Exagen Inc. balance sheet
At the end of fiscal 2025, Exagen Inc. had total assets of $58.0m, total liabilities of $40.6m and shareholders' equity of $17.4m. It held $32.2m in cash against $22.9m of debt: net cash of $9.3m.
Balance sheet
| Fiscal year | 2018Dec 2018 | 2019Dec 2019 | 2020Dec 2020 | 2021Dec 2021 | 2022Dec 2022 | 2023Dec 2023 | 2024Dec 2024 | 2025Dec 2025 | LTMJun 2026 |
|---|---|---|---|---|---|---|---|---|---|
| Cash and equivalents | 13 | 72 | 57 | 99 | 62 | 36 | 22 | 32 | 25 |
| Receivables | 6 | 6 | 9 | 10 | 6 | 7 | 8 | 11 | 12 |
| Total current assets | 21 | 81 | 71 | 113 | 73 | 48 | 36 | 49 | 43 |
| Goodwill | 6 | 6 | 6 | 6 | 0 | — | — | — | — |
| Total assets | 29 | 88 | 78 | 123 | 86 | 57 | 45 | 58 | 52 |
| Accounts payable | 1 | 1 | 3 | 2 | 3 | 3 | 4 | 4 | 4 |
| Deferred revenue (current) | — | — | — | — | — | — | 1 | 1 | 1 |
| Total current liabilities | 9 | 6 | 9 | 9 | 10 | 12 | 14 | 14 | 13 |
| Short-term debt | — | — | — | 0 | 0 | 0 | 0 | 1 | 1 |
| Long-term debt | 25 | 26 | 27 | 27 | 29 | 19 | 20 | 22 | 22 |
| Total debt | 25 | 26 | 27 | 27 | 29 | 19 | 20 | 23 | 23 |
| Total liabilities | 36 | 33 | 37 | 39 | 44 | 34 | 35 | 41 | 40 |
| Shareholders' equity | −112 | 56 | 42 | 85 | 42 | 23 | 10 | 17 | 12 |
| Non-controlling interests and other (assets − liabilities − equity) | 105 | — | — | — | — | — | — | — | — |
| Net debt (negative = net cash) | 11 | −46 | −31 | −72 | −33 | −17 | −2 | −9 | −2 |
| Shares outstanding | — | — | 13m | 16m | 17m | 17m | 18m | 23m | 24m |
| Quarter | 2024 Q3Sept 2024 | 2024 Q4Dec 2024 | 2025 Q1Mar 2025 | 2025 Q2Jun 2025 | 2025 Q3Sept 2025 | 2025 Q4Dec 2025 | 2026 Q1Mar 2026 | 2026 Q2Jun 2026 |
|---|---|---|---|---|---|---|---|---|
| Receivables | 9 | 8 | 15 | 14 | 11 | 11 | 16 | 12 |
| Total current assets | 36 | 36 | 33 | 51 | 53 | 49 | 44 | 43 |
| Total assets | 44 | 45 | 40 | 59 | 63 | 58 | 52 | 52 |
| Accounts payable | 1 | 4 | 5 | 3 | 4 | 4 | 4 | 4 |
| Deferred revenue (current) | — | 1 | 1 | 1 | 1 | 1 | 1 | 1 |
| Total current liabilities | 9 | 14 | 14 | 10 | 13 | 14 | 13 | 13 |
| Short-term debt | 0 | 0 | 3 | 1 | 1 | 1 | 1 | 1 |
| Long-term debt | 20 | 20 | 18 | 22 | 22 | 22 | 22 | 22 |
| Total debt | 20 | 20 | 21 | 23 | 23 | 23 | 23 | 23 |
| Total liabilities | 31 | 35 | 34 | 38 | 45 | 41 | 38 | 40 |
| Shareholders' equity | 13 | 10 | 6 | 21 | 18 | 17 | 14 | 12 |
| Shares outstanding | 18m | 18m | 18m | 22m | 23m | 23m | 24m | 24m |
Compare with peers
- Personalis, Inc. balance sheet
- Burning Rock Biotech Ltd balance sheet
- Codexis, Inc. balance sheet
- 908 Devices Inc. balance sheet
- Precipio, Inc. balance sheet
Head to head: PSNL vs XGNBNR vs XGNCDXS vs XGN
More: Life Sciences Tools & Services stocks compared, Health Care sector, rankings of US companies