Apellis Pharmaceuticals, Inc(NASDAQ:APLS)

Apellis Pharmaceuticals, Inc., a clinical-stage biopharmaceutical company, focuses on the development of therapeutic compounds through the inhibition of the complement system for autoimmune and inflammatory diseases. Its lead product candidate is pegcetacoplan that is in Phase III clinical trials fo...
Website: http://www.apellis.com
Founded: 2009
Full Time Employees: 350
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue: | |||||||||||||||||||||||||||||||||||
product revenue | 192,010,000 | 190,341,000 | 177,755,000 | 171,387,000 | 149,900,000 | 191,172,000 | 176,571,000 | 179,136,000 | 163,075,000 | 138,655,000 | 99,182,000 | 89,645,000 | 38,800,000 | 19,653,000 | 17,676,000 | 15,654,000 | 12,109,000 | 9,210,000 | 5,314,000 | 623,000 | |||||||||||||||
licensing and other revenue | 76,285,000 | 9,572,000 | 280,823,000 | 7,107,000 | 16,897,000 | 21,356,000 | 20,259,000 | 20,549,000 | 9,250,000 | 7,722,000 | 11,217,000 | 5,324,000 | 6,046,000 | 3,010,000 | 4,380,000 | 668,000 | 2,272,000 | 51,080,000 | 336,000 | ||||||||||||||||
total revenue: | 268,295,000 | 199,913,000 | 458,578,000 | 178,494,000 | 166,797,000 | 212,528,000 | 196,830,000 | 199,685,000 | 172,325,000 | 146,377,000 | 110,399,000 | 94,969,000 | 44,846,000 | 22,663,000 | 22,056,000 | 16,322,000 | 14,381,000 | 60,290,000 | 5,650,000 | 623,000 | |||||||||||||||
yoy | 60.85% | -5.94% | 132.98% | -10.61% | -3.21% | 45.19% | 78.29% | 110.26% | 284.26% | 545.89% | 400.54% | 481.85% | 211.84% | -62.41% | 290.37% | 2519.90% | |||||||||||||||||||
qoq | 34.21% | -56.41% | 156.92% | 7.01% | -21.52% | 7.98% | -1.43% | 15.88% | 17.73% | 32.59% | 16.25% | 111.77% | 97.88% | 2.75% | 35.13% | 13.50% | -76.15% | 967.08% | 806.90% | ||||||||||||||||
operating expenses: | |||||||||||||||||||||||||||||||||||
cost of sales | 40,547,000 | 29,719,000 | 24,531,000 | 13,626,000 | 34,360,000 | 40,856,000 | 33,557,000 | 23,100,000 | 20,209,000 | 19,912,000 | 22,410,000 | 8,379,000 | 7,809,000 | 2,925,000 | 1,381,000 | 82,000 | 1,247,000 | 51,000 | 149,000 | ||||||||||||||||
research and development | 76,958,000 | 74,233,000 | 68,186,000 | 67,015,000 | 86,420,000 | 76,354,000 | 88,569,000 | 77,947,000 | 84,701,000 | 69,282,000 | 79,421,000 | 95,658,000 | 110,027,000 | 99,423,000 | 95,207,000 | 101,661,000 | 90,945,000 | 78,181,000 | 87,733,000 | 95,943,000 | 84,012,000 | 50,337,000 | 93,207,000 | 87,094,000 | 69,282,000 | 78,471,428 | 51,319,017 | 50,698,427 | 40,479,899 | 30,805,611 | 29,539,456 | 27,537,619 | 17,402,890 | 13,132,853 | 9,517,882 |
selling, general and administrative | 124,323,000 | 147,103,000 | 142,678,000 | 131,139,000 | 129,345,000 | 121,482,000 | 121,984,000 | 128,081,000 | 129,505,000 | ||||||||||||||||||||||||||
total operating expenses: | 241,828,000 | 251,055,000 | 235,395,000 | 211,780,000 | 250,125,000 | 238,692,000 | 244,110,000 | 229,128,000 | 234,415,000 | 230,895,000 | 247,479,000 | 215,410,000 | 219,929,000 | 186,716,000 | 174,994,000 | 164,946,000 | 143,379,000 | 113,286,500 | 133,645,000 | 194,910,000 | 86,123,250 | 130,198,000 | |||||||||||||
net operating income | 26,467,000 | -51,142,000 | 223,183,000 | -33,286,000 | -83,328,000 | -26,164,000 | -47,280,000 | -29,443,000 | -62,090,000 | -84,518,000 | -137,080,000 | -120,441,000 | -175,083,000 | -164,053,000 | -152,938,000 | -148,624,000 | -128,998,000 | -89,404,000 | -127,995,000 | -194,287,000 | -124,591,000 | 130,121,000 | -129,552,000 | ||||||||||||
yoy | -131.76% | 95.47% | -572.05% | 13.05% | 34.21% | -69.04% | -65.51% | -75.55% | -64.54% | -48.48% | -10.37% | -18.96% | 35.73% | 83.50% | 19.49% | -23.50% | 3.54% | -168.71% | -1.20% | ||||||||||||||||
qoq | -151.75% | -122.91% | -770.50% | -60.05% | 218.48% | -44.66% | 60.58% | -52.58% | -26.54% | -38.34% | 13.82% | -31.21% | 6.72% | 7.27% | 2.90% | 15.21% | 44.29% | -30.15% | -34.12% | 55.94% | -195.75% | -200.44% | |||||||||||||
operating margin % | 9.86% | -25.58% | 48.67% | -18.65% | -49.96% | -12.31% | -24.02% | -14.74% | -36.03% | -57.74% | -124.17% | -126.82% | -390.41% | -723.88% | -693.41% | -910.57% | -897.00% | -148.29% | -2265.40% | -31185.71% | -Infinity% | Infinity% | -Infinity% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% |
interest income | 2,914,000 | 3,502,000 | 4,376,000 | 2,607,000 | 2,658,000 | 3,396,000 | 2,889,000 | 3,184,000 | 3,303,000 | 4,548,000 | 4,989,000 | 6,002,000 | 5,393,000 | 4,575,000 | 2,809,000 | 1,432,000 | 98,000 | 37,000 | 144,000 | 104,000 | 134,000 | 194,000 | 670,000 | 1,025,000 | 2,275,000 | 1,478,465 | 1,341,811 | 1,421,485 | 867,017 | 2,762,557 | 280,891 | 184,009 | -266,686 | ||
interest expense | -10,317,000 | -10,847,000 | -11,279,000 | -11,152,000 | -11,049,000 | -11,534,000 | -12,532,000 | -9,359,000 | -6,967,000 | -7,402,000 | -7,310,000 | -7,341,000 | -7,529,000 | -7,738,000 | -7,903,000 | -8,448,000 | -8,538,000 | -3,018,000 | -2,282,000 | -3,767,000 | -4,175,000 | -9,610,000 | -9,499,000 | -6,909,000 | -3,919,000 | -3,930,231 | -601,377 | -159,497 | -593,505 | ||||||
other income | 88,000 | 4,500 | 37,000 | 146,000 | -101,250 | 70,000 | 24,000 | -499,000 | 219,000 | -603,000 | -63,000 | -277,000 | -10,500 | 99,000 | 149,000 | -289,000 | -4,000 | -117,000 | -61,000 | 1,544,000 | -505,000 | -16,000 | 5,000 | 14,000 | -89,373 | -61,048 | 228,286 | -24,183 | -22,234 | -32,867 | -12,475 | 16,046 | |||
net income before taxes | 19,152,000 | -58,638,000 | 216,317,000 | ||||||||||||||||||||||||||||||||
income tax expense | 496,000 | 313,000 | 602,000 | 466,000 | 341,000 | 286,000 | 592,000 | 114,000 | 170,000 | 1,423,000 | 233,000 | 194,000 | 282,000 | -1,471,000 | 446,000 | 486,000 | 1,208,000 | ||||||||||||||||||
net income | 18,656,000 | -58,951,000 | 215,715,000 | -42,151,000 | -92,225,000 | -36,353,000 | -57,445,000 | -37,657,000 | -66,423,000 | -88,576,000 | -140,237,000 | -122,037,000 | -177,778,000 | -165,991,000 | -191,269,000 | -155,977,000 | -138,935,000 | -147,933,000 | -195,571,000 | -219,191,000 | -183,659,000 | 78,265,000 | -135,700,000 | -118,617,000 | -168,822,000 | -113,217,423 | -69,824,659 | -71,090,164 | -50,574,367 | -36,459,474 | -35,972,115 | ||||
yoy | -120.23% | 62.16% | -475.52% | 11.93% | 38.84% | -58.96% | -59.04% | -69.14% | -62.64% | -46.64% | -26.68% | -21.76% | 27.96% | 12.21% | -2.20% | -28.84% | -24.35% | -289.02% | 44.12% | 84.79% | 8.79% | -169.13% | 94.34% | 66.85% | 233.81% | 210.53% | 94.11% | ||||||||
qoq | -131.65% | -127.33% | -611.77% | -54.30% | 153.69% | -36.72% | 52.55% | -43.31% | -25.01% | -36.84% | 14.91% | -31.35% | 7.10% | -13.22% | 22.63% | 12.27% | -6.08% | -24.36% | -10.78% | 19.35% | -334.66% | -157.68% | 14.40% | -29.74% | 49.11% | 62.15% | -1.78% | 40.57% | 38.71% | 1.35% | |||||
net income margin % | 6.95% | -29.49% | 47.04% | -23.61% | -55.29% | -17.11% | -29.19% | -18.86% | -38.55% | -60.51% | -127.03% | -128.50% | -396.42% | -732.43% | -867.20% | -955.62% | -966.10% | -245.37% | -3461.43% | -35183.15% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% | NaN% | NaN% |
other comprehensive income: | |||||||||||||||||||||||||||||||||||
foreign currency translation | -308,000 | 327,000 | 32,000 | 485,000 | 254,000 | -759,000 | 222,000 | 163,000 | 17,000 | 84,985.5 | 339,942 | ||||||||||||||||||||||||
total other comprehensive income | -308,000 | 297,000 | 169,000 | 485,000 | 254,000 | -168,000 | 222,000 | 163,000 | 17,000 | -2,477,000 | -269,000 | -21,000 | 100,000 | 2,152,000 | 167,000 | -1,135,000 | 31,000 | ||||||||||||||||||
comprehensive income, net of tax | 18,348,000 | -58,654,000 | 215,884,000 | ||||||||||||||||||||||||||||||||
net income per share | |||||||||||||||||||||||||||||||||||
basic earnings per share | 0.15 | -0.47 | 1.71 | ||||||||||||||||||||||||||||||||
diluted earnings per share | 0.15 | -0.45 | 1.67 | ||||||||||||||||||||||||||||||||
weighted-average shares used for eps calculation | |||||||||||||||||||||||||||||||||||
loss on extinguishment of development liability | -1,949,000 | ||||||||||||||||||||||||||||||||||
unrealized gain on pension benefits | 34,250 | 137,000 | |||||||||||||||||||||||||||||||||
net loss before taxes | -41,685,000 | -91,884,000 | -36,067,000 | -56,853,000 | -37,543,000 | -66,253,000 | -87,153,000 | -140,004,000 | -121,843,000 | -177,496,000 | -167,462,000 | -190,823,000 | -155,491,000 | -137,727,000 | |||||||||||||||||||||
other comprehensive gain: | |||||||||||||||||||||||||||||||||||
comprehensive loss, net of tax | -41,666,000 | -91,971,000 | -36,521,000 | -57,223,000 | -37,494,000 | -66,406,000 | -91,053,000 | -140,506,000 | -122,058,000 | -177,678,000 | -163,839,000 | -191,102,000 | -157,112,000 | -138,904,000 | -148,013,000 | -195,752,000 | -219,400,000 | -185,162,000 | -106,186,000 | -137,788,000 | -119,298,000 | -167,658,000 | -47,892,908 | -69,907,931 | -71,091,496 | -50,572,205 | -22,675,694.5 | -35,632,173 | |||||||
net loss per common share, basic and diluted | -330 | -740 | -290 | -460 | -300 | -540 | -720 | -1,170 | -1,020 | -1,560 | -1,500 | -1,750 | -1,460 | -1,420 | -1,530 | -2,280 | -2,720 | -2,320 | 1,060 | -1,790 | -1,570 | -2,290 | -2.11 | -1.1 | -1.12 | -0.87 | -0.65 | -0.64 | -0.61 | -0.43 | 0.2 | -1.37 | |||
weighted-average number of common shares used in net loss per common share, basic and diluted | 126,024,000 | 125,453,000 | 123,905,000 | 124,234,000 | 123,904,000 | 122,957,000 | 118,678,000 | 120,292,000 | 119,316,000 | 113,872,000 | 106,114,000 | 109,126,000 | 106,630,000 | 98,069,000 | 84,421,000 | 85,661,000 | 80,654,000 | 79,219,000 | 75,163,000 | 75,628,000 | 75,550,000 | 73,720,000 | 62,228,601 | 63,752,719 | 63,263,901 | 57,897,390 | 54,396,483 | 56,201,299 | 54,691,833 | 50,353,812 | 8,442,072 | ||||
other expense | -165,000 | -253,177 | -31,473 | ||||||||||||||||||||||||||||||||
general and administrative | 141,701,000 | 145,648,000 | 111,373,000 | 102,093,000 | 84,368,000 | 78,406,000 | 63,203,000 | 51,187,000 | 41,462,000 | 45,763,000 | 48,967,000 | 40,579,000 | 44,492,000 | 36,991,000 | 28,414,000 | 29,504,000 | 27,468,856 | 18,628,945 | 12,778,011 | 8,170,671 | 6,390,981 | 6,265,125 | 5,947,823 | 4,035,255 | 4,859,961 | 2,071,437 | |||||||||
loss on conversion of debt | -32,890,000 | -61,102,000 | -39,487,000 | ||||||||||||||||||||||||||||||||
unrealized gain on marketable securities | 382,000 | 435,000 | -766,000 | -52,000 | -10,000 | -25,000 | -35,000 | 79,000 | 30,500 | -430,000 | -842,000 | 1,394,000 | |||||||||||||||||||||||
foreign currency loss | -47,500 | -269,000 | -138,500 | -268,000 | -369,000 | -478,000 | -156,000 | -1,582,000 | -431,750 | -1,658,000 | |||||||||||||||||||||||||
foreign currency gain | -21,000 | 100,000 | 83,000 | -174,000 | 161,000 | -230,000 | -20,610.5 | -83,272 | -1,332 | 2,162 | |||||||||||||||||||||||||
cost of research collaboration | 25,000,000 | 50,000,000 | |||||||||||||||||||||||||||||||||
loss from remeasurement of development derivative liability | -17,084,000 | -68,406,000 | -4,736,000 | -263,000 | -9,104,000 | -736,000 | |||||||||||||||||||||||||||||
gain from remeasurement of development derivative liability | -10,620,750 | -4,219,000 | -21,180,000 | -15,734,750 | 2,697,000 | 2,770,000 | |||||||||||||||||||||||||||||
total other comprehensive loss | -473,250 | -181,000 | -401,250 | -2,088,000 | |||||||||||||||||||||||||||||||
total other comprehensive gain | -209,000 | -681,000 | 1,164,000 | -20,610.5 | -83,272 | -1,332 | 2,162 | ||||||||||||||||||||||||||||
other comprehensive loss: | |||||||||||||||||||||||||||||||||||
total other comprehensive gain/ loss | -1,503,000 | ||||||||||||||||||||||||||||||||||
licensing revenue | 249,848,000 | 646,000 | |||||||||||||||||||||||||||||||||
total revenue | 161,500 | 646,000 | |||||||||||||||||||||||||||||||||
loss on extinguishment of debt | -293,083 | -1,208,132 | |||||||||||||||||||||||||||||||||
operating income | -115,508,000 | -98,786,000 | -105,940,284 | -69,947,962 | -63,476,438 | -48,650,570 | -37,196,592 | -35,804,581 | -33,485,442 | -21,438,145 | -17,992,814 | -11,589,319 | |||||||||||||||||||||||
unrealized foreign currency loss | -106,547.75 | -426,191 | |||||||||||||||||||||||||||||||||
net loss and comprehensive loss | -33,334,300 | -21,736,304 | -18,255,896 | -11,573,273 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||
cash and cash equivalents | 405,207,000 | 466,233,000 | 479,171,000 | 370,036,000 | 358,393,000 | 411,290,000 | 396,864,000 | 360,087,000 | 325,923,000 | 351,185,000 | 452,414,000 | 616,259,000 | 765,083,000 | 551,801,000 | 584,189,000 | 604,489,000 | 633,456,000 | 640,192,000 | 283,745,000 | 270,764,000 | 265,435,000 | 565,779,000 | 415,560,000 | 317,348,000 | 417,881,000 | 351,985,085 | 433,994,644 | 289,128,569 | 288,246,706 | 176,267,666 | 220,640,818 | 253,839,540 | 152,930,977 | 175,643,529 | 13,135,848 |
accounts receivable | 440,299,000 | 366,221,000 | 345,538,000 | 214,131,000 | 235,246,000 | 264,926,000 | 279,011,000 | 304,433,000 | 267,837,000 | 206,442,000 | 169,258,000 | 110,913,000 | 31,505,000 | 7,727,000 | 8,091,000 | 7,518,000 | 6,330,000 | 10,103,000 | 3,522,000 | 719,000 | |||||||||||||||
inventory | 131,408,000 | 142,556,000 | 122,819,000 | 121,000,000 | 82,468,000 | 81,404,000 | 121,058,000 | 152,772,000 | 161,283,000 | 146,362,000 | 98,545,000 | 103,216,000 | 85,484,000 | 85,714,000 | 59,753,000 | 48,451,000 | 32,850,000 | 16,286,000 | 1,677,000 | 3,731,000 | |||||||||||||||
prepaid and other current assets | 49,587,000 | 38,303,000 | |||||||||||||||||||||||||||||||||
restricted cash | 1,520,000 | 1,527,000 | 1,430,000 | 1,430,000 | 1,434,000 | 1,322,000 | 1,373,000 | 1,339,000 | 1,103,000 | 1,114,000 | 1,086,000 | 1,085,000 | 1,275,000 | 1,273,000 | 1,259,000 | 1,266,000 | 1,558,000 | 1,563,000 | 1,563,000 | 1,572,000 | 1,552,000 | 1,255,000 | 1,248,000 | 1,016,000 | |||||||||||
total current assets | 1,028,021,000 | 1,014,840,000 | 990,676,000 | 755,610,000 | 727,718,000 | 788,954,000 | 833,897,000 | 859,974,000 | 811,428,000 | 766,331,000 | 796,767,000 | 892,686,000 | 954,255,000 | 719,523,000 | 831,937,000 | 959,969,000 | 1,103,982,000 | 824,047,000 | 475,427,000 | 655,126,000 | 773,625,000 | 742,349,000 | 853,825,000 | 672,407,000 | 451,194,872 | 308,412,717 | 310,527,863 | 238,932,792 | 266,701,518 | 163,086,857 | 182,015,306 | 19,032,933 | |||
non-current assets: | |||||||||||||||||||||||||||||||||||
right-of-use assets | 18,945,000 | 18,195,000 | 19,720,000 | 14,637,000 | 15,251,000 | 16,083,000 | 17,060,000 | 16,321,000 | 14,994,000 | 16,745,000 | 15,484,000 | 16,726,000 | 17,854,000 | 18,747,000 | 19,522,000 | 20,755,000 | 19,972,000 | 19,901,000 | 20,930,000 | 21,939,000 | 22,518,000 | 18,545,000 | 12,959,000 | 13,715,000 | 13,332,783 | 6,644,312 | 6,621,807 | ||||||||
property and equipment | 1,418,000 | 1,708,000 | 1,927,000 | 2,117,000 | 2,514,000 | 2,952,000 | 3,379,000 | 3,836,000 | 4,195,000 | 4,345,000 | 4,790,000 | 5,339,000 | 5,967,000 | 6,148,000 | 5,681,000 | 5,892,000 | 5,893,000 | 6,177,000 | 6,509,000 | 6,750,000 | 7,077,000 | 6,531,000 | 2,416,000 | 1,972,000 | 1,592,787 | 1,439,108 | 1,041,063 | ||||||||
long-term inventory | 28,489,000 | 34,959,000 | 40,909,000 | 48,128,000 | 60,652,000 | 75,713,000 | 46,080,000 | 23,021,000 | |||||||||||||||||||||||||||
other assets | 5,659,000 | 5,555,000 | 5,491,000 | 898,000 | 1,150,000 | 1,349,000 | 1,450,000 | 1,330,000 | 1,313,000 | 1,309,000 | 1,175,000 | 827,000 | 793,000 | 15,799,000 | 15,752,000 | 15,882,000 | 16,007,000 | 31,640,000 | 22,823,000 | 16,097,000 | 6,909,000 | 909,000 | 906,000 | 845,000 | 236,515 | 207,873 | 162,345 | 212,979 | 116,150 | 116,150 | 116,150 | 108,350 | |||
total assets | 1,082,532,000 | 1,075,257,000 | 1,058,723,000 | 821,390,000 | 807,285,000 | 885,051,000 | 901,866,000 | 904,482,000 | 831,930,000 | 788,730,000 | 818,216,000 | 915,578,000 | 978,869,000 | 760,217,000 | 872,892,000 | 1,002,498,000 | 1,145,854,000 | 881,765,000 | 525,689,000 | 699,912,000 | 810,129,000 | 960,569,000 | 768,334,000 | 870,106,000 | 688,939,000 | 389,244,980 | 466,356,957 | 316,704,010 | 318,353,078 | 203,533,559 | 239,145,771 | 266,817,668 | 163,203,007 | 182,131,456 | 19,141,283 |
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||
accounts payable | 49,049,000 | 56,798,000 | 38,602,000 | 54,241,000 | 55,287,000 | 38,572,000 | 42,730,000 | 38,270,000 | 26,788,000 | 37,516,000 | 18,192,000 | 27,500,000 | 31,494,000 | 37,342,000 | 14,099,000 | 16,220,000 | 12,273,000 | 16,909,000 | 4,984,000 | 5,339,000 | 4,158,000 | 11,069,000 | 9,927,000 | 3,078,000 | 11,836,609 | 13,811,730 | 11,916,152 | 5,468,800 | 5,133,017 | 4,585,058 | 3,663,253 | 4,001,059 | |||
accrued expenses | 133,693,000 | 166,049,000 | 140,322,000 | 138,999,000 | 116,146,000 | 140,184,000 | 139,835,000 | 122,781,000 | 101,399,000 | 127,806,000 | 117,089,000 | 97,716,000 | 71,251,000 | 95,139,000 | 79,778,000 | 89,419,000 | 105,272,000 | 103,239,000 | 69,847,000 | 134,303,000 | 69,398,000 | 60,766,000 | 45,399,000 | 44,930,000 | 30,431,607 | 20,229,694 | 7,342,601 | 10,565,640 | 5,121,178 | 2,709,801 | 2,890,705 | 2,936,885 | |||
convertible senior notes | 93,744,000 | 93,662,000 | 93,581,000 | 93,500,000 | 93,421,000 | 93,341,000 | 93,263,000 | 93,186,000 | 93,109,000 | 93,033,000 | 92,957,000 | 92,883,000 | 92,809,000 | 92,736,000 | 92,663,000 | 189,313,000 | 189,168,000 | 189,024,000 | 189,610,000 | 386,471,000 | 386,152,000 | 358,830,000 | 353,769,000 | 348,842,000 | 144,561,000 | 142,566,851 | 140,614,523 | ||||||||
current portion of lease liabilities | 6,962,000 | 7,087,000 | 7,022,000 | 7,419,000 | 6,944,000 | 6,753,000 | 6,792,000 | 6,214,000 | 6,257,000 | ||||||||||||||||||||||||||
total current liabilities | 283,448,000 | 323,596,000 | 279,527,000 | 200,659,000 | 178,377,000 | 185,509,000 | 191,260,000 | 169,168,000 | 215,291,000 | 247,593,000 | 185,630,000 | 174,837,000 | 138,644,000 | 167,610,000 | 115,446,000 | 126,793,000 | 124,769,000 | 131,847,000 | 94,237,000 | 157,787,000 | 83,670,000 | 75,273,000 | 57,990,000 | 50,740,000 | 44,572,363 | 35,591,073 | 20,386,473 | 16,034,440 | 10,254,195 | 7,294,859 | 6,553,958 | 6,937,944 | |||
long-term liabilities: | |||||||||||||||||||||||||||||||||||
long-term credit facility | 362,243,000 | 361,664,000 | 361,091,000 | 360,535,000 | 360,001,000 | 359,489,000 | 358,982,000 | 364,025,000 | |||||||||||||||||||||||||||
lease liabilities | 12,807,000 | 11,947,000 | 13,680,000 | 8,313,000 | 9,186,000 | 10,201,000 | 11,411,000 | 11,085,000 | 9,770,000 | ||||||||||||||||||||||||||
other liabilities | 9,111,000 | 7,903,000 | 3,257,000 | 2,078,000 | 2,084,000 | 7,972,000 | 9,829,000 | 2,691,000 | 2,658,000 | 2,312,000 | 946,000 | 429,000 | 347,000 | 1,938,000 | 1,569,000 | 1,208,000 | 250,000 | 250,000 | 234,932 | ||||||||||||||||
total liabilities | 667,609,000 | 705,110,000 | 657,555,000 | 665,085,000 | 643,069,000 | 656,512,000 | 664,745,000 | 640,155,000 | 565,254,000 | 594,209,000 | 585,945,000 | 570,175,000 | 566,746,000 | 590,345,000 | 565,476,000 | 668,080,000 | 683,619,000 | 683,103,000 | 583,014,000 | 841,405,000 | 758,471,000 | 756,012,000 | 662,494,000 | 638,042,000 | 429,942,000 | 355,015,304 | 326,795,143 | 157,617,972 | 93,598,186 | 42,560,904 | 43,190,921 | 37,265,562 | 34,160,902 | 33,188,596 | |
commitments and contingencies | |||||||||||||||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||||||||||||||
preferred stock, 0.0001 par value... | |||||||||||||||||||||||||||||||||||
common stock, 0.0001 par value... | 13,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 12,000 | 11,000 | 11,000 | 11,000 | 11,000 | 10,000 | 9,000 | 8,000 | 8,000 | 8,000 | 8,000 | 7,000 | 6,387 | 6,367 | 6,322 | 5,624 | 5,615 | 5,042 | 5,033 | 847 | |||
additional paid-in capital | 3,411,643,000 | 3,385,216,000 | 3,357,583,000 | 3,328,604,000 | 3,294,849,000 | 3,267,201,000 | 3,239,262,000 | 3,209,245,000 | 3,174,100,000 | 3,035,539,000 | 2,982,236,000 | 2,954,862,000 | 2,899,524,000 | 2,479,596,000 | 2,453,301,000 | 2,289,201,000 | 2,259,906,000 | 1,857,430,000 | 1,453,431,000 | 1,173,512,000 | 1,147,263,000 | 1,112,203,000 | 1,100,639,000 | 435,915,657 | |||||||||||
accumulated other comprehensive loss | -2,411,000 | -2,103,000 | -2,400,000 | -2,569,000 | -3,054,000 | -3,308,000 | -3,140,000 | -3,362,000 | -3,525,000 | -3,542,000 | -1,065,000 | -796,000 | -775,000 | -875,000 | -3,027,000 | -3,194,000 | -2,059,000 | -2,090,000 | -2,010,000 | -1,829,000 | -1,620,000 | -205,249 | -121,977 | -120,645 | |||||||||||
accumulated deficit | -2,994,322,000 | -3,012,978,000 | -2,954,027,000 | -3,169,742,000 | -3,127,591,000 | -3,035,366,000 | -2,999,013,000 | -2,941,568,000 | -2,903,911,000 | -2,837,488,000 | -2,748,912,000 | -2,608,675,000 | -2,486,638,000 | -2,308,860,000 | -2,142,869,000 | -1,951,600,000 | -1,795,623,000 | -1,656,688,000 | -1,508,755,000 | -1,313,184,000 | -1,093,993,000 | -926,347,000 | -1,004,612,000 | -868,912,000 | -750,295,000 | -581,472,460 | -468,255,037 | -398,430,378 | -327,340,214 | -276,765,847 | -240,306,373 | -204,334,259 | -170,999,957 | -149,263,653 | -131,007,757 |
total stockholders’ equity | 414,923,000 | 370,147,000 | 401,168,000 | 156,305,000 | 164,216,000 | 228,539,000 | 237,121,000 | 264,327,000 | 266,676,000 | 194,521,000 | 232,271,000 | 345,403,000 | 412,123,000 | 169,872,000 | 307,416,000 | 334,418,000 | 462,235,000 | 198,662,000 | 12,203,339 | ||||||||||||||||
total liabilities and stockholders’ equity | 1,082,532,000 | 1,075,257,000 | 1,058,723,000 | 821,390,000 | 807,285,000 | 885,051,000 | 901,866,000 | 904,482,000 | 831,930,000 | 788,730,000 | 818,216,000 | 915,578,000 | 978,869,000 | 760,217,000 | 872,892,000 | 1,002,498,000 | 1,145,854,000 | 881,765,000 | 19,141,283 | ||||||||||||||||
prepaid assets | 31,560,000 | 29,171,000 | 37,104,000 | 18,368,000 | 23,809,000 | 28,971,000 | 43,163,000 | 38,820,000 | 44,617,000 | 34,404,000 | 36,559,000 | 36,350,000 | 30,356,000 | 21,478,000 | 24,534,000 | 24,868,000 | 17,374,000 | 18,866,000 | 17,203,000 | 11,299,000 | 17,925,000 | 22,806,000 | 14,742,698 | 13,977,215 | 20,509,948 | 16,846,183 | 10,857,287 | 8,121,602 | 5,059,593 | ||||||
other current assets | 10,158,000 | 19,842,000 | 13,073,000 | 11,644,000 | 11,782,000 | 12,372,000 | 12,119,000 | 22,408,000 | 30,847,000 | 26,809,000 | 34,349,000 | 36,658,000 | 23,925,000 | 28,460,000 | 73,412,000 | 70,677,000 | 20,980,000 | 31,228,000 | 31,198,000 | 1,637,000 | 1,828,000 | 1,891,000 | 2,457,530 | 3,355,995 | 15,570 | 81,532 | 7,695 | 205,713 | 14,823 | 3,653,520 | |||||
current portion of development liability | 77,287,000 | 75,830,000 | 44,610,000 | 43,769,000 | 30,071,000 | 29,504,000 | 16,146,000 | 15,842,000 | 2,664,000 | 7,584,000 | |||||||||||||||||||||||||
long-term development liability | 244,426,000 | 239,817,000 | 295,532,000 | 289,960,000 | 321,713,000 | 315,647,000 | 340,142,000 | 333,729,000 | 351,784,000 | 345,151,000 | |||||||||||||||||||||||||
deferred revenue | 1,903,000 | 1,903,000 | 3,560,000 | ||||||||||||||||||||||||||||||||
current portion of right-of-use liabilities | 6,441,000 | 5,739,000 | 5,852,000 | 5,828,000 | 5,625,000 | 5,423,000 | 5,312,000 | 4,560,000 | 4,115,000 | ||||||||||||||||||||||||||
right-of-use liabilities | 11,454,000 | 10,880,000 | 12,066,000 | 13,233,000 | 14,352,000 | 15,287,000 | 16,676,000 | 16,690,000 | 17,081,000 | 11,255,257 | 5,243,491 | 5,566,811 | |||||||||||||||||||||||
marketable securities | 124,364,000 | 248,307,000 | 331,842,000 | 60,358,000 | 146,566,000 | 328,246,000 | 458,237,000 | 312,598,000 | 515,476,000 | 228,813,000 | |||||||||||||||||||||||||
current portion of development derivative liability | 15,334,000 | 14,110,000 | 6,212,000 | ||||||||||||||||||||||||||||||||
development derivative liability | 281,017,000 | 278,022,000 | 268,740,000 | 257,868,000 | 217,778,000 | 220,475,000 | 223,245,000 | 134,839,000 | 130,103,000 | 109,840,000 | 60,736,000 | ||||||||||||||||||||||||
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||||||
current portion of right of use liabilities | 4,072,000 | 4,035,000 | 3,902,000 | 3,438,000 | 2,664,000 | 2,732,000 | 2,304,147 | 1,549,649 | 1,127,720 | ||||||||||||||||||||||||||
operating lease liabilities | 18,150,000 | 19,125,000 | 19,909,000 | 15,674,000 | 10,735,000 | 11,396,000 | |||||||||||||||||||||||||||||
stockholders' equity: | |||||||||||||||||||||||||||||||||||
total stockholders' equity | -57,325,000 | -141,493,000 | 51,658,000 | 204,557,000 | 105,840,000 | 232,064,000 | 258,997,000 | 34,229,676 | 139,561,814 | 159,086,038 | 224,754,892 | 160,972,655 | 195,954,850 | 229,552,106 | 129,042,105 | 148,942,860 | |||||||||||||||||||
total liabilities and stockholders' equity | 525,689,000 | 699,912,000 | 810,129,000 | 768,334,000 | 870,106,000 | 688,939,000 | 466,356,957 | 316,704,010 | 318,353,078 | 239,145,771 | 266,817,668 | 163,203,007 | 182,131,456 | ||||||||||||||||||||||
consolidated balance sheet data | |||||||||||||||||||||||||||||||||||
working capital | 788,865,000 | 307,341,865 | 185,414,614 | ||||||||||||||||||||||||||||||||
term loan facility | 20,388,988 | 20,270,032 | 20,143,217 | 20,015,568 | 19,806,944 | ||||||||||||||||||||||||||||||
promissory note | 6,693,408 | 6,673,970 | 6,655,193 | 6,636,449 | |||||||||||||||||||||||||||||||
convertible preferred stock | |||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -1,759,000 | 329,000 | 1,010,000 | 339,942 | |||||||||||||||||||||||||||||||
additional paid in capital | 1,008,275,000 | 608,015,713 | 557,632,026 | 552,209,429 | 433,880,750 | 300,037,020 | 298,201,480 | 31,407,476 | |||||||||||||||||||||||||||
consolidated balance sheet data: | |||||||||||||||||||||||||||||||||||
current portion of long-term debt | |||||||||||||||||||||||||||||||||||
refundable research and development credit | 1,950,938 | 1,755,639 | 1,364,259 | 1,996,996 | 1,828,565 | 1,297,361 | 2,243,565 | ||||||||||||||||||||||||||||
common stock warrant liability | 250,000 | 250,000 | 250,000 | 244,292 | |||||||||||||||||||||||||||||||
promissory note - related party | 6,618,150 | 6,600,475 | 6,583,402 | ||||||||||||||||||||||||||||||||
series a convertible preferred stock, 0.0001 par value... | 2,654,405 | ||||||||||||||||||||||||||||||||||
series b convertible preferred stock, 0.0001 par value... | 6,944,148 | ||||||||||||||||||||||||||||||||||
series c convertible preferred stock, 0.0001 par value... | 35,542,707 | ||||||||||||||||||||||||||||||||||
series d convertible preferred stock, 0.0001 par value... | 46,913,666 | ||||||||||||||||||||||||||||||||||
series e convertible preferred stock, 0.0001 par value... | 19,747,847 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | ||||||||||||||||||||||||||||||||||
net income | 18,656,000 | -58,951,000 | -36,459,474 | -35,972,114 | -33,334,302 | -21,736,304 | -18,255,896 | |||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | ||||||||||||||||||||||||||||||||||
share-based compensation expense | 25,173,000 | 21,246,000 | 28,186,000 | 27,197,000 | 27,374,000 | 26,314,000 | 27,475,000 | 29,990,000 | 30,349,000 | 26,219,000 | 21,625,000 | 29,278,000 | 28,823,000 | 24,241,000 | 23,541,000 | 22,530,000 | 20,773,000 | 19,312,000 | 17,194,000 | 17,722,000 | 16,439,000 | 12,494,000 | 12,099,000 | 11,489,000 | 9,294,000 | 7,107,068 | 5,295,152 | 4,183,221 | 4,558,588 | 1,828,617 | 2,050,924 | 2,243,527 | 1,610,188 | 4,164,340 |
depreciation expense | 291,000 | 327,000 | 339,000 | 446,000 | 446,000 | 447,000 | 457,000 | 449,000 | 444,000 | 476,000 | 462,000 | 425,000 | 421,000 | 388,000 | 401,000 | 386,000 | 377,000 | 373,000 | 282,000 | 442,000 | 282,000 | 267,000 | 190,000 | 95,000 | 85,000 | 86,713 | 65,549 | 46,918 | 40,503 | |||||
amortization of discounts for credit facility | 579,000 | 556,000 | 534,000 | 512,000 | 508,000 | 581,000 | ||||||||||||||||||||||||||||
amortization of discounts for convertible notes | 82,000 | 80,000 | 80,000 | 79,000 | 79,000 | 77,000 | 77,000 | 76,000 | ||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||
accounts receivable | -74,068,000 | -20,674,000 | -131,403,000 | 21,118,000 | 29,680,000 | 14,085,000 | 25,421,000 | -36,575,000 | -61,415,000 | -37,173,000 | -58,356,000 | -79,408,000 | -23,778,000 | 365,000 | -574,000 | -1,189,000 | 3,773,000 | -7,485,000 | -1,899,000 | |||||||||||||||
inventory | 18,806,000 | -8,658,000 | 5,402,000 | -26,008,000 | 13,997,000 | 10,021,000 | 8,655,000 | -14,510,000 | -14,921,000 | -47,816,000 | 4,671,000 | -17,646,000 | 144,000 | -25,961,000 | -11,302,000 | -15,601,000 | -16,533,000 | -14,640,000 | 2,054,000 | |||||||||||||||
prepaid and other current assets | -11,270,000 | |||||||||||||||||||||||||||||||||
other assets | -292,000 | 120,000 | -4,440,000 | 61,000 | 198,000 | 786,000 | 225,000 | -404,000 | 98,000 | -3,111,000 | -166,000 | 8,000 | 14,969,000 | 1,605,000 | 128,000 | 123,000 | 15,634,000 | -8,826,000 | -6,714,000 | -9,188,000 | 11,946,000 | -17,341,000 | -1,000 | -58,000 | -460,000 | -202,771 | -28,952 | -45,141 | -45,925 | -881,359 | -7,800 | |||
right-of-use assets and lease liabilities | -16,000 | -143,000 | -113,000 | 215,000 | 7,000 | -270,000 | 164,000 | -55,000 | -116,000 | |||||||||||||||||||||||||
accounts payable | -7,741,000 | 18,195,000 | -15,638,000 | -1,045,000 | 16,711,000 | 1,488,000 | -1,158,000 | 11,489,000 | -10,730,000 | 19,620,000 | -9,601,000 | -3,995,000 | -5,854,000 | 23,126,000 | -7,028,000 | 8,962,000 | -6,371,000 | 13,700,000 | 83,000 | 874,000 | -4,170,000 | -2,446,000 | 792,000 | 6,837,000 | -5,237,000 | -3,433,391 | -2,008,290 | 1,894,386 | 1,906,521 | 4,792,625 | 325,080 | 547,959 | 921,805 | -521,548 |
accrued expenses and other liabilities | -31,166,000 | -1,382,000 | ||||||||||||||||||||||||||||||||
net cash from operating activities | -60,966,000 | -14,176,000 | 108,468,000 | 4,445,000 | -53,410,000 | 19,360,000 | 34,096,000 | -8,339,000 | -132,983,000 | -97,875,000 | -169,085,000 | -150,155,000 | -177,620,000 | -140,744,000 | -154,417,000 | -107,024,000 | -111,560,000 | -112,499,000 | -168,625,000 | -128,688,000 | -153,314,000 | 141,979,000 | -99,824,000 | -94,294,000 | -108,349,000 | -82,071,683 | -53,597,640 | -39,905,638 | -35,560,484 | -44,478,223 | -33,132,448 | -30,694,877 | -22,935,249 | -15,532,804 |
capital expenditures | -108,000 | -148,000 | -49,000 | -8,000 | -20,000 | 0 | -90,000 | -293,000 | -95,000 | -47,000 | -372,000 | -259,000 | -851,000 | -196,000 | -391,000 | -86,000 | -19,000 | -352,000 | -248,000 | -484,000 | -711,000 | -3,738,000 | -538,000 | -435,000 | -155,786 | -470,047 | -192,378 | -875,111 | 0 | 0 | 0 | 0 | 0 | |
free cash flows | -14,284,000 | 108,320,000 | 4,396,000 | -53,418,000 | 19,340,000 | 34,096,000 | -8,429,000 | -133,276,000 | -97,970,000 | -169,132,000 | -150,527,000 | -177,879,000 | -141,595,000 | -154,613,000 | -107,415,000 | -111,646,000 | -112,518,000 | -168,977,000 | -128,936,000 | -153,798,000 | 141,268,000 | -103,562,000 | -94,832,000 | -108,784,000 | -82,227,469 | -54,067,687 | -40,098,016 | -36,435,595 | -44,478,223 | -33,132,448 | -30,694,877 | -22,935,249 | -15,532,804 | |
investing activities | ||||||||||||||||||||||||||||||||||
purchase of property and equipment | -108,000 | -148,000 | -49,000 | -8,000 | -20,000 | 0 | -90,000 | -293,000 | -95,000 | -47,000 | -372,000 | -259,000 | -851,000 | -196,000 | -391,000 | -86,000 | -19,000 | -352,000 | -248,000 | -484,000 | -711,000 | -3,738,000 | -538,000 | -435,000 | -155,786 | -470,047 | -192,378 | -875,111 | ||||||
net cash from investing activities | -108,000 | -148,000 | -49,000 | -8,000 | -20,000 | 0 | -90,000 | -293,000 | 4,000 | -47,000 | -372,000 | -259,000 | 124,129,000 | 124,784,000 | 82,929,000 | -271,949,000 | 84,980,000 | 179,649,000 | 129,752,000 | -146,765,000 | -91,000 | 198,763,000 | -287,807,000 | -227,854,000 | -155,786 | -470,047 | -192,378 | -875,111 | ||||||
financing activities | ||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 86,000 | 100,000 | 797,000 | 4,367,000 | 281,000 | 321,000 | 2,556,000 | 1,962,000 | 9,477,000 | 25,465,000 | 5,757,000 | 22,334,000 | 17,718,000 | 10,639,000 | 4,770,000 | 4,000,000 | 2,481,000 | 7,062,000 | 2,588,000 | 1,126,000 | 1,355,000 | 1,674,000 | 929,710 | 1,262,162 | 192,005 | 114,989 | 275,749 | 225,361 | ||||||
payments of employee tax withholding related to equity-based compensation | -22,000 | 0 | -4,000 | 0 | -7,000 | -15,000 | -14,000 | 0 | -28,000 | -28,000 | -10,999,000 | -1,727,000 | -1,003,000 | -536,000 | -2,416,000 | -237,000 | -361,000 | -234,000 | -956,000 | |||||||||||||||
net cash from financing activities | 64,000 | 1,259,000 | 793,000 | 6,558,000 | 274,000 | -4,000,000 | 2,542,000 | 42,487,000 | 108,212,000 | -3,913,000 | 5,746,000 | 1,560,000 | 391,106,000 | -15,946,000 | 9,636,000 | -4,735,000 | 376,704,000 | 383,958,000 | 2,120,000 | 4,526,000 | 1,632,000 | 6,317,000 | 926,000 | 281,668,000 | 403,267,000 | 209,610 | 198,949,710 | 40,963,913 | 148,418,251 | 115,657 | -38,434 | 131,603,440 | 222,697 | 178,040,485 |
effect of exchange rate changes on cash, cash equivalents and restricted cash | -131,000 | 184,000 | 22,000 | 685,000 | 359,000 | -965,000 | 173,000 | 342,000 | -209,000 | -458,000 | -47,000 | 56,000 | -310,000 | -429,000 | 64,000 | -172,000 | -241,000 | -1,611,000 | -1,646,000 | 132,000 | -152,000 | |||||||||||||
net decrease in cash, cash equivalents and restricted cash | -61,033,000 | -52,785,000 | -20,307,000 | |||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 467,760,000 | 0 | 0 | 0 | 412,612,000 | 0 | 0 | 0 | 352,299,000 | -1,000 | 0 | 0 | 553,075,000 | 0 | 0 | 0 | 641,755,000 | 0 | 0 | 0 | 567,045,000 | 0 | 0 | 0 | 351,985,000 | |||||||||
cash, cash equivalents and restricted cash at end of period | 406,727,000 | -12,841,000 | 109,135,000 | 11,639,000 | 359,827,000 | 14,375,000 | 36,811,000 | 34,400,000 | 327,026,000 | -101,201,000 | -163,844,000 | -149,014,000 | 766,358,000 | -32,374,000 | -20,307,000 | -29,259,000 | 635,014,000 | 356,447,000 | 12,972,000 | 5,349,000 | 266,987,000 | 150,230,000 | 98,219,000 | -100,301,000 | 418,897,000 | |||||||||
reconciliation of cash, cash equivalents and restricted cash to the consolidated balance sheets: | ||||||||||||||||||||||||||||||||||
cash and cash equivalents | 405,207,000 | 109,135,000 | 11,643,000 | 358,393,000 | 36,777,000 | 34,164,000 | 325,923,000 | -163,845,000 | -148,824,000 | 765,083,000 | -20,300,000 | -28,967,000 | 633,456,000 | 12,981,000 | 5,329,000 | 265,435,000 | 98,212,000 | -100,533,000 | 417,881,000 | |||||||||||||||
restricted cash | 1,520,000 | 0 | -4,000 | 1,434,000 | 34,000 | 236,000 | 1,103,000 | 1,000 | -190,000 | 1,275,000 | -7,000 | -292,000 | 1,558,000 | -9,000 | 20,000 | 1,552,000 | 7,000 | 232,000 | 1,016,000 | |||||||||||||||
total cash, cash equivalents, and restricted cash | 406,727,000 | 109,135,000 | 11,639,000 | 359,827,000 | 36,811,000 | 34,400,000 | 327,026,000 | -163,844,000 | -149,014,000 | 766,358,000 | -20,307,000 | -29,259,000 | 635,014,000 | 12,972,000 | 5,349,000 | 266,987,000 | 98,219,000 | -100,301,000 | 418,897,000 | |||||||||||||||
supplemental disclosures | ||||||||||||||||||||||||||||||||||
cash paid for interest | 10,476,000 | 20,796,000 | 0 | 11,092,000 | 12,497,000 | 5,306,000 | 1,643,000 | 1,643,000 | 0 | 1,643,000 | 1,643,000 | 0 | 3,360,000 | 3,372,000 | 0 | 6,893,000 | 9,100,000 | 0 | 3,829,000 | 28,383 | 230,521 | 140,000 | 588,473 | 477,639 | ||||||||||
cash paid for income taxes | 66,000 | 40,000 | 666,000 | 141,000 | 194,000 | 134,000 | 250,000 | 0 | ||||||||||||||||||||||||||
lease assets obtained in exchange for operating lease liabilities | 2,400,000 | |||||||||||||||||||||||||||||||||
loss on extinguishment of development liability | 0 | 0 | ||||||||||||||||||||||||||||||||
loss on disposal of fixed assets | -32,000 | 133,000 | 0 | 19,000 | ||||||||||||||||||||||||||||||
amortization of discounts for credit facility and convertible notes | ||||||||||||||||||||||||||||||||||
accretion of discount to development liability | 0 | 0 | 2,870,000 | 6,066,000 | 6,505,000 | 6,413,000 | 6,445,000 | 6,633,000 | 6,864,000 | 6,717,000 | 6,623,000 | 6,713,000 | ||||||||||||||||||||||
proceeds from sale of fixed assets | ||||||||||||||||||||||||||||||||||
proceeds from credit facility | 0 | 0 | ||||||||||||||||||||||||||||||||
payment of issuance cost for credit facility | -5,625,000 | 0 | ||||||||||||||||||||||||||||||||
payment of development liability | ||||||||||||||||||||||||||||||||||
proceeds from settlement of capped call | 0 | 0 | 0 | 98,763,000 | ||||||||||||||||||||||||||||||
proceeds from issuance of common stock, pre-funded warrant offering, net of issuance costs | ||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock under employee share purchase plan | 1,319,000 | 0 | 1,624,000 | 0 | 1,707,000 | 0 | 1,272,000 | 0 | 1,054,000 | 0 | ||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | -12,841,000 | 109,135,000 | 14,375,000 | 36,811,000 | 34,400,000 | -25,273,000 | -163,844,000 | -149,014,000 | 213,283,000 | -6,741,000 | 12,972,000 | 5,349,000 | -300,058,000 | 98,219,000 | -100,301,000 | 66,912,000 | ||||||||||||||||||
prepaid assets | -2,384,000 | 7,953,000 | -18,726,000 | 5,398,000 | 5,190,000 | 14,170,000 | -4,338,000 | 5,811,000 | -10,216,000 | 2,642,000 | -107,000 | -5,987,000 | -8,882,000 | 3,056,000 | 334,000 | -7,625,000 | 1,611,000 | -1,654,000 | -5,819,000 | 235,000 | 6,626,000 | 4,881,000 | -3,004,000 | -5,059,719 | -765,742 | 6,532,304 | 3,824,196 | -7,478,756 | -5,998,668 | -2,735,685 | -3,062,009 | |||
other current assets | 9,787,000 | -6,838,000 | -1,307,000 | 142,000 | 612,000 | -658,000 | 10,697,000 | 8,262,000 | -3,865,000 | 7,538,000 | 2,308,000 | -12,521,000 | 3,232,000 | 44,537,000 | -2,312,000 | -47,605,000 | 10,988,000 | -69,000 | -4,242,000 | -25,657,000 | 197,000 | -153,000 | -671,000 | 1,171,628 | 2,155,786 | -3,064,915 | 24,854 | -296,210 | -20,279 | 195,354 | -188,226 | 1,936,041 | ||
accrued expenses | 7,075,000 | 22,883,000 | -30,156,000 | 22,022,000 | -26,330,000 | 11,851,000 | 20,034,000 | 26,536,000 | -23,471,000 | 14,952,000 | -3,977,000 | -20,939,000 | 3,652,000 | 31,700,000 | -64,611,000 | 65,321,000 | -42,802,000 | 50,999,000 | 13,617,000 | 421,000 | -9,991,000 | 24,908,739 | 10,145,204 | 12,635,167 | 2,764,408 | -5,461,504 | 5,465,051 | 2,411,377 | -180,904 | -46,180 | ||||
other current liabilities | ||||||||||||||||||||||||||||||||||
other liabilities | 367,000 | 363,000 | 1,208,000 | -250,000 | 0 | 15,067 | 76,150 | |||||||||||||||||||||||||||
repayment of development liability | 0 | 0 | ||||||||||||||||||||||||||||||||
proceeds from issuance of common stock under employee stock purchase plan | 0 | |||||||||||||||||||||||||||||||||
issuance costs for credit facility incurred but not yet paid | ||||||||||||||||||||||||||||||||||
net loss | -42,151,000 | -92,225,000 | -36,353,000 | -57,445,000 | -37,657,000 | -66,423,000 | -88,576,000 | -140,237,000 | -122,037,000 | -177,778,000 | -165,991,000 | -191,269,000 | -155,977,000 | -138,935,000 | -147,933,000 | -195,571,000 | -219,191,000 | -183,659,000 | 78,265,000 | -135,700,000 | -118,617,000 | -168,822,000 | -113,217,423 | -69,824,659 | -71,090,164 | -50,574,367 | ||||||||
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||
deferred revenue | 0 | -1,657,000 | 3,560,000 | |||||||||||||||||||||||||||||||
proceeds from income tax refunds net of income taxes paid | -138,000 | 257,000 | ||||||||||||||||||||||||||||||||
loss on conversion of debt | 0 | 0 | 61,102,000 | 0 | 39,487,000 | |||||||||||||||||||||||||||||
forfeiture of accrued interest in exchange of convertible notes | 0 | 0 | 2,503,000 | 0 | 1,668,000 | |||||||||||||||||||||||||||||
purchase of available-for-sale securities | 0 | 0 | 0 | -331,863,000 | -1,000 | 1,000 | 0 | -171,281,000 | -311,880,000 | 1,000 | -339,769,000 | -227,419,000 | ||||||||||||||||||||||
proceeds from maturity of available-for-sale securities | 124,980,000 | 124,980,000 | 83,320,000 | 60,000,000 | 85,000,000 | 180,000,000 | 130,000,000 | 25,000,000 | 312,500,000 | 202,500,000 | ||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs | 0 | 0 | 0 | 0 | 380,120,000 | 0 | 0 | -170,000 | 381,593,000 | -658,152 | 0 | -22,740 | 110,262,000 | 0 | -130,997 | |||||||||||||||||||
payments for development liability | -31,000,000 | 0 | -18,000,000 | 0 | -11,500,000 | -5,000,000 | ||||||||||||||||||||||||||||
proceeds from issuance of common stock and pre-funded warrant offering, net of issuance costs | 384,387,000 | |||||||||||||||||||||||||||||||||
loss from remeasurement of development derivative liability | 55,192,000 | 4,219,000 | 21,180,000 | 17,084,000 | 40,090,000 | -2,697,000 | -2,770,000 | 68,406,000 | 4,736,000 | 263,000 | 9,104,000 | 736,000 | ||||||||||||||||||||||
amortization of right of use assets | ||||||||||||||||||||||||||||||||||
amortization of discounts for convertible notes, net of financing costs | 75,000 | 75,000 | 74,000 | 73,000 | 73,000 | 96,000 | 146,000 | 144,000 | 143,000 | 142,000 | 5,060,000 | 4,928,000 | 3,554,000 | 1,994,000 | ||||||||||||||||||||
payments for development derivative liability | ||||||||||||||||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | 8,300 | -15,948 | 15,966 | -3,616 | -10,586 | |||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -82,009,559 | 144,866,075 | 881,863 | 111,979,040 | -44,373,152 | 162,507,681 | ||||||||||||||||||||||||||||
amortization of right-of-use assets | -57,000 | -15,000 | -22,000 | -44,000 | -44,000 | -17,000 | -8,000 | 6,000 | 112,000 | 125,000 | 27,000 | 57,000 | 77,793 | 76,103 | 72,725 | |||||||||||||||||||
payment of employee tax withholding related to equity-based compensation | ||||||||||||||||||||||||||||||||||
convertible notes exchanged for common stock | ||||||||||||||||||||||||||||||||||
(payments for)/proceeds from development derivative liability | ||||||||||||||||||||||||||||||||||
payments for capped call transactions and associated costs | 0 | 0 | 0 | |||||||||||||||||||||||||||||||
proceeds from issuance of convertible notes, net of issuance costs | 0 | -200,000 | -487,762 | |||||||||||||||||||||||||||||||
proceeds from exercise of stock options and warrants | ||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 100,908,563 | -22,712,552 | ||||||||||||||||||||||||||||||||
supplemental disclosure of financing activities | ||||||||||||||||||||||||||||||||||
loss on early extinguishment of debt | 0 | 293,083 | 0 | 1,208,132 | ||||||||||||||||||||||||||||||
amortization of debt discounts | 360,000 | 0 | ||||||||||||||||||||||||||||||||
amortization of term loan facility discounts | 0 | |||||||||||||||||||||||||||||||||
repayment of promissory note | 0 | |||||||||||||||||||||||||||||||||
repayment of term loan facility | 0 | 0 | 0 | -21,701,292 | ||||||||||||||||||||||||||||||
proceeds from / (payments for) development derivative liability | 0 | |||||||||||||||||||||||||||||||||
2019 convertible notes exchanged for common stock | 0 | 126,129,000 | ||||||||||||||||||||||||||||||||
proceeds from development derivative liability | 0 | 0 | 0 | 20,000,000 | 0 | 20,000,000 | 40,000,000 | 60,000,000 | ||||||||||||||||||||||||||
non-cash lease expense | ||||||||||||||||||||||||||||||||||
amortization of discounts for promissory note | ||||||||||||||||||||||||||||||||||
deferred issuance costs | 0 | -275,509 | -334,462 | 4,246 | -2,664 | |||||||||||||||||||||||||||||
issuance of series e convertible preferred stock, net of issuance costs | 0 | |||||||||||||||||||||||||||||||||
proceeds from issuance of term loan, net of issuance costs | ||||||||||||||||||||||||||||||||||
proceeds from issuance of promissory note, net of issuance costs | ||||||||||||||||||||||||||||||||||
proceeds from issuance of stock options and warrants | ||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 0 | 176,267,666 | 0 | 0 | 0 | 175,643,529 | ||||||||||||||||||||||||||
cash and cash equivalents at end of period | -82,009,559 | 144,866,075 | 881,863 | 288,246,706 | -44,373,152 | -33,198,722 | 100,908,563 | 152,930,977 | ||||||||||||||||||||||||||
supplemental disclosure of non-cash financing activities | ||||||||||||||||||||||||||||||||||
conversion of convertible preferred stock to common stock | ||||||||||||||||||||||||||||||||||
equity component of convertible notes | ||||||||||||||||||||||||||||||||||
amortization of deferred financing costs | ||||||||||||||||||||||||||||||||||
accretion of discounts for promissory note | 19,438 | 18,777 | 18,744 | |||||||||||||||||||||||||||||||
accretion of discounts for term loan facility | 0 | 104,172 | 118,955 | |||||||||||||||||||||||||||||||
refundable research and development credit | -212,022 | -275,218 | -142,453 | 543,082 | -168,431 | -531,204 | 946,204 | |||||||||||||||||||||||||||
(gain)/income from remeasurement of fair value of warrants | ||||||||||||||||||||||||||||||||||
issuance of series d convertible preferred stock, net of issuance costs | ||||||||||||||||||||||||||||||||||
proceeds from issuance of promissory note payable to an affiliate of stockholder | ||||||||||||||||||||||||||||||||||
proceeds from the issuance of common stock warrants | ||||||||||||||||||||||||||||||||||
conversion of series a convertible preferred stock | ||||||||||||||||||||||||||||||||||
conversion of series b convertible preferred stock | ||||||||||||||||||||||||||||||||||
conversion of series c convertible preferred stock | ||||||||||||||||||||||||||||||||||
conversion of series d convertible preferred stock | ||||||||||||||||||||||||||||||||||
shares reserved under 2010 equity incentive plan | ||||||||||||||||||||||||||||||||||
shares reserved under 2017 equity incentive plan | ||||||||||||||||||||||||||||||||||
shares reserved under 2017 employee stock purchase plan | ||||||||||||||||||||||||||||||||||
common stock warrants | ||||||||||||||||||||||||||||||||||
total | -533,869 | 5,444,462 | 2,411,377 | 2,709,801 | 5,046,442 | |||||||||||||||||||||||||||||
income from remeasurement of fair value of warrants | 0 | 0 | 5,708 | |||||||||||||||||||||||||||||||
unrealized foreign currency loss | ||||||||||||||||||||||||||||||||||
proceeds for issuance of series e convertible preferred stock, net of issuance costs | ||||||||||||||||||||||||||||||||||
supplemental cash flow information: | ||||||||||||||||||||||||||||||||||
accrued research and development | 4,376,707 | 1,620,430 | 1,857,970 | |||||||||||||||||||||||||||||||
accrued payroll liabilities | 887,926 | 758,733 | 703,186 | |||||||||||||||||||||||||||||||
other | 179,829 | 32,214 | 148,645 | |||||||||||||||||||||||||||||||
accretion of discounts | 17,675 | 17,073 | ||||||||||||||||||||||||||||||||
amortization of term loan facility | ||||||||||||||||||||||||||||||||||
amortization | 208,624 | |||||||||||||||||||||||||||||||||
non-cash acquisition of in-process research and development | ||||||||||||||||||||||||||||||||||
issuance of series c convertible preferred stock, net of issuance costs | ||||||||||||||||||||||||||||||||||
cash and cash equivalents beginning of period | ||||||||||||||||||||||||||||||||||
cash and cash equivalents end of period |
