Article content
Condensed Consolidated Statements of Operations (U.S. GAAP) (Amounts in thousands of U.S. dollars, except for shares, American Depositary Shares (ADSs), per share and per ADS data) | |||||||
Three Months Ended March 31, | |||||||
2026 | 2025 | ||||||
(Unaudited) | |||||||
Revenues | |||||||
Product revenue, net | $ | 1,487,329 | $ | 1,108,530 | |||
Other revenue | 26,109 | 8,749 | |||||
Total revenues | 1,513,438 | 1,117,279 | |||||
Cost of sales – products | 167,215 | 165,002 | |||||
Gross profit | 1,346,223 | 952,277 | |||||
Operating expenses: | |||||||
Research and development | 541,224 | 481,887 | |||||
Selling, general and administrative | 555,097 | 459,288 | |||||
Total operating expenses | 1,096,321 | 941,175 | |||||
Income from operations | 249,902 | 11,102 | |||||
Interest income | 27,664 | 12,850 | |||||
Interest expense | (32,887 | ) | (7,002 | ) | |||
Other income, net | 14,536 | 3,950 | |||||
Income before income taxes | 259,215 | 20,900 | |||||
Income tax expense | 31,858 | 19,630 | |||||
Net income | $ | 227,357 | $ | 1,270 | |||
Earnings per share | |||||||
Basic | $ | 0.16 | $ | 0.00 | |||
Diluted | $ | 0.15 | $ | 0.00 | |||
Weighted-average shares outstanding—basic | 1,442,451,870 | 1,390,052,966 | |||||
Weighted-average shares outstanding—diluted | 1,505,027,338 | 1,445,253,219 | |||||
Earnings per American Depositary Share (“ADS”) | |||||||
Basic | $ | 2.05 | $ | 0.01 | |||
Diluted | $ | 1.96 | $ | 0.01 | |||
Weighted-average ADSs outstanding—basic | 110,957,836 | 106,927,151 | |||||
Weighted-average ADSs outstanding—diluted | 115,771,334 | 111,173,325 | |||||
Article content
Select Condensed Consolidated Balance Sheet Data (U.S. GAAP) (Amounts in thousands of U.S. Dollars) | |||||
As of | |||||
March 31, | December 31, | ||||
2026 | 2025 | ||||
(unaudited) | (audited) | ||||
Assets: | |||||
Cash, cash equivalents and restricted cash | $ | 4,853,425 | $ | 4,609,647 | |
Accounts receivable, net | 938,019 | 865,080 | |||
Inventories | 681,590 | 608,227 | |||
Property, plant and equipment, net | 1,640,918 | 1,641,678 | |||
Total assets | $ | 8,553,619 | $ | 8,188,573 | |
Liabilities and equity: | |||||
Accounts payable | $ | 423,546 | $ | 479,035 | |
Accrued expenses and other payables | 1,079,283 | 1,109,120 | |||
R&D cost share liability | 35,700 | 64,345 | |||
Sale of future royalty liability | 904,399 | 906,956 | |||
Debt | 1,078,655 | 1,019,206 | |||
Total liabilities | 3,793,177 | 3,827,379 | |||
Total equity | $ | 4,760,442 | $ | 4,361,194 | |
Article content
Select Condensed Consolidated Statements of Cash Flows (U.S. GAAP) (Amounts in thousands of U.S. Dollars) | ||||||||
Three Months Ended March 31, | ||||||||
2026 | 2025 | |||||||
(unaudited) | ||||||||
Cash, cash equivalents and restricted cash at beginning of period | $ | 4,609,647 | $ | 2,638,747 | ||||
Net cash provided by operating activities | 201,336 | 44,082 | ||||||
Net cash used in investing activities | (45,510 | ) | (121,941 | ) | ||||
Net cash provided by (used in) financing activities | 68,632 | (33,777 | ) | |||||
Net effect of foreign exchange rate changes | 19,320 | 3,480 | ||||||
Net increase (decrease) in cash, cash equivalents, and restricted cash | 243,778 | (108,156 | ) | |||||
Cash, cash equivalents and restricted cash at end of period | $ | 4,853,425 | $ | 2,530,591 | ||||
Article content
Article content
Note Regarding Use of Non-GAAP Financial Measures
Article content
BeOne provides certain non-GAAP financial measures, including Adjusted Operating Expenses, Adjusted Operating Loss, Adjusted Net Income, Adjusted Earnings Per Share, Free Cash Flow and certain other non-GAAP income statement line items, each of which include adjustments to GAAP figures. These non-GAAP financial measures are intended to provide additional information on BeOne’s operating performance. Adjustments to BeOne’s GAAP figures exclude, as applicable, non-cash items such as share-based compensation, depreciation and amortization. Certain other special items or substantive events may also be included in the non-GAAP adjustments periodically when their magnitude is significant within the periods incurred. Non-GAAP adjustments are tax effected to the extent there is U.S. GAAP current tax expense. The Company currently records a valuation allowance on its net deferred tax assets, so there is no net impact recorded for deferred tax effects. BeOne maintains an established non-GAAP policy that guides the determination of what costs will be excluded in non-GAAP financial measures and the related protocols, controls and approval with respect to the use of such measures. BeOne believes that these non-GAAP financial measures, when considered together with the GAAP figures, can enhance an overall understanding of BeOne’s operating performance. The non-GAAP financial measures are included with the intent of providing investors with a more complete understanding of BeOne’s historical and expected financial results and trends and to facilitate comparisons between periods and with respect to projected information. In addition, these non-GAAP financial measures are among the indicators BeOne’s management uses for planning and forecasting purposes and measuring BeOne’s performance. These non-GAAP financial measures should be considered in addition to, and not as a substitute for, or superior to, financial measures calculated in accordance with GAAP. The non-GAAP financial measures used by BeOne may be calculated differently from, and therefore may not be comparable to, non-GAAP financial measures used by other companies.
Article content
RECONCILIATION OF SELECTED GAAP MEASURES TO NON-GAAP MEASURES (Amounts in thousands of U.S. Dollars, except for per share and per ADS data) (unaudited) | |||||||
Three Months Ended | |||||||
March 31, | |||||||
2026 | 2025 | ||||||
Reconciliation of GAAP to adjusted cost of sales – products: | |||||||
GAAP cost of sales – products | $ | 167,215 | $ | 165,002 | |||
Less: Depreciation | 4,326 | 2,613 | |||||
Less: Amortization of intangibles | 1,742 | 1,173 | |||||
Adjusted cost of sales – products | $ | 161,147 | $ | 161,216 | |||
Reconciliation of GAAP to adjusted research and development: | |||||||
GAAP research and development | $ | 541,224 | $ | 481,887 | |||
Less: Share-based compensation cost | 53,856 | 41,767 | |||||
Less: Depreciation | 21,464 | 18,925 | |||||
Adjusted research and development | $ | 465,904 | $ | 421,195 | |||
Reconciliation of GAAP to adjusted selling, general and administrative: | |||||||
GAAP selling, general and administrative | $ | 555,097 | $ | 459,288 | |||
Less: Share-based compensation cost | 69,492 | 53,684 | |||||
Less: Depreciation | 13,595 | 10,076 | |||||
Less: Amortization of intangibles | 17 | 17 | |||||
Adjusted selling, general and administrative | $ | 471,993 | $ | 395,511 | |||
Reconciliation of GAAP to adjusted operating expenses | |||||||
GAAP operating expenses | $ | 1,096,321 | $ | 941,175 | |||
Less: Share-based compensation cost | 123,348 | 95,451 | |||||
Less: Depreciation | 35,059 | 29,001 | |||||
Less: Amortization of intangibles | 17 | 17 | |||||
Adjusted operating expenses | $ | 937,897 | $ | 816,706 | |||
Reconciliation of GAAP to adjusted income from operations: | |||||||
GAAP income from operations | $ | 249,902 | $ | 11,102 | |||
Plus: Share-based compensation cost | 123,348 | 95,451 | |||||
Plus: Depreciation | 39,385 | 31,614 | |||||
Plus: Amortization of intangibles | 1,759 | 1,190 | |||||
Adjusted income from operations | $ | 414,394 | $ | 139,357 | |||
Reconciliation of GAAP to adjusted net income: | |||||||
GAAP net income | $ | 227,357 | $ | 1,270 | |||
Plus: Share-based compensation expenses | 123,348 | 95,451 | |||||
Plus: Depreciation | 39,385 | 31,614 | |||||
Plus: Amortization of intangibles | 1,759 | 1,190 | |||||
Plus: Impairment of equity investments | — | 12,376 | |||||
Plus: Discrete tax items | 3,535 | 5,473 | |||||
Plus: Income tax effect of non-GAAP adjustments1 | (20,342 | ) | (11,237 | ) | |||
Adjusted net income | $ | 375,042 | $ | 136,137 | |||
Reconciliation of GAAP to adjusted EPS – basic | |||||||
GAAP earnings per share – basic | $ | 0.16 | $ | 0.00 | |||
Plus: Share-based compensation expenses | 0.09 | 0.07 | |||||
Plus: Depreciation | 0.03 | 0.02 | |||||
Plus: Amortization of intangibles | 0.00 | 0.00 | |||||
Plus: Impairment of equity investments | 0.00 | 0.01 | |||||
Plus: Discrete tax items | 0.00 | 0.00 | |||||
Plus: Income tax effect of non-GAAP adjustments1 | (0.01 | ) | (0.01 | ) | |||
Adjusted earnings per share – basic | $ | 0.26 | $ | 0.10 | |||
Reconciliation of GAAP to adjusted EPS – diluted | |||||||
GAAP earnings per share – diluted | $ | 0.15 | $ | 0.00 | |||
Plus: Share-based compensation expenses | 0.08 | 0.07 | |||||
Plus: Depreciation | 0.03 | 0.02 | |||||
Plus: Amortization of intangibles | 0.00 | 0.00 | |||||
Plus: Impairment of equity investments | 0.00 | 0.01 | |||||
Plus: Discrete tax items | 0.00 | 0.00 | |||||
Plus: Income tax effect of non-GAAP adjustments1 | (0.01 | ) | (0.01 | ) | |||
Adjusted earnings per share – diluted | $ | 0.25 | $ | 0.09 | |||
Reconciliation of GAAP to adjusted earnings per ADS – basic | |||||||
GAAP earnings per ADS – basic | $ | 2.05 | $ | 0.01 | |||
Plus: Share-based compensation expenses | 1.11 | 0.89 | |||||
Plus: Depreciation | 0.35 | 0.30 | |||||
Plus: Amortization of intangibles | 0.02 | 0.01 | |||||
Plus: Impairment of equity investments | 0.00 | 0.12 | |||||
Plus: Discrete tax items | 0.03 | 0.05 | |||||
Plus: Income tax effect of non-GAAP adjustments1 | (0.18 | ) | (0.11 | ) | |||
Adjusted earnings per ADS – basic | $ | 3.38 | $ | 1.27 | |||
Reconciliation of GAAP to adjusted earnings per ADS – diluted | |||||||
GAAP earnings per ADS – diluted | $ | 1.96 | $ | 0.01 | |||
Plus: Share-based compensation expenses | 1.07 | 0.86 | |||||
Plus: Depreciation | 0.34 | 0.28 | |||||
Plus: Amortization of intangibles | 0.02 | 0.01 | |||||
Plus: Impairment of equity investments | 0.00 | 0.11 | |||||
Plus: Discrete tax items | 0.03 | 0.05 | |||||
Plus: Income tax effect of non-GAAP adjustments1 | (0.18 | ) | (0.10 | ) | |||
Adjusted earnings per ADS – diluted | $ | 3.24 | $ | 1.22 | |||
| 1. Tax effect of Non-GAAP adjustments is based on the statutory tax rate in the relevant tax jurisdiction. Please note that the Company currently records a valuation allowance on its net deferred tax assets, so there is no net impact recorded for deferred tax effects. | |||||||
Article content
Article content
Three Months Ended | ||||||||
March 31, | ||||||||
2026 | 2025 | |||||||
Free Cash Flow (Non-GAAP): | ||||||||
Net cash provided by operating activities (GAAP) | $ | 201,336 | $ | 44,082 | ||||
Less: Purchases of property, plant and equipment | (40,789 | ) | (56,407 | ) | ||||
Free Cash Flow (Non-GAAP) | $ | 160,547 | $ | (12,325 | ) | |||
Article content
Reconciliation of GAAP Operating Income Guidance to Non-GAAP | |||||
Operating Income Guidance for Full Year 2026 | |||||
(Unaudited) | |||||
GAAP operating income | 750,000 | — | 850,000 | ||
Plus: Adjustments to arrive at Non-GAAP1 | 700,000 | — | 700,000 | ||
Non-GAAP operating income | 1,450,000 | — | 1,550,000 | ||
| 1. The non-GAAP adjustments are based on best available information at this time related to non-cash items similar to those reported in our actual Non-GAAP results. | |||||
Article content
Article content
Article content
Article content
View source version on businesswire.com:
Article content
Article content

Article content
Contacts
Article content
Investor Contact
Liza Heapes
+1 857-302-5663
[email protected]
Article content

1 hour ago
3
English (US)