Keith Kennedy
Analyst · SVB Leerink. Your line is now open
Yes, I think you are right. We are assuming in our guidance that we closed the acquisition on April 1 and their results are for three quarters, not four. I can walk you through how I get – we are giving top line guidance. But for those building a model, we typically – all the analysts have looked at sort of volume times price to get to revenue, so not to be indicative of guidance. But let me – given that we are going to pro forma this in starting April 1 in terms of models, let me walk you through sort of how to get to the midpoint of 65% growth. Again, this could – any one of these parts move around, so we are only guiding the top line, but this will help with the modeling exercise. So Afirma, we have – we did 33,787 tests in 2020. If we go to 41,000 tests in 2021, that’s 21% growth in volume. Our price is around $2,600 in 2020 per test. So I am looking at revenue for Afirma divided by volume. So, it’s $2,600 for 2020. If we achieved $2,700 per reported test, so it take $2,700 times 41,000 tests, we get to a little just around $111 million on Afirma. Our cytopathology, we think that will be flat, around $7.5 million from 2020 to 2021. On the lung portfolio, we did 3,614 tests in 2020. And as you all are seeing, the lung portfolio during COVID right now, there’s less procedures on there. So we’re flat on our volume into 3,700. I think that will ramp up throughout the year as vaccines come into – I think we’re at like 60 million, 70 million people vaccinated at this point. So we have a ways to go. But if we can get to 3,700 lung test, we did – in 2020, we did about $2,000 on a blended revenue per test on lung, that’s Percepta and Envisia. If we can go to $2,280, $2,285 on lung products on a combined basis, we’ll achieve about $8.5 million of revenue on lung. And then Decipher, we’re expecting that they will do around 19,000 to 19,500. So it’s 19,250 tests at $2,500 per test. That’s about $48 million for the three quarters starting in Q2. So that should get you to testing of around $175 million. So that should be about 71% growth over the prior year. Our product business, we did about 7,088 tests in 2020. So we had 9,200 tests in 2021, that’s 30% growth in that business on a volume basis. And on the price per test, we averaged about $1,389 in 2020. So if you just go flat at $1,390 per test, $1,390 per test that should get us to about $13 million in revenue. That’s a 30% growth for that business. And then our – so our testing and product, we should go from 44,489 tests in 2020 to 73,000, about 150 tests and at these around 64% growth. And our average price per test should go from around $2,500 to say, $2,560. So it’s a slight 2% increase in pricing. We obviously work on that, and hopefully, we can do better, but that’s sort of where you get to the midpoint. And so that takes your revenue from about $112 million in 2020 to $187 million, $188 million. So it gets you to 68% growth in testing and product. And on the biopharma and collaboration side, we recognized 5.7 million in 2020. And we would expect that number at the midpoint be around 6 million or 6% growth. Again, that’s a nonrecurring, typically, business for us. I would say that we would have – that 6 million includes 4 million from the achievement of the milestone of the nasal swab and the CLIA transfer of that technology. So that would be – probably put that in the fourth quarter. It happened in the second half of the year, but I’d put that in the fourth quarter. And then for AZ and NOBLE, combined, call that $500,000 per quarter of revenue or $2 million for the year, so that get you to $6 million. So in total, it goes from $117.5 million in revenue in 2020 to $193.6 million at the midpoint in 2021. So $76 million increase in revenue and the 65% V to the prior year. So that should get you to the midpoint, and how we think about it. Is that helpful?