Alpine Immune Sciences, Inc(NASDAQ:ALPN)

Alpine Immune Sciences, Inc., a clinical-stage biopharmaceutical company, focuses on the discovery and development of protein-based immunotherapies for the treatment of cancer, autoimmune/inflammatory disorders, and other diseases. Its product pipeline include ALPN-101, an inducible T cell costimula...
Website: http://www.alpineimmunesciences.com
Founded: 2007
Full Time Employees: 53
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 | 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 | 2015-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
collaboration revenue | 7,032,000 | 30,853,000 | 10,043,000 | 8,593,000 | 9,387,000 | 2,776,000 | 8,367,000 | 5,292,000 | 13,629,000 | 4,530,000 | 8,516,000 | 7,193,000 | 3,204,000 | 5,643,000 | 1,913,000 | 688,000 | 1,091,000 | 884,000 | 289,000 | 567,000 | 390,000 | 315,000 | 128,000 | 128,000 | ||||||||||||
operating expenses: | ||||||||||||||||||||||||||||||||||||
research and development | 22,457,000 | 22,932,000 | 19,150,000 | 19,241,000 | 19,581,000 | 18,756,000 | 17,589,000 | 17,587,000 | 16,311,000 | 15,362,000 | 18,309,000 | 14,634,000 | 10,437,000 | 9,055,000 | 6,156,000 | 7,096,000 | 4,878,000 | 5,799,000 | 9,532,000 | 10,166,000 | 10,350,000 | 8,931,000 | 10,529,000 | 5,718,000 | 3,792,000 | 3,710,000 | 2,750,000 | 359,000 | 2,758,000 | 5,656,000 | 5,669,000 | 6,424,000 | 5,567,000 | 4,293,000 | 4,279,000 | 4,465,000 |
general and administrative | 7,271,000 | 6,374,000 | 5,443,000 | 5,007,000 | 5,398,000 | 4,389,000 | 4,610,000 | 4,194,000 | 4,775,000 | 4,544,000 | 3,470,000 | 3,290,000 | 3,256,000 | 3,049,000 | 2,728,000 | 3,344,000 | 1,778,000 | 2,102,000 | 2,467,000 | 2,553,000 | 2,345,000 | 2,514,000 | 1,857,000 | 1,883,000 | 2,108,000 | 1,207,000 | 1,932,000 | 2,592,000 | 2,781,000 | 2,168,000 | 1,879,000 | 2,172,000 | 2,367,000 | 2,337,000 | 1,822,000 | 1,387,000 |
total operating expenses | 29,728,000 | 29,306,000 | 24,593,000 | 24,248,000 | 24,979,000 | 23,145,000 | 22,199,000 | 21,781,000 | 21,086,000 | 19,906,000 | 21,779,000 | 17,924,000 | 13,693,000 | 12,104,000 | 8,884,000 | 10,440,000 | 6,656,000 | 7,901,000 | 11,999,000 | 12,719,000 | 12,695,000 | 11,445,000 | 12,386,000 | 8,804,000 | 5,900,000 | 4,917,000 | 4,682,000 | |||||||||
income from operations | -22,696,000 | 1,547,000 | -14,550,000 | -15,655,000 | -15,592,000 | -20,369,000 | -13,832,000 | -16,489,000 | -7,457,000 | -15,376,000 | -13,263,000 | -10,731,000 | -10,489,000 | -6,461,000 | -6,971,000 | -9,752,000 | -5,565,000 | -7,017,000 | -11,710,000 | -12,152,000 | -12,695,000 | -11,445,000 | -12,386,000 | -8,414,000 | -5,585,000 | -4,789,000 | -4,554,000 | -3,815,000 | -9,025,000 | -7,824,000 | -7,548,000 | -8,596,000 | -7,934,000 | -6,630,000 | -6,101,000 | -5,852,000 |
yoy | 45.56% | -107.59% | 5.19% | -5.06% | 109.09% | 32.47% | 4.29% | 53.66% | -28.91% | 137.98% | 90.26% | 10.04% | 88.48% | -7.92% | -40.47% | -19.75% | -56.16% | -38.69% | -5.46% | 44.43% | 127.31% | 138.99% | 171.98% | 120.55% | -38.12% | -38.79% | -39.67% | -55.62% | 13.75% | 18.01% | 23.72% | 46.89% | ||||
qoq | -1567.10% | -110.63% | -7.06% | 0.40% | -23.45% | 47.26% | -16.11% | 121.12% | -51.50% | 15.93% | 23.60% | 2.31% | 62.34% | -7.32% | -28.52% | 75.24% | -20.69% | -40.08% | -3.64% | -4.28% | 10.92% | -7.60% | 47.21% | 50.65% | 16.62% | 5.16% | 19.37% | -57.73% | 15.35% | 3.66% | -12.19% | 8.34% | 19.67% | 8.67% | 4.25% | |
operating margin % | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% | -Infinity% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% |
other income: | ||||||||||||||||||||||||||||||||||||
interest income | 4,781,000 | 4,015,000 | 2,891,000 | 2,528,000 | 2,418,000 | 2,165,000 | 664,000 | 314,000 | 145,000 | 93,000 | 52,000 | 51,000 | 63,000 | 43,000 | 11,000 | 44,000 | 152,000 | 105,000 | 109,000 | 82,000 | 115,000 | 117,000 | 96,000 | |||||||||||||
interest expense | -28,000 | -70,000 | -87,000 | -105,000 | -130,000 | -154,000 | -178,000 | -203,000 | -218,000 | -217,000 | -215,000 | -214,000 | -226,000 | -120,000 | -49,250 | -66,000 | -61,000 | -70,000 | -76,000 | -82,000 | -83,000 | -78,000 | -76,000 | -75,000 | ||||||||||||
other | -3,000 | 501,000 | -63,000 | -1,000 | -22,000 | |||||||||||||||||||||||||||||||
net income | -17,918,000 | 5,960,000 | -11,722,000 | -13,156,000 | -13,266,000 | -18,864,000 | -13,273,000 | -18,098,000 | -7,527,000 | -15,167,000 | -13,494,000 | -11,029,000 | -10,643,000 | -6,342,000 | -6,137,000 | -9,928,000 | -5,533,000 | -6,140,000 | -11,475,000 | -11,856,000 | -12,381,000 | -6,563,000 | -6,089,000 | |||||||||||||
yoy | 35.07% | -131.59% | -11.69% | -27.31% | 76.25% | 24.38% | -1.64% | 64.09% | -29.28% | 139.15% | 119.88% | 11.09% | 92.35% | 3.29% | -46.52% | -16.26% | -55.31% | |||||||||||||||||||
qoq | -400.64% | -150.84% | -10.90% | -0.83% | -29.68% | 42.12% | -26.66% | 140.44% | -50.37% | 12.40% | 22.35% | 3.63% | 67.82% | 3.34% | -38.18% | 79.43% | -9.89% | -46.49% | -3.21% | -4.24% | 7.78% | |||||||||||||||
net income margin % | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | -Infinity% | NaN% | NaN% |
comprehensive income: | ||||||||||||||||||||||||||||||||||||
unrealized gain on investments | -551,000 | 816,000 | 170,000 | -238,000 | 745,000 | -304,000 | 21,000 | 1,000 | -1,000 | -15,000 | -8,000 | 5,000 | 17,000 | 15,000 | 12,000 | 30,000 | ||||||||||||||||||||
unrealized loss on foreign currency translation | -109,000 | -5,000 | -31,000 | -4,000 | -14,000 | -15,000 | -113,000 | 11,000 | -7,000 | -14,000 | ||||||||||||||||||||||||||
comprehensive loss | -18,578,000 | 6,897,000 | -11,612,000 | -13,399,000 | -12,552,000 | -18,316,000 | -13,573,000 | -18,406,000 | -8,315,000 | -15,455,000 | -13,524,000 | -11,017,000 | -10,663,000 | -6,248,000 | -6,123,000 | -9,865,000 | -5,661,000 | -6,137,000 | -11,477,000 | -11,835,000 | -12,380,000 | -7,857,000 | -5,352,000 | -3,700,000 | -8,913,000 | -5,937,000 | -7,451,000 | -8,459,000 | -6,575,000 | -6,074,000 | ||||||
weighted-average shares used for eps calculation | 64,033,018,000 | 50,000,339,000 | 49,222,344,000 | 48,049,936,000 | 47,568,149,000 | 33,435,280,000 | 31,574,358,000 | 30,324,933,000 | 30,267,472,000 | 25,476,889,000 | 24,724,442,000 | 23,908,516,000 | 23,869,860,000 | 20,826,466,000 | 22,277,146,000 | 18,588,993,000 | 18,587,892,000 | 18,358,864,000 | 18,586,950,000 | 18,576,199,000 | 17,671,918,000 | 13,849,470,000 | 13,851,336,000 | 13,848,974,000 | 13,844,731,000 | 6,481,665 | 10,577,772,000 | |||||||||
basic and diluted net income per share | -0.28 | 0.15 | -0.24 | -0.27 | -0.28 | -0.5 | -0.42 | -0.6 | -0.25 | -0.53 | -0.55 | -0.46 | -0.45 | -0.25 | -0.28 | -0.53 | -0.3 | -0.33 | -0.62 | -0.64 | -0.7 | |||||||||||||||
income before taxes | 6,063,000 | -11,722,000 | -13,156,000 | -13,266,000 | -18,316,000 | -13,273,000 | -16,320,000 | -7,523,000 | -15,465,000 | -13,414,000 | -10,898,000 | -6,342,000 | -6,137,000 | -9,934,000 | -6,140,000 | -11,475,000 | -11,856,000 | -12,381,000 | -11,196,000 | -12,139,000 | -8,160,000 | -5,358,000 | -4,522,000 | 2,126,000 | ||||||||||||
income tax expense | -445,500 | -1,778,000 | -4,000 | 52,000 | -1,000 | -4,000 | ||||||||||||||||||||||||||||||
unrealized gain on foreign currency translation | 121,000 | -60,000 | 64,000 | 7,000 | -51,000 | -13,000 | -9,000 | 93,000 | 14,000 | 64,000 | 4,000 | |||||||||||||||||||||||||
income tax benefit | 298,000 | -80,000 | -131,000 | 6,000 | 61,000 | 253,000 | ||||||||||||||||||||||||||||||
other income | -18,000 | -15,000 | -57,000 | 291,000 | 1,037,000 | 3,250 | 12,000 | |||||||||||||||||||||||||||||
unrealized loss on investments | 484,000 | -307,000 | -774,000 | -237,000 | -17,000 | -5,000 | 50,000 | -46,000 | -47,000 | -12,000 | ||||||||||||||||||||||||||
loss on sale of intangible asset | 1,203,000 | |||||||||||||||||||||||||||||||||||
interest and other income | -1,380,000 | 301,000 | 357,000 | 384,000 | 325,000 | 329,000 | 337,000 | 305,000 | 281,000 | 216,000 | ||||||||||||||||||||||||||
bargain purchase gain | 62,000 | 6,539,000 | ||||||||||||||||||||||||||||||||||
basic and diluted net income attributable to common stockholders | -11,135,000 | -12,139,000 | -7,907,000 | -5,306,000 | -4,318,000 | 2,122,000 | ||||||||||||||||||||||||||||||
comprehensive income | -6,329,500 | -12,109,000 | -869,250 | 2,110,000 | ||||||||||||||||||||||||||||||||
basic net income per share attributable to common stockholders | -0.458 | -0.88 | -0.218 | 0.2 | ||||||||||||||||||||||||||||||||
diluted net income per share attributable to common stockholders | -0.458 | -0.88 | -0.218 | 0.18 | ||||||||||||||||||||||||||||||||
comprehensive loss: | ||||||||||||||||||||||||||||||||||||
basic and diluted net income per share attributable to common stockholders | -0.57 | -0.38 | ||||||||||||||||||||||||||||||||||
revenue | ||||||||||||||||||||||||||||||||||||
yoy | NaN% | NaN% | NaN% | NaN% | ||||||||||||||||||||||||||||||||
qoq | NaN% | NaN% | NaN% | NaN% | ||||||||||||||||||||||||||||||||
restructuring charges | 864,000 | 3,486,000 | ||||||||||||||||||||||||||||||||||
net income attributable to common stockholders | -3,710,000 | -8,916,000 | -5,937,500 | -7,433,000 | -8,479,000 | -6,563,000 | -6,089,000 | |||||||||||||||||||||||||||||
unrealized gains on marketable securities | 10,000 | 3,000 | 500 | -18,000 | 20,000 | |||||||||||||||||||||||||||||||
weighted-average shares outstanding - basic and diluted | 15,656,000 | 15,644,000 | 15,504,000 | 15,462,000 | 15,462,000 | 9,371,000 | 15,451,000 | 4,159,000 | ||||||||||||||||||||||||||||
net income per share | -0.24 | -0.57 | -0.5 | -0.48 | -0.55 | -0.51 | -0.21 | -0.39 | -1.41 | |||||||||||||||||||||||||||
includes stock-based compensation expense | ||||||||||||||||||||||||||||||||||||
total stock-based compensation expense | 546 | 2,697 | ||||||||||||||||||||||||||||||||||
net income and comprehensive loss | -7,838,000 | -5,852,000 | ||||||||||||||||||||||||||||||||||
gain on extinguishment of convertible debt as a capital transaction | ||||||||||||||||||||||||||||||||||||
change in unrealized gains on marketable securities | -12,000 | 15,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 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 | 2015-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 33,015,000 | 43,921,000 | 18,981,000 | 34,076,000 | 14,465,000 | 13,376,000 | 126,625,000 | 24,360,000 | 34,889,000 | 67,907,000 | 76,099,000 | 18,813,000 | 12,629,000 | 34,959,000 | 141,075,000 | 88,220,000 | 24,446,000 | 16,123,000 | 17,395,000 | 15,468,000 | 41,437,000 | 10,711,000 | 11,473,000 | 3,569,000 | 7,446,000 | 8,000,000 | 11,982,000 | 27,548,000 | 12,929,000 | 16,168,000 | 15,416,000 | 16,030,000 | 24,991,000 | 57,555,000 | 100,521,000 | |
short-term investments | 272,646,000 | 283,491,000 | 174,472,000 | 169,724,000 | 180,460,000 | 224,265,000 | 122,237,000 | 143,500,000 | 136,980,000 | 94,396,000 | 104,529,000 | 72,247,000 | 84,185,000 | 70,622,000 | 1,998,000 | 11,237,000 | 24,397,000 | 29,193,000 | 40,097,000 | 22,519,000 | 41,592,000 | 50,509,000 | 66,376,000 | 69,206,000 | 73,240,000 | 75,219,000 | ||||||||||
accounts receivable | 42,000 | 167,000 | 219,000 | 284,000 | 668,000 | 392,000 | 382,000 | 1,317,000 | 132,000 | 25,000,000 | 45,343,000 | |||||||||||||||||||||||||
prepaid expenses and other current assets | 2,548,000 | 2,455,000 | 3,743,000 | 3,237,000 | 3,191,000 | 2,960,000 | 3,995,000 | 3,112,000 | 4,095,000 | 4,710,000 | 3,121,000 | 3,333,000 | 3,668,000 | 1,520,000 | 1,475,000 | 1,018,000 | 2,273,000 | 1,650,000 | 5,734,000 | 1,657,000 | 939,000 | 1,242,000 | 1,098,000 | 1,850,000 | 1,335,000 | 1,308,000 | 884,000 | 129,000 | 263,000 | 843,000 | 480,000 | 501,000 | 432,000 | 996,000 | 569,000 | |
total current assets | 308,251,000 | 330,034,000 | 197,415,000 | 207,321,000 | 198,784,000 | 240,993,000 | 253,239,000 | 172,289,000 | 176,096,000 | 192,013,000 | 183,749,000 | 139,736,000 | 100,482,000 | 107,101,000 | 142,550,000 | 91,236,000 | 38,088,000 | 42,302,000 | 52,454,000 | 57,222,000 | 64,895,000 | 53,545,000 | 63,080,000 | 71,795,000 | 77,987,000 | 82,548,000 | 88,085,000 | 49,626,000 | 52,937,000 | 67,030,000 | 74,214,000 | 80,713,000 | 87,686,000 | 93,647,000 | 101,090,000 | |
restricted cash, noncurrent | 269,000 | 268,000 | 254,000 | 254,000 | 254,000 | 254,000 | 254,000 | 254,000 | 254,000 | 254,000 | 254,000 | 254,000 | 254,000 | 254,000 | 254,000 | 254,000 | 254,000 | 254,000 | 254,000 | |||||||||||||||||
property and equipment | 1,356,000 | 1,484,000 | 1,533,000 | 1,672,000 | 1,689,000 | 1,584,000 | 1,608,000 | 1,596,000 | 1,728,000 | 1,716,000 | 1,372,000 | 1,527,000 | 1,674,000 | 1,785,000 | 1,695,000 | 1,531,000 | 1,669,000 | 1,552,000 | 1,201,000 | 1,176,000 | 1,221,000 | 1,196,000 | 1,296,000 | 1,197,000 | 1,127,000 | 1,089,000 | 1,116,000 | |||||||||
operating lease, right-of-use asset | 7,317,000 | 7,510,000 | 7,697,000 | 7,877,000 | 8,051,000 | 8,219,000 | 8,381,000 | 8,539,000 | 8,691,000 | 8,837,000 | 8,980,000 | 9,118,000 | 9,251,000 | 9,401,000 | 9,534,000 | 9,674,000 | 9,838,000 | 9,985,000 | 10,830,000 | 11,303,000 | 603,000 | |||||||||||||||
long-term investments | 56,453,000 | 40,556,000 | 33,502,000 | 35,561,000 | 53,170,000 | 35,481,000 | 28,016,000 | 33,041,000 | 46,948,000 | 52,866,000 | 39,064,000 | 9,120,000 | 18,316,000 | 25,549,000 | ||||||||||||||||||||||
total assets | 373,646,000 | 379,852,000 | 240,547,000 | 252,836,000 | 262,100,000 | 286,686,000 | 291,599,000 | 215,826,000 | 233,938,000 | 255,900,000 | 233,480,000 | 159,818,000 | 129,977,000 | 144,090,000 | 154,033,000 | 102,695,000 | 49,849,000 | 54,093,000 | 64,739,000 | 70,087,000 | 67,105,000 | 54,873,000 | 64,508,000 | 73,124,000 | 80,699,000 | 85,222,000 | 90,786,000 | 49,644,000 | 53,009,000 | 61,935,000 | 67,342,000 | 74,565,000 | 80,937,000 | 87,909,000 | 93,842,000 | 101,247,000 |
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||
accounts payable | 4,170,000 | 3,593,000 | 3,068,000 | 1,645,000 | 1,662,000 | 4,286,000 | 3,240,000 | 1,812,000 | 1,903,000 | 3,349,000 | 1,839,000 | 1,393,000 | 466,000 | 582,000 | 742,000 | 548,000 | 468,000 | 1,543,000 | 5,778,000 | 2,399,000 | 743,000 | 1,716,000 | 440,000 | 750,000 | 528,000 | 193,000 | 1,076,000 | 815,000 | 1,278,000 | 1,012,000 | 2,110,000 | 1,196,000 | 994,000 | 1,552,000 | 3,432,000 | |
accrued liabilities | 16,891,000 | 21,187,000 | 17,788,000 | 13,684,000 | 12,030,000 | 14,003,000 | 13,744,000 | 12,525,000 | 9,203,000 | 9,417,000 | 8,653,000 | 4,614,000 | 3,953,000 | 5,777,000 | 5,065,000 | 3,824,000 | 2,551,000 | 5,285,000 | 5,825,000 | 5,518,000 | 5,371,000 | 4,277,000 | 4,314,000 | 585,000 | 586,000 | 382,000 | 642,000 | |||||||||
deferred revenue, current | 10,227,000 | 16,288,000 | 30,092,000 | 37,252,000 | 40,401,000 | 35,571,000 | 46,210,000 | 42,917,000 | 51,760,000 | 51,773,000 | 48,100,000 | 48,957,000 | 34,522,000 | 31,627,000 | 28,505,000 | 23,688,000 | ||||||||||||||||||||
operating lease liability, current | 950,000 | 912,000 | 870,000 | 829,000 | 790,000 | 756,000 | 718,000 | 682,000 | 647,000 | 617,000 | 747,000 | 715,000 | 684,000 | 655,000 | 219,000 | 452,000 | ||||||||||||||||||||
total current liabilities | 32,238,000 | 41,980,000 | 51,818,000 | 53,410,000 | 57,089,000 | 57,996,000 | 68,459,000 | 62,618,000 | 68,165,000 | 69,778,000 | 63,933,000 | 60,246,000 | 43,367,000 | 41,167,000 | 35,849,000 | 28,179,000 | 5,105,000 | 8,681,000 | 13,672,000 | 12,556,000 | 8,848,000 | 8,127,000 | 6,867,000 | 3,426,000 | 2,928,000 | 1,895,000 | 2,724,000 | 3,578,000 | 3,789,000 | 5,238,000 | 5,873,000 | 4,578,000 | 4,419,000 | 4,465,000 | 6,123,000 | |
deferred revenue, noncurrent | 929,000 | 17,812,000 | 20,475,000 | 25,636,000 | 39,185,000 | 30,803,000 | 42,083,000 | 37,346,000 | 50,830,000 | 30,961,000 | 38,621,000 | 15,250,000 | 21,348,000 | 29,988,000 | 36,468,000 | |||||||||||||||||||||
operating lease liability, noncurrent | 8,705,000 | 9,002,000 | 9,286,000 | 9,563,000 | 9,832,000 | 10,085,000 | 10,328,000 | 10,564,000 | 10,794,000 | 11,009,000 | 11,214,000 | 11,413,000 | 11,608,000 | 11,815,000 | 11,987,000 | 11,947,000 | 11,716,000 | 11,429,000 | 11,350,000 | 10,919,000 | ||||||||||||||||
total liabilities | 40,943,000 | 51,911,000 | 78,916,000 | 83,448,000 | 92,557,000 | 107,266,000 | 109,590,000 | 116,290,000 | 118,511,000 | 134,997,000 | 110,655,000 | 115,987,000 | 76,683,000 | 81,932,000 | 86,565,000 | 86,467,000 | 24,990,000 | 24,619,000 | 29,908,000 | 24,666,000 | 10,522,000 | 10,282,000 | 9,524,000 | 6,577,000 | 6,818,000 | 6,305,000 | 7,814,000 | 6,499,000 | ||||||||
commitments and contingencies | ||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value per share... | ||||||||||||||||||||||||||||||||||||
common stock, 0.001 par value per share... | 66,000 | 60,000 | 49,000 | 49,000 | 48,000 | 46,000 | 44,000 | 30,000 | 30,000 | 30,000 | 29,000 | 24,000 | 24,000 | 24,000 | 24,000 | 19,000 | 19,000 | 19,000 | 19,000 | 19,000 | 19,000 | 14,000 | 14,000 | 14,000 | 14,000 | |||||||||||
additional paid-in capital | 606,963,000 | 583,629,000 | 424,227,000 | 420,372,000 | 407,129,000 | 404,456,000 | 388,731,000 | 292,699,000 | 290,184,000 | 287,345,000 | 273,813,000 | 181,300,000 | 179,746,000 | 177,947,000 | 177,009,000 | 119,651,000 | 118,417,000 | 117,371,000 | 116,591,000 | 115,704,000 | 115,031,000 | 90,664,000 | 89,933,000 | 89,387,000 | 88,864,000 | 88,346,000 | 88,049,000 | 238,980,000 | 238,434,000 | 234,670,000 | 233,808,000 | 233,016,000 | 232,309,000 | 231,621,000 | 231,294,000 | |
accumulated other comprehensive income | -263,000 | -14,000 | 5,000 | 23,000 | 3,000 | 3,000 | 15,000 | |||||||||||||||||||||||||||||
accumulated deficit | -274,063,000 | -256,145,000 | -262,105,000 | -250,383,000 | -237,227,000 | -223,961,000 | -205,097,000 | -191,824,000 | -173,726,000 | -166,199,000 | -151,032,000 | -137,538,000 | -126,509,000 | -115,866,000 | -109,524,000 | -103,387,000 | -93,459,000 | -87,926,000 | -81,786,000 | -70,311,000 | -58,455,000 | -46,074,000 | -34,938,000 | -22,799,000 | -14,892,000 | -9,384,000 | -5,066,000 | -192,926,000 | -189,216,000 | -180,300,000 | -172,587,000 | -165,154,000 | -156,675,000 | -148,837,000 | -142,274,000 | -136,185,000 |
total stockholders’ equity | 332,703,000 | 327,941,000 | 161,631,000 | 169,388,000 | 169,543,000 | 179,420,000 | 182,009,000 | 99,536,000 | 115,427,000 | 120,903,000 | 122,825,000 | 43,831,000 | 53,294,000 | 62,158,000 | 67,468,000 | 16,228,000 | 24,859,000 | 29,474,000 | 34,831,000 | 45,421,000 | 56,583,000 | 44,591,000 | 54,984,000 | 66,547,000 | 73,881,000 | 82,972,000 | 46,066,000 | 49,220,000 | 62,104,000 | 68,692,000 | 76,359,000 | 83,490,000 | 89,377,000 | 95,124,000 | ||
total liabilities and stockholders’ equity | 373,646,000 | 379,852,000 | 240,547,000 | 252,836,000 | 262,100,000 | 286,686,000 | 291,599,000 | 215,826,000 | 233,938,000 | 255,900,000 | 233,480,000 | 159,818,000 | 129,977,000 | 144,090,000 | 154,033,000 | 102,695,000 | 49,849,000 | 54,093,000 | 64,739,000 | 70,087,000 | 67,105,000 | 49,644,000 | 53,009,000 | 67,342,000 | 74,565,000 | 80,937,000 | 87,909,000 | 93,842,000 | 101,247,000 | |||||||
deferred tax asset | 146,000 | 151,000 | 152,000 | 155,000 | 101,000 | 107,000 | 221,000 | 214,000 | 61,000 | 63,000 | ||||||||||||||||||||||||||
current portion of long-term debt | 2,206,000 | 3,380,000 | 4,547,000 | 4,682,000 | 4,652,000 | 4,622,000 | 4,594,000 | 4,567,000 | 3,742,000 | 2,526,000 | 1,318,000 | 119,000 | 1,742,000 | 418,000 | 2,079,000 | 2,064,000 | 2,048,000 | 2,034,000 | 2,018,000 | 1,508,000 | 995,000 | 490,000 | ||||||||||||||
treasury stock | ||||||||||||||||||||||||||||||||||||
accumulated other comprehensive gain | 397,000 | -273,000 | 15,000 | 45,000 | 33,000 | 53,000 | -41,000 | -55,000 | -118,000 | 10,000 | 7,000 | 9,000 | ||||||||||||||||||||||||
accumulated other comprehensive loss | -540,000 | -650,000 | -407,000 | -1,121,000 | -1,669,000 | -1,369,000 | -1,061,000 | -12,000 | -13,000 | -25,000 | -55,000 | -105,000 | -59,000 | -12,000 | ||||||||||||||||||||||
long-term debt | 1,025,000 | 2,206,000 | 3,380,000 | 4,547,000 | 5,707,000 | 6,458,000 | 7,602,000 | 8,741,000 | 9,873,000 | 8,169,000 | 4,509,000 | 4,886,000 | 1,191,000 | 1,674,000 | 2,155,000 | 2,631,000 | 3,104,000 | 3,570,000 | 4,039,000 | 4,500,000 | ||||||||||||||||
convertible preferred stock, 0.001 par value per share... | ||||||||||||||||||||||||||||||||||||
restricted cash, current | 132,000 | 132,000 | 132,000 | |||||||||||||||||||||||||||||||||
deferred revenue | 344,000 | 1,435,000 | 2,069,000 | 2,108,000 | 240,000 | 277,000 | 405,000 | |||||||||||||||||||||||||||||
restricted cash | 386,000 | 386,000 | 132,000 | 132,000 | 132,000 | 132,000 | 132,000 | 132,000 | ||||||||||||||||||||||||||||
deferred rent, current portion | 86,000 | 79,000 | 73,000 | 66,000 | 48,000 | 44,000 | ||||||||||||||||||||||||||||||
operating lease liability | 670,000 | |||||||||||||||||||||||||||||||||||
intangible assets | 1,453,000 | 1,453,000 | 1,453,000 | |||||||||||||||||||||||||||||||||
liabilities, convertible preferred stock, and stockholders’ equity | ||||||||||||||||||||||||||||||||||||
deferred rent, long-term portion | 26,000 | 47,000 | 67,000 | 66,000 | 81,000 | |||||||||||||||||||||||||||||||
deferred tax liability | 253,000 | 305,000 | 509,000 | |||||||||||||||||||||||||||||||||
total liabilities, convertible preferred stock, and stockholders’ equity | 54,873,000 | 64,508,000 | 73,124,000 | 80,699,000 | 90,786,000 | |||||||||||||||||||||||||||||||
liabilities, convertible preferred stock and stockholders' equity | ||||||||||||||||||||||||||||||||||||
income taxes payable | 67,000 | |||||||||||||||||||||||||||||||||||
convertible preferred stock, 0.001 par value... | ||||||||||||||||||||||||||||||||||||
stockholders' equity | ||||||||||||||||||||||||||||||||||||
common stock, 0.001 par value... | 14,000 | 16,000 | 16,000 | 16,000 | 15,000 | 15,000 | 15,000 | 15,000 | 15,000 | |||||||||||||||||||||||||||
total stockholders' equity | 78,917,000 | 55,436,000 | ||||||||||||||||||||||||||||||||||
total liabilities, redeemable convertible preferred stock and stockholders' equity | 85,222,000 | |||||||||||||||||||||||||||||||||||
liabilities, convertible preferred stock, and stockholders’ deficit | ||||||||||||||||||||||||||||||||||||
convertible preferred stock, 0.0001 par value per share... | ||||||||||||||||||||||||||||||||||||
stockholders’ deficit: | ||||||||||||||||||||||||||||||||||||
common stock, 0.0001 par value per share... | 1,000 | |||||||||||||||||||||||||||||||||||
marketable securities | 21,949,000 | 39,745,000 | 50,019,000 | 58,318,000 | 64,182,000 | 62,263,000 | 35,096,000 | |||||||||||||||||||||||||||||
property and equipment and other assets | 18,000 | 72,000 | 312,000 | 351,000 | 224,000 | 223,000 | 195,000 | 157,000 | ||||||||||||||||||||||||||||
accrued direct program expenses | 8,000 | 87,000 | 2,837,000 | 2,742,000 | 2,609,000 | 1,555,000 | 1,457,000 | 1,682,000 | ||||||||||||||||||||||||||||
accrued restructuring charges | 2,584,000 | 2,251,000 | ||||||||||||||||||||||||||||||||||
accrued employee benefits | 146,000 | 119,000 | 1,345,000 | 985,000 | 712,000 | 1,675,000 | 1,336,000 | 977,000 | ||||||||||||||||||||||||||||
accrued other liabilities | 25,000 | 54,000 | 44,000 | 36,000 | 61,000 | 195,000 | 120,000 | 32,000 | ||||||||||||||||||||||||||||
preferred stock, 0.001 par value... | ||||||||||||||||||||||||||||||||||||
cash, cash equivalents and marketable securities | 61,035,000 | |||||||||||||||||||||||||||||||||||
working capital | 55,164,000 | |||||||||||||||||||||||||||||||||||
convertible preferred stock | ||||||||||||||||||||||||||||||||||||
convertible preferred stock with liquidation preference; 0.001 par value... | ||||||||||||||||||||||||||||||||||||
stockholders’ equity |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 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 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||||||||
net income | -17,918,000 | 5,960,000 | -11,722,000 | -13,156,000 | -13,266,000 | -18,864,000 | -13,273,000 | -18,098,000 | -7,527,000 | -15,167,000 | -13,494,000 | -11,029,000 | -10,643,000 | -6,342,000 | -6,137,000 | -9,928,000 | -5,533,000 | -6,140,000 | -11,475,000 | -11,856,000 | -12,381,000 | -11,135,000 | -12,139,000 | -7,907,000 | -5,306,000 | -4,318,000 | 9,161,000 | -7,433,000 | -8,479,000 | -7,838,000 | -6,563,000 | -6,089,000 | |
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||
stock-based compensation expense | 3,989,000 | 2,803,000 | 2,654,000 | 2,621,000 | 2,552,000 | 2,469,000 | 2,555,000 | 2,335,000 | 2,289,000 | 1,460,000 | 1,638,000 | 1,545,000 | 1,597,000 | 949,000 | 973,000 | 1,232,000 | 986,000 | 780,000 | 852,000 | 700,000 | 707,000 | 625,000 | 348,000 | ||||||||||
amortization of premium/discount on investments | -2,734,000 | -2,561,000 | -2,093,000 | -1,674,000 | -1,723,000 | -1,334,000 | 43,000 | 259,000 | 332,000 | 304,000 | 192,000 | 192,000 | 218,000 | 163,000 | -2,000 | -17,000 | -41,000 | -86,000 | -89,000 | -53,000 | -132,000 | -216,000 | -85,000 | ||||||||||
depreciation expense | 147,000 | 148,000 | 146,000 | 142,000 | 140,000 | 145,000 | 148,000 | 156,000 | 148,000 | 138,000 | 155,000 | 162,000 | 165,000 | 159,000 | 140,000 | 144,000 | 135,000 | 124,000 | 115,000 | -76,000 | 305,000 | 109,000 | 109,000 | 90,000 | 80,000 | ||||||||
non-cash interest expense and other | |||||||||||||||||||||||||||||||||
realized gain on investments | -18,000 | 0 | 0 | ||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||
accounts receivable | 123,000 | 57,000 | 62,000 | 383,000 | -277,000 | -16,000 | 935,000 | -1,185,000 | 24,868,000 | ||||||||||||||||||||||||
prepaid expenses and other current assets | -405,000 | 1,180,000 | -465,000 | 228,000 | -90,000 | 1,143,000 | -790,000 | 1,035,000 | 613,000 | -1,563,000 | 596,000 | 98,000 | -2,194,000 | -17,000 | -360,000 | 1,255,000 | -623,000 | 4,084,000 | -4,077,000 | -718,000 | 303,000 | -144,000 | 752,000 | ||||||||||
operating lease, right-of-use asset | 193,000 | 187,000 | 180,000 | 174,000 | 168,000 | 162,000 | 158,000 | ||||||||||||||||||||||||||
accounts payable and accrued liabilities | -3,818,000 | 4,029,000 | 5,490,000 | 1,745,000 | -4,745,000 | 1,980,000 | 2,019,000 | 3,409,000 | -1,851,000 | 1,837,000 | 4,485,000 | 1,603,000 | -1,955,000 | 785,000 | 1,191,000 | 1,538,000 | -4,005,000 | -4,780,000 | 3,767,000 | ||||||||||||||
deferred revenue | -6,990,000 | -30,687,000 | -9,823,000 | -8,310,000 | -8,719,000 | -2,257,000 | -7,987,000 | -4,106,000 | -13,497,000 | -1,458,000 | 36,483,000 | -7,194,000 | -3,203,000 | -5,518,000 | -1,663,000 | 59,812,000 | -1,091,000 | -634,000 | -39,000 | -1,000 | 0 | -240,000 | -239,000 | -128,000 | |||||||||
operating lease liability | -259,000 | -242,000 | -236,000 | -230,000 | -220,000 | -205,000 | -200,000 | ||||||||||||||||||||||||||
net cash from operating activities | -27,690,000 | -18,971,000 | -15,798,000 | -18,091,000 | -26,152,000 | -16,786,000 | -16,348,000 | -16,069,000 | 5,449,000 | -14,729,000 | 30,134,000 | -14,682,000 | -15,971,000 | -9,349,000 | -5,392,000 | 54,519,000 | -9,694,000 | -5,671,000 | -10,575,000 | -7,877,000 | -11,223,000 | -9,398,000 | -7,372,000 | -7,215,000 | -4,431,000 | -5,837,000 | 891,000 | -5,177,000 | -7,524,000 | -6,547,000 | -7,011,000 | -5,401,000 | -5,726,000 |
capital expenditures | -19,000 | -114,000 | -1,000 | -279,000 | -93,000 | -116,000 | -55,000 | -215,000 | -26,000 | -49,000 | 0 | -30,000 | -39,000 | -488,000 | -60,000 | -198,000 | -56,000 | -486,000 | -135,000 | -79,000 | -121,000 | -9,000 | -208,000 | -160,000 | -118,000 | 0 | 0 | 0 | -16,000 | -43,000 | -31,000 | -46,000 | -55,000 |
free cash flows | -27,709,000 | -19,085,000 | -15,799,000 | -18,370,000 | -26,245,000 | -16,902,000 | -16,403,000 | -16,284,000 | 5,423,000 | -14,778,000 | 30,134,000 | -14,712,000 | -16,010,000 | -9,837,000 | -5,452,000 | 54,321,000 | -9,750,000 | -6,157,000 | -10,710,000 | -7,956,000 | -11,344,000 | -9,407,000 | -7,580,000 | -7,375,000 | -4,549,000 | -5,837,000 | 891,000 | -5,177,000 | -7,540,000 | -6,590,000 | -7,042,000 | -5,447,000 | -5,781,000 |
investing activities | |||||||||||||||||||||||||||||||||
purchase of investments | -75,393,000 | -162,088,000 | -85,538,000 | -69,368,000 | -34,353,000 | -146,649,000 | -37,955,000 | -36,103,000 | -46,277,000 | -33,561,000 | -84,446,000 | -5,604,000 | -9,907,000 | ||||||||||||||||||||
maturities of investments | 72,850,000 | 49,500,000 | 85,004,000 | 98,975,000 | 62,796,000 | 38,866,000 | 63,800,000 | 42,882,000 | 8,500,000 | 29,325,000 | 21,931,000 | 26,500,000 | 3,400,000 | ||||||||||||||||||||
purchases of property and equipment | -19,000 | -114,000 | -1,000 | -279,000 | -93,000 | -116,000 | -55,000 | -215,000 | -26,000 | -49,000 | 0 | -30,000 | -39,000 | -488,000 | -60,000 | -198,000 | -56,000 | -486,000 | -135,000 | -79,000 | -121,000 | -9,000 | -208,000 | -160,000 | -118,000 | -16,000 | -43,000 | -31,000 | -46,000 | -55,000 | |||
net cash from investing activities | -2,562,000 | -112,702,000 | -535,000 | 29,328,000 | 28,350,000 | -107,899,000 | 25,790,000 | 6,564,000 | -37,803,000 | -4,285,000 | -62,515,000 | 20,866,000 | -6,546,000 | -96,849,000 | 1,843,000 | 9,057,000 | 13,130,000 | 4,388,000 | 10,863,000 | -17,587,000 | 19,099,000 | 9,136,000 | 15,774,000 | 3,338,000 | 3,870,000 | 1,855,000 | -46,629,000 | 13,149,000 | 8,265,000 | 5,841,000 | -1,950,000 | -27,225,000 | -35,136,000 |
financing activities | |||||||||||||||||||||||||||||||||
adjustments to offering costs | -8,000 | ||||||||||||||||||||||||||||||||
repayment of debt | 0 | 0 | -2,225,000 | -1,200,000 | -1,200,000 | -1,200,000 | -1,200,000 | -1,200,000 | -1,200,000 | 0 | -333,000 | -500,000 | -500,000 | -500,000 | |||||||||||||||||||
proceeds from exercise of stock options, net of taxes paid on vested rsus | 1,780,000 | ||||||||||||||||||||||||||||||||
proceeds from exercise of warrants | 17,579,000 | ||||||||||||||||||||||||||||||||
net cash from financing activities | 19,351,000 | 156,610,000 | 1,201,000 | 8,398,000 | -1,087,000 | 11,543,000 | 92,816,000 | -1,020,000 | -650,000 | 10,873,000 | 89,680,000 | 9,000 | 202,000 | -11,000 | 56,390,000 | 2,000 | 5,000,000 | 0 | 1,646,000 | -509,000 | 23,118,000 | -500,000 | -498,000 | 0 | 7,000 | 0 | 63,000 | 11,000 | 62,000 | -2,104,000 | |||
effect of exchange rate on cash and cash equivalents | -4,000 | 17,000 | 37,000 | -24,000 | -22,000 | -107,000 | 7,000 | ||||||||||||||||||||||||||
net increase in cash and cash equivalents and restricted cash | -10,905,000 | 24,954,000 | -15,095,000 | 19,611,000 | 1,089,000 | -113,249,000 | -8,192,000 | 57,286,000 | 6,184,000 | -22,330,000 | -106,116,000 | 52,855,000 | 63,642,000 | 8,323,000 | -1,272,000 | 1,927,000 | -25,969,000 | 30,980,000 | -762,000 | 7,904,000 | -3,877,000 | -554,000 | -3,982,000 | ||||||||||
cash and cash equivalents and restricted cash, beginning of period | 44,189,000 | 0 | 0 | 0 | 13,630,000 | 0 | 0 | 0 | 68,161,000 | 0 | 0 | 0 | 35,213,000 | 0 | 0 | 0 | 16,509,000 | 0 | 0 | 0 | 10,843,000 | 0 | 0 | 0 | 8,132,000 | ||||||||
cash and cash equivalents and restricted cash, end of period | 33,284,000 | 24,954,000 | -15,095,000 | 19,611,000 | 14,719,000 | -113,249,000 | 102,265,000 | -10,529,000 | 35,143,000 | -8,192,000 | 57,286,000 | 6,184,000 | 12,883,000 | -106,116,000 | 52,855,000 | 63,642,000 | 24,832,000 | -1,272,000 | 1,927,000 | -25,969,000 | 41,823,000 | -762,000 | 7,904,000 | -3,877,000 | 7,578,000 | ||||||||
supplemental information | |||||||||||||||||||||||||||||||||
cash paid for interest | 47,000 | 60,000 | 70,000 | 88,000 | 104,000 | 122,000 | 141,000 | 147,000 | 144,000 | 145,000 | 147,000 | 125,000 | 73,000 | 73,000 | 30,000 | 32,000 | 35,000 | 38,000 | 39,000 | 38,000 | 34,000 | ||||||||||||
non-cash interest expense | 0 | 0 | 19,000 | 26,000 | 33,000 | 40,000 | 49,000 | 56,000 | 61,000 | 67,000 | 74,000 | 72,000 | 69,000 | 67,000 | 81,000 | 44,000 | 41,000 | 32,000 | 32,000 | 35,000 | 38,000 | 43,000 | 44,000 | 44,000 | 44,000 | ||||||||
loss on sale of property and equipment | 0 | 9,000 | 0 | 2,000 | 25,000 | -2,000 | 13,000 | 57,000 | |||||||||||||||||||||||||
deferred income tax | -67,000 | 6,000 | -153,000 | 0 | 0 | -253,000 | -52,000 | ||||||||||||||||||||||||||
proceeds from sale of common stock and warrants, net of offering costs | 12,712,000 | -79,000 | -13,000 | ||||||||||||||||||||||||||||||
proceeds from issuance of common stock to amgen | |||||||||||||||||||||||||||||||||
cash paid for income taxes | |||||||||||||||||||||||||||||||||
proceeds from sale of common stock, net of offering costs | -1,000 | 0 | 0 | -20,000 | 23,618,000 | ||||||||||||||||||||||||||||
proceeds from exercise of stock options | 1,202,000 | 928,000 | 113,000 | 31,000 | 12,000 | 180,000 | 550,000 | 223,000 | 68,000 | 9,000 | 202,000 | 2,000 | 119,000 | 0 | 2,000 | ||||||||||||||||||
proceeds from issuance of common stock to horizon | |||||||||||||||||||||||||||||||||
proceeds from borrowings, net of issuance costs | 0 | 0 | 0 | 5,000,000 | 0 | ||||||||||||||||||||||||||||
discount in connection with issuance of debt | -1,000 | 0 | 0 | 335,000 | 0 | ||||||||||||||||||||||||||||
net decrease in cash and cash equivalents and restricted cash | -10,529,000 | -33,018,000 | |||||||||||||||||||||||||||||||
right-of-use asset | 146,000 | 143,000 | 138,000 | 133,000 | 150,000 | 134,000 | 140,000 | 171,000 | 147,000 | ||||||||||||||||||||||||
lease liabilities | -185,000 | -335,000 | -167,000 | -164,000 | -178,000 | 264,000 | 259,000 | 231,000 | 287,000 | 70,000 | 121,000 | ||||||||||||||||||||||
effect of exchange rate on cash, cash equivalents and restricted cash | -14,000 | -51,000 | -13,000 | -9,000 | -15,000 | 93,000 | 14,000 | 64,000 | -113,000 | ||||||||||||||||||||||||
proceeds from the sale of investments | |||||||||||||||||||||||||||||||||
recognition of right-of-use asset | -494,000 | -90,000 | 10,874,000 | 883,000 | |||||||||||||||||||||||||||||
deferred tax asset | |||||||||||||||||||||||||||||||||
gain on sale of property and equipment | |||||||||||||||||||||||||||||||||
loss on sale of intangible asset | 0 | 0 | |||||||||||||||||||||||||||||||
proceeds from sale of intangible asset | 0 | 0 | |||||||||||||||||||||||||||||||
purchase of short-term investments | -96,000 | 43,000 | -4,914,000 | -5,076,000 | -14,502,000 | -26,508,000 | -13,296,000 | -9,655,000 | -21,818,000 | -4,353,000 | -37,037,000 | -16,068,000 | |||||||||||||||||||||
maturities of short-term investments | 1,999,000 | 9,212,000 | 18,100,000 | 9,950,000 | 25,500,000 | 9,000,000 | 31,125,000 | 18,800,000 | 37,800,000 | ||||||||||||||||||||||||
proceeds from the sale of short-term investments | 0 | 0 | 0 | 1,391,000 | 41,025,000 | ||||||||||||||||||||||||||||
bargain purchase gain | -62,000 | ||||||||||||||||||||||||||||||||
cash and cash equivalents acquired in connection with merger | 0 | ||||||||||||||||||||||||||||||||
proceeds from sale of preferred stock | 0 | ||||||||||||||||||||||||||||||||
convertible preferred stock exchanged for common stock | 0 | ||||||||||||||||||||||||||||||||
amortization of right-of-use asset | 245,000 | ||||||||||||||||||||||||||||||||
deferred rent and other | -213,000 | -19,000 | -15,000 | -13,000 | 19,000 | -11,000 | |||||||||||||||||||||||||||
effect of exchange rate changes on cash, cash equivalents and restricted cash | -7,000 | 4,000 | -14,000 | ||||||||||||||||||||||||||||||
stock-based compensation and warrant expense | 682,000 | 754,000 | 731,000 | 544,000 | 523,000 | 511,000 | |||||||||||||||||||||||||||
accounts payable | -973,000 | 1,276,000 | -310,000 | 222,000 | 335,000 | -858,000 | 2,030,000 | -1,098,000 | 914,000 | 202,000 | -558,000 | 204,000 | |||||||||||||||||||||
accrued liabilities | 1,079,000 | -37,000 | 3,729,000 | -1,000 | 204,000 | -341,000 | |||||||||||||||||||||||||||
proceeds from borrowings | 0 | ||||||||||||||||||||||||||||||||
proceeds from exercise of stock options and common stock warrants | 0 | 2,000 | 0 | 7,000 | 0 | ||||||||||||||||||||||||||||
reclass of preferred stock warrant liability to equity | 0 | ||||||||||||||||||||||||||||||||
prepaid expenses | -27,000 | -345,000 | |||||||||||||||||||||||||||||||
operating activities: | |||||||||||||||||||||||||||||||||
common stock issued for intellectual property | |||||||||||||||||||||||||||||||||
investing activities: | |||||||||||||||||||||||||||||||||
purchase of property and equipment | |||||||||||||||||||||||||||||||||
proceeds from sale short-term investments | |||||||||||||||||||||||||||||||||
financing activities: | |||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash at beginning of period | |||||||||||||||||||||||||||||||||
cash and cash equivalents and restricted cash at end of period | |||||||||||||||||||||||||||||||||
depreciation and amortization | |||||||||||||||||||||||||||||||||
depreciation | 38,000 | 36,000 | 30,000 | 16,000 | |||||||||||||||||||||||||||||
gain on sales of property and equipment | |||||||||||||||||||||||||||||||||
prepaid expenses and other | -346,000 | -99,000 | -69,000 | 564,000 | -427,000 | ||||||||||||||||||||||||||||
accrued direct program expenses | 95,000 | 133,000 | 1,054,000 | 98,000 | -225,000 | ||||||||||||||||||||||||||||
accrued restructuring charges | |||||||||||||||||||||||||||||||||
accrued employee benefits | 360,000 | 273,000 | -963,000 | 339,000 | 359,000 | ||||||||||||||||||||||||||||
accrued other liabilities | 8,000 | -25,000 | -134,000 | 75,000 | |||||||||||||||||||||||||||||
proceeds from sales of property and equipment | |||||||||||||||||||||||||||||||||
purchases of marketable securities | -13,919,000 | -22,766,000 | -29,469,000 | -41,179,000 | |||||||||||||||||||||||||||||
proceeds from sales and maturities of marketable securities | 22,200,000 | 28,650,000 | 27,550,000 | ||||||||||||||||||||||||||||||
proceeds from employee stock purchases and stock options exercised | 11,000 | ||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 8,035,000 | 752,000 | -32,564,000 | -42,966,000 | |||||||||||||||||||||||||||||
cash and cash equivalents, beginning of period | 0 | 0 | 24,991,000 | 0 | 0 | ||||||||||||||||||||||||||||
cash and cash equivalents, end of period | 752,000 | -614,000 | 16,030,000 | -32,564,000 | -42,966,000 | ||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of offering costs | -1,000 | -2,104,000 | |||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information | |||||||||||||||||||||||||||||||||
conversion of convertible preferred stock to common stock | 0 | 0 | |||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -8,961,000 | ||||||||||||||||||||||||||||||||
description | 2,016,000 | ||||||||||||||||||||||||||||||||
assets measured at fair value: | |||||||||||||||||||||||||||||||||
money market investments | 7,592,000 | ||||||||||||||||||||||||||||||||
u.s. treasury securities, obligations of u.s. government agencies, corporate debt securities and reverse repurchase agreements | 70,182,000 | ||||||||||||||||||||||||||||||||
depreciation and loss on disposal of assets | |||||||||||||||||||||||||||||||||
change in value of preferred stock warrant liabilities and derivative | |||||||||||||||||||||||||||||||||
amortization of deferred financing costs and noncash interest | |||||||||||||||||||||||||||||||||
proceeds from issuance of convertible preferred stock | |||||||||||||||||||||||||||||||||
decrease in restricted cash | |||||||||||||||||||||||||||||||||
proceeds from notes payable | |||||||||||||||||||||||||||||||||
principal payment on debt | |||||||||||||||||||||||||||||||||
conversion of convertible debt and accrued interest to convertible preferred stock | |||||||||||||||||||||||||||||||||
loss on disposal of assets |
