QDEL

EPS: -1.90Rev: 724MNet Inc: -131M

Income Statement

Expenses
    2025-12-28 2025-09-28 2025-06-29 2025-03-30 2024-12-29 2024-09-29 2024-06-30 2024-03-31 2023-12-31 2023-10-01 2023-07-02 2023-04-02 2023-01-01 2022-10-02 2022-07-03 2022-04-03 2022-01-02 2021-10-03 2021-07-04
Revenues 723.60699.90613.90692.80707.80727.10637.00711.00742.60744.00665.10846.10866.50783.80613.401002.30636.90509.80176.60
Operating Income Loss -66.30-704.80-180.7032.60-100.4015.00-117.50-1758.0040.1026.30-26.9099.6086.5056.8079.70620.70376.70281.8023.30
Net Income Loss -130.70-733.00-255.40-12.70-178.40-19.90-147.70-1706.007.00-12.70-53.2048.8030.3019.2019.30479.90291.30215.7019.10
Comprehensive Income Net Of Tax -126.40-768.90-215.40-0.30-211.101.20-146.10-1702.2030.20-49.60-10.2057.10107.20-64.60-41.70479.80290.80215.6020.00
Other Nonoperating Income Expense 4.90-0.90-8.40-1.400.10-0.90-4.40-1.90-12.60-4.10-1.00-2.90-10.704.20-2.500.90-0.301.00-0.20

Dimension Breakdowns

us-gaap:Revenues

qdel:BusinessUnitAxis

Leaf Members

us-gaap:StatementBusinessSegmentsAxis

Leaf Members

us-gaap:GrossProfit

us-gaap:TypeOfArrangementAxis

Leaf Members


Assets

Assets (Current)

Assets (Non-Current)

Liabilities

Liabilities (Current)

Liabilities (Non-Current)
    2025-12-28 2025-09-28 2025-06-29 2025-03-30 2024-12-29 2024-09-29 2024-06-30 2024-03-31 2023-12-31 2023-10-01 2023-07-02 2023-04-02 2023-01-01 2022-10-02 2022-07-03 2022-04-03 2022-01-02 2021-10-03 2021-07-04
Assets 5769.305675.106379.106461.606423.606801.106689.206703.308563.108539.108550.308787.108855.808655.508822.40NA2430.40NANA
    2025-12-28 2025-09-28 2025-06-29 2025-03-30 2024-12-29 2024-09-29 2024-06-30 2024-03-31 2023-12-31 2023-10-01 2023-07-02 2023-04-02 2023-01-01 2022-10-02 2022-07-03 2022-04-03 2022-01-02 2021-10-03 2021-07-04
Assets Current 1447.301366.701281.501258.201218.901412.601341.301212.401310.501371.301308.101498.901575.101445.201559.10NA1440.30NANA
Cash And Cash Equivalents At Carrying Value 169.8098.10151.70127.1098.30143.70107.0078.50118.90149.30178.60353.90292.90212.20379.00NA802.80NANA
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents 169.8098.10151.70127.2098.50144.00107.5079.00119.50149.90179.60354.90293.90213.20380.601275.50802.80578.40593.20
Accounts Receivable Net Current 417.00386.50275.00286.00282.40294.90269.50271.70303.30331.20246.70274.80453.90416.60379.20NA378.00NANA
Inventory Net 577.60613.80578.70563.20533.70577.00602.00583.10577.80551.70542.20528.60524.10536.20552.70NA198.80NANA
Other Assets Current 28.2030.0031.001.301.103.002.902.603.103.103.100.800.901.301.10NA4.50NANA
Prepaid Expense And Other Assets Current 250.50235.90234.00239.80262.40344.20310.00279.10262.10295.20295.50298.80252.10228.40195.70NA35.00NANA
Allowance For Doubtful Accounts Receivable Current NA17.7015.9014.7014.3013.7013.8015.2014.60NANANANANANANANANANA
    2025-12-28 2025-09-28 2025-06-29 2025-03-30 2024-12-29 2024-09-29 2024-06-30 2024-03-31 2023-12-31 2023-10-01 2023-07-02 2023-04-02 2023-01-01 2022-10-02 2022-07-03 2022-04-03 2022-01-02 2021-10-03 2021-07-04
Intangible Assets Net Excluding Goodwill 2563.802608.002660.502697.902735.602795.902836.002887.302934.302976.503035.703078.503123.803223.903194.90NA98.70NANA
Goodwill NANA711.10670.90649.50770.60732.50734.802492.002442.902470.902491.302476.802357.702589.60NA337.00NANA
Accumulated Depreciation Depletion And Amortization Property Plant And Equipment NA878.90826.00784.70726.20NANANA520.60NANANA278.20NANANA140.10NANA
Amortization Of Intangible Assets 45.6047.7047.9048.0047.9051.9051.9051.7051.2051.4051.4050.8053.9050.5021.007.106.906.906.80
Finite Lived Intangible Assets Net 2563.80NANANA2735.60NANANA2934.30NANANA3123.80NANANA98.70NANA
Other Assets Noncurrent 244.40220.10254.20270.20270.70257.10250.80222.10179.60179.20141.20127.00122.70164.40152.10NA19.60NANA
Deferred Tax Assets Gross 735.00NANANA686.60NANANA815.80NANANA798.00NANANA95.90NANA
Operating Lease Right Of Use Asset 155.50157.00157.00165.00168.70175.30177.20180.50169.60172.20177.40179.40181.00163.70168.90NA127.60NANA
Deferred Tax Assets Valuation Allowance 249.80NANANA142.40NANANA274.70NANANA251.30NANANA2.30NANA
Finite Lived Intangible Assets Amortization Expense Next Twelve Months 185.40NANANA189.80NANANA202.30NANANA205.40NANANANANANA
Finite Lived Intangible Assets Amortization Expense Year Two 185.50NANANA189.10NANANA188.80NANANA201.70NANANANANANA
Finite Lived Intangible Assets Amortization Expense Year Three 185.50NANANA187.10NANANA188.10NANANA188.20NANANANANANA
Finite Lived Intangible Assets Amortization Expense Year Four 185.50NANANA181.80NANANA186.00NANANA187.10NANANANANANA
Deferred Tax Assets Net 485.20NANANA544.20NANANA541.10NANANA546.70NANANA93.60NANA
Deferred Tax Assets Other 48.40NANANANANANANA10.80NANANA16.10NANANA0.80NANA
Finite Lived Intangible Assets Accumulated Amortization 896.10863.70817.00767.10718.10NANANA515.30NANANA313.10NANANA183.70NANA
Finite Lived Intangible Assets Amortization Expense Year Five 183.30NANANA180.60NANANA180.80NANANA184.70NANANANANANA
Finite Lived Intangible Assets Gross 3459.90NANANA3453.70NANANA3449.60NANANA3436.90NANANA282.40NANA
    2025-12-28 2025-09-28 2025-06-29 2025-03-30 2024-12-29 2024-09-29 2024-06-30 2024-03-31 2023-12-31 2023-10-01 2023-07-02 2023-04-02 2023-01-01 2022-10-02 2022-07-03 2022-04-03 2022-01-02 2021-10-03 2021-07-04
Liabilities Current 966.10767.901142.101047.20998.801027.30932.40779.80833.80860.00790.00907.801007.00872.70900.00NA323.50NANA
Debt Current 178.30162.50534.20393.80341.80373.80356.40161.10139.80193.00207.40207.50207.50207.60207.80NA0.30NANA
Long Term Debt Current 178.30162.50534.20393.80341.80373.80356.40161.10139.80193.00207.40207.50207.50207.60207.80NA0.30NANA
Accounts Payable Current 279.40213.70218.80230.90246.00247.20237.40249.60294.80253.00225.90241.50283.30241.80247.30NA101.50NANA
Other Accrued Liabilities Current 81.4075.0083.6078.7092.8084.9084.7088.50115.70114.40NANA97.40NANANANANANA
Accrued Income Taxes Current 11.500.9026.405.805.401.903.509.5011.101.802.1016.3051.6067.3069.10NA66.90NANA
Other Liabilities Current 376.60286.50278.20281.40288.70291.40249.10250.70303.30305.40273.10334.00325.40240.50258.90NA114.40NANA
Lessee Operating Lease Liability Payments Due Next Twelve Months 36.60NANANA38.80NANANA34.60NANANA32.70NANANANANANA
Employee Related Liabilities Current 120.30104.3084.50135.30116.90113.0086.00108.9084.80106.8081.50108.50139.20115.50116.90NA40.40NANA
Long Term Debt Maturities Repayments Of Principal In Next Twelve Months 178.30NANANA341.80NANANA139.80NANANA207.50NANANANANANA
Operating Lease Liability Current 29.3029.3030.0031.2031.1031.3029.5028.8026.7026.3026.3026.1024.4022.7022.20NA10.00NANA
    2025-12-28 2025-09-28 2025-06-29 2025-03-30 2024-12-29 2024-09-29 2024-06-30 2024-03-31 2023-12-31 2023-10-01 2023-07-02 2023-04-02 2023-01-01 2022-10-02 2022-07-03 2022-04-03 2022-01-02 2021-10-03 2021-07-04
Long Term Debt 2697.70NANANA2488.60NANANA2422.60NANANA2648.90NANANANANANA
Debt And Capital Lease Obligations 2650.202659.002606.302499.702483.102550.402563.602402.102414.602274.602308.502379.602430.802482.002533.30NA0.40NANA
Long Term Debt And Capital Lease Obligations 2471.902496.502072.102105.902141.302176.602207.202241.002274.802467.602515.902587.102638.302689.602741.10NA0.70NANA
Deferred Income Tax Liabilities Net 90.0080.1082.8078.2076.50117.20127.90125.60192.20196.50199.60208.80213.20256.40214.00NANANANA
Other Liabilities Noncurrent 166.40138.70133.0069.8055.30119.3070.5067.4083.6065.4068.50111.1083.8086.6087.30NA48.50NANA
Operating Lease Liability Noncurrent 154.40155.50156.40163.30167.20174.00177.70181.80172.80175.90181.20183.30186.40162.50168.20NA128.60NANA
Operating Lease Liability 183.70NANANA198.30NANANA199.50NANANA210.80NANANANANANA
Lessee Operating Lease Liability Payments Due 212.20NANANA230.90NANANA238.00NANANA256.50NANANANANANA
Lessee Operating Lease Liability Payments Due Year Two 33.40NANANA34.20NANANA31.40NANANA29.10NANANANANANA
Lessee Operating Lease Liability Payments Due Year Three 30.70NANANA28.50NANANA27.20NANANA26.40NANANANANANA
Lessee Operating Lease Liability Payments Due Year Four 25.00NANANA26.60NANANA22.50NANANA24.10NANANANANANA
Lessee Operating Lease Liability Payments Due Year Five 22.70NANANA22.50NANANA21.90NANANA21.30NANANANANANA
Lessee Operating Lease Liability Payments Due After Year Five 63.80NANANA80.30NANANA100.40NANANA122.90NANANANANANA
Unrecognized Tax Benefits 196.60184.90184.70184.30183.9030.1029.3028.8028.8038.7038.8039.9040.0045.2045.50NA17.70NANA
Deferred Income Tax Liabilities 574.90NANANA620.70NANANA707.40NANANA743.50NANANA73.50NANA
Deferred Tax Liabilities 89.70NANANA76.50NANANA166.30NANANA196.80NANANANANANA
Deferred Tax Liabilities Property Plant And Equipment 83.50NANANA107.50NANANA114.30NANANA109.50NANANA42.50NANA
Lessee Operating Lease Liability Undiscounted Excess Amount 28.50NANANA32.60NANANA38.50NANANA45.70NANANANANANA
Long Term Debt Maturities Repayments Of Principal In Year Five 934.50NANANANANANANANANANANA1993.70NANANANANANA
Long Term Debt Maturities Repayments Of Principal In Year Four 54.00NANANANANANANA1973.30NANANA137.50NANANANANANA
Long Term Debt Maturities Repayments Of Principal In Year Three 77.20NANANA1973.30NANANA171.90NANANA137.50NANANANANANA
Long Term Debt Maturities Repayments Of Principal In Year Two 76.30NANANA173.50NANANA137.60NANANA172.70NANANANANANA
    2025-12-28 2025-09-28 2025-06-29 2025-03-30 2024-12-29 2024-09-29 2024-06-30 2024-03-31 2023-12-31 2023-10-01 2023-07-02 2023-04-02 2023-01-01 2022-10-02 2022-07-03 2022-04-03 2022-01-02 2021-10-03 2021-07-04
Stockholders Equity 1920.502036.402792.702997.202984.503186.703173.503307.705005.904966.705002.504996.504934.604795.304919.602414.901929.401634.001411.10
Stockholders Equity Including Portion Attributable To Noncontrolling Interest -15.40NANA-23.80-36.20-3.50-24.60-26.20-30.00-53.20-16.30-59.30-67.60-144.50-60.700.200.40NANA
Common Stock Value 0.100.100.100.100.100.100.100.100.100.100.100.10NANANANANANANA
Additional Paid In Capital 2931.802921.302908.702897.802884.802875.902863.902852.002848.002839.002825.202809.002804.302772.202831.90NA279.80NANA
Retained Earnings Accumulated Deficit -996.00-865.30-132.30123.10135.80314.20334.10481.802187.802180.802193.502246.702197.902167.602148.40NA1649.20NANA
Accumulated Other Comprehensive Income Loss Net Of Tax -15.40-19.7016.20-23.80-36.20-3.50-24.60-26.20-30.00-53.20-16.30-59.30-67.60-144.50-60.70NA0.40NANA
Adjustments To Additional Paid In Capital Sharebased Compensation Requisite Service Period Recognition Value NA10.6012.7011.40NA12.0010.309.00NA13.5013.7010.40NA12.6014.706.20NA5.605.80
Other Comprehensive Income Loss Net Of Tax NA-35.9040.0012.40NA21.101.603.80NA-36.9043.008.30NA-83.80-60.90-0.20NA-0.200.90

Cash Flow

Cash Flow Investing
    2025-12-28 2025-09-28 2025-06-29 2025-03-30 2024-12-29 2024-09-29 2024-06-30 2024-03-31 2023-12-31 2023-10-01 2023-07-02 2023-04-02 2023-01-01 2022-10-02 2022-07-03 2022-04-03 2022-01-02 2021-10-03 2021-07-04
Net Cash Provided By Used In Operating Activities 131.90-45.50-46.8065.6063.70117.90-97.90-0.7080.4041.50-30.60188.90169.40-9.70224.70500.90321.4077.00NA
Net Cash Provided By Used In Investing Activities -49.60-53.90-33.00-56.20-37.90-56.50-35.30-20.20-55.10-21.30-42.30-68.90-59.30-29.80-1530.40-24.70-96.00-93.20NA
Net Cash Provided By Used In Financing Activities -11.1046.00103.3017.60-68.90-26.30162.50-18.50-57.80-48.70-99.70-59.60-31.70-126.00413.10-3.40-0.901.80NA
Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents Period Increase Decrease Including Exchange Rate Effect 71.70-53.6024.5028.70-45.5036.5028.50-40.50-30.40-29.70-175.3061.0080.70-167.40-894.90472.70224.40-14.80NA
Effect Of Exchange Rate On Cash Cash Equivalents Restricted Cash And Restricted Cash Equivalents 0.50-0.201.001.70-2.401.40-0.80-1.102.10-1.20-2.700.602.30-1.90-2.30-0.10-0.10-0.40NA
    2025-12-28 2025-09-28 2025-06-29 2025-03-30 2024-12-29 2024-09-29 2024-06-30 2024-03-31 2023-12-31 2023-10-01 2023-07-02 2023-04-02 2023-01-01 2022-10-02 2022-07-03 2022-04-03 2022-01-02 2021-10-03 2021-07-04
Net Cash Provided By Used In Operating Activities 131.90-45.50-46.8065.6063.70117.90-97.90-0.7080.4041.50-30.60188.90169.40-9.70224.70500.90321.4077.00NA
Net Income Loss -130.70-733.00-255.40-12.70-178.40-19.90-147.70-1706.007.00-12.70-53.2048.8030.3019.2019.30479.90291.30215.7019.10
Depreciation Depletion And Amortization 112.50112.10110.30107.10109.30113.10116.10114.90115.40113.10114.50114.20116.60104.2047.5015.3015.4012.7012.30
Increase Decrease In Accounts Receivable 28.80113.40-22.50-2.202.2016.602.20-26.40-35.9090.40-27.30-187.2031.4050.70-423.80191.5042.60289.70NA
Increase Decrease In Inventories 6.6039.1049.5053.1023.2015.7057.5037.7065.6060.0048.7037.3019.0061.8053.40-17.301.70-21.50NA
Increase Decrease In Accounts Payable 55.907.60-22.20-1.30-6.507.00-13.20-10.709.3028.70-13.60-21.4014.3056.00-99.4052.6013.906.60NA
Share Based Compensation 10.8010.7012.8011.609.6012.3011.209.0012.3014.1014.2011.0011.8013.3015.907.406.707.00NA
    2025-12-28 2025-09-28 2025-06-29 2025-03-30 2024-12-29 2024-09-29 2024-06-30 2024-03-31 2023-12-31 2023-10-01 2023-07-02 2023-04-02 2023-01-01 2022-10-02 2022-07-03 2022-04-03 2022-01-02 2021-10-03 2021-07-04
Net Cash Provided By Used In Investing Activities -49.60-53.90-33.00-56.20-37.90-56.50-35.30-20.20-55.10-21.30-42.30-68.90-59.30-29.80-1530.40-24.70-96.00-93.20NA
Payments To Acquire Property Plant And Equipment 45.3049.2037.5056.2047.2046.5035.3066.1048.6043.4051.3066.0061.7030.5026.2022.5032.40106.90NA
Payments For Proceeds From Other Investing Activities 4.304.70NANA0.0010.000.0010.00NANANANANANANANANANANA
    2025-12-28 2025-09-28 2025-06-29 2025-03-30 2024-12-29 2024-09-29 2024-06-30 2024-03-31 2023-12-31 2023-10-01 2023-07-02 2023-04-02 2023-01-01 2022-10-02 2022-07-03 2022-04-03 2022-01-02 2021-10-03 2021-07-04
Net Cash Provided By Used In Financing Activities -11.1046.00103.3017.60-68.90-26.30162.50-18.50-57.80-48.70-99.70-59.60-31.70-126.00413.10-3.40-0.901.80NA
    2025-12-28 2025-09-28 2025-06-29 2025-03-30 2024-12-29 2024-09-29 2024-06-30 2024-03-31 2023-12-31 2023-10-01 2023-07-02 2023-04-02 2023-01-01 2022-10-02 2022-07-03 2022-04-03 2022-01-02 2021-10-03 2021-07-04
Revenues 723.60699.90613.90692.80707.80727.10637.00711.00742.60744.00665.10846.10866.50783.80613.401002.30636.90509.80176.60
Don or Screening 11.8014.7013.3012.8019.8028.0034.3033.3033.1035.00NANANANANANANANANA
Immunohematology 141.00142.00132.30128.50136.70132.00126.90127.00132.30128.90NANANANANANANANANA
Labs 389.20373.80369.70373.10359.70355.90354.20356.90351.90341.40361.40370.70314.70334.80157.4013.3012.1011.4010.40
Molecular Diagnostics 8.504.805.607.606.805.604.407.208.505.606.2011.4014.6015.4020.7046.0050.9054.9034.40
Point Of Care 173.10164.6093.00170.80184.80205.60117.10186.60216.80233.10134.20308.10374.70270.50367.10943.00573.90443.50131.80
Material Reconciling Items NA142.10132.50122.20135.40126.50124.20116.20NANANANANANANANANANANA
China 91.7084.6083.4075.0086.9080.4081.6076.10NANANANANANANANANANANA
EMEA 92.7091.8087.3088.9085.9084.0081.1084.8090.9074.5080.6081.3075.8073.7042.10NA15.8014.8017.90
North America 390.10381.40310.70406.70399.60436.20350.10433.90450.30465.20378.80582.80619.20517.60438.20NA598.00466.80122.00
Operating
   China 91.7084.6083.4075.0086.9080.4081.6076.10NANANANANANANANANANANA
   EMEA 92.7091.8087.3088.9085.9084.0081.1084.80NANANANANANANANANANANA
   North America 390.10381.40310.70406.70399.60436.20350.10433.90NANANANANANANANANANANA
Collaborative Arrangement Transaction With Party To Collaborative Arrangement 2.902.101.9013.300.902.002.403.101.401.600.6022.402.802.70NANANANANA

QDEL vs Diagnostics & Research (14 peers) — Healthcare

Operating Margin
-33.7%
-47.9pp vs peers
Net Margin
-41.5%
-52.0pp vs peers
ROIC
-76.7%
-83.0pp vs peers
    2025-12-28 2025-09-28 2025-06-29 2025-03-30 2024-12-29 2024-09-29 2024-06-30 2024-03-31 2023-12-31 2023-10-01 2023-07-02 2023-04-02 2023-01-01 2022-10-02 2022-07-03 2022-04-03 2022-01-02 2021-10-03 2021-07-04
Common Stock Value 0.100.100.100.100.100.100.100.100.100.100.100.10NANANANANANANA
Weighted Average Number Of Diluted Shares Outstanding NA68.0067.7067.50NA67.3067.1066.90NA66.9066.8067.10NA67.5052.9042.40NANA42.40
Weighted Average Number Of Shares Outstanding Basic NA68.0067.7067.50NA67.3067.1066.90NA66.9066.8066.60NA66.9052.2041.90NANA41.70
Earnings Per Share Basic -1.90-10.78-3.77-0.19-2.62-0.30-2.20-25.500.11-0.19-0.800.73-0.01-0.95-0.8411.466.835.170.46
Earnings Per Share Diluted -1.90-10.78-3.77-0.19-2.62-0.30-2.20-25.500.11-0.19-0.800.730.00-0.91-0.8411.316.715.080.45
Antidilutive Securities Excluded From Computation Of Earnings Per Share Amount NA0.100.200.40NA0.200.200.40NA0.400.401.50NA1.60NA0.40NA0.20NA
Operating Lease Weighted Average Discount Rate Percent 0.00NANANA0.00NANANA0.00NANANA0.00NANANANANANA
Share Based Compensation Arrangement By Share Based Payment Award Options Outstanding Weighted Average Exercise Price 0.00NANANA0.00NANANA0.00NANANA0.000.000.00NA0.00NANA