Aclaris Therapeutics, Inc(NASDAQ:ACRS)
Aclaris Therapeutics, Inc., a clinical stage biopharmaceutical company, focuses on developing drug candidates for immuno-inflammatory diseases in the United States. The Company operates in two segments, Therapeutics and Contract Research. Its products pipeline includes ATI-450, an investigational or...
Website: http://www.aclaristx.com
Founded: 2012
Full Time Employees: 75
Sector: Healthcare
Industry: Biotechnology
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | |||||||||||||||||||||||||||||||||||||||||||
contract research | 537,000 | 500,000 | 485,000 | 442,000 | 445,000 | 615,000 | 645,000 | 625,000 | 657,000 | 566,000 | 705,000 | 875,000 | 889,000 | 866,000 | 1,090,000 | 1,218,000 | 1,221,000 | 1,274,000 | 1,415,000 | 1,606,000 | 1,535,000 | 1,413,000 | 1,331,000 | 1,853,000 | 1,189,000 | 1,095,000 | 983,000 | 886,000 | 1,263,000 | 1,272,000 | 1,118,000 | 1,143,000 | |||||||||||
licensing | 1,459,000 | 795,000 | 2,814,000 | 1,335,000 | 1,010,000 | 8,596,000 | 3,701,000 | 2,141,000 | 1,741,000 | 17,004,000 | 8,577,000 | 994,000 | 1,639,000 | 6,722,000 | 17,898,000 | ||||||||||||||||||||||||||||
total revenue | 1,996,000 | 1,295,000 | 3,299,000 | 1,777,000 | 1,455,000 | 9,211,000 | 4,346,000 | 2,766,000 | 2,398,000 | 17,570,000 | 9,282,000 | 1,869,000 | 2,528,000 | 7,753,000 | 19,018,000 | 1,528,000 | 1,453,000 | 1,501,000 | 1,659,000 | 1,824,000 | 1,777,000 | 1,580,000 | 1,449,000 | 2,046,000 | 1,407,000 | 1,095,000 | 983,000 | 5,865,000 | 5,041,000 | 3,669,000 | 1,628,000 | 3,676,000 | |||||||||||
yoy | 37.18% | -85.94% | -24.09% | -35.76% | -39.32% | -47.58% | -53.18% | 47.99% | -5.14% | 126.62% | -51.19% | 22.32% | 73.98% | 416.52% | 1046.35% | -16.23% | -18.23% | -5.00% | 14.49% | -10.85% | 26.30% | 44.29% | 47.41% | -65.12% | -72.09% | -70.16% | -39.62% | 59.55% | |||||||||||||||
qoq | 54.13% | -60.75% | 85.65% | 22.13% | -84.20% | 111.94% | 57.12% | 15.35% | -86.35% | 89.29% | 396.63% | -26.07% | -67.39% | -59.23% | 1144.63% | 5.16% | -3.20% | -9.52% | -9.05% | 2.64% | 12.47% | 9.04% | -29.18% | 45.42% | 28.49% | 11.39% | -83.24% | 16.35% | 37.39% | 125.37% | -55.71% | ||||||||||||
costs and expenses: | |||||||||||||||||||||||||||||||||||||||||||
cost of revenue | 395,000 | 532,000 | 538,000 | 515,000 | 506,000 | 705,000 | 654,000 | 624,000 | 809,000 | 725,000 | 848,000 | 1,042,000 | 808,000 | 877,000 | 923,000 | 1,068,000 | 1,155,000 | 1,149,000 | 1,099,000 | 1,263,000 | 1,202,000 | 1,286,000 | 1,189,000 | 1,389,000 | 1,269,000 | 1,027,000 | 826,000 | 2,703,000 | 2,777,000 | 3,509,000 | 1,193,000 | 1,181,000 | 967,000 | 754,000 | 453,000 | ||||||||
research and development | 15,657,000 | 16,584,000 | 13,028,000 | 11,449,000 | 11,584,000 | 9,026,000 | 5,956,000 | 8,759,000 | 9,845,000 | 26,646,000 | 23,876,000 | 25,275,000 | 22,587,000 | 21,072,000 | 23,656,000 | 18,779,000 | 14,306,000 | 14,102,000 | 13,976,000 | 7,897,000 | 7,838,000 | 8,956,000 | 6,866,000 | 6,466,000 | 9,444,000 | 11,565,000 | 16,183,000 | 17,622,000 | 19,919,000 | 19,537,000 | 15,931,000 | 13,984,000 | 13,606,000 | 13,189,000 | 10,864,000 | 7,965,000 | 7,772,000 | 6,943,000 | 7,162,000 | 9,836,000 | 9,535,000 | 2,402,000 | 9,408,000 |
general and administrative | 6,743,000 | 5,576,000 | 4,871,000 | 5,386,000 | 6,139,000 | 4,954,000 | 5,653,000 | 4,752,000 | 6,844,000 | 8,214,000 | 7,091,000 | 8,317,000 | 8,790,000 | 7,146,000 | 5,813,000 | 6,075,000 | 6,099,000 | 6,943,000 | 5,979,000 | 5,870,000 | 4,827,000 | 4,898,000 | 3,859,000 | 5,572,000 | 6,200,000 | 6,014,000 | 6,726,000 | 7,990,000 | 8,193,000 | 6,694,000 | 6,574,000 | 8,121,000 | 6,260,000 | 12,498,000 | 8,123,000 | 7,330,000 | 5,158,000 | 4,684,000 | 3,650,000 | 3,153,000 | 3,604,000 | 2,400,000 | 1,232,000 |
revaluation of contingent consideration | 400,000 | 100,000 | 1,500,000 | 300,000 | -1,300,000 | 800,000 | 200,000 | 2,800,000 | -26,300,000 | 1,700,000 | -1,500,000 | -800,000 | 7,100,000 | 2,200,000 | -3,400,000 | -1,200,000 | 2,200,000 | 900,000 | 4,800,000 | 16,439,000 | |||||||||||||||||||||||
total costs and expenses | 24,188,000 | 24,029,000 | 20,448,000 | 20,185,000 | 19,539,000 | 108,886,000 | 14,817,000 | 15,620,000 | 21,329,000 | 21,617,000 | 40,859,000 | 33,684,000 | 32,446,000 | 36,832,000 | 39,892,000 | 22,522,000 | 20,360,000 | 24,394,000 | 21,954,000 | 19,830,000 | 30,306,000 | 15,140,000 | 11,914,000 | 13,427,000 | 16,913,000 | 18,648,000 | 23,847,000 | 55,656,000 | 42,376,000 | ||||||||||||||
income from operations | -22,192,000 | -22,734,000 | -17,149,000 | -18,408,000 | -18,084,000 | -99,675,000 | -10,471,000 | -12,854,000 | -18,931,000 | -4,047,000 | -31,577,000 | -31,815,000 | -29,918,000 | -29,079,000 | -20,874,000 | -20,994,000 | -18,907,000 | -22,893,000 | -20,295,000 | -18,006,000 | -28,529,000 | -13,560,000 | -10,465,000 | -11,381,000 | -15,506,000 | -17,553,000 | -22,864,000 | -49,791,000 | -37,335,000 | -39,038,000 | -33,450,000 | -31,978,000 | -30,948,000 | -25,442,000 | -18,756,000 | -15,295,000 | -12,930,000 | -11,627,000 | -10,812,000 | -12,989,000 | -13,139,000 | ||
yoy | 22.72% | -77.19% | 63.78% | 43.21% | -4.47% | 2362.94% | -66.84% | -59.60% | -36.72% | -86.08% | 51.27% | 51.54% | 58.24% | 27.02% | 2.85% | 16.59% | -33.73% | 68.83% | 93.93% | 58.21% | 83.99% | -22.75% | -54.23% | -77.14% | -58.47% | -55.04% | -31.65% | 55.70% | 20.64% | 53.44% | 78.34% | 109.07% | 139.35% | 118.82% | 73.47% | 17.75% | -1.59% | ||||||
qoq | -2.38% | 32.57% | -6.84% | 1.79% | -81.86% | 851.91% | -18.54% | -32.10% | 367.78% | -87.18% | -0.75% | 6.34% | 2.89% | 39.31% | -0.57% | 11.04% | -17.41% | 12.80% | 12.71% | -36.89% | 110.39% | 29.57% | -8.05% | -26.60% | -11.66% | -23.23% | -54.08% | 33.36% | -4.36% | 16.71% | 4.60% | 3.33% | 21.64% | 35.65% | 22.63% | 18.29% | 11.21% | 7.54% | -16.76% | -1.14% | |||
operating margin % | -1111.82% | -1755.52% | -519.82% | -1035.90% | -1242.89% | -1082.13% | -240.93% | -464.71% | -789.45% | -23.03% | -340.20% | -1702.25% | -1183.47% | -375.07% | -109.76% | -1373.95% | -1301.24% | -1525.18% | -1223.33% | -987.17% | -1605.46% | -858.23% | -722.22% | -556.26% | -1102.06% | -1603.01% | -2325.94% | -848.95% | -740.63% | -1064.00% | -2054.67% | -869.91% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% |
other income: | |||||||||||||||||||||||||||||||||||||||||||
interest income | 1,514,000 | 1,634,000 | 1,819,000 | 2,018,000 | 2,166,000 | 2,103,000 | 1,991,000 | 88,000 | 7,000 | ||||||||||||||||||||||||||||||||||
non-cash royalty income | 854,000 | 1,305,000 | 716,000 | 961,000 | 833,000 | 1,020,000 | 894,000 | ||||||||||||||||||||||||||||||||||||
total other income | 2,368,000 | 2,939,000 | 2,535,000 | 2,979,000 | 2,999,000 | 3,123,000 | 2,885,000 | ||||||||||||||||||||||||||||||||||||
net income | -19,824,000 | -19,795,000 | -14,614,000 | -15,429,000 | -15,085,000 | -96,552,000 | -7,586,000 | -10,986,000 | -16,941,000 | -1,491,000 | -29,261,000 | -29,569,000 | -28,160,000 | -27,635,000 | -19,952,000 | -20,532,000 | -18,789,000 | -22,804,000 | -21,146,000 | -18,161,000 | -28,754,000 | -13,173,000 | -10,659,000 | -11,597,000 | -15,586,000 | -18,594,000 | -55,319,000 | -49,876,000 | -37,565,000 | -38,551,000 | -32,740,000 | -31,218,000 | -30,229,000 | -22,934,000 | -18,192,000 | -14,838,000 | -12,559,000 | -11,475,000 | -10,694,000 | -12,871,000 | -13,039,000 | ||
yoy | 31.42% | -79.50% | 92.64% | 40.44% | -10.96% | 6375.65% | -74.07% | -62.85% | -39.84% | -94.60% | 46.66% | 44.01% | 49.87% | 21.18% | -5.65% | 13.06% | -34.66% | 73.11% | 98.39% | 56.60% | 84.49% | -29.15% | -80.73% | -76.75% | -58.51% | -51.77% | 68.96% | 59.77% | 24.27% | 68.10% | 79.97% | 110.39% | 140.70% | 99.86% | 70.11% | 15.28% | -3.68% | ||||||
qoq | 0.15% | 35.45% | -5.28% | 2.28% | -84.38% | 1172.77% | -30.95% | -35.15% | 1036.22% | -94.90% | -1.04% | 5.00% | 1.90% | 38.51% | -2.82% | 9.28% | -17.61% | 7.84% | 16.44% | -36.84% | 118.28% | 23.59% | -8.09% | -25.59% | -16.18% | -66.39% | 10.91% | 32.77% | -2.56% | 17.75% | 4.88% | 3.27% | 31.81% | 26.07% | 22.60% | 18.15% | 9.45% | 7.30% | -16.91% | -1.29% | |||
net income margin % | -993.19% | -1528.57% | -442.98% | -868.26% | -1036.77% | -1048.22% | -174.55% | -397.18% | -706.46% | -8.49% | -315.24% | -1582.08% | -1113.92% | -356.44% | -104.91% | -1343.72% | -1293.12% | -1519.25% | -1274.62% | -995.67% | -1618.12% | -833.73% | -735.61% | -566.81% | -1107.75% | -1698.08% | -5627.57% | -850.40% | -745.19% | -1050.72% | -2011.06% | -849.24% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% |
net income per share | -0.15 | -0.16 | -0.12 | -0.13 | -0.12 | -1.21 | -0.11 | -0.15 | -0.24 | -0.02 | -0.41 | -0.42 | -0.42 | -0.41 | -0.3 | -0.31 | -0.31 | -0.37 | -0.35 | -0.34 | -0.57 | -0.3 | -0.25 | -0.28 | -0.37 | -0.44 | -1.34 | -1.21 | -0.91 | -0.99 | -1.06 | -1.01 | -0.98 | -0.76 | -0.63 | -0.56 | -0.48 | -0.49 | -0.5 | -0.62 | -0.65 | 4.65 | -5.11 |
weighted-average common shares outstanding, basic and diluted | 128,810,050 | 122,564,741 | 122,619,311 | 122,580,967 | 122,390,303 | 77,296,665 | 71,381,731 | 71,291,400 | 71,074,858 | 69,808,855 | 70,807,934 | 70,633,528 | 66,872,778 | 65,213,944 | 66,675,337 | 65,990,031 | 61,431,026 | 56,730,583 | 61,219,321 | 53,968,405 | 50,337,807 | 42,539,293 | 42,802,582 | 42,133,646 | 41,618,429 | 41,323,921 | 41,364,387 | 41,274,808 | 41,248,663 | 32,909,762 | 30,982,192 | 30,944,899 | 30,885,928 | 28,102,386 | 28,834,808 | 26,594,854 | 26,080,806 | 21,415,733 | 21,415,871 | 20,663,088 | 20,171,518 | 6,107,042 | 2,274,617 |
other comprehensive income: | |||||||||||||||||||||||||||||||||||||||||||
unrealized gain on marketable securities, net of tax of 0 | -588 | 13 | 115 | 48 | 337 | -330 | 890 | -258 | 543 | -310.25 | -139 | -354 | -224 | 5 | 25 | -35 | -1 | -24 | -37 | 60 | -13 | -23 | 30 | 34 | 34 | 65 | 111 | -128 | 63 | -52 | 36 | -12 | 14 | 142 | -155 | 1 | |||||||
total other comprehensive income | -588 | 13 | 115 | 48 | 337 | 543 | -310.25 | -139 | -221 | 181 | -44 | -46 | -49 | -60 | -32 | 113 | -65 | 57 | 20 | 47 | 72 | 139 | -82 | -133 | 53 | 83 | 20 | 23.75 | -55 | 152 | -150 | 1 | |||||||||||
comprehensive loss | -20,412 | -19,782 | -14,499 | -15,381 | -14,748 | -96,882 | -6,696 | -11,085 | -17,199 | -468 | -29,279 | -30,326 | -27,617 | -27,067 | -20,091 | -20,886 | -19,537 | -23,025 | -20,965 | -18,205 | -28,800 | -13,222 | -10,719 | -11,629 | -15,473 | -18,659 | -55,328 | -49,819 | -37,545 | -38,504 | -32,668 | -31,079 | -30,311 | -23,067 | -18,139 | -14,755 | -12,539 | -9,127.25 | -10,749 | -12,873 | -12,887 | -4,864 | -10,632 |
other comprehensive loss: | |||||||||||||||||||||||||||||||||||||||||||
total other comprehensive gain | 133.25 | 890 | -258 | ||||||||||||||||||||||||||||||||||||||||
other income | 1,868,000 | 1,990,000 | 2,189,000 | 2,316,000 | 2,246,000 | 1,758,000 | 1,444,000 | 922,000 | 462,000 | 118,000 | -225,000 | -189,000 | 178,000 | -1,895,000 | -274,000 | -85,000 | -230,000 | 487,000 | 710,000 | 760,000 | 719,000 | 678,000 | 564,000 | 457,000 | 371,000 | 152,000 | 118,000 | 118,000 | 100,000 | ||||||||||||||
unrealized loss on marketable securities, net of tax of 0 | -99 | -58 | -18 | -757 | -748 | -65 | |||||||||||||||||||||||||||||||||||||
total other comprehensive loss | -99 | -58 | -18 | -757 | -354 | -748 | |||||||||||||||||||||||||||||||||||||
other | 165,000 | 30,000 | |||||||||||||||||||||||||||||||||||||||||
foreign currency translation adjustment | 3 | 176 | -69 | -11 | |||||||||||||||||||||||||||||||||||||||
other revenue | 310,000 | 232,000 | 227,000 | 244,000 | 218,000 | 242,000 | 167,000 | 118,000 | 193,000 | 218,000 | 500,000 | 1,000,000 | |||||||||||||||||||||||||||||||
other expense | 89,000 | -851,000 | -155,000 | -51,250 | -194,000 | ||||||||||||||||||||||||||||||||||||||
loss from continuing operations | -22,804,000 | -21,146,000 | -18,161,000 | -28,754,000 | -13,597,000 | -10,659,000 | -11,570,000 | -15,328,000 | -19,448,000 | -23,138,000 | |||||||||||||||||||||||||||||||||
loss from discontinued operations | -71,250 | -27,000 | -258,000 | 854,000 | -32,181,000 | ||||||||||||||||||||||||||||||||||||||
goodwill impairment | 18,504,000 | ||||||||||||||||||||||||||||||||||||||||||
foreign currency translation adjustments | 5.5 | -36 | 5 | 53 | -52 | 14 | 27 | -14 | 13 | 7 | 28 | -17 | -5 | -10 | 87 | 72 | -12.25 | -43 | -16 | 10 | |||||||||||||||||||||||
product sales | 4,979,000 | 3,778,000 | |||||||||||||||||||||||||||||||||||||||||
sales and marketing | 42,000 | 112,000 | 7,177,000 | 9,828,000 | 12,967,000 | 11,380,000 | 12,368,000 | 11,233,000 | |||||||||||||||||||||||||||||||||||
amortization of definite-lived intangible | 1,660,000 | 1,659,000 | |||||||||||||||||||||||||||||||||||||||||
eskata product sales | 510,750 | 510,000 | 1,533,000 | ||||||||||||||||||||||||||||||||||||||||
gross profit | 160,000 | 435,000 | 2,495,000 | 151,000 | 245,000 | 231,000 | |||||||||||||||||||||||||||||||||||||
yoy | -34.69% | 88.31% | |||||||||||||||||||||||||||||||||||||||||
qoq | -63.22% | -82.57% | 1552.32% | -38.37% | 6.06% | ||||||||||||||||||||||||||||||||||||||
gross margin % | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 4.36% | 26.72% | 67.87% | Infinity% | Infinity% | Infinity% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% |
operating expenses: | |||||||||||||||||||||||||||||||||||||||||||
total operating expenses | 39,198,000 | 33,885,000 | 34,473,000 | 31,099,000 | 25,687,000 | 18,987,000 | 15,295,000 | 12,930,000 | 11,627,000 | 10,812,000 | 12,989,000 | 13,139,000 | 4,802,000 | 10,640,000 | |||||||||||||||||||||||||||||
revenue | 1,118,000 | 999,000 | 684,000 | ||||||||||||||||||||||||||||||||||||||||
accretion of convertible preferred stock | |||||||||||||||||||||||||||||||||||||||||||
net loss attributable to common stockholders | -11,475,000 | -10,694,000 | -12,871,000 | -13,039,000 | -4,927,000 | -11,628,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 28,660,000 | 19,960,000 | 25,256,000 | 25,402,000 | 30,357,000 | 24,570,000 | 47,651,000 | 22,834,000 | 35,841,000 | 39,878,000 | 39,040,000 | 31,150,000 | 44,722,000 | 45,277,000 | 61,653,000 | 68,264,000 | 36,342,000 | 27,349,000 | 53,602,000 | 113,447,000 | 35,267,000 | 22,063,000 | 23,643,000 | 32,587,000 | 29,898,000 | 31,654,000 | 34,197,000 | 57,019,000 | 26,590,000 | 46,035,000 | 54,881,000 | 20,202,000 | 60,055,000 | 32,708,000 | 23,677,000 | 30,171,000 | 17,796,000 | 31,815,000 | 13,131,000 | 9,851,000 | 25,419,000 | ||
short-term marketable securities | 76,756,000 | 70,791,000 | 70,656,000 | 74,404,000 | 74,957,000 | 89,024,000 | 80,071,000 | 88,259,000 | 92,325,000 | 79,228,000 | 64,012,000 | 88,625,000 | 126,081,000 | 172,294,000 | 186,409,000 | 180,339,000 | 143,280,000 | 164,065,000 | 144,280,000 | 118,227,000 | 93,028,000 | ||||||||||||||||||||||
accounts receivable, prepaid expenses and other current assets | 4,814,000 | 5,565,000 | 4,680,000 | ||||||||||||||||||||||||||||||||||||||||
total current assets | 110,230,000 | 96,316,000 | 100,592,000 | 104,202,000 | 108,790,000 | 125,951,000 | 132,330,000 | 117,635,000 | 135,338,000 | 128,856,000 | 123,068,000 | 132,935,000 | 184,361,000 | 231,550,000 | 256,573,000 | 259,354,000 | 190,881,000 | 205,032,000 | 205,782,000 | 241,261,000 | 134,501,000 | 57,493,000 | 57,997,000 | 70,955,000 | 82,714,000 | 83,803,000 | 145,370,000 | 137,894,000 | 156,813,000 | 179,499,000 | 145,519,000 | 171,172,000 | 192,256,000 | 200,221,000 | 234,122,000 | 175,751,000 | 157,349,000 | 138,556,000 | 85,590,000 | 95,638,000 | 86,833,000 | 86,524,000 | 39,360,000 |
marketable securities | 85,372,000 | 60,612,000 | 71,297,000 | 81,084,000 | 85,211,000 | 90,302,000 | 45,714,000 | 38,778,000 | 33,199,000 | 62,771,000 | 83,944,000 | 90,992,000 | 33,602,000 | 12,242,000 | 7,221,000 | 23,955,000 | 34,242,000 | 45,735,000 | 34,503,000 | 14,362,000 | 32,068,000 | 29,834,000 | 35,528,000 | 25,013,000 | 39,078,000 | 61,530,000 | 83,863,000 | 102,558,000 | 110,953,000 | 107,681,000 | 118,569,000 | 132,096,000 | 173,655,000 | 167,793,000 | 137,789,000 | 129,741,000 | 107,051,000 | 66,246,000 | 62,195,000 | 72,115,000 | 75,017,000 | 12,986,000 | |
property and equipment | 750,000 | 761,000 | 811,000 | 868,000 | 942,000 | 1,008,000 | 1,133,000 | 1,293,000 | 1,531,000 | 1,620,000 | 1,764,000 | 1,899,000 | 1,513,000 | 1,099,000 | 1,145,000 | 1,276,000 | 1,277,000 | 1,335,000 | 1,170,000 | 1,287,000 | 1,424,000 | 1,654,000 | 1,920,000 | 2,230,000 | 2,187,000 | 2,470,000 | 2,854,000 | 4,241,000 | 4,026,000 | 4,280,000 | 4,409,000 | 4,375,000 | 2,191,000 | 2,159,000 | 1,203,000 | 938,000 | 706,000 | 481,000 | 461,000 | 434,000 | 417,000 | 360,000 | 761,000 |
other assets | 2,368,000 | 2,771,000 | 2,834,000 | 2,993,000 | 3,151,000 | 3,066,000 | 3,217,000 | 3,365,000 | 3,997,000 | 3,889,000 | 2,661,000 | 2,888,000 | 3,275,000 | 2,732,000 | 2,922,000 | 3,114,000 | 3,384,000 | 3,554,000 | 3,740,000 | 3,909,000 | 4,007,000 | 4,514,000 | 4,843,000 | 4,653,000 | 4,731,000 | 4,825,000 | 4,975,000 | 5,323,000 | 2,381,000 | 332,000 | 452,000 | 457,000 | 341,000 | 279,000 | 195,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 20,000 | 22,000 | 23,000 |
total assets | 198,720,000 | 160,460,000 | 175,534,000 | 189,147,000 | 198,094,000 | 220,327,000 | 182,394,000 | 161,071,000 | 174,065,000 | 197,405,000 | 218,354,000 | 235,649,000 | 229,705,000 | 254,596,000 | 267,632,000 | 277,976,000 | 226,527,000 | 251,211,000 | 263,494,000 | 288,046,000 | 161,399,000 | 70,784,000 | 71,902,000 | 84,999,000 | 96,812,000 | 98,297,000 | 160,416,000 | 217,239,000 | 253,183,000 | 275,566,000 | 176,176,000 | 201,819,000 | 220,622,000 | 243,509,000 | 261,391,000 | 176,808,000 | 166,210,000 | 176,085,000 | 86,071,000 | 96,092,000 | 87,270,000 | 94,076,000 | 42,087,000 |
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||||
accounts payable | 14,731,000 | 13,158,000 | 9,187,000 | 8,797,000 | 6,354,000 | 4,690,000 | 7,662,000 | 7,269,000 | 10,810,000 | 8,878,000 | 9,648,000 | 11,425,000 | 8,190,000 | 10,351,000 | 7,667,000 | 5,703,000 | 8,121,000 | 9,985,000 | 7,564,000 | 4,244,000 | 7,292,000 | 5,254,000 | 5,081,000 | 5,502,000 | 6,946,000 | 9,917,000 | 17,780,000 | 14,160,000 | 14,574,000 | 14,755,000 | 13,735,000 | 12,504,000 | 8,155,000 | 7,822,000 | 6,483,000 | 5,848,000 | 3,604,000 | 2,845,000 | 1,774,000 | 3,309,000 | 2,808,000 | 810,000 | 958,000 |
accrued expenses | 5,896,000 | 8,791,000 | 9,784,000 | 11,411,000 | 8,572,000 | 20,333,000 | 4,722,000 | 5,762,000 | 6,565,000 | 19,446,000 | 15,160,000 | 8,744,000 | 7,263,000 | 8,701,000 | 9,154,000 | 7,571,000 | 5,687,000 | 10,051,000 | 7,408,000 | 6,931,000 | 3,599,000 | 5,906,000 | 3,816,000 | 9,344,000 | 10,374,000 | 7,721,000 | 6,066,000 | 27,597,000 | 20,786,000 | 12,587,000 | 8,545,000 | 7,565,000 | 5,668,000 | 4,940,000 | 3,510,000 | 2,521,000 | 2,033,000 | 3,378,000 | 2,817,000 | 2,198,000 | 921,000 | 745,000 | 939,000 |
deferred income | 3,972,000 | 3,943,000 | 3,925,000 | 3,914,000 | 3,888,000 | 3,890,000 | 3,765,000 | ||||||||||||||||||||||||||||||||||||
other current liabilities | 2,771,000 | 2,753,000 | 2,735,000 | 2,717,000 | 2,700,000 | 2,683,000 | 2,667,000 | 2,651,000 | 2,705,000 | ||||||||||||||||||||||||||||||||||
total current liabilities | 27,370,000 | 28,645,000 | 25,631,000 | 26,839,000 | 21,514,000 | 31,596,000 | 18,816,000 | 15,682,000 | 20,080,000 | 30,952,000 | 27,320,000 | 22,829,000 | 18,258,000 | 21,938,000 | 19,789,000 | 16,217,000 | 16,726,000 | 22,931,000 | 17,839,000 | 14,916,000 | 14,505,000 | 14,874,000 | 12,788,000 | 17,745,000 | 20,603,000 | 22,432,000 | 38,989,000 | 42,748,000 | 36,228,000 | 27,342,000 | 22,280,000 | 20,069,000 | 13,823,000 | 12,762,000 | 9,993,000 | 8,369,000 | 5,637,000 | 6,223,000 | 4,591,000 | 5,507,000 | 3,729,000 | 1,555,000 | 1,897,000 |
other liabilities | 1,416,000 | 1,565,000 | 1,711,000 | 1,851,000 | 4,308,000 | 4,439,000 | 2,245,000 | 2,367,000 | 2,971,000 | 3,074,000 | 1,834,000 | 1,903,000 | 1,970,000 | 1,570,000 | 1,638,000 | 1,840,000 | 2,035,000 | 2,172,000 | 2,507,000 | 2,917,000 | 3,041,000 | 3,179,000 | 3,134,000 | 3,331,000 | 3,477,000 | 3,736,000 | 4,005,000 | 5,120,000 | 3,301,000 | 1,703,000 | 1,775,000 | 1,754,000 | 534,000 | 558,000 | 375,000 | 295,000 | 284,000 | 372,000 | 358,000 | 345,000 | 330,000 | ||
deferred income, net of current portion | 15,285,000 | 16,168,000 | 17,492,000 | 18,218,000 | 19,206,000 | 20,038,000 | 21,182,000 | ||||||||||||||||||||||||||||||||||||
contingent consideration | 11,000,000 | 11,000,000 | 10,600,000 | 10,500,000 | 9,000,000 | 8,700,000 | 10,000,000 | 9,200,000 | 9,000,000 | 6,200,000 | 32,500,000 | 30,800,000 | 32,300,000 | 33,100,000 | 26,000,000 | 23,800,000 | 27,200,000 | 28,400,000 | 26,200,000 | 25,300,000 | 20,500,000 | 4,061,000 | 4,061,000 | 3,435,000 | 3,435,000 | 1,668,000 | 1,668,000 | 1,668,000 | 934,000 | 934,000 | 5,244,000 | 5,244,000 | 5,244,000 | 4,378,000 | 4,378,000 | ||||||||
total liabilities | 55,071,000 | 57,378,000 | 55,434,000 | 57,408,000 | 54,028,000 | 64,773,000 | 52,243,000 | 27,249,000 | 32,051,000 | 40,226,000 | 62,021,000 | 55,899,000 | 52,895,000 | 56,975,000 | 47,794,000 | 42,224,000 | 46,328,000 | 53,870,000 | 46,913,000 | 54,231,000 | 49,105,000 | 33,134,000 | 31,145,000 | 35,633,000 | 38,637,000 | 28,385,000 | 75,141,000 | 80,009,000 | 70,930,000 | 60,442,000 | 29,848,000 | 27,616,000 | 20,150,000 | 18,247,000 | 17,132,000 | 8,664,000 | 5,921,000 | 6,595,000 | 4,949,000 | 5,852,000 | 4,059,000 | 1,555,000 | 1,900,000 |
stockholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.00001 par value... | |||||||||||||||||||||||||||||||||||||||||||
common stock, 0.00001 par value... | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | |||||||||||||||||||||||
additional paid‑in capital | 1,131,234,000 | 1,070,255,000 | 1,067,491,000 | 1,064,631,000 | 1,061,577,000 | 1,058,317,000 | 936,032,000 | 933,007,000 | 930,114,000 | 928,080,000 | 926,766,000 | 920,904,000 | 887,638,000 | 880,832,000 | 875,982,000 | 871,805,000 | 795,366,000 | 792,971,000 | 789,186,000 | 785,455,000 | 645,730,000 | 542,286,000 | 532,170,000 | 530,061,000 | 527,241,000 | 523,505,000 | 520,209,000 | 516,836,000 | 512,040,000 | 507,366,000 | 400,066,000 | 395,273,000 | 390,464,000 | 384,943,000 | 380,873,000 | 264,009,000 | 260,671,000 | 160,613,000 | 158,982,000 | 139,080,000 | 135,503,000 | ||
accumulated other comprehensive income | 22,000 | 610,000 | 597,000 | 482,000 | 434,000 | 97,000 | 427,000 | 15,000 | 47,000 | 1,000 | 3,000 | 1,000 | |||||||||||||||||||||||||||||||
accumulated deficit | -987,608,000 | -967,784,000 | -947,989,000 | -933,375,000 | -917,946,000 | -902,861,000 | -806,309,000 | -798,723,000 | -787,737,000 | -770,796,000 | -769,305,000 | -740,044,000 | -710,475,000 | -682,315,000 | -654,680,000 | -634,728,000 | -614,196,000 | -595,407,000 | -572,603,000 | -551,457,000 | -533,296,000 | -504,542,000 | -491,369,000 | -480,710,000 | -469,113,000 | -453,527,000 | -434,933,000 | -379,614,000 | -329,738,000 | -292,173,000 | -253,622,000 | -220,882,000 | -189,664,000 | -159,435,000 | -136,501,000 | -118,309,000 | -103,471,000 | -90,912,000 | -79,437,000 | -68,743,000 | -55,872,000 | -42,833,000 | |
total stockholders’ equity | 143,649,000 | 103,082,000 | 120,100,000 | 131,739,000 | 144,066,000 | 155,554,000 | 130,151,000 | 133,822,000 | 142,014,000 | 157,179,000 | 156,333,000 | 179,750,000 | 176,810,000 | 197,621,000 | 219,838,000 | 235,752,000 | 180,199,000 | 197,341,000 | 216,581,000 | 233,815,000 | 112,294,000 | 37,650,000 | 40,757,000 | 49,366,000 | 58,175,000 | 69,912,000 | 85,275,000 | 137,230,000 | 182,253,000 | 215,124,000 | 146,328,000 | 174,203,000 | 200,472,000 | 225,262,000 | 244,259,000 | 168,144,000 | 160,289,000 | 169,490,000 | 81,122,000 | 90,240,000 | 83,211,000 | 92,521,000 | |
total liabilities and stockholders’ equity | 198,720,000 | 160,460,000 | 175,534,000 | 189,147,000 | 198,094,000 | 220,327,000 | 182,394,000 | 161,071,000 | 174,065,000 | 197,405,000 | 218,354,000 | 235,649,000 | 229,705,000 | 254,596,000 | 267,632,000 | 277,976,000 | 226,527,000 | 251,211,000 | 263,494,000 | 288,046,000 | 161,399,000 | 70,784,000 | 71,902,000 | 84,999,000 | 96,812,000 | 98,297,000 | 160,416,000 | 217,239,000 | 253,183,000 | 275,566,000 | 176,176,000 | 201,819,000 | 220,622,000 | 243,509,000 | 261,391,000 | 176,808,000 | 166,210,000 | 176,085,000 | 86,071,000 | 96,092,000 | 87,270,000 | ||
accounts receivable | 194,000 | 250,000 | 318,000 | 343,000 | 325,000 | 373,000 | 298,000 | 346,000 | 431,000 | 686,000 | 484,000 | 597,000 | 637,000 | 633,000 | 623,000 | 811,000 | 939,000 | 817,000 | 772,000 | 887,000 | 775,000 | 933,000 | 704,000 | 673,000 | 19,370,000 | 15,817,000 | 4,861,000 | 1,033,000 | 2,182,000 | 529,000 | 481,000 | 658,000 | |||||||||||
prepaid expenses and other current assets | 4,202,000 | 3,226,000 | 12,039,000 | 4,265,000 | 6,217,000 | 6,799,000 | 9,452,000 | 19,670,000 | 12,729,000 | 12,872,000 | 13,495,000 | 7,914,000 | 10,114,000 | 10,626,000 | 12,995,000 | 7,089,000 | 8,648,000 | 5,389,000 | 2,590,000 | 1,880,000 | 2,065,000 | 2,776,000 | 3,118,000 | 2,089,000 | 2,822,000 | 3,385,000 | 5,875,000 | 9,171,000 | 3,360,000 | 4,750,000 | 5,883,000 | 5,616,000 | 5,254,000 | 3,931,000 | 1,334,000 | 1,548,000 | 1,628,000 | 1,587,000 | 1,656,000 | 955,000 | |||
accumulated other comprehensive loss | -463,000 | -364,000 | -106,000 | -1,129,000 | -1,111,000 | -354,000 | -897,000 | -1,465,000 | -1,326,000 | -972,000 | -224,000 | -3,000 | -184,000 | -140,000 | -94,000 | -44,000 | -66,000 | 8,000 | -49,000 | -69,000 | -116,000 | -188,000 | -328,000 | -246,000 | -113,000 | -166,000 | -249,000 | -269,000 | -54,000 | -149,000 | |||||||||||||
intangible assets | 269,000 | 6,917,000 | 6,935,000 | 6,954,000 | 6,973,000 | 6,992,000 | 7,011,000 | 7,030,000 | 7,048,000 | 7,067,000 | 7,086,000 | 7,105,000 | 7,123,000 | 7,142,000 | 7,161,000 | 7,180,000 | 7,199,000 | 7,217,000 | 69,781,000 | 71,459,000 | 72,951,000 | 7,292,000 | 7,311,000 | 7,330,000 | 7,349,000 | 7,367,000 | |||||||||||||||||
current portion of lease liabilities | 426,000 | 310,000 | 458,000 | 603,000 | 684,000 | 766,000 | 741,000 | 716,000 | 693,000 | 669,000 | 647,000 | 625,000 | 603,000 | 591,000 | 610,000 | 624,000 | 637,000 | 642,000 | 991,000 | 868,000 | |||||||||||||||||||||||
discontinued operations | 2,202,000 | 2,202,000 | 2,202,000 | 2,202,000 | 2,202,000 | 2,202,000 | 2,202,000 | 2,202,000 | |||||||||||||||||||||||||||||||||||
deferred tax liability | 367,000 | 367,000 | 367,000 | 367,000 | 367,000 | 367,000 | 367,000 | 367,000 | 367,000 | 367,000 | 367,000 | 367,000 | 549,000 | 549,000 | 549,000 | 549,000 | 549,000 | 549,000 | 549,000 | 549,000 | 549,000 | 549,000 | 549,000 | 549,000 | 2,386,000 | ||||||||||||||||||
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||
discontinued operations - current liabilities | 2,202,000 | 2,198,000 | 3,094,000 | 2,989,000 | 3,111,000 | 3,300,000 | 2,289,000 | 2,659,000 | 4,157,000 | 14,501,000 | |||||||||||||||||||||||||||||||||
long-term debt | 10,731,000 | 10,692,000 | 10,653,000 | 10,613,000 | 10,573,000 | 10,573,000 | 29,930,000 | 29,924,000 | 29,918,000 | 29,914,000 | |||||||||||||||||||||||||||||||||
restricted cash | 1,753,000 | ||||||||||||||||||||||||||||||||||||||||||
discontinued operations - current assets | 4,966,000 | 51,180,000 | |||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash | 53,992,000 | 35,937,000 | |||||||||||||||||||||||||||||||||||||||||
inventory | 185,000 | 856,000 | 791,000 | 1,044,000 | 1,026,000 | ||||||||||||||||||||||||||||||||||||||
goodwill | 18,504,000 | 18,504,000 | 18,504,000 | 18,504,000 | 18,504,000 | 18,504,000 | 18,504,000 | ||||||||||||||||||||||||||||||||||||
discontinued operations - non-current assets | |||||||||||||||||||||||||||||||||||||||||||
discontinued operations - non-current liabilities | |||||||||||||||||||||||||||||||||||||||||||
deferred offering costs | 99,000 | 116,000 | 116,000 | 1,943,000 | |||||||||||||||||||||||||||||||||||||||
additional paid-in capital | 286,619,000 | ||||||||||||||||||||||||||||||||||||||||||
liabilities, convertible preferred stock and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||
deferred rent | 3,000 | ||||||||||||||||||||||||||||||||||||||||||
convertible preferred stock (series a, b and c), 0.00001 par value... | 78,305,000 | ||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders’ equity | 94,076,000 | ||||||||||||||||||||||||||||||||||||||||||
liabilities, convertible preferred stock and stockholders’ deficit | |||||||||||||||||||||||||||||||||||||||||||
stockholders’ deficit: | |||||||||||||||||||||||||||||||||||||||||||
total stockholders’ deficit | |||||||||||||||||||||||||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders’ deficit | 42,087,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||
net loss | -19,824,000 | -19,795,000 | -14,614,000 | -15,429,000 | -15,085,000 | -96,552,000 | -7,586,000 | -10,986,000 | -16,941,000 | -1,491,000 | -29,261,000 | -29,569,000 | -28,160,000 | -27,635,000 | -19,952,000 | -20,532,000 | -18,789,000 | -22,804,000 | -21,146,000 | -18,161,000 | -28,754,000 | -13,173,000 | -10,659,000 | -11,597,000 | -15,586,000 | -18,594,000 | -55,319,000 | -49,876,000 | -37,565,000 | -38,551,000 | -32,740,000 | -31,218,000 | -30,229,000 | -22,934,000 | -18,192,000 | -14,838,000 | -12,559,000 | -11,475,000 | -10,694,000 | -12,871,000 | -13,039,000 | -4,714,000 |
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 102,000 | 102,000 | 110,000 | 114,000 | 128,000 | 143,000 | 179,000 | 242,000 | 243,000 | 228,000 | 219,000 | 218,000 | 198,000 | 190,000 | 193,000 | 206,000 | 208,000 | 197,000 | 191,000 | 247,000 | 288,000 | -449,000 | 591,000 | 606,000 | 576,000 | 320,000 | 1,632,000 | 2,231,000 | 2,226,000 | 958,000 | 384,000 | 315,000 | 222,000 | 181,000 | ||||||||
stock-based compensation expense | 3,198,000 | 2,926,000 | 2,860,000 | 3,063,000 | 3,535,000 | 2,860,000 | 3,004,000 | 2,903,000 | 2,089,000 | 1,266,000 | 5,948,000 | 6,522,000 | 6,806,000 | 4,813,000 | 4,188,000 | 3,692,000 | 2,346,000 | 3,851,000 | 3,702,000 | 3,832,000 | 2,675,000 | 2,504,000 | 1,941,000 | 3,309,000 | 3,453,000 | 3,181,000 | 3,320,000 | 4,814,000 | 4,862,000 | 4,956,000 | 4,707,000 | 5,249,000 | 5,143,000 | 4,300,000 | 3,673,000 | 3,304,000 | 3,153,000 | 1,910,000 | 1,618,000 | 1,354,000 | 1,222,000 | 648,000 |
revaluation of contingent consideration | 400,000 | 100,000 | 1,500,000 | 300,000 | -1,300,000 | 800,000 | 200,000 | 2,800,000 | -26,300,000 | 1,700,000 | -1,500,000 | -800,000 | 7,100,000 | 2,200,000 | -3,400,000 | -1,200,000 | 2,200,000 | 900,000 | 4,800,000 | 16,439,000 | ||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||
accounts receivable, prepaid expenses and other assets | 742,000 | -672,000 | ||||||||||||||||||||||||||||||||||||||||
accounts payable | 1,513,000 | 3,963,000 | 377,000 | 2,443,000 | 1,664,000 | -2,972,000 | 393,000 | -3,541,000 | 1,932,000 | -394,000 | -2,153,000 | 3,235,000 | -2,161,000 | 2,687,000 | 1,964,000 | -2,418,000 | -1,865,000 | 2,362,000 | 2,583,000 | -3,132,000 | 1,842,000 | 229,000 | 578,000 | -1,709,000 | -4,317,000 | -6,210,000 | 3,633,000 | -386,000 | -197,000 | 1,032,000 | 1,239,000 | 4,377,000 | 316,000 | 1,434,000 | -31,000 | 2,330,000 | 831,000 | 895,000 | -1,578,000 | 485,000 | 2,008,000 | |
accrued expenses and other liabilities | -3,026,000 | 1,251,000 | 1,295,000 | 399,000 | -11,042,000 | 11,572,000 | ||||||||||||||||||||||||||||||||||||
deferred income | -854,000 | -1,306,000 | -715,000 | -962,000 | -833,000 | -1,020,000 | ||||||||||||||||||||||||||||||||||||
net cash from operating activities | -18,149,000 | -13,131,000 | -10,932,000 | -9,993,000 | -13,057,000 | -8,938,000 | 22,000,000 | -12,322,000 | -20,815,000 | -6,761,000 | -24,557,000 | -20,654,000 | -26,353,000 | -19,115,000 | -7,817,000 | -19,666,000 | -20,969,000 | -17,075,000 | -10,606,000 | -12,221,000 | -12,232,000 | -8,857,000 | -12,150,000 | -10,821,000 | -6,805,000 | -20,390,000 | -23,359,000 | -21,378,000 | -31,318,000 | -27,248,000 | -29,858,000 | -21,833,000 | -21,872,000 | -18,210,000 | -13,714,000 | -10,080,000 | -12,659,000 | -8,072,000 | -9,905,000 | -9,732,000 | -6,894,000 | |
capital expenditures | 47,000 | -15,000 | -23,000 | -21,000 | -43,000 | 0 | 0 | 14,000 | -441,000 | -102,000 | -231,000 | -512,000 | -85,000 | -218,000 | -225,000 | -53,000 | -200,000 | -56,000 | 0 | -8,000 | -304,000 | 306,000 | -108,000 | -349,000 | -1,007,000 | 127,000 | -260,000 | -87,000 | -900,000 | -120,000 | -88,000 | -323,000 | -440,000 | -94,000 | -104,000 | -64,000 | -69,000 | -88,000 | 0 | |||
free cash flows | -18,102,000 | -13,146,000 | -10,955,000 | -10,014,000 | -13,100,000 | -8,938,000 | 22,000,000 | -12,308,000 | -7,202,000 | -24,659,000 | -20,885,000 | -26,865,000 | -19,200,000 | -8,035,000 | -19,891,000 | -21,022,000 | -17,275,000 | -10,662,000 | -12,221,000 | -8,865,000 | -12,454,000 | -10,515,000 | -6,913,000 | -20,739,000 | -24,366,000 | -21,251,000 | -31,578,000 | -27,335,000 | -30,758,000 | -21,953,000 | -21,960,000 | -18,533,000 | -14,154,000 | -10,174,000 | -12,763,000 | -8,136,000 | -9,974,000 | -9,820,000 | -6,894,000 | |||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -13,000 | -24,000 | -23,000 | -21,000 | -43,000 | 0 | 0 | 14,000 | -135,000 | -441,000 | -84,000 | -231,000 | -553,000 | -105,000 | -150,000 | -186,000 | -164,000 | -200,000 | -56,000 | -8,000 | -304,000 | -17,000 | -124,000 | -266,000 | -822,000 | -241,000 | -284,000 | -146,000 | -560,000 | -352,000 | -298,000 | -577,000 | -270,000 | -193,000 | -195,000 | -62,000 | -64,000 | -66,000 | -40,000 | |||
purchases of marketable securities | -51,669,000 | -4,608,000 | -5,198,000 | -19,930,000 | -9,996,000 | -70,427,000 | -14,337,000 | 0 | -17,162,000 | -89,989,000 | -28,524,000 | -46,024,000 | -33,633,000 | -70,538,000 | -14,558,000 | -35,291,000 | -52,573,000 | -61,475,000 | -85,814,000 | -7,816,000 | -12,759,000 | -18,270,000 | -8,869,000 | -16,082,000 | -31,896,000 | -16,307,000 | -73,100,000 | -49,254,000 | -38,098,000 | -38,632,000 | -35,614,000 | -76,841,000 | -78,962,000 | -24,376,000 | -17,158,000 | -115,017,000 | -22,465,000 | |||||
proceeds from sales and maturities of marketable securities | 20,750,000 | 15,001,000 | 19,051,000 | 24,998,000 | 29,991,000 | 17,514,000 | 17,132,000 | 34,530,000 | 16,968,000 | 7,991,000 | 49,780,000 | 70,558,000 | 54,875,000 | 48,831,000 | 35,000,000 | 49,501,000 | 44,654,000 | 26,315,000 | 14,957,000 | 16,057,000 | 10,500,000 | 5,519,000 | 18,300,000 | 7,800,000 | 22,935,000 | 38,600,000 | 54,391,000 | 35,500,000 | 82,000,000 | 46,016,000 | 49,052,000 | 52,270,000 | 92,105,000 | 55,853,000 | 49,022,000 | 24,343,000 | 23,309,000 | 37,261,000 | 18,402,000 | 21,216,000 | 10,214,000 | 155,000 |
payments of deferred transaction consideration for in-licensed assets | ||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -30,932,000 | 10,369,000 | 13,830,000 | 5,047,000 | 19,119,000 | -88,723,000 | 2,795,000 | -674,000 | 16,833,000 | 7,550,000 | 32,534,000 | -19,662,000 | 25,798,000 | 2,702,000 | 1,217,000 | -21,223,000 | 29,932,000 | -9,176,000 | -37,672,000 | -45,470,000 | -75,314,000 | -2,305,000 | 5,237,000 | -10,487,000 | 13,942,000 | 56,438,000 | 21,673,000 | 18,952,000 | 8,616,000 | -70,506,000 | 10,394,000 | 13,286,000 | 56,193,000 | -226,000 | 5,956,000 | -77,818,000 | -4,127,000 | 9,868,000 | 10,174,000 | |||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock under the at-the-market sales agreement, net of issuance costs | 57,880,000 | 0 | 0 | 0 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||
payments of employee withholding taxes related to restricted stock unit award vesting | -250,000 | -162,000 | 0 | -9,000 | -275,000 | -10,000 | -11,000 | -55,000 | 0 | 0 | -11,000 | |||||||||||||||||||||||||||||||
proceeds from exercise of employee stock options and the issuance of stock | 151,000 | 0 | 49,000 | 15,000 | 37,000 | 0 | 83,000 | 37,000 | 0 | 0 | 1,043,000 | 416,000 | ||||||||||||||||||||||||||||||
net cash from financing activities | 57,781,000 | -2,534,000 | -3,044,000 | -9,000 | -275,000 | 74,580,000 | 22,000 | -11,000 | -55,000 | 49,000 | -87,000 | 37,000 | -11,000 | 72,811,000 | 30,000 | -2,000 | -11,567,000 | 135,871,000 | 100,750,000 | 7,829,000 | -278,000 | -97,000 | 10,918,000 | -30,009,000 | -70,000 | -117,000 | -120,000 | 128,183,000 | 19,000 | -299,000 | 358,000 | -78,000 | 80,918,000 | 19,337,000 | 209,000 | 98,265,000 | 13,000 | |||||
net increase in cash and cash equivalents | 8,700,000 | -146,000 | -4,955,000 | 5,787,000 | 838,000 | 7,890,000 | -13,572,000 | -555,000 | -16,376,000 | -6,611,000 | 31,922,000 | 8,993,000 | 18,055,000 | 6,039,000 | -1,756,000 | -2,543,000 | -22,822,000 | 30,429,000 | -19,445,000 | -8,846,000 | 34,679,000 | -39,853,000 | 27,347,000 | 9,031,000 | -6,494,000 | 12,375,000 | -14,019,000 | 18,684,000 | 3,280,000 | -15,568,000 | ||||||||||||
cash and cash equivalents at beginning of period | 19,960,000 | 0 | 0 | 0 | 24,570,000 | 0 | 0 | 0 | 39,878,000 | 0 | 0 | 0 | 45,277,000 | 0 | 0 | 0 | 27,349,000 | 0 | 0 | 57,019,000 | 0 | 0 | 0 | 20,202,000 | 0 | 0 | 0 | 30,171,000 | 0 | 0 | 0 | 9,851,000 | 0 | |||||||||
cash and cash equivalents at end of period | 28,660,000 | -5,296,000 | -146,000 | -4,955,000 | 30,357,000 | -23,081,000 | 24,817,000 | -13,007,000 | 35,841,000 | 838,000 | 7,890,000 | -13,572,000 | 44,722,000 | -16,376,000 | -6,611,000 | 31,922,000 | 36,342,000 | -1,756,000 | -2,543,000 | 34,197,000 | 30,429,000 | -19,445,000 | -8,846,000 | 54,881,000 | -39,853,000 | 27,347,000 | 9,031,000 | 23,677,000 | 12,375,000 | -14,019,000 | 18,684,000 | 13,131,000 | -15,568,000 | |||||||||
supplemental disclosure of non-cash investing activities: | ||||||||||||||||||||||||||||||||||||||||||
additions to property and equipment included in accounts payable | 60,000 | 9,000 | -18,000 | 20,000 | -68,000 | -39,000 | 111,000 | 323,000 | 16,000 | -83,000 | -185,000 | 368,000 | 24,000 | 59,000 | -340,000 | 232,000 | 210,000 | 254,000 | -170,000 | 99,000 | 91,000 | -2,000 | -5,000 | -22,000 | 40,000 | |||||||||||||||||
in-process research and development expense | ||||||||||||||||||||||||||||||||||||||||||
acquisition of in-licensed assets, including transaction costs | ||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock under securities purchase agreement, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -13,007,000 | -4,037,000 | ||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||||||||||
fair value of warrants issued in connection with in-license agreement | ||||||||||||||||||||||||||||||||||||||||||
deferred transaction consideration in connection with in-license agreement | ||||||||||||||||||||||||||||||||||||||||||
payment of deferred transaction consideration for in-licensed assets | 0 | 0 | -833,000 | |||||||||||||||||||||||||||||||||||||||
accounts receivable | 56,000 | 68,000 | 25,000 | -18,000 | 48,000 | -75,000 | 48,000 | 85,000 | 255,000 | -202,000 | 113,000 | 40,000 | -4,000 | -10,000 | 188,000 | 128,000 | -122,000 | -45,000 | 115,000 | -112,000 | 158,000 | 4,737,000 | 12,194,000 | 1,506,000 | -3,553,000 | -10,956,000 | -3,828,000 | 1,149,000 | ||||||||||||||
prepaid expenses and other assets | -1,177,000 | 8,208,000 | -8,599,000 | 1,427,000 | 273,000 | 2,044,000 | 7,978,000 | -7,688,000 | -731,000 | -874,000 | -5,702,000 | 2,099,000 | 1,121,000 | 188,000 | -5,609,000 | 5,215,000 | -2,973,000 | -2,250,000 | 386,000 | 413,000 | 552,000 | 338,000 | -650,000 | 1,305,000 | 119,000 | 1,854,000 | 3,421,000 | -5,806,000 | 1,323,000 | 1,022,000 | 25,000 | -434,000 | -1,300,000 | -2,597,000 | 80,000 | -41,000 | 71,000 | |||||
deferred taxes | ||||||||||||||||||||||||||||||||||||||||||
payments of employee withholding taxes related to restricted stock unit award vesting and exercise of employee stock options | ||||||||||||||||||||||||||||||||||||||||||
accrued expenses | -1,461,000 | -12,907,000 | 5,642,000 | 6,593,000 | 916,000 | -1,160,000 | -681,000 | 1,451,000 | 1,669,000 | -1,847,000 | 2,540,000 | -2,931,000 | 3,288,000 | -2,427,000 | 1,713,000 | -5,528,000 | -2,140,000 | 2,227,000 | -8,784,000 | -7,070,000 | 5,364,000 | 8,523,000 | 3,929,000 | 1,227,000 | 848,000 | 788,000 | 621,000 | 1,154,000 | 369,000 | -1,537,000 | 460,000 | 637,000 | 1,314,000 | 39,000 | -16,000 | |||||||
loss on extinguishment of debt | 0 | |||||||||||||||||||||||||||||||||||||||||
intangible asset impairment charge | 0 | |||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock in connection with public offerings, net of issuance costs | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
repayment of debt | 0 | |||||||||||||||||||||||||||||||||||||||||
restricted stock unit employee tax withholdings | -7,000 | -2,000 | -84,000 | -24,000 | -3,014,000 | |||||||||||||||||||||||||||||||||||||
additions to property and equipment included in accrued expenses | 41,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock in connection with an equity purchase agreement, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||
proceeds from debt financing (including warrants), net of issuance costs | 0 | 0 | -37,000 | 10,950,000 | ||||||||||||||||||||||||||||||||||||||
finance lease payments | -9,000 | -36,000 | -35,000 | -57,000 | -131,000 | -152,000 | -120,000 | -120,000 | ||||||||||||||||||||||||||||||||||
deferred issuance costs | 31,000 | |||||||||||||||||||||||||||||||||||||||||
fair value of warrants issued in connection with debt financing | ||||||||||||||||||||||||||||||||||||||||||
fair value of common stock issued in connection with an equity purchase agreement | ||||||||||||||||||||||||||||||||||||||||||
offering costs included in accounts payable | 30,000 | 190,000 | 0 | 0 | 20,000 | -87,000 | ||||||||||||||||||||||||||||||||||||
goodwill impairment charge | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
gain on sale of rhofade | ||||||||||||||||||||||||||||||||||||||||||
disposition of rhofade | ||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | -26,253,000 | -59,845,000 | 78,180,000 | 13,204,000 | ||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 0 | 0 | 0 | 22,063,000 | 0 | 0 | 0 | 35,937,000 | ||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | -26,253,000 | -59,845,000 | 78,180,000 | 35,267,000 | -3,333,000 | -7,191,000 | -21,405,000 | 53,992,000 | ||||||||||||||||||||||||||||||||||
operating lease asset recorded as a result of new accounting standard | 2,132,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock in connection with public offering, net of issuance costs | 103,348,000 | 0 | ||||||||||||||||||||||||||||||||||||||||
change in fair value of contingent consideration | 0 | 626,000 | 0 | 1,767,000 | 0 | 0 | 406,000 | 0 | 0 | 866,000 | ||||||||||||||||||||||||||||||||
payment of confluence development milestone | ||||||||||||||||||||||||||||||||||||||||||
acquisition of rhofade | ||||||||||||||||||||||||||||||||||||||||||
| ||||||||||||||||||||||||||||||||||||||||||
property and equipment obtained pursuant to finance lease financing arrangements | ||||||||||||||||||||||||||||||||||||||||||
fair value of stock issued in connection with confluence development milestone | ||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | ||||||||||||||||||||||||||||||||||||||||||
fair value of common stock issued in connection with equity purchase agreement | ||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of stock | 25,000 | |||||||||||||||||||||||||||||||||||||||||
inventory | 3,000 | -4,000 | 671,000 | -65,000 | 1,146,000 | -18,000 | ||||||||||||||||||||||||||||||||||||
acquisition of confluence, net of cash acquired | 0 | |||||||||||||||||||||||||||||||||||||||||
proceeds from debt financing, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||
proceeds from the exercise of employee stock options | 122,000 | 82,000 | 0 | 183,000 | 0 | 394,000 | 0 | 0 | 26,000 | 209,000 | 107,000 | 13,000 | ||||||||||||||||||||||||||||||
fair value of stock issued in connection with confluence acquisition | 0 | |||||||||||||||||||||||||||||||||||||||||
property and equipment obtained pursuant to capital lease financing arrangements | 55,000 | 180,000 | ||||||||||||||||||||||||||||||||||||||||
write-down of equipment held for sale | ||||||||||||||||||||||||||||||||||||||||||
non-cash charge related to vixen acquisition | ||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock in connection with private placement, net of issuance costs | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
capital lease payments | -149,000 | -164,000 | -299,000 | -36,000 | ||||||||||||||||||||||||||||||||||||||
fair value of stock issued in settlement of confluence development milestone | ||||||||||||||||||||||||||||||||||||||||||
write-down of property and equipment held for sale | ||||||||||||||||||||||||||||||||||||||||||
non-cash charges related to vixen acquisition | 0 | 0 | 0 | 2,784,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from initial public offering, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of redeemable convertible preferred stock, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||
fair value of stock issued in connection with vixen acquisition | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
accretion of convertible preferred stock to redemption value | 0 | |||||||||||||||||||||||||||||||||||||||||
net cash (used in), provided by investing activities | ||||||||||||||||||||||||||||||||||||||||||
depreciation expense | 55,000 | 50,000 | 40,000 | 32,000 | 27,000 | 21,000 | 33,000 | |||||||||||||||||||||||||||||||||||
proceeds from follow-on public offering, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||
fair value of preferred stock purchased put option on date of issuance | ||||||||||||||||||||||||||||||||||||||||||
payment of deferred offering costs | ||||||||||||||||||||||||||||||||||||||||||
deferred offering costs included in accounts payable | ||||||||||||||||||||||||||||||||||||||||||
fair value of stock issued in connection with vixen acquisition on date of issuance | 2,355,000 | |||||||||||||||||||||||||||||||||||||||||
deferred rent | ||||||||||||||||||||||||||||||||||||||||||
proceeds from initial public offering, net of offering costs | ||||||||||||||||||||||||||||||||||||||||||
additions to property and equipment purchases included in accounts payable | -17,000 | |||||||||||||||||||||||||||||||||||||||||
net cash (used in) provided by investing activities | ||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible preferred stock, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||
payments of initial public offering costs | ||||||||||||||||||||||||||||||||||||||||||
net cash provided by financing activities | ||||||||||||||||||||||||||||||||||||||||||
deferred offering costs included in accounts payable and accrued expenses |
