 

 

$

451,749

 

 

$

363,022

 

Data and applications(1)

 

 

316,408

 

 

 

241,649

 

 

 

168,800

 

Total net revenue

 

$

1,271,789

 

 

$

693,398

 

 

$

531,822

 

Cost and operating expenses

 

 

 

 

 

 

 

 

 

Cost of revenues, diagnostics

 

 

386,102

 

 

 

243,467

 

 

 

189,165

 

Cost of revenues, data and applications

 

 

87,790

 

 

 

68,818

 

 

 

56,482

 

Technology research and development

 

 

146,107

 

 

 

167,519

 

 

 

95,155

 

Research and development

 

 

172,924

 

 

 

149,325

 

 

 

90,343

 

Selling, general and administrative

 

 

731,738

 

 

 

755,351

 

 

 

296,760

 

Total cost and operating expenses

 

 

1,524,661

 

 

 

1,384,480

 

 

 

727,905

 

Loss from operations

 

$

(252,872

)

 

$

(691,082

)

 

$

(196,083

)

Interest income

 

 

12,628

 

 

 

11,084

 

 

 

7,601

 

Interest expense

 

 

(70,267

)

 

 

(53,653

)

 

 

(46,869

)

Loss on debt extinguishment

 

 

(12,034

)

 

 

 

 

 

 

Other income, net

 

 

31,447

 

 

 

32,336

 

 

 

21,822

 

Loss before benefit from (provision for) income taxes

 

$

(291,098

)

 

$

(701,315

)

 

$

(213,529

)

Benefit from (provision for) income taxes

 

 

51,684

 

 

 

(266

)

 

 

(288

)

Losses from equity method investments

 

 

(5,614

)

 

 

(4,228

)

 

 

(301

)

Net Loss

 

$

(245,028

)

 

$

(705,809

)

 

$

(214,118

)

Accretion of convertible preferred stock to redemption value

 

 

 

 

 

 

 

 

(4,338

)

Dividends on Series A, B, B-1, B-2, C, D, E, F, G, G-3, and G-4 preferred shares

 

 

 

 

 

(39,347

)

 

 

(44,497

)

Cumulative undeclared dividends on Series C preferred shares

 

 

 

 

 

(1,174

)

 

 

(3,011

)

Net loss attributable to common shareholders, basic and diluted

 

 

(245,028

)

 

 

(746,330

)

 

 

(265,964

)

Net loss per share attributable to common shareholders, basic and diluted

 

$

(1.41

)

 

$

(6.23

)

 

$

(4.20

)

Weighted-average shares outstanding used to compute net loss per share, basic and diluted

 

 

174,264

 

 

 

119,849

 

 

 

63,306

 

Comprehensive Loss, net of tax

 

 

 

 

 

 

 

 

 

Net loss

 

$

(245,028

)

 

$

(705,809

)

 

$

(214,118

)

Foreign currency translation adjustment

 

 

808

 

 

 

89

 

 

 

(13

)

Comprehensive loss

 

$

(244,220

)

 

$

(705,720

)

 

$

(214,131

)

(1)

Includes related party revenue of $65,251, $4,502 and $673 for the years ended December 31, 2025, 2024 and 2023, respectively.

Tempus AI, Inc.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share amounts)

 

 

 

December 31, 2025

 

 

December 31, 2024

 

Assets

 

 

 

 

 

 

Current Assets

 

 

 

 

 

 

Cash and cash equivalents

 

$

604,787

 

 

$

340,954

 

Accounts receivable(1), net of allowances of $2,755 and $1,141 at December 31, 2025 and 2024, respectively

 

 

311,170

 

 

 

154,819

 

Inventory

 

 

51,724

 

 

 

38,386

 

Related party asset

 

 

8,785

 

 

 

 

Prepaid expenses and other current assets

 

 

40,498

 

 

 

26,135

 

Marketable equity securities

 

 

150,211

 

 

 

107,309

 

Total current assets

 

$

1,167,175

 

 

$

667,603

 

Property and equipment, net

 

 

89,156

 

 

 

58,056

 

Goodwill

 

 

470,211

 

 

 

73,343

 

Intangible assets, net

 

 

355,253

 

 

 

11,716

 

Investments and other assets

 

 

21,111

 

 

 

8,305

 

Investment in joint venture

 

 

86,557

 

 

 

91,450

 

Related party asset, less current portion

 

 

16,215

 

 

 

 

Operating lease right-of-use assets

 

 

64,496

 

 

 

14,762

 

Restricted cash

 

 

4,664

 

 

 

881

 

Total Assets

 

$

2,274,838

 

 

$

926,116

 

 

 

 

 

 

 

 

Liabilities, Convertible redeemable preferred stock, and Stockholders' equity

 

 

 

 

 

 

Current Liabilities

 

 

 

 

 

 

Accounts payable

 

 

81,994

 

 

 

53,804

 

Accrued expenses

 

 

155,370

 

 

 

130,407

 

Deferred revenue(2)

 

 

92,673

 

 

 

75,981

 

Deferred other income

 

 

15,955

 

 

 

15,955

 

Other current liabilities

 

 

8,680

 

 

 

6,964

 

Operating lease liabilities

 

 

13,355

 

 

 

6,459

 

Accrued data licensing fees

 

 

4,361

 

 

 

1,500

 

Total current liabilities

 

$

372,388

 

 

$

291,070

 

Operating lease liabilities, less current portion

 

 

74,272

 

 

 

26,199

 

Convertible promissory note

 

 

208,672

 

 

 

168,192

 

Other long-term liabilities

 

 

56,600

 

 

 

15,980

 

Revolving credit facility

 

 

100,000

 

 

 

 

Interest payable

 

 

12,393

 

 

 

70,450

 

Long-term debt, net

 

 

202,753

 

 

 

267,244

 

Convertible senior notes, net

 

 

728,078

 

 

 

 

Deferred other income, less current portion

 

 

7,977

 

 

 

23,932

 

Deferred revenue, less current portion

 

 

20,379

 

 

 

6,710

 

Total Liabilities

 

$

1,783,512

 

 

$

869,777

 

(1)

Includes related party accounts receivable of $6,428 and $4,287 as of December 31, 2025 and 2024, respectively.

(2)

Includes related party deferred revenue of $3,938 and $0 as of December 31, 2025 and 2024, respectively.

Tempus AI, Inc.

CONSOLIDATED BALANCE SHEETS

(in thousands, except share and per share amounts)

 

Commitments and contingencies (Note 7)

 

 

 

 

 

 

Convertible redeemable preferred stock, $0.0001 par value, 20,000,000 shares authorized at December 31, 2025 and 2024, respectively, no shares issued and outstanding at December 31, 2025 and 2024

 

$

 

 

$

 

Stockholders' equity

 

 

 

 

 

 

Class A Common Stock, $0.0001 par value, 1,000,000,000 shares authorized at December 31, 2025 and 2024, respectively; 173,235,428 and 157,076,972 shares issued and outstanding at December 31, 2025 and 2024, respectively

 

 

17

 

 

 

16

 

Class B Common Stock, $0.0001 par value, 5,500,000 shares authorized at December 31, 2025 and 2024, respectively; 5,043,789 issued and outstanding at December 31, 2025 and 2024, respectively

 

 

1

 

 

 

1

 

Non-voting Common Stock, $0.0001 par value, no shares authorized at December 31, 2025 and 2024, respectively; no shares issued and outstanding at December 31, 2025, and 2024, respectively

 

 

 

 

 

 

Treasury Stock, 183,229 and 145,466 shares at December 31, 2025 and 2024, respectively, at cost

 

 

(6,642

)

 

 

(3,602

)

Additional Paid-In Capital

 

 

2,892,910

 

 

 

2,210,664

 

Accumulated Other Comprehensive Income

 

 

902

 

 

 

94

 

Accumulated deficit

 

 

(2,395,862

)

 

 

(2,150,834

)

Total Stockholders' equity

 

$

491,326

 

 

$

56,339

 

Total Liabilities, Convertible redeemable preferred stock, and Stockholders' equity

 

$

2,274,838

 

 

$

926,116

 

Tempus AI, Inc.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands, except per share amounts)

 

 

 

Year Ended December 31,

 

 

 

2025

 

 

2024

 

 

2023

 

Operating activities

 

 

 

 

 

 

 

 

 

Net loss

 

$

(245,028

)

 

$

(705,809

)

 

$

(214,118

)

Adjustments to reconcile net loss to net cash used in operating activities

 

 

 

 

 

 

 

 

 

Change in fair value of warrant liability

 

 

 

 

 

42,400

 

 

 

(8,000

)

Gain on warrant termination

 

 

 

 

 

(39,100

)

 

 

 

Reversal of warrant contract asset amortization

 

 

 

 

 

(16,301

)

 

 

 

Stock-based compensation

 

 

124,747

 

 

 

534,138

 

 

 

 

Gain on warrant exercise

 

 

 

 

 

(173

)

 

 

 

Gain on marketable equity securities

 

 

(16,471

)

 

 

(12,110

)

 

 

(9,807

)

Loss on disposal of property and equipment

 

 

415

 

 

 

 

 

 

 

Loss on debt extinguishment

 

 

12,034

 

 

 

 

 

 

 

Deferred income taxes

 

 

(52,665

)

 

 

 

 

 

 

Losses from equity method investments

 

 

5,614

 

 

 

4,228

 

 

 

301

 

Amortization of original issue discount

 

 

4,088

 

 

 

1,382

 

 

 

1,117

 

Amortization of deferred financing fees

 

 

484

 

 

 

510

 

 

 

510

 

Change in fair value of contingent consideration

 

 

 

 

 

72

 

 

 

(400

)

Change in fair value of holdback liability

 

 

(1,337

)

 

 

 

 

 

 

Amortization of warrant contract asset

 

 

 

 

 

4,843

 

 

 

5,221

 

Depreciation and amortization

 

 

102,324

 

 

 

37,245

 

 

 

33,049

 

Provision for bad debt expense

 

 

2,558

 

 

 

680

 

 

 

1,646

 

Provision for obsolete inventory

 

 

1,335

 

 

 

 

 

 

 

Amortization of finance right-of-use lease assets

 

 

 

 

 

 

 

 

283

 

Change in fair value of warrant asset

 

 

 

 

 

(18,302

)

 

 

(4,100

)

Non-cash operating lease costs

 

 

11,554

 

 

 

6,047

 

 

 

6,760

 

Minimum accretion expense

 

 

268

 

 

 

197

 

 

 

90

 

Impairment of intangible assets

 

 

 

 

 

 

 

 

7,359

 

PIK interest added to principal

 

 

10,537

 

 

 

8,811

 

 

 

3,587

 

Change in assets and liabilities

 

 

 

 

 

 

 

 

 

Accounts receivable(1)

 

 

(90,402

)

 

 

(61,037

)

 

 

(7,347

)

Inventory

 

 

(3,369

)

 

 

(9,541

)

 

 

(6,563

)

Prepaid expenses and other current assets

 

 

(1,699

)

 

 

(13,683

)

 

 

(6,474

)

Investments and other assets

 

 

(17,301

)

 

 

(751

)

 

 

(4,209

)

Accounts payable

 

 

(7,241

)

 

 

(23,852

)

 

 

(23,363

)

Related party asset

 

 

(25,000

)

 

 

 

 

 

 

Deferred revenue(2)

 

 

(6,960

)

 

 

(20,942

)

 

 

(26,412

)

Deferred other income

 

 

(15,955

)

 

 

39,887

 

 

 

 

Accrued data licensing fees

 

 

2,966

 

 

 

(5,000

)

 

 

(9,121

)

Accrued expenses & other

 

 

(12,844

)

 

 

50,540

 

 

 

38,577

 

Interest payable

 

 

14,206

 

 

 

15,129

 

 

 

15,836

 

Operating lease liabilities

 

 

(14,948

)

 

 

(8,553

)

 

 

(8,761

)

Net cash used in operating activities

 

$

(218,090

)

 

$

(189,045

)

 

$

(214,339

)

(1)

Includes increase in related party accounts receivable of $2,141 and $4,203 as of December 31, 2025 and 2024, respectively. Includes decrease in related party accounts receivable of $318 as of December 31, 2023.

 

 

(2)

Includes increase in related party deferred revenue of $3,938 , $0 and $0 as of December 31, 2025, 2024 and 2023, respectively.

Tempus AI, Inc.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands, except per share amounts)

 

 

 

Year Ended December 31,

 

 

 

2025

 

 

2024

 

 

2023

 

Investing activities

 

 

 

 

 

 

 

 

 

Purchases of property and equipment

 

$

(21,049

)

 

$

(22,121

)

 

$

(34,608

)

Proceeds from sale of marketable equity securities

 

 

8,316

 

 

 

23,098

 

 

 

 

Purchases of marketable equity securities

 

 

(2,740

)

 

 

(36,183

)

 

 

 

Business combinations, net of cash acquired (Note 3)

 

 

(376,666

)

 

 

 

 

 

(5,705

)

Investment in joint venture

 

 

 

 

 

(95,186

)

 

 

 

Capitalized software costs

 

 

(6,216

)

 

 

 

 

 

 

Net cash used in investing activities

 

$

(398,355

)

 

$

(130,392

)

 

$

(40,313

)

 

 

 

 

 

 

 

 

 

 

Financing activities

 

 

 

 

 

 

 

 

 

Proceeds from issuance of common stock in connection with initial public offering, net of underwriting discounts and commissions

 

$

 

 

$

381,951

 

 

$

 

Tax withholding related to net share settlement of restricted stock units

 

 

 

 

 

(69,918

)

 

 

 

Issuance of Series G-4 Preferred Stock, net of offering costs

 

 

 

 

 

 

 

 

44,885

 

Issuance of Series G-5 Preferred Stock

 

 

 

 

 

199,750

 

 

 

 

Principal payments on finance lease liabilities

 

 

 

 

 

 

 

 

(288

)

Purchase of treasury stock

 

 

(3,040

)

 

 

 

 

 

(3,602

)

Payment of deferred offering costs

 

 

(806

)

 

 

(8,766

)

 

 

(698

)

Dividends paid

 

 

 

 

 

(5,625

)

 

 

(5,625

)

Proceeds from revolving credit facility, net of original issue discount

 

 

98,000

 

 

 

 

 

 

 

Proceeds from long-term debt, net of original issue discount

 

 

196,000

 

 

 

 

 

 

82,875

 

Proceeds from convertible senior notes, net of initial purchasers' discount

 

 

726,497

 

 

 

 

 

 

 

Payment of deferred financing fees

 

 

(1,519

)

 

 

 

 

 

 

Payment of indemnity holdback related to acquisition

 

 

 

 

 

(813

)

 

 

 

G-4 Special Payment

 

 

 

 

 

(2,250

)

 

 

 

Principal payments on long-term debt

 

 

(276,892

)

 

 

 

 

 

 

Prepayment premium on long-term debt

 

 

(7,841

)

 

 

 

 

 

 

Purchases of capped call

 

 

(41,775

)

 

 

 

 

 

 

Proceeds from issuance of common stock in connection with at-the-market offering, net of commissions

 

 

195,499

 

 

 

 

 

 

 

Net cash provided by financing activities

 

$

884,123

 

 

$

494,329

 

 

$

117,547

 

Effect of foreign exchange rates on cash

 

$

(62

)

 

$

336

 

 

$

(19

)

 

 

 

 

 

 

 

 

 

 

Net increase (decrease) in Cash, Cash Equivalents and Restricted Cash

 

$

267,616

 

 

$

175,228

 

 

$

(137,124

)

Cash, cash equivalents and restricted cash, beginning of period

 

 

341,835

 

 

 

166,607

 

 

 

303,731

 

Cash, cash equivalents and restricted cash, end of period

 

$

609,451

 

 

$

341,835

 

 

$

166,607

 

 

 

 

 

 

 

 

 

 

 

Cash, Cash Equivalents and Restricted Cash are Comprised of:

 

 

 

 

 

 

 

 

 

Cash and cash equivalents

 

$

604,787

 

 

$

340,954

 

 

$

165,767

 

Restricted cash and cash equivalents

 

 

4,664

 

 

 

881

 

 

 

840

 

Total cash, cash equivalents and restricted cash

 

$

609,451

 

 

$

341,835

 

 

$

166,607

 

Tempus AI, Inc.

CONSOLIDATED STATEMENTS OF CASH FLOWS

(in thousands, except per share amounts)

 

 

 

Year Ended December 31,

 

 

 

2025

 

 

2024

 

 

2023

 

Supplemental disclosure of cash flow information

 

 

 

 

 

 

 

 

 

Cash paid during the year for interest

 

$

44,031

 

 

$

28,045

 

 

$

16,913

 

Cash paid for income taxes

 

$

654

 

 

$

206

 

 

$

161

 

Marketable equity securities received on accounts receivable

 

$

32,000

 

 

$

22,000

 

 

$

22,000

 

 

 

 

 

 

 

 

 

 

 

Supplemental disclosure of noncash investing and financing activities

 

 

 

 

 

 

 

 

 

Dividends payable

 

$

 

 

$

5,487

 

 

$

12,535

 

Purchases of property and equipment, accrued but not paid

 

$

5,535

 

 

$

4,292

 

 

$

6,137

 

Redemption of convertible promissory note

 

$

32,008

 

 

$

24,932

 

 

$

27,970

 

Non-voting common stock issued in connection with business combinations

 

$

 

 

$

344

 

 

$

9,209

 

Accretion of convertible preferred stock to redemption value

 

$

 

 

$

 

 

$

4,338

 

Deferred offering costs, accrued but not yet paid

 

$

47

 

 

$

 

 

$

3,504

 

Deferred financing fees, accrued but not yet paid

 

$

226

 

 

$

 

 

$

 

Reclassification of deferred offering costs to additional paid-in capital upon at-the-market offering

 

$

821

 

 

$

 

 

$

 

Operating lease liabilities arising from obtaining right-of-use assets

 

$

22,670

 

 

$

1,997

 

 

$

1,097

 

Conversion of redeemable convertible preferred stock to common stock in connection with initial public offering

 

$

 

 

$

1,348,809

 

 

$

 

Taxes related to net share settlement of restricted stock units not yet paid

 

$

 

 

$

20

 

 

$

 

Reclassification of deferred offering costs to additional paid-in capital upon initial public offering

 

$

 

 

$

12,347

 

 

$

 

Class A Common Stock issued in connection with business combinations

 

$

403,154

 

 

$

 

 

$

 

Class A Common Stock issued in connection with license agreement

 

$

1,443

 

 

$

 

 

$

 

Issuance of Series G-3 Preferred Stock

 

$

 

 

$

3,809

 

 

$

2,738

 

Issuance of Series G-4 Preferred Stock

 

$

 

 

$

611

 

 

$

 

Issuance of warrant

 

$

 

 

$

 

 

$

4,223

 

Issuance of common stock in connection with contingent consideration

 

$

 

 

$

847

 

 

$

 

Convertible promissory note principal reset due to amendment

 

$

72,488

 

 

$

 

 

$

 

Tempus AI, Inc.

RECONCILIATION OF GAAP TO NON-GAAP FINANCIAL MEASURES

(Unaudited)

(in thousands, except percentages and per share amounts)

 

Diagnostics Gross Profit & Gross Margin

 

 

 

Three Months Ended December 31,

 

 

Year Ended December 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Diagnostics revenue

 

$

266,856

 

 

$

120,434

 

 

$

955,381

 

 

$

451,749

 

Cost of revenues, diagnostics

 

 

102,920

 

 

 

62,182

 

 

 

386,102

 

 

 

243,467

 

Gross profit, diagnostics

 

$

163,936

 

 

$

58,252

 

 

$

569,279

 

 

$

208,282

 

Stock-based compensation expense

 

 

2,138

 

 

 

1,215

 

 

 

6,224

 

 

 

13,625

 

Employer payroll tax related to stock-based compensation

 

 

35

 

 

 

293

 

 

 

373

 

 

 

455

 

Non-GAAP gross profit, diagnostics

 

$

166,109

 

 

$

59,760

 

 

$

575,876

 

 

$

222,362

 

Diagnostics gross margin

 

 

61.4

%

 

 

48.4

%

 

 

59.6

%

 

 

46.1

%

Stock-based compensation expense

 

 

0.8

%

 

 

1.0

%

 

 

0.7

%

 

 

3.0

%

Employer payroll tax related to stock-based compensation

 

 

0.0

%

 

 

0.2

%

 

 

0.0

%

 

 

0.1

%

Non-GAAP gross margin, diagnostics

 

 

62.2

%

 

 

49.6

%

 

 

60.3

%

 

 

49.2

%

Data and applications Gross Profit & Gross Margin

 

 

 

Three Months Ended December 31,

 

 

Year Ended December 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Data and applications revenue

 

$

100,355

 

 

$

80,246

 

 

$

316,408

 

 

$

241,649

 

Cost of revenues, data and applications

 

 

26,578

 

 

 

16,434

 

 

 

87,790

 

 

 

68,818

 

Gross profit, data and applications

 

$

73,777

 

 

$

63,812

 

 

$

228,618

 

 

$

172,831

 

Stock-based compensation expense

 

 

893

 

 

 

385

 

 

 

3,091

 

 

 

8,530

 

Employer payroll tax related to stock-based compensation

 

 

48

 

 

 

202

 

 

 

268

 

 

 

364

 

Non-GAAP gross profit, data and applications

 

$

74,718

 

 

$

64,399

 

 

$

231,977

 

 

$

181,725

 

Gross margin, data and applications

 

 

73.5

%

 

 

79.5

%

 

 

72.3

%

 

 

71.5

%

Stock-based compensation expense

 

 

0.9

%

 

 

0.5

%

 

 

1.0

%

 

 

3.5

%

Employer payroll tax related to stock-based compensation

 

 

0.0

%

 

 

0.3

%

 

 

0.1

%

 

 

0.2

%

Non-GAAP gross margin, data and applications

 

 

74.5

%

 

 

80.3

%

 

 

73.3

%

 

 

75.2

%

Total Gross Profit & Gross Margin

 

 

 

Three Months Ended December 31,

 

 

Year Ended December 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net revenue

 

$

367,211

 

 

$

200,680

 

 

$

1,271,789

 

 

$

693,398

 

Cost of revenues

 

 

129,498

 

 

 

78,616

 

 

 

473,892

 

 

 

312,285

 

Gross profit

 

$

237,713

 

 

$

122,064

 

 

$

797,897

 

 

$

381,113

 

Stock-based compensation expense

 

 

3,031

 

 

 

1,600

 

 

 

9,315

 

 

 

22,155

 

Employer payroll tax related to stock-based compensation

 

 

83

 

 

 

495

 

 

 

641

 

 

 

819

 

Non-GAAP gross profit

 

$

240,827

 

 

$

124,159

 

 

$

807,853

 

 

$

404,087

 

Gross margin

 

 

64.7

%

 

 

60.8

%

 

 

62.7

%

 

 

55.0

%

Stock-based compensation expense

 

 

0.8

%

 

 

0.8

%

 

 

0.7

%

 

 

3.2

%

Employer payroll tax related to stock-based compensation

 

 

0.0

%

 

 

0.2

%

 

 

0.1

%

 

 

0.1

%

Non-GAAP gross margin

 

 

65.6

%

 

 

61.9

%

 

 

63.5

%

 

 

58.3

%

Operating Expenses

 

 

 

Three Months Ended December 31,

 

 

Year Ended December 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Technology research and development

 

$

40,147

 

 

$

31,864

 

 

$

146,107

 

 

$

167,519

 

Stock-based compensation expense

 

 

6,995

 

 

 

4,110

 

 

 

19,062

 

 

 

58,473

 

Employer payroll tax related to stock-based compensation

 

 

186

 

 

 

1,306

 

 

 

1,220

 

 

 

2,747

 

Non-GAAP technology research and development

 

$

32,966

 

 

$

26,448

 

 

$

125,825

 

 

$

106,299

 

Research and development

 

$

50,471

 

 

$

29,612

 

 

$

172,924

 

 

$

149,325

 

Stock-based compensation expense

 

 

5,070

 

 

 

2,851

 

 

 

12,688

 

 

 

47,638

 

Employer payroll tax related to stock-based compensation

 

 

99

 

 

 

756

 

 

 

632

 

 

 

1,566

 

Non-GAAP research and development

 

$

45,302

 

 

$

26,005

 

 

$

159,604

 

 

$

100,121

 

Selling, general and administrative

 

$

208,508

 

 

$

111,288

 

 

$

731,738

 

 

$

755,351

 

Stock-based compensation expense

 

 

30,243

 

 

 

16,226

 

 

 

83,682

 

 

 

405,872

 

Employer payroll tax related to stock-based compensation

 

 

3,006

 

 

 

5,023

 

 

 

9,046

 

 

 

8,411

 

Acquisition related expenses(1)

 

 

143

 

 

 

2,708

 

 

 

6,216

 

 

 

2,708

 

Amortization of intangibles due to acquisition

 

 

16,838

 

 

 

 

 

 

61,529

 

 

 

 

Franchise taxes related to IPO

 

 

 

 

 

 

 

 

1,647

 

 

 

 

Non-GAAP selling, general and administrative

 

$

158,278

 

 

$

87,331

 

 

$

569,618

 

 

$

338,360

 

Operating expenses

 

$

299,126

 

 

$

172,764

 

 

$

1,050,769

 

 

$

1,072,195

 

Stock-based compensation expense

 

 

42,308

 

 

 

23,187

 

 

 

115,432

 

 

 

511,983

 

Employer payroll tax related to stock-based compensation

 

 

3,291

 

 

 

7,085

 

 

 

10,898

 

 

 

12,724

 

Acquisition related expenses(1)

 

 

143

 

 

 

2,708

 

 

 

6,216

 

 

 

2,708

 

Amortization of intangibles due to acquisition

 

 

16,838

 

 

 

 

 

 

61,529

 

 

 

 

Franchise taxes related to IPO

 

 

 

 

 

 

 

 

1,647

 

 

 

 

Non-GAAP operating expenses

 

$

236,546

 

 

$

139,784

 

 

$

855,047

 

 

$

544,780

 

(1)

Acquisition related expenses consist of legal, diligence, accounting, and financing costs, incurred for acquisitions during the three months and years ended December 31, 2025 and 2024.

Earnings per Share

 

 

 

Three Months Ended December 31,

 

 

Year Ended December 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net loss

 

$

(54,166

)

 

$

(13,014

)

 

$

(245,028

)

 

$

(705,809

)

Fair value changes(1)

 

 

(13,366

)

 

 

(47,753

)

 

 

(17,807

)

 

 

(27,868

)

Stock-based compensation expense

 

 

45,339

 

 

 

24,787

 

 

 

124,747

 

 

 

534,138

 

Employer payroll tax related to stock-based compensation

 

 

3,374

 

 

 

7,580

 

 

 

11,539

 

 

 

13,543

 

Acquisition related expenses(2)

 

 

(136

)

 

 

2,708

 

 

 

5,937

 

 

 

2,708

 

Amortization of intangibles due to acquisition

 

 

16,838

 

 

 

 

 

 

61,529

 

 

 

 

Losses from equity method investments

 

 

3,149

 

 

 

2,536

 

 

 

5,614

 

 

 

4,228

 

(Benefit from) provision for income taxes

 

 

(5,992

)

 

 

122

 

 

 

(51,684

)

 

 

266

 

G-4 Special Payment

 

 

 

 

 

 

 

 

 

 

 

2,250

 

Franchise taxes related to IPO

 

 

 

 

 

 

 

 

1,647

 

 

 

 

Other tax expense

 

 

1,608

 

 

 

 

 

 

1,608

 

 

 

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

12,034

 

 

 

 

Amortization of technology license

 

 

(3,989

)

 

 

(3,988

)

 

 

(15,955

)

 

 

(7,977

)

Non-GAAP net loss

 

$

(7,341

)

 

$

(27,022

)

 

$

(105,819

)

 

$

(184,521

)

Non-GAAP net loss per share

 

$

(0.04

)

 

$

(0.16

)

 

$

(0.61

)

 

$

(1.54

)

Weighted average common shares outstanding, basic and diluted

 

 

178,093

 

 

 

166,398

 

 

 

174,264

 

 

 

119,849

 

(1)

Fair value changes include gains and losses related to quarterly fair value adjustments of our warrant liability, warrant asset, marketable equity securities, contingent consideration liabilities, and indemnity-related holdback liabilities. 

(2)

Acquisition related expenses consist of legal, diligence, accounting, and financing costs, as well as a gain on bargain purchase, incurred for acquisitions during the three months and years ended December 31, 2025 and 2024.

Adjusted EBITDA

 

 

 

Three Months Ended December 31,

 

 

Year Ended December 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Net loss

 

$

(54,166

)

 

$

(13,014

)

 

$

(245,028

)

 

$

(705,809

)

Interest income

 

 

(5,122

)

 

 

(3,546

)

 

 

(12,628

)

 

 

(11,084

)

Interest expense

 

 

15,286

 

 

 

13,359

 

 

 

70,267

 

 

 

53,653

 

Depreciation

 

 

7,704

 

 

 

6,884

 

 

 

32,054

 

 

 

26,356

 

Amortization

 

 

19,204

 

 

 

2,573

 

 

 

70,270

 

 

 

10,889

 

(Benefit from) provision for income taxes

 

 

(5,992

)

 

 

122

 

 

 

(51,684

)

 

 

266

 

EBITDA

 

$

(23,086

)

 

$

6,378

 

 

$

(136,749

)

 

$

(625,729

)

Losses from equity method investments

 

 

3,149

 

 

 

2,536

 

 

 

5,614

 

 

 

4,228

 

Fair value changes(1)

 

 

(13,366

)

 

 

(47,753

)

 

 

(17,807

)

 

 

(27,868

)

Stock-based compensation expense

 

 

45,339

 

 

 

24,787

 

 

 

124,747

 

 

 

534,138

 

Employer payroll tax related to stock-based compensation

 

 

3,374

 

 

 

7,580

 

 

 

11,539

 

 

 

13,543

 

Acquisition related expenses(2)

 

 

(136

)

 

 

2,708

 

 

 

5,937

 

 

 

2,708

 

G-4 Special Payment

 

 

 

 

 

 

 

 

 

 

 

2,250

 

Amortization of technology license

 

 

(3,989

)

 

 

(3,988

)

 

 

(15,955

)

 

 

(7,977

)

Franchise taxes related to IPO

 

 

 

 

 

 

 

 

1,647

 

 

 

 

Other tax expense

 

 

1,608

 

 

 

 

 

 

1,608

 

 

 

 

Loss on debt extinguishment

 

 

 

 

 

 

 

 

12,034

 

 

 

 

Adjusted EBITDA

 

$

12,893

 

 

$

(7,752

)

 

$

(7,385

)

 

$

(104,707

)

(1)

Fair value changes include gains and losses related to quarterly fair value adjustments of our warrant liability, warrant asset, marketable equity securities, contingent consideration liabilities, and indemnity-related holdback liabilities. 

(2)

Acquisition related expenses consist of legal, diligence, accounting, and financing costs, as well as a gain on bargain purchase, incurred for acquisitions of during the three months and years ended December 31, 2025 and 2024.

 

 

Three Months Ended September 30,

 

 

 

2025

 

Net loss

 

$

(79,982

)

Interest income

 

 

(4,600

)

Interest expense

 

 

15,399

 

Depreciation

 

 

8,120

 

Amortization

 

 

18,911

 

Provision for income taxes

 

 

276

 

EBITDA

 

$

(41,876

)

Gains on equity method investments

 

 

(1,518

)

Fair value changes(1)

 

 

1,255

 

Stock-based compensation expense

 

 

33,979

 

Employer payroll tax related to stock-based compensation

 

 

1,039

 

Acquisition related expenses(2)

 

 

552

 

Amortization of technology license

 

 

(3,989

)

Loss on debt extinguishment

 

 

12,034

 

Adjusted EBITDA

 

$

1,476

 

(1)

Fair value changes include gains and losses related to quarterly fair value adjustments of our warrant liability, warrant asset, marketable equity securities, contingent consideration liabilities, and indemnity-related holdback liabilities. 

(2)

Acquisition related expenses consist of legal, diligence, accounting, and financing costs incurred for acquisitions of during the three months ended September 30, 2025.

Loss from Operations

 

 

 

Three Months Ended December 31,

 

 

Year Ended December 31,

 

 

 

2025

 

 

2024

 

 

2025

 

 

2024

 

Loss from operations

 

$

(61,413

)

 

$

(50,700

)

 

$

(252,872

)

 

$

(691,082

)

Stock-based compensation expense

 

 

45,339

 

 

 

24,787

 

 

 

124,747

 

 

 

534,138

 

Employer payroll tax related to stock-based compensation

 

 

3,374

 

 

 

7,580

 

 

 

11,539

 

 

 

13,543

 

Acquisition related expenses(1)

 

 

143

 

 

 

2,708

 

 

 

6,216

 

 

 

2,708

 

Franchise taxes related to IPO

 

 

 

 

 

 

 

 

1,647

 

 

 

 

Amortization of intangibles due to acquisition

 

 

16,838

 

 

 

 

 

 

61,529

 

 

 

 

Non-GAAP loss from operations

 

$

4,281

 

 

$

(15,625

)

 

$

(47,194

)

 

$

(140,693

)

(1)

Acquisition related expenses consist of legal, diligence, accounting, and financing costs, incurred for acquisitions during the three months and years ended December 31, 2025 and 2024.

 

Contacts

Recent Quotes

View More
Symbol Price Change (%)
AMZN  208.56
+3.29 (1.60%)
AAPL  272.14
+5.96 (2.24%)
AMD  213.84
+17.24 (8.77%)
BAC  50.41
-0.66 (-1.29%)
GOOG  310.92
-0.77 (-0.25%)
META  639.30
+2.05 (0.32%)
MSFT  389.00
+4.53 (1.18%)
NVDA  192.85
+1.30 (0.68%)
ORCL  146.14
+4.83 (3.42%)
TSLA  409.38
+9.55 (2.39%)
Stock Quote API & Stock News API supplied by www.cloudquote.io
Quotes delayed at least 20 minutes.
By accessing this page, you agree to the Privacy Policy and Terms Of Service.