Annexon, Inc(NASDAQ:ANNX)

Annexon, Inc., a clinical-stage biopharmaceutical company, engages in developing therapies for patients with classical complement-mediated disorders of the body, brain, and eye. Its products in pipelines are focused on antibody-mediated autoimmune and complement-mediated neurodegenerative disorders....
Website: http://www.annexonbio.com
Founded: 2011
Full Time Employees: 38
CEO: Douglas Love
Sector: Healthcare
Industry: Biotechnology
Share this website to your friends
• 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 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating expenses: | ||||||||||||||||||||||
research and development | 49,700,000 | 44,160,000 | 48,179,000 | 43,354,000 | 30,105,000 | 25,026,000 | 20,963,000 | 23,267,000 | 27,893,000 | 30,251,000 | 32,345,000 | 28,535,000 | 27,862,000 | 29,106,000 | 26,998,000 | 27,217,000 | 27,581,000 | 24,572,000 | 20,696,000 | 17,992,000 | 11,775,000 | 9,287,000 |
general and administrative | 7,318,000 | 7,566,000 | 9,226,000 | 9,125,000 | 9,337,000 | 8,554,000 | 7,609,000 | 6,742,000 | 6,888,000 | 7,440,000 | 8,897,000 | 8,160,000 | 8,207,000 | 8,303,000 | 8,428,000 | 10,241,000 | 8,099,000 | 6,801,000 | 5,452,000 | 5,199,000 | 3,810,000 | 2,950,000 |
total operating expenses | 57,018,000 | 51,726,000 | 57,405,000 | 52,479,000 | 39,442,000 | 33,580,000 | 28,572,000 | 30,009,000 | 34,781,000 | 37,691,000 | 41,242,000 | 36,695,000 | 36,069,000 | 37,409,000 | 35,426,000 | 37,458,000 | 35,680,000 | 31,373,000 | 26,148,000 | 23,191,000 | 15,585,000 | 12,237,000 |
income from operations | -57,018,000 | -51,726,000 | -57,405,000 | -52,479,000 | -39,442,000 | -33,580,000 | -28,572,000 | -30,009,000 | -34,781,000 | -37,691,000 | -41,242,000 | -36,695,000 | -36,069,000 | -37,409,000 | -35,426,000 | -37,458,000 | -35,680,000 | -31,373,000 | -26,148,000 | -23,191,000 | -15,585,000 | -12,237,000 |
yoy | 44.56% | 54.04% | 100.91% | 74.88% | 13.40% | -10.91% | -30.72% | -18.22% | -3.57% | 0.75% | 16.42% | -2.04% | 1.09% | 19.24% | 35.48% | 61.52% | 128.94% | 156.38% | ||||
qoq | 10.23% | -9.89% | 9.39% | 33.05% | 17.46% | 17.53% | -4.79% | -13.72% | -7.72% | -8.61% | 12.39% | 1.74% | -3.58% | 5.60% | -5.42% | 4.98% | 13.73% | 19.98% | 12.75% | 48.80% | 27.36% | |
interest and other income | 2,096,000 | 2,570,000 | 3,049,000 | 3,889,000 | 4,618,000 | 3,970,000 | 3,396,000 | 2,118,000 | 2,299,000 | 2,503,000 | 2,566,000 | 2,312,000 | 1,015,000 | 272,000 | 53,000 | |||||||
net income | -54,922,000 | -49,156,000 | -54,356,000 | -48,590,000 | -34,824,000 | -29,610,000 | -25,176,000 | -27,891,000 | -32,482,000 | -35,188,000 | -38,676,000 | -34,383,000 | -35,054,000 | -37,137,000 | -35,373,000 | -37,371,000 | -35,598,000 | -31,294,000 | -26,006,000 | -23,193,000 | -15,638,000 | -12,240,000 |
yoy | 57.71% | 66.01% | 115.90% | 74.21% | 7.21% | -15.85% | -34.91% | -18.88% | -7.34% | -5.25% | 9.34% | -8.00% | -1.53% | 18.67% | 36.02% | 61.13% | 127.64% | 155.67% | ||||
qoq | 11.73% | -9.57% | 11.87% | 39.53% | 17.61% | 17.61% | -9.73% | -14.13% | -7.69% | -9.02% | 12.49% | -1.91% | -5.61% | 4.99% | -5.35% | 4.98% | 13.75% | 20.33% | 12.13% | 48.31% | 27.76% | |
deemed dividend on modification of common stock warrants | -1,857,000 | |||||||||||||||||||||
net income attributable to common stockholders | -54,922,000 | -51,013,000 | -34,383,000 | -35,054,000 | -37,137,000 | -35,373,000 | -37,371,000 | -35,598,000 | -31,294,000 | -26,006,000 | -23,193,000 | -22,002,000 | -12,521,000 | |||||||||
net income per share | -0.37 | -0.34 | -0.37 | -0.33 | -0.25 | -0.23 | -0.21 | -0.35 | -0.43 | -0.47 | -0.52 | -0.39 | -0.51 | -0.96 | -0.92 | -0.97 | -0.93 | -0.82 | -0.68 | 0.64 | -0.77 | -28.87 |
weighted-average shares used for eps calculation | 149,123,701 | 148,320,803 | 148,108,809 | 137,404,145 | 139,933,019 | 130,132,960 | 122,673,202 | 75,673,081 | 75,342,495 | 75,230,003 | 73,855,642 | 54,673,572 | 68,652,859 | 38,584,400 | 38,563,384 | 38,316,273 | 38,341,110 | 38,277,950 | 38,163,062 | 16,962,398 | 28,465,156 | 433,749 |
other income | 75,750 | 82,000 | 79,000 | 142,000 | -7,000 | -52,000 | 1,000 | |||||||||||||||
net income before taxes | -23,238,000 | -35,598,000 | -31,294,000 | -23,198,000 | -15,637,000 | -12,236,000 | ||||||||||||||||
provision for income taxes | 1,250 | 1,000 | 4,000 | |||||||||||||||||||
accretion on redeemable convertible preferred stock | -145,000 | 281,000 | ||||||||||||||||||||
deemed dividend - beneficial conversion feature on redeemable convertible preferred stock | ||||||||||||||||||||||
loss on remeasurement of redeemable convertible preferred stock liability | ||||||||||||||||||||||
deemed dividend – beneficial conversion feature on redeemable convertible preferred stock | -6,219,000 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||
cash and cash equivalents | 175,208,000 | 162,051,000 | 139,419,000 | 132,288,000 | 97,122,000 | 49,498,000 | 79,540,000 | 157,304,000 | 151,941,000 | 225,110,000 | 133,159,000 | 113,614,000 | 144,120,000 | 140,020,000 | 210,658,000 | 104,614,000 | 112,828,000 | 74,843,000 | 68,519,000 | 99,588,000 | 206,669,000 | 268,565,000 | 370,686,000 | 124,761,000 |
short-term investments | 49,817,000 | 76,294,000 | 49,302,000 | 94,729,000 | 166,574,000 | 262,519,000 | 260,576,000 | 211,395,000 | 113,007,000 | 34,606,000 | 32,112,000 | 79,324,000 | 84,045,000 | 102,637,000 | 58,861,000 | 72,980,000 | 93,831,000 | 167,872,000 | 202,848,000 | 202,798,000 | 119,985,000 | 82,641,000 | ||
prepaid expenses and other current assets | 3,241,000 | 3,846,000 | 4,101,000 | 3,603,000 | 4,466,000 | 4,444,000 | 4,176,000 | 5,270,000 | 5,792,000 | 4,144,000 | 3,898,000 | 4,623,000 | 4,371,000 | 5,441,000 | 5,258,000 | 3,778,000 | 4,595,000 | 4,978,000 | 4,131,000 | 2,007,000 | 3,868,000 | 2,805,000 | 2,889,000 | 907,000 |
total current assets | 228,266,000 | 242,191,000 | 192,822,000 | 230,620,000 | 268,162,000 | 316,461,000 | 344,292,000 | 373,969,000 | 270,740,000 | 263,860,000 | 169,169,000 | 197,561,000 | 232,536,000 | 248,098,000 | 274,777,000 | 181,372,000 | 211,254,000 | 247,693,000 | 275,498,000 | 304,393,000 | 330,522,000 | 354,011,000 | 373,575,000 | 125,668,000 |
restricted cash | 1,032,000 | 1,032,000 | 1,032,000 | 1,032,000 | 1,032,000 | 1,032,000 | 1,032,000 | 1,032,000 | 1,032,000 | 1,032,000 | 1,032,000 | 1,032,000 | 1,032,000 | 1,032,000 | 1,032,000 | 1,032,000 | 1,166,000 | 1,166,000 | 1,166,000 | 1,166,000 | 1,166,000 | |||
property and equipment | 10,107,000 | 10,617,000 | 11,152,000 | 11,650,000 | 12,190,000 | 12,638,000 | 13,169,000 | 13,702,000 | 14,235,000 | 14,773,000 | 15,310,000 | 15,830,000 | 16,334,000 | 16,838,000 | 17,093,000 | 17,418,000 | 17,805,000 | 17,848,000 | 12,219,000 | 1,935,000 | ||||
operating lease right-of-use assets | 14,767,000 | 15,185,000 | 15,587,000 | 15,974,000 | 16,346,000 | 16,705,000 | 17,050,000 | 17,382,000 | 17,701,000 | 18,009,000 | 18,305,000 | 18,590,000 | 18,864,000 | 19,128,000 | 19,616,000 | 19,864,000 | 20,103,000 | 20,333,000 | 20,680,000 | 21,096,000 | ||||
other non-current assets | 8,716,000 | 8,546,000 | 8,549,000 | 5,297,000 | 5,297,000 | 3,235,000 | 3,233,000 | 361,000 | 204,000 | 1,018,000 | 241,000 | |||||||||||||
total assets | 262,888,000 | 277,571,000 | 229,142,000 | 264,573,000 | 303,027,000 | 350,071,000 | 378,776,000 | 406,085,000 | 304,069,000 | 297,674,000 | 203,816,000 | 233,013,000 | 268,778,000 | 285,096,000 | 312,722,000 | 220,704,000 | 250,569,000 | 287,040,000 | 310,156,000 | 331,784,000 | 333,117,000 | 355,946,000 | 375,614,000 | 131,087,000 |
liabilities and stockholders’ equity | ||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||
accounts payable | 17,529,000 | 14,931,000 | 18,219,000 | 11,515,000 | 10,437,000 | 10,426,000 | 6,748,000 | 4,126,000 | 3,972,000 | 5,487,000 | 4,809,000 | 7,161,000 | 10,346,000 | 7,416,000 | 6,921,000 | 10,301,000 | 9,378,000 | 11,153,000 | 4,797,000 | 4,184,000 | 4,518,000 | 3,734,000 | 3,954,000 | 3,064,000 |
accrued and other current liabilities | 15,392,000 | 24,791,000 | 22,543,000 | 26,411,000 | 20,494,000 | 17,568,000 | 10,861,000 | |||||||||||||||||
operating lease liabilities, current | 3,016,000 | 2,908,000 | 2,818,000 | 2,716,000 | 2,616,000 | 2,518,000 | 2,437,000 | 2,345,000 | 2,254,000 | 2,165,000 | 1,701,000 | 1,616,000 | 1,534,000 | 1,316,000 | 1,806,000 | 1,729,000 | 1,275,000 | 1,202,000 | 63,000 | 250,000 | ||||
total current liabilities | 35,937,000 | 42,630,000 | 43,580,000 | 40,642,000 | 33,547,000 | 30,512,000 | 20,046,000 | 17,148,000 | 13,133,000 | 17,928,000 | 17,170,000 | 17,891,000 | 22,941,000 | 22,360,000 | 20,220,000 | 20,254,000 | 17,053,000 | 21,744,000 | 11,919,000 | 10,284,000 | 10,695,000 | 10,622,000 | 8,988,000 | 12,660,000 |
operating lease liabilities, non-current | 22,418,000 | 23,293,000 | 24,120,000 | 24,914,000 | 25,692,000 | 26,454,000 | 27,170,000 | 27,858,000 | 28,531,000 | 29,190,000 | 29,807,000 | 30,398,000 | 30,976,000 | 31,542,000 | 31,900,000 | 32,406,000 | 32,902,000 | 33,387,000 | 33,760,000 | 26,165,000 | ||||
total liabilities | 58,355,000 | 65,923,000 | 67,700,000 | 65,556,000 | 59,239,000 | 56,966,000 | 47,216,000 | 45,006,000 | 41,664,000 | 47,118,000 | 46,977,000 | 48,289,000 | 53,917,000 | 53,902,000 | 52,120,000 | 52,660,000 | 49,955,000 | 55,131,000 | 45,679,000 | 36,449,000 | 11,641,000 | 11,668,000 | 10,135,000 | 13,907,000 |
commitments and contingencies | ||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||
common stock | 162,000 | 115,000 | 110,000 | 109,000 | 106,000 | 106,000 | 90,000 | 53,000 | 53,000 | 53,000 | 48,000 | 39,000 | 39,000 | 38,000 | 38,000 | 38,000 | ||||||||
additional paid-in capital | 1,165,983,000 | 1,128,917,000 | 1,030,536,000 | 1,013,211,000 | 1,008,825,000 | 1,003,685,000 | 993,486,000 | 988,347,000 | 860,092,000 | 823,029,000 | 701,517,000 | 696,968,000 | 691,963,000 | 669,780,000 | 664,839,000 | 537,269,000 | 532,636,000 | 528,365,000 | 523,458,000 | 518,708,000 | 513,539,000 | 510,309,000 | 508,318,000 | 9,365,000 |
accumulated other comprehensive loss | -81,000 | 77,000 | -89,000 | -102,000 | -52,000 | -123,000 | -171,000 | -217,000 | -372,000 | -406,000 | -439,000 | -373,000 | -180,000 | -75,000 | -65,000 | -103,000 | -77,000 | -78,000 | -82,000 | |||||
accumulated deficit | -961,531,000 | -917,389,000 | -869,133,000 | -814,211,000 | -765,055,000 | -710,699,000 | -662,109,000 | -627,285,000 | -597,675,000 | -572,499,000 | -544,608,000 | -512,126,000 | -476,938,000 | -438,262,000 | -403,879,000 | -368,825,000 | -331,688,000 | -296,315,000 | -258,944,000 | -223,346,000 | -191,998,000 | -165,992,000 | -142,799,000 | -127,161,000 |
total stockholders’ equity | 204,533,000 | 211,648,000 | 161,442,000 | 199,017,000 | 243,788,000 | 293,105,000 | 331,560,000 | 361,079,000 | 262,405,000 | 250,556,000 | 156,839,000 | 184,724,000 | 214,861,000 | 231,194,000 | 260,602,000 | 168,044,000 | 200,614,000 | 264,477,000 | 295,335,000 | 321,476,000 | 344,278,000 | 365,479,000 | ||
total liabilities and stockholders’ equity | 262,888,000 | 277,571,000 | 229,142,000 | 264,573,000 | 303,027,000 | 350,071,000 | 378,776,000 | 406,085,000 | 304,069,000 | 297,674,000 | 203,816,000 | 233,013,000 | 268,778,000 | 285,096,000 | 312,722,000 | 220,704,000 | 250,569,000 | 287,040,000 | 310,156,000 | 331,784,000 | 333,117,000 | |||
common stock, 0.001 par value... | 149,000 | 109,000 | 78,000 | 48,000 | 39,000 | 38,000 | 38,000 | 4,000 | ||||||||||||||||
accumulated other comprehensive income | -29,000 | -76,000 | -93,000 | -91,000 | 10,000 | |||||||||||||||||||
accrued liabilities | 10,657,000 | 6,857,000 | 10,235,000 | 10,490,000 | 8,953,000 | 10,677,000 | 13,448,000 | 11,323,000 | 8,060,000 | 6,211,000 | 9,250,000 | 7,059,000 | 5,850,000 | 5,779,000 | 6,497,000 | 4,649,000 | 9,218,000 | |||||||
other current liabilities | 20,000 | 50,000 | 41,000 | 170,000 | 161,000 | 384,000 | 180,000 | 170,000 | 164,000 | 189,000 | 139,000 | |||||||||||||
other assets | 12,000 | 593,000 | ||||||||||||||||||||||
liabilities and stockholders' equity | ||||||||||||||||||||||||
deferred rent, current | 398,000 | 391,000 | 385,000 | 378,000 | ||||||||||||||||||||
deferred rent | 946,000 | 1,046,000 | 1,147,000 | 1,247,000 | ||||||||||||||||||||
preferred stock, 0.001 par value... | ||||||||||||||||||||||||
total stockholders' equity | 231,909,000 | |||||||||||||||||||||||
property and equipment, less accumulated depreciation of 3,047 and 1,971 as of june 30, 2021 and december 31, 2020, respectively | 5,129,000 | |||||||||||||||||||||||
property and equipment, less accumulated depreciation of 2,509 and 1,971 as of march 31, 2021 and december 31, 2020, respectively | 1,429,000 | |||||||||||||||||||||||
other long-term assets | 3,371,000 | |||||||||||||||||||||||
liabilities, redeemable convertible preferred stock and stockholders’ equity | ||||||||||||||||||||||||
redeemable convertible preferred stock, 0.001 par value... | 235,054,000 | |||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||
total liabilities, redeemable convertible preferred stock and stockholders’ equity | 355,946,000 | 375,614,000 | ||||||||||||||||||||||
property and equipment, less accumulated depreciation of 1,695 and 1,304 as of september 30, 2020, and december 31, 2019, respectively | 2,039,000 | |||||||||||||||||||||||
property and equipment, less accumulated depreciation of 1,566 and 1,304 as of june 30, 2020 and december 2019, respectively | 2,048,000 | |||||||||||||||||||||||
liabilities, redeemable convertible preferred stock and stockholders’ deficit | ||||||||||||||||||||||||
stockholders’ deficit: | ||||||||||||||||||||||||
total stockholders’ deficit | -117,874,000 | |||||||||||||||||||||||
total liabilities, redeemable convertible preferred stock and stockholders’ deficit | 131,087,000 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | |||||||||||||||||||||||
net loss | -44,142,000 | -48,256,000 | -54,922,000 | -49,156,000 | -54,356,000 | -48,590,000 | -34,824,000 | -29,610,000 | -25,176,000 | -27,891,000 | -32,482,000 | -35,188,000 | -38,676,000 | -34,383,000 | -35,054,000 | -37,137,000 | -35,373,000 | -37,371,000 | -35,598,000 | -31,348,000 | -26,006,000 | -23,193,000 | -15,638,000 |
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||
depreciation and amortization | 539,000 | 543,000 | 546,000 | 540,000 | 537,000 | 537,000 | 538,000 | 537,000 | 538,000 | 538,000 | 538,000 | 536,000 | 536,000 | 530,000 | 518,000 | 540,000 | 518,000 | 506,000 | 559,000 | 538,000 | 538,000 | 276,000 | 129,000 |
accretion of discount on available-for-sale securities | -632,000 | -424,000 | -475,000 | -1,256,000 | -1,850,000 | -3,022,000 | -3,100,000 | -1,795,000 | -1,137,000 | -417,000 | -111,000 | 221,000 | 380,000 | 454,000 | 300,000 | 180,000 | |||||||
stock-based compensation | 4,156,000 | 3,305,000 | 3,835,000 | 4,205,000 | 5,078,000 | 5,222,000 | 4,609,000 | 4,942,000 | 4,660,000 | 4,367,000 | 4,549,000 | 4,660,000 | 4,607,000 | 4,833,000 | 4,911,000 | 4,520,000 | 4,252,000 | 4,355,000 | 4,428,000 | 4,517,000 | 2,962,000 | 1,991,000 | 1,471,000 |
reduction in the carrying amount of right-of-use assets | 418,000 | 402,000 | 387,000 | 372,000 | 359,000 | 345,000 | 332,000 | 319,000 | 308,000 | 296,000 | 285,000 | 274,000 | 264,000 | 488,000 | 248,000 | 239,000 | 230,000 | 347,000 | 416,000 | ||||
changes in operating assets and liabilities: | |||||||||||||||||||||||
prepaid expenses and other current assets | 605,000 | 255,000 | -498,000 | 863,000 | -22,000 | -268,000 | 1,094,000 | 503,000 | -1,629,000 | -191,000 | 725,000 | -252,000 | 1,070,000 | -183,000 | -1,480,000 | 817,000 | 383,000 | -847,000 | -2,124,000 | 1,422,000 | -1,063,000 | 84,000 | -1,982,000 |
other non-current assets | 275,000 | 1,000 | -3,280,000 | 0 | -2,032,000 | 0 | -361,000 | 814,000 | -777,000 | -241,000 | |||||||||||||
accounts payable | 2,151,000 | -3,265,000 | 6,665,000 | 1,122,000 | -31,000 | 3,689,000 | 2,704,000 | 74,000 | -1,531,000 | 426,000 | -2,351,000 | -3,187,000 | 3,035,000 | 490,000 | -3,446,000 | 884,000 | 1,785,000 | 2,985,000 | 832,000 | -742,000 | 784,000 | -220,000 | 946,000 |
accrued and other current liabilities | -9,399,000 | 2,250,000 | -3,870,000 | 5,917,000 | 2,926,000 | 6,707,000 | |||||||||||||||||
operating lease liabilities | -767,000 | -737,000 | -692,000 | -678,000 | -664,000 | -635,000 | -596,000 | -582,000 | -570,000 | -153,000 | -506,000 | -496,000 | -348,000 | -848,000 | -429,000 | -42,000 | -412,000 | 654,000 | 490,000 | ||||
net cash from operating activities | -46,796,000 | -45,926,000 | -52,304,000 | -38,071,000 | -50,055,000 | -36,015,000 | -32,015,000 | -21,709,000 | -28,267,000 | -23,477,000 | -28,291,000 | -36,381,000 | -32,993,000 | -27,139,000 | -30,718,000 | -28,164,000 | -30,288,000 | -28,321,000 | -29,715,000 | -24,658,000 | -23,416,000 | -19,256,000 | -13,584,000 |
capital expenditures | 0 | -48,000 | -15,000 | -59,000 | -6,000 | 0 | 0 | -7,000 | -20,000 | -28,000 | -132,000 | -290,000 | -144,000 | -861,000 | -4,413,000 | -855,000 | -803,000 | 0 | -32,000 | -172,000 | -276,000 | ||
free cash flows | -45,926,000 | -52,352,000 | -38,086,000 | -50,114,000 | -36,021,000 | -32,015,000 | -21,709,000 | -23,484,000 | -28,311,000 | -36,409,000 | -33,125,000 | -27,429,000 | -30,862,000 | -29,025,000 | -34,701,000 | -29,176,000 | -30,518,000 | -24,658,000 | -23,448,000 | -19,428,000 | -13,860,000 | ||
investing activities: | |||||||||||||||||||||||
purchases of property and equipment | 0 | -48,000 | -15,000 | -74,000 | -6,000 | -7,000 | -19,000 | -30,000 | -137,000 | -282,000 | -169,000 | -861,000 | -5,214,000 | -855,000 | -767,000 | 0 | -32,000 | -172,000 | -276,000 | ||||
purchases of available-for-sale securities | -5,944,000 | -65,021,000 | -26,681,000 | -58,703,000 | -61,806,000 | -172,032,000 | -145,717,000 | -165,881,000 | -100,302,000 | -24,476,000 | -13,737,000 | -38,440,000 | -31,435,000 | -66,833,000 | -18,732,000 | -21,697,000 | -5,935,000 | -34,479,000 | -31,506,000 | -117,067,000 | -42,549,000 | ||
proceeds from maturities of available-for-sale securities | 33,000,000 | 38,500,000 | 72,600,000 | 131,800,000 | 159,500,000 | 173,050,000 | 99,800,000 | 69,300,000 | 23,000,000 | 22,300,000 | 61,594,000 | 44,001,000 | 51,089,000 | 23,500,000 | 32,999,000 | 42,267,000 | 79,400,000 | 71,026,000 | 29,000,000 | 28,000,000 | 5,000,000 | ||
net cash from investing activities | 27,056,000 | -26,521,000 | 45,871,000 | 73,082,000 | 97,620,000 | 1,012,000 | -45,926,000 | -96,581,000 | -77,302,000 | -2,183,000 | 47,838,000 | 5,531,000 | 19,517,000 | -43,615,000 | 14,098,000 | 19,709,000 | 68,251,000 | 33,697,000 | -1,278,000 | -83,074,000 | -37,581,000 | -82,872,000 | -276,000 |
financing activities: | |||||||||||||||||||||||
proceeds from the exercise of common stock options | 229,000 | 396,000 | 3,000 | 0 | 62,000 | 314,000 | 530,000 | 190,000 | 198,000 | -21,000 | 0 | 0 | 111,000 | 486,000 | |||||||||
proceeds from the issuance of common stock | 33,603,000 | 14,299,000 | |||||||||||||||||||||
payment of financing costs | -936,000 | -959,000 | -628,000 | -29,000 | -3,000 | -128,000 | -355,000 | -859,000 | -917,000 | ||||||||||||||
net cash from financing activities | 32,896,000 | 95,079,000 | 13,564,000 | 153,000 | 59,000 | 4,967,000 | 175,000 | 123,652,000 | 32,412,000 | 117,598,000 | 0 | 345,000 | 17,581,000 | 108,000 | 122,668,000 | 113,000 | 19,000 | 948,000 | -73,000 | 652,000 | 268,000 | 0 | 259,781,000 |
increase in cash, cash equivalents and restricted cash | 13,156,000 | 22,632,000 | 7,131,000 | 35,164,000 | 47,624,000 | -73,157,000 | 91,938,000 | 19,547,000 | -30,505,000 | 4,105,000 | -70,646,000 | 106,048,000 | -8,342,000 | 37,982,000 | |||||||||
effect of exchange rate changes on cash, cash equivalents and restricted cash | 1,000 | 0 | 0 | -6,000 | 2,000 | 1,000 | -12,000 | 13,000 | -2,000 | -1,000 | -5,000 | 8,000 | -4,000 | -6,000 | 3,000 | 0 | -3,000 | -1,000 | -1,000 | ||||
cash, cash equivalents and restricted cash | |||||||||||||||||||||||
beginning of period | 163,083,000 | 0 | 0 | 0 | 50,530,000 | 0 | 0 | 0 | 226,142,000 | 0 | 0 | 0 | 141,052,000 | 0 | 0 | 0 | 76,009,000 | 0 | 0 | 268,565,000 | |||
end of period | 176,240,000 | 22,632,000 | 7,131,000 | 35,166,000 | 98,154,000 | -30,042,000 | -77,764,000 | 5,363,000 | 152,973,000 | 91,951,000 | 19,545,000 | -30,506,000 | 145,152,000 | -70,638,000 | 106,044,000 | -8,348,000 | 113,994,000 | -31,069,000 | -107,081,000 | 207,835,000 | |||
supplemental disclosure of cash flow information: | |||||||||||||||||||||||
cash paid for amounts included in the measurement of lease liability | 1,303,000 | 2,547,000 | 0 | 1,259,000 | 1,259,000 | 1,244,000 | 1,217,000 | 1,216,000 | 1,216,000 | 1,203,000 | 1,175,000 | 1,175,000 | 1,175,000 | 7,050,000 | 1,136,000 | 757,000 | 1,135,000 | 0 | 252,000 | ||||
non-cash investing and financing activities: | |||||||||||||||||||||||
deferred offering costs included in accounts payable and accrued liabilities | 423,000 | 30,000 | -11,000 | -306,000 | 203,000 | 117,000 | |||||||||||||||||
deferred offering costs included in other non-current assets | 445,000 | -79,000 | 0 | 81,000 | 2,000 | ||||||||||||||||||
proceeds from employee stock purchase plan purchases | 272,000 | 0 | 147,000 | 0 | 134,000 | 0 | |||||||||||||||||
proceeds from the issuance of common stock and pre-funded warrants, net of commissions | 0 | 0 | |||||||||||||||||||||
deemed dividend on modification of common stock warrants | 0 | 0 | |||||||||||||||||||||
purchases of property and equipment included in accounts payable and accrued liabilities | 15,000 | -1,000 | 2,000 | 5,000 | -8,000 | 25,000 | |||||||||||||||||
proceeds from the issuance of common stock, including to related parties, of zero and 17,995 for the years ended december 31, 2024 and 2023, respectively | |||||||||||||||||||||||
proceeds from the issuance of common stock, including to related parties, of zero and 17,995 for the nine months ended september 30, 2024 and 2023, respectively | |||||||||||||||||||||||
decrease in cash, cash equivalents and restricted cash | -77,766,000 | ||||||||||||||||||||||
accrued liabilities | 3,572,000 | -3,378,000 | -480,000 | 1,537,000 | -1,724,000 | -2,771,000 | 2,137,000 | 3,305,000 | 2,596,000 | -1,860,000 | 592,000 | 828,000 | 71,000 | -718,000 | 1,848,000 | 1,531,000 | |||||||
other current liabilities | -30,000 | 9,000 | -129,000 | 9,000 | -223,000 | 204,000 | 10,000 | 6,000 | -25,000 | 50,000 | |||||||||||||
proceeds from the issuance of common stock, including related party of zero and 17,995 for the six months ended june 30, 2024 and 2023, respectively | |||||||||||||||||||||||
proceeds from the issuance of common stock, including related party of zero and 17,995 for the three months ended march 31, 2024 and 2023, respectively | 33,131,000 | ||||||||||||||||||||||
accretion of (discount) premium on available-for-sale securities | -260,000 | -595,000 | |||||||||||||||||||||
proceeds from the issuance of common stock, pre-funded warrants and common warrants, including related party of 17,995 and 9,500 for the years ended december 31, 2023 and 2022, respectively | |||||||||||||||||||||||
proceeds from the issuance of common stock, pre-funded warrants and common warrants, including related party of 948, net of commissions | |||||||||||||||||||||||
other assets | -12,000 | ||||||||||||||||||||||
proceeds from the issuance of common stock to a related party, net of commissions | 0 | 0 | 17,545,000 | ||||||||||||||||||||
payment of common stock issuance costs | 0 | 0 | -75,000 | ||||||||||||||||||||
proceeds from the issuance of common stock, pre-funded warrants and common warrants in private placement | |||||||||||||||||||||||
proceeds from the issuance of common stock, pre-funded warrants and common warrants in private placement - related party | |||||||||||||||||||||||
payment of common stock, pre-funded warrants and common warrants issuance costs related to private placement | |||||||||||||||||||||||
deferred offering costs included in accrued liabilities | |||||||||||||||||||||||
accretion of premium (discount) on available-for-sale securities | -902,000 | ||||||||||||||||||||||
proceeds from sale of available-for-sale-securities | |||||||||||||||||||||||
proceeds from employee stock plan purchases | 227,000 | 0 | 0 | ||||||||||||||||||||
proceeds from the issuance of common stock, pre-funded warrants and common warrants | 0 | ||||||||||||||||||||||
proceeds from the issuance of common stock, pre-funded warrants and common warrants - related party | 0 | ||||||||||||||||||||||
payment of issuance costs related to the issuance of common stock, pre-funded warrants and common warrants | -135,000 | ||||||||||||||||||||||
right-of-use assets obtained in exchange for lease liability | 0 | 0 | |||||||||||||||||||||
construction-in-progress obtained in exchange for tenant improvement allowance from lessors | 6,918,000 | ||||||||||||||||||||||
proceeds from the exercise common stock options | 45,000 | 0 | 19,000 | 534,000 | 268,000 | ||||||||||||||||||
deferred offering costs payment related to the 2021 atm program | |||||||||||||||||||||||
purchases of property and equipment included in accrued liabilities | 801,000 | ||||||||||||||||||||||
accretion of discount on available-for sale securities | |||||||||||||||||||||||
other long-term assets | 0 | 52,000 | |||||||||||||||||||||
deferred rent | -93,000 | -95,000 | -93,000 | ||||||||||||||||||||
proceeds from sale of available-for-sale securities | -1,995,000 | 1,995,000 | |||||||||||||||||||||
proceeds from employee stock purchase plan | |||||||||||||||||||||||
proceeds from paycheck protection program loan | 0 | 0 | |||||||||||||||||||||
repayments of paycheck protection program loan | 0 | 0 | |||||||||||||||||||||
proceeds from issuance of redeemable convertible preferred stock | 0 | ||||||||||||||||||||||
payments of issuance costs related to redeemable convertible preferred stock | 0 | ||||||||||||||||||||||
proceeds from issuance of common stock upon initial public offering, net of underwriting discounts and commissions | 0 | ||||||||||||||||||||||
payments of offering costs related to initial public offering | 0 | ||||||||||||||||||||||
increase in cash, cash equivalents, and restricted cash | 6,324,000 | ||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of year | |||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of year | |||||||||||||||||||||||
supplemental disclosures of cash flow information: | |||||||||||||||||||||||
reclassification of redeemable convertible preferred stock to common stock upon initial public offering | 0 | ||||||||||||||||||||||
accretion on redeemable convertible preferred stock | 0 | 145,000 | |||||||||||||||||||||
leasehold improvements obtained in exchange for tenant improvement allowance from lessors | |||||||||||||||||||||||
purchase of property and equipment included in accounts payable and accrued liabilities | |||||||||||||||||||||||
beneficial conversion feature recognized upon issuance of redeemable convertible preferred stock | 0 | 0 | |||||||||||||||||||||
deemed dividend arising from conversion of beneficial conversion feature | 0 | ||||||||||||||||||||||
deferred offering costs payment | |||||||||||||||||||||||
purchase of property and equipment included in accounts payable | -36,000 | ||||||||||||||||||||||
deferred offering cost payments | |||||||||||||||||||||||
proceeds from issuance of redeemable convertible preferred stock, net of issuance costs | |||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | |||||||||||||||||||||||
issuance costs of redeemable convertible preferred stock included in accounts payable and accrued liability | |||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -60,729,000 | ||||||||||||||||||||||
change in fair value of redeemable convertible preferred stock liability | |||||||||||||||||||||||
purchase of available-for-sale securities | |||||||||||||||||||||||
net increase in cash and cash equivalents | -102,128,000 | 245,921,000 | |||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | 7,000 | 4,000 | |||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | |||||||||||||||||||||
cash and cash equivalents at end of period | -102,121,000 | 245,925,000 | |||||||||||||||||||||
income taxes paid | |||||||||||||||||||||||
reclassification of redeemable convertible preferred stock liability to redeemable convertible preferred stock | |||||||||||||||||||||||
payment of deferred offering costs | |||||||||||||||||||||||
issuance costs of redeemable convertible preferred stock included in accounts payable and accrued liabilities |
