Stocks/IMDX

IMDX

Insight Molecular Diagnostics Inc.
Healthcare·Medical - Diagnostics & Research
$6.21
$167M market cap
Claude Rating
2/10SHORT
Revenue
$1.9M
Free Cash Flow
$-27.5M
Rev Growth
-98.5%
FCF Margin
-1408.7%
P/FCF
--
EV/FCF
--
Fwd EV/EBITDA
--
Fair Value
$2.50
Upside
-59.7%

OncoCyte Corporation, a molecular diagnostics company, researches, develops, and commercializes proprietary laboratory-developed tests for the detection of cancer in the United States and internationally. The company offers DetermaRx, a molecular test for early-stage adenocarcinoma of the lung; and DetermaIO, a proprietary gene expression assay. It also provides biomarker discovery testing, assay design and development, and clinical trial support services, as well as various biomarker tests for

2-Year Price History

$6.09+122.3%
$3.0$4.0$5.0$6.0$7.0volJun 24Oct 24Jan 25May 25Sep 25Jan 26May 26

Quarterly Financials & Projections

Quarterly Waterfall ($ M)
PeriodRevEBITDAOpInNIOCFFCFCapExCashDebtSharesROICIntCovEV/EBITDA
Est2028-Q18.0-4.4---4.2---4.8-0.4-21.0----------
Est2027-Q46.0-5.1---4.8---5.4-0.4-16.2----------
Est2027-Q34.0-5.6---5.4---6.0-0.3-10.8----------
Est2027-Q22.5-6.0---5.8---6.0-0.3-4.8----------
Est2027-Q11.2-6.2---6.0---6.0-0.21.2----------
Est2026-Q40.6-6.6---6.3---6.0-0.27.2----------
Est2026-Q30.3-6.6---6.3---6.0-0.213.2----------
Est2026-Q20.2-8.7---8.3---9.0-0.219.2----------
Act2026-Q10.0-9.7-10.3-4.3-7.6-8.3-0.628.23.134.5-173.3%-421.7x--
Act2025-Q41.1-22.4-10.0-23.0-5.5-7.0-1.511.63.530.5<-999%-860.2x--
Act2025-Q30.3-10.2-11.1-10.9-4.5-5.6-1.118.73.132.0-780.8%-353.1x--
Act2025-Q20.5-9.2-9.8-9.7-6.3-6.6-0.424.33.432.0-240.0%-366.3x--
Act2025-Q12.1-6.2-6.8-6.7-5.9-6.2-0.331.03.525.7-104.7%-212.1x--
Act2024-Q41.5-32.9-33.6-33.5-5.4-5.6-0.28.63.717.4<-999%-1097.3x--
Act2024-Q30.1-13.1-13.5-13.5-5.6-5.6-0.23.44.013.7<-999%-423.3x--
Act2024-Q20.1-4.2-4.6-4.5-6.0-6.2-0.29.33.712.9-196.1%-524.5x--
Act2024-Q10.2-8.8-9.3-9.1-3.8-3.9-0.05.63.38.3<-999%-585.3x--
Act2023-Q40.3-4.7-16.2-16.0-4.6-4.8-0.39.42.98.3<-999%-29.6x--
Act2023-Q30.4-6.1-6.5-6.5-2.3-3.1-0.014.23.18.3-847.5%-432.1x--
Act2023-Q20.5-7.9-8.3-8.3-6.8-6.8-0.017.93.18.1-245.3%-561.6x--
Act2023-Q10.36.45.93.0-8.3-9.2-0.012.43.36.0703.8%585.6x--
Act2022-Q40.3-4.7-11.7-45.0-9.7-10.5-0.820.43.55.9<-999%-394.1x--
Act2022-Q30.1-5.9-1.7-9.3-11.4-12.3-0.932.53.85.9-16.6%-423.1x--
Act2022-Q20.2-6.5-1.6-8.3-11.3-12.4-1.145.44.65.7-12.1%-309.6x--
Act2022-Q10.4-2.2-3.0-10.3-13.3-14.8-1.621.06.04.6-49.3%-72.3x--
Historical Valuation

Multiples vs the company's own history — cheap or rich relative to itself? Historical fiscal years, then TTM, then forward projections (E). Forward rows hold today's price against projected earnings, so the multiple compresses if the company grows into it.

YearPriceRev GrEBITDA %EBITDAEV/EBITDAEV/FCFP/EP/S
20226.42-2016.8%-19n/mn/mn/m90.5×
20232.50+56.9%-811.8%-12n/mn/mn/m17.1×
20242.38+25.1%-3137.4%-59n/mn/mn/m27.6×
20257.50+115.6%-1181.7%-48n/mn/mn/m26.0×
TTM6.21-49.3%-2640.6%-510.0×0.0×0.0×0.0×
2027E6.21+602.9%-1.7%-00.0×0.0×0.0×0.0×

EBITDA in reporting-currency $M. Historical multiples use year-end market cap (split-adjusted price history); TTM & forward years use today's.

AI Analysis

LLM Evaluations

Claude2/10SHORTFV: $2.50

IMDX is a speculative binary bet on FDA clearance of GraftAssureDx and subsequent commercial adoption of a novel kitted transplant monitoring assay. The company has essentially zero revenue ($32K in Q1 2026), negative shareholders' equity of -$10.7M, 34% annual dilution, and approximately 12 months of cash runway. Even assuming FDA approval in late 2026, the commercial ramp requires placing proprietary instruments in transplant centers, navigating reimbursement hurdles, and displacing entrenched centralized lab competitors — all while the company continues to hemorrhage cash. At a $172M market cap with no revenue and massive execution risk, the stock is pricing in a highly optimistic outcome that has very low probability of materializing without further severe dilution. The Bio-Rad partnership provides some strategic credibility, but the circular dependency (63% of payables) and negative equity position make this a deeply speculative situation. Insider buying is notable but cannot overcome the fundamental math of cash burn vs. runway.

Catalyst FDA clearance of GraftAssureDx (potentially late 2026) would be the primary positive catalyst, followed by initial commercial kit orders from GALACTIC registry sites. Conversely, an FDA rejection, additional information request, or delayed timeline would likely trigger a severe selloff given the cash constraints.
Risk The company runs out of cash before achieving meaningful commercial revenue, forcing another massively dilutive capital raise at distressed pricing, or worse, an inability to raise capital at all given negative shareholders' equity and Baby Shelf limitations.
Trend
DETERIORATING
Mgmt
4/10
Quarter
2/10
Exp. Move
-8.0%

Latest Earnings Call

Transcript Summary

Insight Molecular Diagnostics (iMDx) reported Q1 2026 results centered on the late-March FDA submission of its GraftAssureDx transplant diagnostic. The company is successfully enrolling patients in the GALACTIC registry, which has grown to 34 interested centers, serving as a key funnel for commercial kit adoption. International progress includes initial sales in Switzerland and Southeast Asia, with upcoming regulatory filings in the UK and EU. Financially, iMDx projected a peak Q2 cash burn of $9 million, expected to drop to $6 million in the latter half of the year. CFO Andrea James highlighted a long-term gross margin target of 70% or higher, supported by robust pricing research and a scalable business model. The company is also expanding its pipeline into heart transplant testing, leveraging its organ-agnostic platform to ensure R&D efficiency. Management maintains a bullish outlook on disrupting the $2 billion dd-cfDNA market by offering absolute quantification and faster turnaround times. Analysts focused on the FDA timeline, margin profiles, and the competitive landscape, while management emphasized that instrument placement and clinical registry participation remain the primary drivers for near-term commercial success.

Valuation & Metrics

Market Stats

Price$6.21
Market Cap$167M
Enterprise Value$142M
P/S Ratio85.5x
P/FCF--
EV/FCF--
FCF Margin (TTM)-1408.7%
FCF Yield-16.5%
Dividend Yield (TTM)--
Annual Dilution34.3%
CurrencyUSD

TTM Financial Snapshot

Revenue$1.9M
Net Income$-47.8M
Free Cash Flow$-27.5M

Revenue Growth (YoY)-98.5%
EBITDA Margin-2640.6%
Net Margin-2454.6%
FCF Margin-1408.7%
CapEx % of Revenue179.1%
SBC % of Revenue62.9%
ROIC-583.1%
WC Change % Rev143.5%
Interest Coverage-499.7x

DCF Fair Value Estimate

$-1.24
-120.0% upside
Fair Enterprise Value$-429M
− Net Debt$-25M
= Fair Equity$-43M
Revenue Growth30.0% → 8.0%
FCF Margin-1408.7% → 18.0%
Discount Rate18.0%
Terminal EV/FCF15.0x

Forward Outlook & Risk

Short Interest

Short % of Float9.8%
Short Shares0.7M
Days to Cover1.9
Change (vs Prior)+56.5%
Short % Float History
9.80%+5.60pp
2.0%4.0%6.0%8.0%10.0%06-3008-1509-3011-1412-3103-3104-30

Options

Call IV (ATM)--
Put IV (ATM)--
ATM Spread--
Call $OI (near money)$38K
Put $OI (near money)$22K
ATM ExpiryJuly 17, 2026 (56D)
ATM Strike$6.0
Major Expirations4
Near-money chain · July 17, 2026
StrikeCall Bid/AskCall OIPut Bid/AskPut OI
$3.00$0.50/$4.900--/$4.900
$4.00--/$4.900--/$4.900
$5.00--/$4.900--/$4.900
$6.00--/$4.900--/$4.900
$7.00--/$4.900--/$4.900
$8.00--/$4.900$0.20/$4.900
$9.00--/$4.900$1.00/$5.500
$10.00--/$4.900$2.00/$6.500
Snapshot: 2026-05-22

Forward Projections & Estimates

NTM Revenue Growth+15.4%
Forward FCF Margin-1200.0%
Forward EBITDA Margin-1250.7%
Forward P/FCF--
Forward EV/FCF--
Forward Int. Coverage-95.7x
Model Risk Score10/10
Bankruptcy Odds35%
Est. Borrow Rate25.0%
Terminal EV/FCF15.0x
LT Growth8.0%
LT FCF Margin18.0%

Employees

Headcount46
Revenue / Employee$42,370
Gross Profit / Employee$8,250
2022: 76 → 2023: 46 → 2024: 49 → 2025: 58 (-9% CAGR)

Cash Runway

12.3months
WATCH

Institutional Ownership

Headline & net flow

NET BUYING

In Q1 2026 so far (quarter still filing), institutions are net buyers — bought 33.8% of float, sold 2.4%. 3 filers moved >1% of shares (3 buying, 0 selling).

Net flow · Q1 2026still filing
+31.4% of float (net)
Bought 33.8% · Sold 2.4%
20 filers reported (last quarter: 34)

Ownership composition

Active
36.5%(+6.8% YoY)
33 filers
hedge / family / endowment
Retail funds
Fidelity, Schwab, 401(k)
Passive
2.4%(+1.4% YoY)
7 filers
Vanguard, iShares, SPDR
Market makers
0.1%(-0.0% YoY)
1 filers
Citadel, Susquehanna
Insiders
38.3%
Form 4 — latest per insider
0%25%50%75%100%2023-062023-122024-062024-122025-062025-122026-03
ActiveRetail fundsPassiveMarket makersRetail direct

Top holders

Fund$ valueCost basisΔ QoQΔ YoYα lifeFund AUM
BROADWOOD CAPITAL INC$39.1M$2.98+$1.7M+$1.7M+1.9%$1.12B
AWM Investment Company, Inc.$9.2M$2.99−$26K−$53K-0.6%$903M
PURA VIDA INVESTMENTS, LLC$3.1M$3.00+$0+$0-12.3%$14.9M
Alyeska Investment Group, L.P.$2.8M$3.28+$2.8M+$2.8M-0.5%$35.33B
VANGUARD CAPITAL MANAGEMENT LLCPassive$1.8M$3.28+$1.8M+$1.8M$4.04T
HEIGHTS CAPITAL MANAGEMENT, INC$1.3M$3.28+$1.3M+$1.3M-2.4%$357M
GEODE CAPITAL MANAGEMENT, LLCPassive$860K$3.58+$102K+$339K+2.3%$1.61T
FNY Investment Advisers, LLC$811K$3.21+$678K+$683K-0.7%$225M
BlackRock, Inc.Passive$444K$4.36+$13K+$183K-0.2%$5.69T
VANGUARD FIDUCIARY TRUST COPassive$435K$3.28+$435K+$435K$395.83B
Family Office Research LLC$417K$3.28+$417K+$417K+0.2%$228M
MILLENNIUM MANAGEMENT LLC$339K$3.27+$138K+$295K-0.5%$127.40B
Ghisallo Capital Management LLC$232K$3.28+$232K+$232K+1.5%$2.56B
SUSQUEHANNA INTERNATIONAL GROUP, LLPMM$184K$5.61−$54K+$37K-0.6%$77.14B
STATE STREET CORPPassive$166K$3.72+$10K+$102K-0.2%$2.89T
NORTHERN TRUST CORPPassive$161K$4.46+$0+$66K-0.2%$755.34B
MORGAN STANLEY$118K$3.12+$0−$84K-0.3%$1.65T
XTX Topco Ltd$100K$3.28+$100K+$100K-1.9%$5.74B
683 Capital Management, LLC$95K$7.50−$158K+$95K-2.2%$1.02B
Qube Research & Technologies Ltd$83K$7.50−$10K+$83K+0.3%$70.36B
Cost basis is a volume-weighted estimate from accumulation periods within our 13F history; holders who built their position before our window started will show a stale basis. % above the cost basis is the unrealized gain at the current price.

Trading behavior

Smart-money alpha (lifetime, %/qtr)NEUTRAL
Holders
+0.39%
avg per quarter
Holders (ex-self)
+0.42%
excl. this stock
Buyers (this Q)
-0.87%
19 buyers · $0.01B in
Sellers (this Q)
-0.69%
6 sellers · $0.01B out
alpha coverage: 96% of $ has a lifetime-alpha record
Holder behavior on this stocksource: stock
On big dips (−10%+)
+4.3%
how holders react when this stock falls
On quiet Qs
+5.0%
−10% to +10% baseline
On rallies (+10%+)
+10.6%
how they react when this stock rises
Holders' portfolio flow this Q
-0.7%
outflows — trims may be forced
Sellers' portfolio flow this Q
-13.4%
Sellers shed AUM broadly — partly forced.
▸ Compare to holder-profile behavior (across all their stocks)
Holder dip (any stock)
-1.7%
Holder mid (any stock)
-0.3%
Holder rally (any stock)
-4.2%

Top Holders Over Time

5-year share-count history (top 10 holders by peak, incl. exited) + price

04.4M8.7M13.1M17.5M$2.38$3.66$4.94$6.22$7.502023-092024-032024-092025-032025-092026-03
hover the chart for per-quarter detailprice (right axis)
BROADWOOD CAPITAL INC11.9MAWM Investment Company, Inc.2.8MPURA VIDA INVESTMENTS, LLC947KAlyeska Investment Group, L.P.841KHEIGHTS CAPITAL MANAGEMENT, INC393KFNY Investment Advisers, LLC247K683 Capital Management, LLC29KMILLENNIUM MANAGEMENT LLC103KMORGAN STANLEY36KFamily Office Research LLC127K

Analyst Coverage

Analyst Coverage
Price Targets
Last Year (2 analysts)$10.506910.0%
Current Price$6.21
Analyst Ratings
7
4
Buy: 7Hold: 4Consensus: Buy
Consensus Estimates
QuarterRevenueEBITDANet IncEPSEPS Range# Analysts
2025 Q30M-0M-7M$-0.21$-0.37 – $-0.091
2025 Q40M-0M-8M$-0.24$-0.41 – $-0.101
2026 Q10M-0M-9M$-0.26$-0.31 – $-0.244
2026 Q20M-0M-8M$-0.24$-0.42 – $-0.101
2026 Q31M-1M-8M$-0.22$-0.39 – $-0.101
2026 Q41M-1M-7M$-0.21$-0.37 – $-0.091
2027 Q11M-1M-8M$-0.23$-0.40 – $-0.101
2027 Q21M-1M-7M$-0.22$-0.38 – $-0.091
2027 Q32M-2M-7M$-0.21$-0.37 – $-0.091
2027 Q43M-3M-7M$-0.19$-0.34 – $-0.081

Corporate

Executive Compensation (2022-2024)

Direct Pay$8.6M
Incentive & Other$5.5M
Total Compensation$14.0M
% of Revenue195.2%

Insider Trading (last 12mo)

Open-market only (Form 4 P-Purchase + S-Sale). Excludes grants, option exercises, tax withholding, gifts.
Major holders (≥10% beneficial owners)
Buys ($, 12mo)
$5.69M
7 txns · 1 insider · 1,274,784 sh
Sells ($, 12mo)
$0
0 txns · 0 insiders · 0 sh
Recent transactions
DateSideInsiderTitleSharesPriceDollarsOwned $
2026-04-27BUYBROADWOOD PARTNERS, L.P.10 percent owner250,923$3.64$913K$46.16M
2026-04-24BUYBROADWOOD PARTNERS, L.P.10 percent owner38,880$3.53$137K$43.84M
2026-04-23BUYBROADWOOD PARTNERS, L.P.10 percent owner280,381$3.50$982K$43.41M
2026-04-20BUYBROADWOOD PARTNERS, L.P.10 percent owner40,690$3.88$158K$47.03M
2026-04-17BUYBROADWOOD PARTNERS, L.P.10 percent owner40,114$3.57$143K$43.12M
2026-04-16BUYBROADWOOD PARTNERS, L.P.10 percent owner102,057$3.45$352K$41.47M
2026-02-10BUYBROADWOOD PARTNERS, L.P.10 percent owner521,739$5.75$3.00M$68.61M

Order Flow (FINRA, ~3w lag)

33.5%retail+10.6pp
14.8%dark-7.5pp
week of 2026-04-13
0%20%40%60%80%25-0625-0825-1025-1226-0226-0326-04retail (non-ATS)dark (ATS)
Off-exchange volume from FINRA. Retail = non-ATS (wholesaler PFOF + broker internalization). Dark = ATS (dark-pool crossing networks, institutional). Lit-exchange = remainder.

Revenue Breakdown

Revenue Segments

By Product (2026-Q1)
Laboratory Services$0.0MNEW
By Geography (2026-Q1)
UNITED STATES$0.0M-99%

Filing Risk Analysis

Filing Risk Scores

Insight Molecular Diagnostics Inc.: A Dilution Machine Masking Operational Collapse with Paper Gains

Overall Risk
9/10
Fraud
4/10
Dilution
10/10
Insolvency
8/10
Earnings Overstated
7/10
Hidden Liabilities
6/10
Legal
3/10
Audit Warnings
5/10
Hidden Upside
2/10
Contextually Acceptable
2/10

Counter-Thesis

Counter-Thesis & Recent News

📰 Recent News

IMDX reported a staggering 98% year-over-year revenue collapse in Q1 2026, generating only $32,000 compared to $2.1 million in the same period last year (StockTitan, May 2026). The company projected its Q2 2026 cash burn to exceed $9 million, marking a peak for the year as it attempts to pivot toward its 'GraftAssure' commercial launch (Seeking Alpha, May 2026). In February 2026, the company completed a $26 million registered direct offering, which diluted existing shareholders to keep the lights on.

🐻 Bear Case

The investment thesis is a binary gamble on an unproven kitted assay model. Despite previously generating millions in revenue, IMDX has essentially reset to 'pre-revenue' status, admitting that laboratory staff are focused on R&D rather than revenue-producing services (GuruFocus, May 2026). With a quarterly cash burn of $9M against a cash balance of $29.4M, the company has less than a year of runway without further dilution. Success requires displacing established centralized lab incumbents while navigating a complex 'de novo' FDA pathway for a first-of-its-kind kit.

🚩 Red Flags

Financial instability is rampant: the company reported a shareholders' deficit of $10.7 million as of March 2026 (StockTitan). Management is maintaining extreme opacity regarding regulatory progress, stating they will treat all 'back and forth with the FDA as confidential' (Seeking Alpha). Furthermore, IMDX has missed EPS estimates 75% of the time over the past year, indicating a consistent inability to meet market expectations (Intellectia.AI).

⚔️ Competitive Threats

The company faces intense pressure from existing donor-derived cell-free DNA (dd-cfDNA) testing technologies that utilize a centralized laboratory model, which is the current industry standard. Short-sellers should note the significant 'rate limiter' of placing proprietary testing instruments in local transplant centers, which could stall commercial adoption even if FDA approval is granted (GuruFocus).

💬 Customer Sentiment

Sentiment among potential institutional buyers is guarded due to 'reimbursement and adoption uncertainties' (TipRanks). While 34 U.S. centers have expressed registry interest, converting this into recurring kit revenue is hampered by the uncertain reimbursement landscape, particularly in Europe, where management admitted they 'can't predict when payers are going to finally break' (Seeking Alpha).

Full Earnings Call Transcript

Full Earnings Call Transcript — Q1 • 2026-05-13

Gabrielle Woody: Welcome, everyone, and thank you for joining us to discuss Insight Molecular Diagnostics' First Quarter 2026 Results. If you have not seen today's shareholder letter, please visit Insight Molecular Diagnostics Investor Relations page at investors.imgxinc.com. Today's prepared remarks build upon the information already shared in this robust letter. Joining us today are Insight Molecular Diagnostics' President and CEO, Josh Riggs; Chief Science Officer, Ekke Schutz; and CFO, Andrea James. We also have our analysts with us as panelists. After our prepared remarks, our analysts may ask questions. Before turning the call over to Josh Riggs, I'd like to go over our safe harbor. The company will make projections and forward-looking statements regarding future events. Any statements that are not historical facts are forward-looking statements. These statements are made pursuant to and within the meaning of the safe harbor provision of the Private Securities Litigation Reform Act of 1995. We encourage you to review the company's SEC filings, including the company's most recent Form 10-K and subsequent Form 10-Q, which identify risks and uncertainties that may cause future actual results or events to differ materially. Please note that the forward-looking statements made during today's call speak only to the date that they are made, and Insight Molecular Diagnostics undertakes no obligation to update them. And with that, I would like to now turn the call over to Josh Riggs.
Joshua Riggs: Thanks, Gaby, and thanks, everyone, for joining us today. We are excited to share with you this business update and our progress creating value at iMDx for patients, clinicians, our employees and our shareholders. Since submitting GraftAssureDx to the FDA in late March, we've had a high degree of engagement from them and expect that, that will continue as we move through the review process. We continue to enroll patients under the study protocol, building the data set and sample bank to support potential future publications, research and claims expansion. We've committed to delivering software-like margins with GraftAssure. Over the past several months, we surveyed over 200 likely U.S. purchasers working through multiple pricing and purchasing scenarios to guide our pricing strategy. This market research has affirmed our confidence in GraftAssure's perceived value and our ability to translate that into strong margin for both the company and the shareholders who funded its development. We expect our first U.S. orders for GraftAssure later this year. Outside of the U.S., we've seen some encouraging market access progress for sites using the research use-only version of our technology, GraftAssureIQ. In recent weeks, a Swiss transplant hospital purchased a small number of kits, and we are expecting our first orders out of Southeast Asia. These early milestones, though immaterial to revenue, represent important proof points to us about the need being addressed by GraftAssure. At least one of these centers was able to establish coverage and reimbursement for the test in its market. Purchase decisions are being driven by demand for faster turnaround time, access to absolute quantification and the ability to get reimbursed. We anticipate that these sites will become repeat customers as they continue to establish dd-cfDNA testing in their respective countries. On the back of receiving TUV SUD ISO 13485 certification in February, we are targeting regulatory compliance in the U.K. under IVDD in the coming months and plan to submit for in vitro diagnostic regulation or IVDR approval in the EU soon thereafter. In our March update, I explained that to be prepared for the successful launch of GraftAssureDx, we want to achieve or witness 3 key trends. Those are: strong engagement in the GALACTIC registry study, early adopters using GraftAssureIQ and seeing more head-to-head data establishing parity with legacy technology. We continue to make progress against all 3. First, our GALACTIC registry is designed to drive the clinical adoption and understanding of our absolute and combined measurements of donor-derived cell-free DNA. The current standard of care is the fractional or percentage measurement. We believe these alternative measures offer incremental information for the clinician and could prove to have additional utility in certain clinical contexts. This self-funding study will help more clinicians become familiar with our clinical reports and establish their usefulness in diverse real-world clinical situations. So far, 34 U.S. transplant centers have expressed interest in being part of our registry. This is up from 28 centers just 6 weeks ago and represents remarkable progress toward our 50-center goal. In addition, we recently signed our first clinical trial agreement with one of those 34, putting us closer to first patient in. This is encouraging since successful enrollment generates revenue for the company this year. As a reminder, Medicare reimburses GraftAssureCore at a rate of $2,753 per result. Second, later this year, we expect to see initial orders of GraftAssureIQ in larger volumes than we've seen before from our first U.S. customers. Third, we are seeing the emergence of head-to-head data comparing our GraftAssure assay with other commercially available technologies. We mentioned these studies in our shareholder letter. Just to emphasize, generating head-to-head data is the fastest path to establishing trust for a new diagnostic. So we are very enthusiastic about what's been reported to date. Finally, I will close my remarks by touching briefly upon our expansion into heart transplant testing. As a reminder, our GraftAssure technology is designed to be organ agnostic. So the assay that we built for kidney will work in heart. Clinicians and researchers at leading transplant institutions have expressed their excitement about our planned expansion. We are working with them to get the protocol finalized and first patient in as quickly as possible. We have made a lot of progress this year and look forward to updating shareholders as we push to make managing patients post-transplant easier for clinicians here in the U.S. and abroad. Now let me turn the call over to our CFO, Andrea James, to provide a review of our financial results for the first quarter. Andrea?
Andrea James: Thanks, Josh. Hi, everyone. Our first quarter results are in line with what we told you they would be and our preliminary release of our cash balance and revenue, which we made on April 14. From where we sit today, our financial projections remain consistent with the update that we provided in late March. Our Q2 2026 revenue projection is for about $0.25 million, comprised mostly of laboratory services and a very low level of GraftAssureIQ sales. We're projecting second quarter cash burn above $9 million, which will be the high watermark for the year. In the second quarter, we paid out bonuses and addressed other working capital needs associated with the GraftAssureDx FDA submission expenses, which we incurred in prior quarters. We expect cash burn to come down in the back half of the year closer to historical levels of $6 million per quarter, driven by working capital favorability and reduced research and development expenses as many of our FDA program expenses will not repeat. This, of course, is also subject to revenue that can be difficult to predict. As revenue ramps, of course, this will significantly reduce our quarterly cash burn. This management team remains highly thoughtful about extending our cash runway and focusing our commercialization investments towards the areas that we believe will drive optimal ROI for the company. Finally, I'll close by reflecting on my almost 2-year anniversary with this company, which is coming up in June. We have been building a foundation from which we expect to launch a rapidly growing company that has the potential to be highly profitable, and I am incredibly excited about our future. I told you on my first earnings call in summer of 2024 that we have a compelling opportunity to achieve market disruption and in so doing, create a multibillion-dollar company. We are closer than ever to that vision, and we continue to retire risk on the path to initial and then material revenue. Gaby, we can now take questions. And Eric, if you could please bring us up into gallery's view. Thank you.
Gabrielle Woody: And with that, Thomas Flaten from Lake Street.
Thomas Flaten: Josh, I apologize if I missed this. Any clock stoppages in the FDA review so far? I know it hasn't been very long, but just curious.
Joshua Riggs: Yes. No, we're going to treat sort of all the back and forth with the FDA as confidential. But I'd say we're pleased with the conversation. All those have been productive so far.
Thomas Flaten: I know this has come up previously, but how are you balancing the desire of accounts to participate in the registry study versus getting commercial wins? And I know you're going to make money on the registry study, but how are you thinking about that? Are you going to exclude anyone from the registry study? Or is it an all-comers type of approach?
Joshua Riggs: Yes. I'd say we are being selective on the sites that we're bringing into the registry. But I would say the commercial success is kind of one and the same for us. We expect that most of these centers that join in the registry are going to be kit customers for us long term. It's something that we talk to them about as they're coming into the study, where we say that the purpose of this is to introduce our new scores, but also give you a chance to bring this in-house when there's a regulated product out there. So we see that both things are serving sort of one end goal, which is to get instruments into the field and kits out there.
Gabrielle Woody: Let's go with Mason Carrico from Stephens please.
Mason Carrico: Josh, on the survey you conducted around pricing, any incremental detail you're willing to share around maybe the learnings from that survey and your updated thoughts on pricing?
Joshua Riggs: Yes. Thanks for the question, Mason. I would say the guidance that we've kind of given before around how centers are going to look at pricing on day 1, which is kind of relative to what they expect they'll get reimbursed from CMS and then what they won't get reimbursed from the private payers on day 1 is kind of playing out. And so everybody is kind of seeing the same math that we saw and the pricing is going to be well into the hundreds for the Dx product. And I think Andrea wants to massage that a little bit, so I'll let her jump in.
Andrea James: No, it's great. Just wanted to add one more thing. We've given you that $2 billion total addressable market, and the pricing research is really affirming the numbers that we've already given you on the size of the market.
Mason Carrico: Got it. Okay. And then you guys have also referenced the software-like longer-term gross margins. I guess could you talk about how we should be thinking about what gross margins will look like maybe in the first 12 to 24 months post commercialization when volumes are ramping?
Joshua Riggs: Yes. I don't know, Andrea, if you want to take a look at that. I know you spent a lot of time with the numbers.
Andrea James: Yes. So you're going to model in an ASP that's in the hundreds, and then you're going to model in a cost of goods sold slightly under $100. Now we can bring that cost of goods sold per result down over time. The other thing you want to think through is that our initial go-to-market customers will or maybe will get some sort of leader pricing. And so we're obviously going to grow into that gross margin profile over time. The other thing to note is that we do have a revenue share with the former Chronix shareholders from which we acquired the IP. And so that also takes 10% off the top. So we have a long-term target gross margin of around 70% or higher. I don't know if the initial contracts will come in at that. So I wouldn't model that for your first 6 to 12 months.
Gabrielle Woody: Mike Matson from Needham.
Michael Matson: Yes. So just once you get the FDA clearance, how quickly can you start to drive sales of the kits? And are there any hurdles you have to cross once you get the FDA clearance in place? Or can you kind of hit the ground running there?
Joshua Riggs: I'd say the -- one of the rate limiters that we'll face is the placement of the instrument. And so that's where we've talked about in the past, the sites that are participating in the FDA study itself are the most likely day 1 adopters just because they'll have the instrument on hand. I think what you'll expect to see from us is to take advantage of all these instruments that we've had in-house to support the FDA program. We've now finished all of that work. And so we're starting to try and get those out in the field. And I think we'll be able to update you guys on sort of progress of sort of getting some additional instruments out there as we go forward throughout the year.
Michael Matson: Okay. Great. And then with the EU -- I really can't talk. The EU IVDR submission, kind of a mouthful there. What -- if you submit it later this year, I mean, how long do you think that process will take?
Joshua Riggs: We've been given. Yes. I would say what we've been given as guidance, and this can change, but is somewhere between 6 and 9 months all the way up to a year, depending on how much the backlog builds with but too soon. So I'd say once we submit, we'll probably have a better idea. We'll get the guidance from them at that point, and so we'll be able to update you then.
Michael Matson: Okay. All right. And then just next steps for the heart, the [ phase of ] heart and what impact would that have on your operating expense and cash burn?
Joshua Riggs: Yes. I'd say it's baked into the numbers that Andrea has given you. Fortunately, 95% of the work that goes on between sort of heart and kidney is copy and paste. So the -- because the underlying information is all the same. I'd say the clinical piece is a much simpler study here, where it looks more like a head-to-head where we believe we have a 510(k) pathway available.
Andrea James: Yes. Just to build on what we said last quarter, we had done the capital raise in February that allows us to sustain our research and development spending at a higher level than it was, say, back in 2024. And so we expect research and development expenses to come back down closer to first half 2026 levels, but not go all the way back to where they were at 2024 levels. And so we expect research and development to continue to come down in the back half of the year, but not back to where it was a couple of years ago. So sustaining investment in heart is what that looks like on the R&D line, if that helps.
Gabrielle Woody: Mark Massaro from BTIG.
Mark Massaro: Josh, one for you. Can you just speak to your latest thoughts on the IOTA model and whether or not you think that can be sort of one of the growth drivers for your business? And if so, is there anything about the -- your particular strategy relative to send outs that you think you could capitalize on?
Joshua Riggs: No, it's a great question, thanks for it Mark. I would say we are encouraged by some of the volume growth that we're seeing around IOTA. I think any time you can create a high-risk pool of patients, the more likely it is that the payers will support a higher screening protocol. And I think that's where we've been focused is on identifying higher-risk groups like the de novo DSA-positive patients as kind of a ground for we really need to be screening these people more aggressively. And so I think us and other dd-cfDNA companies are going to lean into this going forward and try to push those numbers up a bit because we know that catching AMR early is going to become more and more important as these anti-CD38 drugs come to market. And so I think that will have a much bigger clinical impact for those patients that are potentially getting the marginal organs out of the IOTA program. So I think it's a rising tide scenario. I think we talked a little bit about this on the last call. And I think if that's where you're going with it, I completely agree with you that there's opportunity for increased screening across the board.
Andrea James: And if I could just throw out some acronym help for some of the generalists that have come into the stock in the recent months, increasing organ transplant access model and then AMR is antibody-mediated rejection.
Mark Massaro: Awesome. Thank you. It's nice to see you move the ball forward in Europe. This is sort of a theoretical question, but assuming -- and I know that these won't have the same start dates, but assuming that like Europe and U.S. had a similar start date, which market are you now thinking will probably pull forward the biggest volume in your initial launch?
Joshua Riggs: Yes. I'd say the reimbursement question being solved in the United States makes things a lot easier here for the initial adopters. I would say the pent-up demand in Europe is strong. I think you've got several countries where you have very loud clinical groups that are kind of banging on the door with their payers saying that we need access to this technology. We need better access to this technology. And there's competitive technology out there that competes with ours. And they've been out there for years working on the same argument. I think that what we saw in Europe, which is kind of like the first crack in the door that there's a -- that our centers that are getting paid at this point is a great positive sign. And I think we're very hopeful that we'll see a couple of more cracks in the door here in the second half of this year. We know that there was a recommendation made to NICE in the fall of last year. We're hopeful that they finally come to that positive decision. And I'd say we have a strong presence in Germany and a lot of work that's been going on there. We've been fortunate to have a good group of clinicians that understand the payer system and have been pushing there as well. I mean, obviously, we can't predict when the payers are going to finally break on this topic, but it seems like the evidence is overwhelming at this point that there is clinical utility here, that there is clinical need to address this. And so we'll keep our fingers crossed that the European market starts to look a lot more like the U.S. over the next, call it, 12 months. And I think we've seen some early positive signs.
Gabrielle Woody: Any additional questions? Thank you so much, analyst. And Josh, I'll turn the call back over to you.
Joshua Riggs: Sure. Thanks, Gaby, and thanks, everybody. We appreciate you guys taking time with us today. I want to thank our dedicated employees for their hard work. I also want to thank our clinician partners who have helped with the development of our assay. And finally, thanks to our shareholders for believing that we have the opportunity to disrupt and transform transplant testing and for providing us with the capital to help make that a reality. We are excited about the progress being made and look forward to sharing additional updates with you in the coming months and quarters. You guys have a good day. Thank you.