Aquestive Therapeutics, Inc(NASDAQ:AQST)

Aquestive Therapeutics, Inc., a pharmaceutical company, focuses on identifying, developing, and commercializing various products to address unmet medical needs in the United States and internationally. The company markets Sympazan, an oral soluble film formulation of clobazam for the treatment of le...
Website: http://www.aquestive.com
Founded: 2004
Full Time Employees: 232
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues | 14,446,000 | 13,015,000 | 12,807,000 | 10,003,000 | 8,720,000 | 11,867,000 | 13,542,000 | 20,099,000 | 12,053,000 | 13,206,000 | 13,002,000 | 13,241,000 | 11,134,000 | 10,682,000 | 11,463,000 | 13,265,000 | 12,270,000 | 11,078,000 | 13,287,000 | 15,345,000 | 11,122,000 | 7,149,000 | 8,260,000 | 21,675,000 | 8,765,000 | 16,419,000 | 12,418,000 | 11,129,000 | 12,643,000 | 16,824,000 | 13,267,000 | 13,928,000 |
costs and expenses: | ||||||||||||||||||||||||||||||||
manufacture and supply | 3,469,000 | 5,836,000 | 4,506,000 | 4,561,000 | 3,652,000 | 4,520,000 | 4,437,000 | 4,526,000 | 4,389,000 | 4,679,000 | 4,798,000 | 6,617,000 | 4,737,000 | 5,305,000 | 4,625,000 | 5,242,000 | 4,214,000 | 3,366,000 | 4,400,000 | 4,466,000 | 2,757,000 | 2,788,000 | 2,978,000 | 3,539,000 | 3,659,000 | 6,792,000 | 4,643,000 | 5,420,000 | 3,506,000 | 4,787,000 | 5,592,000 | 4,973,000 |
research and development | 4,204,000 | 3,196,000 | 4,530,000 | 4,105,000 | 5,361,000 | 4,917,000 | 5,269,000 | 4,162,000 | 5,932,000 | 2,888,000 | 3,196,000 | 3,473,000 | 3,547,000 | 4,278,000 | 3,232,000 | 5,198,000 | 4,773,000 | 4,400,000 | 4,726,000 | 4,262,000 | 3,659,000 | 4,425,000 | 7,260,000 | 3,847,000 | 4,354,000 | 3,057,000 | 5,063,000 | 8,151,000 | 4,303,000 | 5,683,000 | 4,534,000 | 7,994,000 |
selling, general and administrative | 10,977,000 | 32,822,000 | 15,250,000 | 12,705,000 | 19,072,000 | 16,009,000 | 12,126,000 | 11,356,000 | 10,689,000 | 9,550,000 | 7,385,000 | 7,360,000 | 7,455,000 | 11,812,000 | 12,459,000 | 15,587,000 | 13,021,000 | 14,981,000 | 12,129,000 | 13,134,000 | 13,231,000 | 15,582,000 | 11,803,000 | 13,894,000 | 14,613,000 | 16,474,000 | 13,714,000 | 16,246,000 | 17,908,000 | 18,703,000 | 12,345,000 | 33,647,000 |
total costs and expenses | 18,650,000 | 41,854,000 | 24,286,000 | 21,371,000 | 28,085,000 | 25,446,000 | 21,832,000 | 20,044,000 | 21,010,000 | 17,117,000 | 15,379,000 | 17,450,000 | 15,739,000 | 21,395,000 | 20,316,000 | 26,027,000 | 22,008,000 | 22,747,000 | 21,255,000 | 21,862,000 | 19,647,000 | 22,795,000 | 22,041,000 | 21,280,000 | 22,626,000 | 26,323,000 | 23,420,000 | 29,817,000 | 25,717,000 | 29,173,000 | 22,471,000 | 46,614,000 |
income from operations | -4,204,000 | -28,839,000 | -11,479,000 | -11,368,000 | -19,365,000 | -13,579,000 | -8,290,000 | 55,000 | -8,957,000 | -3,911,000 | -2,377,000 | -4,209,000 | -4,605,000 | -10,713,000 | -8,853,000 | -12,762,000 | -9,738,000 | -11,669,000 | -7,968,000 | -6,517,000 | -8,525,000 | -15,646,000 | -13,781,000 | 395,000 | -13,861,000 | -9,904,000 | -11,002,000 | -18,688,000 | -13,074,000 | -12,349,000 | -9,204,000 | -32,686,000 |
yoy | -78.29% | 112.38% | 38.47% | -20769.09% | 116.20% | 247.20% | 248.76% | -101.31% | 94.51% | -63.49% | -73.15% | -67.02% | -52.71% | -8.19% | 11.11% | 95.83% | 14.23% | -25.42% | -42.18% | -1749.87% | -38.50% | 57.98% | 25.26% | -102.11% | 6.02% | -19.80% | 19.53% | -42.83% | ||||
qoq | -85.42% | 151.23% | 0.98% | -41.30% | 42.61% | 63.80% | -15172.73% | -100.61% | 129.02% | 64.54% | -43.53% | -8.60% | -57.01% | 21.01% | -30.63% | 31.05% | -16.55% | 46.45% | 22.26% | -23.55% | -45.51% | 13.53% | -3588.86% | -102.85% | 39.95% | -9.98% | -41.13% | 42.94% | 5.87% | 34.17% | -71.84% | |
other income/ | ||||||||||||||||||||||||||||||||
interest expense | -2,903,000 | -2,778,000 | -2,779,000 | -2,781,000 | -2,782,000 | -2,779,000 | -2,780,000 | -2,779,000 | -2,784,000 | -2,273,000 | -1,256,000 | -1,373,000 | -1,435,000 | -1,650,000 | -1,649,000 | -1,635,000 | -1,618,000 | -1,744,000 | -2,787,000 | -2,757,000 | -2,761,000 | -2,768,000 | -2,778,000 | -2,747,000 | -2,771,000 | -2,803,000 | -2,652,000 | -1,937,000 | -1,926,000 | -1,902,000 | -1,933,000 | -1,927,000 |
interest expense related to royalty obligations | -973,000 | -1,433,000 | -1,433,000 | -1,434,000 | -1,437,000 | -1,384,000 | -1,359,000 | -1,358,000 | -1,358,000 | |||||||||||||||||||||||
interest expense related to the sale of future revenue | -60,000 | -62,000 | -61,000 | -61,000 | -59,000 | -61,000 | -59,000 | -58,000 | -58,000 | -57,000 | -56,000 | -55,000 | -52,000 | -54,000 | -2,039,000 | -1,937,000 | -1,861,000 | -1,845,000 | -3,767,000 | -3,466,000 | -3,334,000 | |||||||||||
interest income and other income | 83,000 | 1,252,000 | 306,000 | 2,096,000 | 713,000 | 734,000 | 979,000 | 1,395,000 | 329,000 | 373,000 | -52,000 | |||||||||||||||||||||
net loss before income taxes | -8,057,000 | -31,860,000 | -15,446,000 | -13,548,000 | -22,930,000 | -12,352,000 | -12,536,000 | -16,302,000 | -13,220,000 | -28,945,000 | -14,555,000 | -12,367,000 | -14,672,000 | -20,368,000 | -16,551,000 | -2,334,000 | -16,530,000 | -12,636,000 | -18,412,000 | -20,472,000 | -36,493,000 | |||||||||||
net income | -8,057,000 | -31,860,000 | -15,446,000 | -13,548,000 | -22,930,000 | -17,055,000 | -11,509,000 | -2,745,000 | -12,828,000 | -8,111,000 | -2,035,000 | -5,792,000 | 8,068,000 | -12,352,000 | -12,536,000 | -16,302,000 | -13,220,000 | -28,945,000 | -14,555,000 | -12,367,000 | -14,672,000 | -20,368,000 | -16,551,000 | -2,334,000 | -16,530,000 | -12,636,000 | -18,412,000 | -20,472,000 | -14,726,000 | -13,944,000 | -15,038,000 | -36,493,000 |
yoy | -64.86% | 86.81% | 34.21% | 393.55% | 78.75% | 110.27% | 465.55% | -52.61% | -259.00% | -34.33% | -83.77% | -64.47% | -161.03% | -57.33% | -13.87% | 31.82% | -9.90% | 42.11% | -12.06% | 429.86% | -11.24% | 61.19% | -10.11% | -88.60% | 12.25% | -9.38% | 22.44% | -43.90% | ||||
qoq | -74.71% | 106.27% | 14.01% | -40.92% | 34.45% | 48.19% | 319.27% | -78.60% | 58.16% | 298.57% | -64.87% | -171.79% | -165.32% | -1.47% | -23.10% | 23.31% | -54.33% | 98.87% | 17.69% | -15.71% | -27.97% | 23.06% | 609.13% | -85.88% | 30.82% | -31.37% | -10.06% | 39.02% | 5.61% | -7.27% | -58.79% | |
comprehensive loss | -8,057,000 | -31,860,000 | -15,446,000 | -13,548,000 | -22,930,000 | -12,352,000 | -12,536,000 | -16,302,000 | -13,220,000 | -28,945,000 | -14,555,000 | -12,367,000 | -14,672,000 | -20,368,000 | -16,551,000 | -2,334,000 | -16,530,000 | -12,636,000 | -18,412,000 | -20,472,000 | -36,493,000 | |||||||||||
loss per share attributable to common stockholders: | ||||||||||||||||||||||||||||||||
basic and diluted | -0.07 | -0.27 | -0.14 | -0.14 | -0.24 | |||||||||||||||||||||||||||
weighted-average common shares outstanding: | ||||||||||||||||||||||||||||||||
basic and diluted | 122,609,995 | 106,926,528 | 110,584,371 | 99,326,701 | 95,497,056 | 86,726,211 | ||||||||||||||||||||||||||
loss on extinguishment of debt | -88,250 | -353,000 | ||||||||||||||||||||||||||||||
net income before income taxes | -6,770,500 | -11,509,000 | -2,745,000 | -12,828,000 | 96,250 | -2,175,000 | -5,508,000 | 8,068,000 | -14,726,000 | -11,858,000 | -15,038,000 | |||||||||||||||||||||
income taxes expense | ||||||||||||||||||||||||||||||||
comprehensive income | -6,770,500 | -11,509,000 | -2,745,000 | -12,828,000 | 60,250 | -2,035,000 | -5,792,000 | 8,068,000 | -14,726,000 | |||||||||||||||||||||||
earnings per share attributable to common stockholders: | ||||||||||||||||||||||||||||||||
basic | -0.08 | -0.13 | -0.03 | -0.17 | -0.03 | -0.1 | 0.15 | |||||||||||||||||||||||||
diluted | -0.08 | -0.13 | -0.03 | -0.17 | -0.03 | -0.1 | 0.11 | |||||||||||||||||||||||||
weighted-average common shares outstanding: | ||||||||||||||||||||||||||||||||
basic | 91,082,081 | 90,911,626 | 73,614,710 | 64,678,761 | 57,350,902 | 55,631,947 | ||||||||||||||||||||||||||
diluted | 91,082,081 | 90,911,626 | 73,614,710 | 64,678,761 | 57,350,902 | 73,792,886 | ||||||||||||||||||||||||||
income taxes | -389,000 | -140,000 | 284,000 | |||||||||||||||||||||||||||||
interest and other income | 4,039,000 | 1,514,000 | 129,000 | 14,513,000 | 8,500 | 5,000 | 32,000 | 72,000 | -33,000 | |||||||||||||||||||||||
net income per share | -0.22 | -0.23 | -0.36 | -0.32 | -0.73 | -0.37 | -0.33 | -0.41 | -0.61 | -0.49 | -0.07 | -0.49 | -0.46 | -0.74 | -0.82 | -0.59 | -0.51 | -0.64 | ||||||||||||||
weighted-average number of common shares outstanding - basic and diluted | 61,255,864 | 48,734,377 | 53,424,922 | 45,462,516 | 41,465,798 | 38,077,660 | 39,224,863 | 37,065,300 | 35,563,275 | 33,651,127 | 33,619,379 | 33,589,174 | 33,569,694 | 25,356,098 | 25,031,478 | 24,980,861 | 24,963,603 | 20,725,526 | 23,646,192 | |||||||||||||
other expenses: | ||||||||||||||||||||||||||||||||
interest and other expense | -3,000 | |||||||||||||||||||||||||||||||
interest income | 32,000 | 8,000 | 18,000 | 102,000 | 71,000 | 138,000 | 153,000 | 274,000 | 314,000 | 216,000 | ||||||||||||||||||||||
loss on the extinguishment of debt | -4,896,000 | |||||||||||||||||||||||||||||||
change in fair value of warrant | -4,116,000 | -1,859,000 | ||||||||||||||||||||||||||||||
other income | ||||||||||||||||||||||||||||||||
other | 500 | -1,000 | -21,000 | |||||||||||||||||||||||||||||
dividends on redeemable preferred interests | ||||||||||||||||||||||||||||||||
net income attributable to common shares/members' interests | -11,858,000 | -15,038,000 | ||||||||||||||||||||||||||||||
comprehensive net income | -11,858,000 | -15,038,000 | ||||||||||||||||||||||||||||||
cost and expenses: | ||||||||||||||||||||||||||||||||
net loss attributable to common shares / members’ interests | -36,493,000 | |||||||||||||||||||||||||||||||
net loss per common share - basic and diluted | -1.9 | |||||||||||||||||||||||||||||||
weighted-average number of common shares / membership interests outstanding - basic and diluted | 19,188,624 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||
cash and cash equivalents | 110,734,000 | 121,169,000 | 129,063,000 | 60,536,000 | 68,657,000 | 71,546,000 | 77,893,000 | 89,870,000 | 95,200,000 | 23,872,000 | 24,917,000 | 22,436,000 | 26,882,000 | 27,273,000 | 18,649,000 | 17,695,000 | 14,736,000 | 28,024,000 | 31,164,000 | 34,234,000 | 27,498,000 | 31,807,000 | 17,064,000 | 25,422,000 | 35,521,000 | 49,326,000 | 20,914,000 | 22,165,000 | 39,934,000 | 60,599,000 | 63,982,000 | 10,638,000 |
trade and other receivables | 6,867,000 | 17,763,000 | 11,801,000 | 11,864,000 | 10,444,000 | 7,344,000 | 9,684,000 | 5,998,000 | 8,324,000 | 8,471,000 | 8,550,000 | 10,101,000 | 7,551,000 | 4,704,000 | 10,737,000 | 19,165,000 | 19,896,000 | 12,120,000 | 13,643,000 | 12,127,000 | 10,209,000 | 6,955,000 | 7,990,000 | 12,891,000 | 9,536,000 | 13,130,000 | 10,316,000 | 10,150,000 | 7,489,000 | 6,481,000 | ||
inventories | 8,066,000 | 6,169,000 | 7,884,000 | 8,125,000 | 7,198,000 | 6,044,000 | 7,021,000 | 6,966,000 | 7,734,000 | 6,769,000 | 7,079,000 | 5,950,000 | 6,981,000 | 5,780,000 | 6,725,000 | 5,008,000 | 4,629,000 | 4,038,000 | 2,863,000 | 2,839,000 | 2,799,000 | 2,461,000 | 3,242,000 | 3,173,000 | 3,087,000 | 2,859,000 | 4,124,000 | 4,647,000 | 5,137,000 | 5,441,000 | 4,483,000 | 4,348,000 |
prepaid expenses and other current assets | 4,516,000 | 4,168,000 | 2,925,000 | 1,196,000 | 2,870,000 | 3,286,000 | 1,972,000 | 1,177,000 | 2,121,000 | 1,854,000 | 1,911,000 | 1,301,000 | 2,292,000 | 2,131,000 | 1,976,000 | 1,637,000 | 3,324,000 | 3,077,000 | 2,540,000 | 1,798,000 | 3,937,000 | 3,402,000 | 3,388,000 | 2,423,000 | 2,944,000 | 2,999,000 | 2,706,000 | 2,102,000 | 3,398,000 | 1,680,000 | 1,444,000 | 5,034,000 |
total current assets | 130,183,000 | 149,269,000 | 151,673,000 | 81,721,000 | 89,169,000 | 88,220,000 | 96,570,000 | 104,011,000 | 113,379,000 | 40,966,000 | 42,457,000 | 39,788,000 | 43,706,000 | 39,888,000 | 38,087,000 | 43,505,000 | 42,585,000 | 47,259,000 | 50,210,000 | 50,998,000 | 44,443,000 | 44,625,000 | 31,684,000 | 43,909,000 | 51,088,000 | 68,314,000 | 38,060,000 | 39,064,000 | 55,958,000 | 74,201,000 | 77,359,000 | 26,649,000 |
property and equipment | 3,839,000 | 3,893,000 | 3,918,000 | 3,858,000 | 3,801,000 | 3,799,000 | 3,848,000 | 3,921,000 | 4,046,000 | 4,179,000 | 4,551,000 | 4,602,000 | 3,814,000 | 4,085,000 | 4,284,000 | 4,569,000 | 4,496,000 | 5,055,000 | 5,197,000 | 5,791,000 | 6,279,000 | 6,873,000 | 7,728,000 | 8,457,000 | 9,059,000 | 9,726,000 | 10,351,000 | 10,933,000 | 11,594,000 | 12,207,000 | 12,211,000 | 12,766,000 |
right-of-use assets | 4,468,000 | 4,621,000 | 4,769,000 | 4,911,000 | 5,049,000 | 5,182,000 | 5,310,000 | 5,435,000 | 5,442,000 | 5,557,000 | 5,669,000 | 5,778,000 | 5,884,000 | 5,211,000 | 2,094,000 | 2,314,000 | 2,524,000 | 2,725,000 | 2,917,000 | 3,102,000 | 3,277,000 | 3,448,000 | 3,609,000 | 3,764,000 | 3,912,000 | |||||||
other non-current assets | 2,635,000 | 2,642,000 | 3,199,000 | 3,208,000 | 4,215,000 | 4,223,000 | 4,230,000 | 4,238,000 | 5,417,000 | 5,438,000 | 5,454,000 | 5,469,000 | 6,485,000 | 6,451,000 | 5,893,000 | 5,897,000 | 6,886,000 | 6,903,000 | 6,905,000 | 6,908,000 | 7,835,000 | 7,836,000 | ||||||||||
total assets | 141,125,000 | 160,425,000 | 163,559,000 | 93,698,000 | 102,234,000 | 101,424,000 | 109,958,000 | 117,605,000 | 129,523,000 | 57,418,000 | 59,448,000 | 56,994,000 | 61,285,000 | 57,070,000 | 51,845,000 | 56,310,000 | 56,529,000 | 61,993,000 | 65,293,000 | 66,875,000 | 61,923,000 | 62,884,000 | 50,423,000 | 63,546,000 | 64,487,000 | 78,479,000 | 48,818,000 | 50,408,000 | 67,979,000 | 86,851,000 | 90,010,000 | 39,841,000 |
liabilities and stockholders’ deficit | ||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||
accounts payable | 11,889,000 | 29,862,000 | 10,865,000 | 11,951,000 | 12,280,000 | 10,287,000 | 7,572,000 | 5,696,000 | 10,523,000 | 8,926,000 | 9,994,000 | 10,689,000 | 12,440,000 | 9,946,000 | 11,072,000 | 8,887,000 | 8,496,000 | 8,314,000 | 6,215,000 | 8,100,000 | 6,687,000 | 7,089,000 | 12,274,000 | 20,436,000 | ||||||||
accrued expenses | 3,449,000 | 5,029,000 | 5,128,000 | 5,001,000 | 3,314,000 | 5,907,000 | 5,025,000 | 5,674,000 | 4,637,000 | 6,497,000 | 5,468,000 | 4,263,000 | 4,508,000 | 7,967,000 | 7,733,000 | 7,042,000 | 4,868,000 | 8,736,000 | 7,624,000 | 6,583,000 | 6,371,000 | 8,569,000 | 5,475,000 | 7,195,000 | ||||||||
lease liabilities, current | 662,000 | 631,000 | 601,000 | 570,000 | 540,000 | 510,000 | 482,000 | 455,000 | 414,000 | 390,000 | 367,000 | 347,000 | 328,000 | 255,000 | 846,000 | 913,000 | 926,000 | 899,000 | 860,000 | 823,000 | 787,000 | 728,000 | 664,000 | 689,000 | 609,000 | |||||||
deferred revenue, current | 1,092,000 | 1,092,000 | 1,092,000 | 1,092,000 | 1,048,000 | 1,048,000 | 1,048,000 | 1,046,000 | 1,551,000 | 2,637,000 | 3,992,000 | 4,765,000 | 774,000 | 1,599,000 | 1,599,000 | 767,000 | 642,000 | 437,000 | 722,000 | 803,000 | 663,000 | 835,000 | 600,000 | 700,000 | ||||||||
liability related to the sale of future revenue, current | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 1,000,000 | 910,000 | 922,000 | 985,000 | 1,000,000 | 1,147,000 | 1,147,000 | 1,910,000 | 1,445,000 | 1,732,000 | 1,225,000 | 1,848,000 | 1,737,000 | 1,905,000 | 1,450,000 | ||||||||||
loans payable, current | 13,661,000 | 9,994,000 | 6,327,000 | 3,177,000 | 27,000 | 26,000 | 25,000 | 24,000 | 23,000 | 4,606,000 | 18,362,000 | 17,195,000 | 18,700,000 | 14,225,000 | 9,750,000 | 6,563,000 | 2,025,000 | 7,725,000 | 5,150,000 | 3,863,000 | 2,575,000 | 1,750,000 | 550,000 | 6,850,000 | 4,600,000 | 2,750,000 | 1,100,000 | |||||
total current liabilities | 31,753,000 | 47,608,000 | 25,574,000 | 23,155,000 | 18,298,000 | 18,865,000 | 15,152,000 | 13,895,000 | 18,058,000 | 18,308,000 | 24,057,000 | 38,653,000 | 40,383,000 | 39,528,000 | 36,560,000 | 29,636,000 | 24,184,000 | 21,964,000 | 25,039,000 | 23,035,000 | 20,050,000 | 21,104,000 | 18,373,000 | 14,882,000 | 15,362,000 | 18,555,000 | 20,053,000 | 24,629,000 | 29,638,000 | 32,952,000 | 21,329,000 | 23,474,000 |
notes payable | 25,099,000 | 27,519,000 | 29,940,000 | 31,843,000 | 33,746,000 | 32,500,000 | 31,253,000 | 30,006,000 | 28,759,000 | 27,508,000 | ||||||||||||||||||||||
royalty obligations | 26,914,000 | 25,941,000 | 23,948,000 | 22,711,000 | 21,559,000 | 20,129,000 | 18,835,000 | 17,477,000 | 16,119,000 | 14,761,000 | ||||||||||||||||||||||
liability related to the sale of future revenue | 62,083,000 | 62,023,000 | 61,977,000 | 61,924,000 | 62,777,000 | 62,718,000 | 62,730,000 | 62,684,000 | 63,626,000 | 63,568,000 | 63,511,000 | 63,455,000 | 64,137,000 | 64,112,000 | 63,308,000 | 61,839,000 | 60,346,000 | 59,059,000 | 56,615,000 | 53,003,000 | 50,383,000 | 47,524,000 | ||||||||||
lease liabilities | 4,159,000 | 4,337,000 | 4,508,000 | 4,668,000 | 4,822,000 | 4,968,000 | 5,109,000 | 5,238,000 | 5,284,000 | 5,399,000 | 5,509,000 | 5,610,000 | 5,706,000 | 5,085,000 | 1,340,000 | 1,502,000 | 1,710,000 | 1,946,000 | 2,185,000 | 2,415,000 | 2,635,000 | 2,846,000 | 3,047,000 | 3,240,000 | 3,424,000 | |||||||
deferred revenue, net of current portion | 19,118,000 | 19,390,000 | 19,663,000 | 19,935,000 | 19,744,000 | 20,005,000 | 20,266,000 | 21,757,000 | 31,957,000 | 32,345,000 | 31,417,000 | 7,122,000 | 3,633,000 | 3,694,000 | 3,867,000 | 4,209,000 | 4,348,000 | 2,127,000 | 2,266,000 | 2,405,000 | ||||||||||||
other non-current liabilities | 6,053,000 | 7,269,000 | 2,058,000 | 2,052,000 | 2,218,000 | 2,395,000 | 2,033,000 | 2,027,000 | 2,021,000 | 2,016,000 | 2,011,000 | 2,006,000 | 2,059,000 | 2,034,000 | 2,159,000 | 2,379,000 | 1,862,000 | 2,485,000 | 1,810,000 | 1,770,000 | 1,761,000 | 1,945,000 | ||||||||||
total liabilities | 175,179,000 | 194,087,000 | 167,668,000 | 166,288,000 | 163,164,000 | 161,580,000 | 155,378,000 | 153,084,000 | 165,824,000 | 163,905,000 | 162,375,000 | 163,645,000 | 170,520,000 | 175,624,000 | 159,664,000 | 152,667,000 | 149,672,000 | 144,127,000 | 125,638,000 | 120,644,000 | 113,721,000 | 111,381,000 | 86,942,000 | 84,934,000 | 85,316,000 | 84,601,000 | 83,277,000 | 75,065,000 | 74,035,000 | 76,771,000 | 66,566,000 | 78,789,000 |
contingencies | ||||||||||||||||||||||||||||||||
stockholders’ deficit: | ||||||||||||||||||||||||||||||||
common stock | 124,000 | 122,000 | 121,000 | 99,000 | 99,000 | 91,000 | 91,000 | 91,000 | 90,000 | 69,000 | 67,000 | 56,000 | 55,000 | 54,000 | 53,000 | 41,000 | 41,000 | 40,000 | 39,000 | 36,000 | 35,000 | 34,000 | 34,000 | 34,000 | 34,000 | 25,000 | 25,000 | 25,000 | 25,000 | 25,000 | 20,000 | |
additional paid-in capital | 420,877,000 | 413,214,000 | 410,908,000 | 327,003,000 | 325,115,000 | 302,967,000 | 300,648,000 | 299,080,000 | 295,514,000 | 212,521,000 | 207,972,000 | 202,218,000 | 193,848,000 | 192,598,000 | 190,982,000 | 189,908,000 | 176,833,000 | 174,621,000 | 167,466,000 | 159,488,000 | 149,095,000 | 137,725,000 | 129,336,000 | 127,916,000 | 126,141,000 | 124,318,000 | 83,354,000 | 74,744,000 | 72,873,000 | 71,431,000 | 70,851,000 | -6,574,000 |
accumulated deficit | -455,055,000 | -446,998,000 | -415,138,000 | -399,692,000 | -386,144,000 | -363,214,000 | -346,159,000 | -334,650,000 | -331,905,000 | -319,077,000 | -310,966,000 | -308,931,000 | -303,139,000 | -311,207,000 | -298,855,000 | -286,318,000 | -270,017,000 | -256,796,000 | -227,851,000 | -213,296,000 | -200,929,000 | -186,257,000 | -165,889,000 | -149,338,000 | -147,004,000 | -130,474,000 | -117,838,000 | -99,426,000 | -78,954,000 | -61,376,000 | -47,432,000 | -32,394,000 |
total stockholders’ deficit | -34,054,000 | -33,662,000 | -4,109,000 | -72,590,000 | -60,930,000 | -60,156,000 | -45,420,000 | -35,479,000 | -36,301,000 | -106,487,000 | -102,927,000 | -106,651,000 | -109,235,000 | -118,554,000 | -107,819,000 | -96,357,000 | -93,143,000 | -82,134,000 | -60,345,000 | -53,769,000 | -51,798,000 | -48,497,000 | -36,519,000 | -21,388,000 | -20,829,000 | |||||||
total liabilities and stockholders’ deficit | 141,125,000 | 160,425,000 | 163,559,000 | 93,698,000 | 102,234,000 | 101,424,000 | 109,958,000 | 117,605,000 | 129,523,000 | 57,418,000 | 59,448,000 | 56,994,000 | 61,285,000 | 57,070,000 | 51,845,000 | 56,310,000 | 56,529,000 | 61,993,000 | 65,293,000 | 66,875,000 | 61,923,000 | 62,884,000 | 50,423,000 | 63,546,000 | 64,487,000 | |||||||
royalty obligations, current | 561,000 | 364,000 | 89,000 | 87,000 | ||||||||||||||||||||||||||||
intangible assets | 1,239,000 | 1,278,000 | 1,317,000 | 1,357,000 | 1,396,000 | 1,435,000 | 1,487,000 | 25,000 | 38,000 | 51,000 | 64,000 | 76,000 | 89,000 | 102,000 | 165,000 | 178,000 | 191,000 | 204,000 | 216,000 | 229,000 | ||||||||||||
deferred revenue | 1,551,000 | 32,732,000 | 33,120,000 | 33,039,000 | 1,513,000 | 17,622,000 | 13,490,000 | 13,890,000 | 765,000 | 7,316,000 | 6,351,000 | 4,699,000 | 693,000 | 806,000 | 721,000 | 781,000 | 1,234,000 | |||||||||||||||
notes payable, current | 22,000 | |||||||||||||||||||||||||||||||
loans payable | 34,555,000 | 20,801,000 | 25,196,000 | 33,448,000 | 38,675,000 | 43,821,000 | 47,680,000 | 51,551,000 | 32,673,000 | 34,070,000 | 34,193,000 | 34,329,000 | 60,346,000 | 61,505,000 | 60,922,000 | 60,338,000 | 59,775,000 | 46,884,000 | 40,742,000 | 42,603,000 | 44,054,000 | 45,330,000 | ||||||||||
common stock ,0.001 par value. authorized 250,000,000 shares; 61,615,959 and 54,827,734 shares issued and outstanding at june 30, 2023 and december 31, 2022, respectively | 62,000 | |||||||||||||||||||||||||||||||
intangible assets, net and other assets | 7,402,000 | 7,416,000 | 428,000 | 439,000 | ||||||||||||||||||||||||||||
accounts payable and accrued expenses | 15,237,000 | 13,390,000 | 14,090,000 | 19,218,000 | 23,479,000 | 22,088,000 | 17,798,000 | 21,140,000 | ||||||||||||||||||||||||
asset retirement obligations | 1,482,000 | 1,440,000 | 1,399,000 | 1,360,000 | 1,322,000 | 1,286,000 | 1,250,000 | 1,216,000 | 1,183,000 | 1,150,000 | ||||||||||||||||||||||
liabilities and stockholders’ (deficit)/equity | ||||||||||||||||||||||||||||||||
commitments and contingencies | ||||||||||||||||||||||||||||||||
stockholders’ (deficit)/equity: | ||||||||||||||||||||||||||||||||
total stockholders’ (deficit)/equity | -6,122,000 | -34,459,000 | ||||||||||||||||||||||||||||||
total liabilities and stockholders’ (deficit)/equity | 78,479,000 | 48,818,000 | ||||||||||||||||||||||||||||||
other assets | 242,000 | 233,000 | 236,000 | 239,000 | 224,000 | 197,000 | ||||||||||||||||||||||||||
revenues | 12,418,000 | 11,129,000 | 12,643,000 | 13,928,000 | ||||||||||||||||||||||||||||
costs and expenses: | ||||||||||||||||||||||||||||||||
manufacture and supply | 4,643,000 | 5,420,000 | 3,506,000 | 4,973,000 | ||||||||||||||||||||||||||||
research and development | 5,063,000 | 8,151,000 | 4,303,000 | 7,994,000 | ||||||||||||||||||||||||||||
selling, general and administrative | 13,714,000 | 16,246,000 | 17,908,000 | 33,647,000 | ||||||||||||||||||||||||||||
total costs and expenses | 23,420,000 | 29,817,000 | 25,717,000 | 46,614,000 | ||||||||||||||||||||||||||||
income from operations | -11,002,000 | -18,688,000 | -32,686,000 | |||||||||||||||||||||||||||||
other income/ | ||||||||||||||||||||||||||||||||
interest expense | -2,652,000 | -1,937,000 | -1,926,000 | -1,927,000 | ||||||||||||||||||||||||||||
interest income | 138,000 | 153,000 | 274,000 | |||||||||||||||||||||||||||||
loss on the extinguishment of debt | -4,896,000 | |||||||||||||||||||||||||||||||
change in fair value of warrant | -1,859,000 | |||||||||||||||||||||||||||||||
net income before income taxes | -18,412,000 | -20,472,000 | -36,493,000 | |||||||||||||||||||||||||||||
income taxes | ||||||||||||||||||||||||||||||||
net income | -18,412,000 | -20,472,000 | -36,493,000 | |||||||||||||||||||||||||||||
comprehensive loss | -18,412,000 | -20,472,000 | -36,493,000 | |||||||||||||||||||||||||||||
net income per share | -740 | -820 | ||||||||||||||||||||||||||||||
weighted-average number of common shares outstanding - basic and diluted | 25,031,478,000 | 24,980,861,000 | 24,963,603,000 | |||||||||||||||||||||||||||||
liabilities and shareholders’ (deficit)/equity | ||||||||||||||||||||||||||||||||
shareholders’ (deficit)/equity: | ||||||||||||||||||||||||||||||||
total shareholders’ (deficit)/equity | -24,657,000 | -6,056,000 | ||||||||||||||||||||||||||||||
total liabilities and shareholders’ (deficit)/equity | 50,408,000 | 67,979,000 | ||||||||||||||||||||||||||||||
(loss)/income from operations | -13,074,000 | |||||||||||||||||||||||||||||||
net (loss)/income before income taxes | -14,726,000 | |||||||||||||||||||||||||||||||
net (loss)/income | -14,726,000 | |||||||||||||||||||||||||||||||
comprehensive (loss)/income | -14,726,000 | |||||||||||||||||||||||||||||||
net (loss)/income per share – basic and diluted | -590 | |||||||||||||||||||||||||||||||
liabilities and shareholders’ equity/members’ deficit | ||||||||||||||||||||||||||||||||
warrant liability | 8,835,000 | |||||||||||||||||||||||||||||||
redeemable preferred a-3 interests and accrued dividends | ||||||||||||||||||||||||||||||||
redeemable preferred a-2 interests and accrued dividends | ||||||||||||||||||||||||||||||||
shareholders/members’ equity/ | ||||||||||||||||||||||||||||||||
preferred a interests, no par value. authorized 100,000,000 units; 16,886,750 units issued and outstanding at december 31, 2017 | ||||||||||||||||||||||||||||||||
preferred a-1 interests, no par value. authorized 100,000,000 units; 21,526,850 units issued and outstanding at december 31, 2017 | ||||||||||||||||||||||||||||||||
common interests, no par value. authorized 500,000,000 units; 121,228,353 units issued and outstanding at december 31, 2017 | ||||||||||||||||||||||||||||||||
total shareholders’ equity/members’ | 10,080,000 | |||||||||||||||||||||||||||||||
total liabilities and shareholders’ equity/ members’ deficit | 86,851,000 | |||||||||||||||||||||||||||||||
accounts receivable | 7,450,000 | 6,629,000 | ||||||||||||||||||||||||||||||
liabilities and shareholders' equity/members’ deficit | ||||||||||||||||||||||||||||||||
shareholders'/members’ deficit: | ||||||||||||||||||||||||||||||||
preferred a interests, no par value. authorized 100,000,000 units; 16,886,750 units issued and outstanding december 31, 2017 | ||||||||||||||||||||||||||||||||
total shareholders' equity/members’ deficit | 23,444,000 | |||||||||||||||||||||||||||||||
total liabilities and shareholders' equity/members’ deficit | 90,010,000 | |||||||||||||||||||||||||||||||
assets: | ||||||||||||||||||||||||||||||||
liabilities and shareholders’ / members’ deficit | ||||||||||||||||||||||||||||||||
shareholders’ /members’ deficit | ||||||||||||||||||||||||||||||||
total shareholders‘/members’ deficit | -38,948,000 | |||||||||||||||||||||||||||||||
total liabilities and shareholders’ / members’ deficit | 39,841,000 | |||||||||||||||||||||||||||||||
cost and expenses: | ||||||||||||||||||||||||||||||||
other income | ||||||||||||||||||||||||||||||||
other | -21,000 | |||||||||||||||||||||||||||||||
dividends on redeemable preferred interests | ||||||||||||||||||||||||||||||||
net income attributable to common shares / members’ interests | -36,493,000 | |||||||||||||||||||||||||||||||
net income per common share - basic and diluted | -1,900 | |||||||||||||||||||||||||||||||
weighted-average number of common shares / membership interests outstanding - basic and diluted | 19,188,624,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | |||||||||||||||||||||||||||||||
net loss | -8,057,000 | -31,860,000 | -15,446,000 | -13,548,000 | -22,930,000 | -16,302,000 | -13,220,000 | -28,945,000 | -14,555,000 | -12,367,000 | -14,672,000 | -20,368,000 | -16,551,000 | -2,334,000 | -16,530,000 | -12,636,000 | -18,412,000 | ||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||
depreciation, amortization, and impairment | 113,000 | 139,000 | 140,000 | 139,000 | 147,000 | 159,000 | 205,000 | 207,000 | 467,000 | 264,000 | 289,000 | 325,000 | 397,000 | 596,000 | 667,000 | 727,000 | 731,000 | 736,000 | 742,000 | 755,000 | |||||||||||
share-based compensation | 2,318,000 | 1,376,000 | 2,777,000 | 1,884,000 | 1,587,000 | 2,403,000 | 1,577,000 | 1,539,000 | 1,580,000 | 940,000 | 774,000 | 631,000 | 344,000 | 714,000 | 535,000 | 2,219,000 | 913,000 | 1,691,000 | 1,900,000 | 1,721,000 | 1,507,000 | 1,529,000 | 1,427,000 | 1,765,000 | 1,860,000 | 1,872,000 | 1,869,000 | 1,810,000 | 1,520,000 | ||
issuance of warrants | 916,000 | ||||||||||||||||||||||||||||||
amortization of debt issuance costs and discounts | 2,286,000 | 2,749,000 | 2,748,000 | 2,748,000 | 2,750,000 | 2,699,000 | 2,673,000 | 2,669,000 | 2,673,000 | 1,798,000 | 59,000 | 59,000 | 56,000 | 58,000 | 48,000 | 69,000 | 40,000 | 127,000 | 1,216,000 | 1,204,000 | 1,184,000 | 829,000 | 591,000 | 583,000 | 584,000 | 591,000 | 557,000 | 392,000 | 389,000 | 399,000 | 374,000 |
other | 6,000 | -57,000 | 46,000 | 33,000 | 52,000 | -13,000 | 32,000 | 35,000 | 28,000 | -7,000 | -260,000 | -112,000 | 221,000 | -61,000 | -100,000 | -51,000 | -123,000 | -292,000 | 167,000 | 31,000 | 36,000 | -51,000 | |||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||
trade and other receivables | 10,896,000 | 63,000 | -1,347,000 | -3,129,000 | -3,714,000 | 2,339,000 | 147,000 | 1,551,000 | -2,511,000 | -2,217,000 | 8,206,000 | 729,000 | -7,678,000 | -1,334,000 | -2,018,000 | -3,374,000 | 4,728,000 | -963,000 | |||||||||||||
inventories | -1,896,000 | 1,714,000 | 241,000 | -927,000 | -1,154,000 | 977,000 | -55,000 | 768,000 | -965,000 | 310,000 | -1,129,000 | 1,031,000 | -1,201,000 | 944,000 | -1,717,000 | -379,000 | -591,000 | -1,175,000 | -24,000 | -40,000 | -338,000 | 781,000 | -69,000 | -86,000 | -228,000 | 1,265,000 | 523,000 | 490,000 | 304,000 | -958,000 | -135,000 |
prepaid expenses and other assets | -340,000 | -685,000 | -1,721,000 | 2,681,000 | 423,000 | -1,306,000 | -788,000 | 2,124,000 | -253,000 | 73,000 | -595,000 | 2,007,000 | -195,000 | -712,000 | -335,000 | 2,676,000 | -230,000 | -535,000 | -739,000 | 3,067,000 | -535,000 | -852,000 | -675,000 | -710,000 | |||||||
accounts payable | -17,973,000 | 19,247,000 | -1,306,000 | -323,000 | 1,905,000 | 2,636,000 | 1,876,000 | -3,014,000 | 1,284,000 | -1,068,000 | -695,000 | -1,751,000 | 2,494,000 | -1,125,000 | 2,184,000 | 392,000 | 182,000 | 2,099,000 | -1,885,000 | 1,413,000 | -402,000 | ||||||||||
accrued expenses and other liabilities | -2,803,000 | 5,090,000 | 118,000 | 600,000 | -2,776,000 | 916,000 | -662,000 | 127,000 | -1,873,000 | 954,000 | 1,174,000 | -1,171,000 | -3,472,000 | 5,000 | -336,000 | 1,942,000 | -3,963,000 | 1,202,000 | 925,000 | -470,000 | -2,501,000 | ||||||||||
deferred revenue | -272,000 | -272,000 | -273,000 | 235,000 | -261,000 | -261,000 | -1,489,000 | -10,705,000 | -388,000 | -1,473,000 | -1,743,000 | -692,000 | 4,874,000 | 14,534,000 | 3,307,000 | -400,000 | 7,602,000 | -196,000 | 1,090,000 | 1,857,000 | 810,000 | -90,000 | -254,000 | -202,000 | -282,000 | 2,192,000 | 96,000 | -239,000 | -448,000 | -60,000 | -453,000 |
net cash from operating activities | -14,806,000 | -8,469,000 | -12,649,000 | -7,914,000 | -23,400,000 | -6,489,000 | -11,880,000 | -7,006,000 | -10,384,000 | -4,942,000 | -2,347,000 | -7,907,000 | 8,816,000 | 8,446,000 | 2,809,000 | -6,562,000 | -14,482,000 | -8,061,000 | -9,065,000 | -1,756,000 | -14,097,000 | -13,512,000 | -8,313,000 | -9,997,000 | -13,637,000 | -10,575,000 | -14,789,000 | -17,166,000 | -17,680,000 | -2,812,000 | -11,475,000 |
investing activities: | |||||||||||||||||||||||||||||||
capital expenditures | -52,000 | -85,000 | -235,000 | -107,000 | -135,000 | -15,000 | -80,000 | -35,000 | -29,000 | -16,000 | -151,000 | -826,000 | -2,000 | -26,000 | -217,000 | -677,000 | -104,000 | -533,000 | -83,000 | -194,000 | -103,000 | -236,000 | -38,000 | -112,000 | -131,000 | -86,000 | -91,000 | -110,000 | -376,000 | -490,000 | -448,000 |
free cash flows | -14,858,000 | -8,554,000 | -12,884,000 | -8,021,000 | -23,535,000 | -6,504,000 | -11,960,000 | -7,041,000 | -10,413,000 | -4,958,000 | -2,498,000 | -8,733,000 | 8,814,000 | 8,420,000 | 2,592,000 | -7,239,000 | -14,586,000 | -8,594,000 | -9,148,000 | -1,950,000 | -14,200,000 | -13,748,000 | -8,351,000 | -10,109,000 | -13,768,000 | -10,661,000 | -14,880,000 | -17,276,000 | -18,056,000 | -3,302,000 | -11,923,000 |
net cash from investing activities | -52,000 | -85,000 | -235,000 | -107,000 | -135,000 | -15,000 | -80,000 | -35,000 | -29,000 | -16,000 | -151,000 | -826,000 | -2,000 | -26,000 | -1,717,000 | -677,000 | -104,000 | -533,000 | -83,000 | -194,000 | -103,000 | -236,000 | -38,000 | -112,000 | -131,000 | -91,000 | |||||
financing activities: | |||||||||||||||||||||||||||||||
proceeds from common stock issued under public equity offering-atm | 4,759,000 | -9,000 | -124,000 | 21,360,000 | |||||||||||||||||||||||||||
proceeds from exercise of stock options | 1,000 | 924,000 | 339,000 | 0 | 193,000 | 0 | 539,000 | ||||||||||||||||||||||||
repayment of debt principal including lease liabilities | -8,000 | -5,000 | -7,000 | -8,000 | -6,000 | -5,000 | -8,000 | -5,000 | -5,000 | -5,000 | |||||||||||||||||||||
payments for royalty obligations | 0 | 0 | -6,000 | -5,000 | |||||||||||||||||||||||||||
payments for taxes on share-based compensation | -329,000 | -18,000 | -70,000 | -19,000 | -703,000 | -1,000 | -202,000 | -5,000 | -893,000 | 0 | 0 | -3,000 | -8,000 | 0 | -1,000 | -9,000 | -3,000 | -7,000 | -52,000 | -37,000 | -104,000 | -59,000 | -55,000 | -2,609,000 | -124,000 | -280,000 | |||||
net cash from financing activities | 4,423,000 | 660,000 | 81,411,000 | -100,000 | 20,646,000 | 157,000 | -17,000 | 1,711,000 | 81,741,000 | 3,913,000 | 4,979,000 | 4,287,000 | -9,205,000 | 204,000 | -138,000 | 10,198,000 | 1,298,000 | 5,454,000 | 6,078,000 | 8,686,000 | 9,891,000 | 28,491,000 | -7,000 | 10,000 | -37,000 | 39,073,000 | 13,629,000 | -81,000 | 65,267,000 | ||
net increase in cash and cash equivalents | -10,435,000 | -7,894,000 | 68,527,000 | -8,121,000 | -2,889,000 | -6,347,000 | -11,977,000 | -5,330,000 | 71,328,000 | 2,481,000 | -4,446,000 | -391,000 | 954,000 | 28,412,000 | -3,383,000 | 53,344,000 | |||||||||||||||
cash and cash equivalents: | |||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 121,169,000 | 0 | 0 | 71,546,000 | 0 | 0 | 23,872,000 | 0 | 0 | 27,273,000 | 0 | 0 | 28,024,000 | 0 | |||||||||||||||||
cash and cash equivalents at end of period | 110,734,000 | 68,527,000 | -8,121,000 | 68,657,000 | -11,977,000 | -5,330,000 | 95,200,000 | 2,481,000 | -4,446,000 | 26,882,000 | 954,000 | 2,959,000 | 14,736,000 | -3,070,000 | |||||||||||||||||
supplemental disclosures of cash flow information: | |||||||||||||||||||||||||||||||
cash payments for interest | 1,524,000 | 1,524,000 | 1,524,000 | 1,525,000 | 1,525,000 | 1,531,000 | 3,038,000 | 1,525,000 | 1,003,000 | 1,775,000 | 7,000 | 1,354,000 | 1,466,000 | 4,827,000 | 0 | 0 | 1,609,000 | 1,610,000 | 1,609,000 | 1,609,000 | 1,610,000 | 1,929,000 | 2,187,000 | 2,187,000 | 2,188,000 | 2,187,000 | 2,576,000 | 1,568,000 | 1,009,000 | 1,538,000 | 1,541,000 |
costs associated with public offering-atm in accounts payable | |||||||||||||||||||||||||||||||
cash flows from operating activities: | |||||||||||||||||||||||||||||||
depreciation and amortization | 653,000 | 797,000 | 887,000 | 762,000 | 696,000 | 711,000 | 736,000 | 748,000 | 733,000 | ||||||||||||||||||||||
gain on contract termination | 0 | 0 | |||||||||||||||||||||||||||||
trade receivables and other receivables | 3,738,000 | ||||||||||||||||||||||||||||||
cash flows from investing activities: | |||||||||||||||||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||
proceeds from issuance of common stock under public equity offering-atm | |||||||||||||||||||||||||||||||
proceeds from common stock issued under public equity offering | -268,000 | 0 | 0 | 1,848,000 | 70,126,000 | 184,000 | 4,174,000 | 916,000 | 544,000 | ||||||||||||||||||||||
proceeds from exercise of warrants | 0 | ||||||||||||||||||||||||||||||
proceeds from shares issued under employee stock purchase plan | 60,000 | 0 | 37,000 | 0 | 8,000 | 0 | 19,000 | 0 | 82,000 | 0 | 0 | ||||||||||||||||||||
beginning of period | 31,807,000 | 0 | 0 | 0 | 49,326,000 | 0 | 0 | 0 | 60,599,000 | 0 | 0 | ||||||||||||||||||||
end of period | 27,498,000 | 14,743,000 | -8,358,000 | -10,099,000 | 35,521,000 | 28,412,000 | -1,251,000 | -17,769,000 | 39,934,000 | -3,383,000 | 53,344,000 | ||||||||||||||||||||
cash payments for income taxes | 0 | 0 | |||||||||||||||||||||||||||||
cash refunds received for income taxes | |||||||||||||||||||||||||||||||
non-cash investing activities: capital expenditures in accounts payable | 12,000 | -43,000 | |||||||||||||||||||||||||||||
non-cash financing activities: accrued taxes on share-based compensation | |||||||||||||||||||||||||||||||
costs associated with public offering in accounts payable | 313,000 | ||||||||||||||||||||||||||||||
costs associated with public equity offering in accounts payable | |||||||||||||||||||||||||||||||
costs associated with public equity offering-atm in accounts payable | 89,000 | ||||||||||||||||||||||||||||||
loss on the extinguishment of debt | |||||||||||||||||||||||||||||||
proceeds from issuance of debt | |||||||||||||||||||||||||||||||
proceeds from issuance of royalty rights agreements | |||||||||||||||||||||||||||||||
payments for financing costs | |||||||||||||||||||||||||||||||
premium paid to retire debt | -1,075,000 | 0 | 0 | -1,027,000 | -675,000 | -675,000 | 0 | ||||||||||||||||||||||||
net income | -11,509,000 | -2,745,000 | -12,828,000 | -2,035,000 | -5,792,000 | 8,068,000 | -14,726,000 | ||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||
proceeds from common stock issued under public equity offering, net - atm | 0 | -157,000 | 11,974,000 | ||||||||||||||||||||||||||||
proceeds from issuance and exercise of warrants | 4,800,000 | -4,000 | |||||||||||||||||||||||||||||
interest expense related to the sale of future revenue | 0 | 1,961,000 | 1,886,000 | 1,836,000 | 1,796,000 | 3,728,000 | 3,427,000 | 3,302,000 | |||||||||||||||||||||||
notes payable | |||||||||||||||||||||||||||||||
additions to intangible assets | 0 | ||||||||||||||||||||||||||||||
proceeds from issuance of common stock under public equity offering | |||||||||||||||||||||||||||||||
proceeds from common stock and warrants issued under private equity offering | |||||||||||||||||||||||||||||||
debt repayments | |||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -13,288,000 | -3,140,000 | -4,309,000 | 14,743,000 | -8,358,000 | -10,099,000 | -13,805,000 | -17,769,000 | -20,665,000 | ||||||||||||||||||||||
loans payable | 0 | ||||||||||||||||||||||||||||||
proceeds from common stock issued under private equity offering | 0 | 0 | |||||||||||||||||||||||||||||
repayment of debt principal | -9,086,000 | ||||||||||||||||||||||||||||||
proceeds from issuance of common stock under public equity offering, warrants and warrant exercises | |||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 1,298,000 | 6,087,000 | 8,614,000 | 9,891,000 | |||||||||||||||||||||||||||
proceeds from issuance of common stock and warrant exercises | |||||||||||||||||||||||||||||||
proceeds from sale of future revenue | |||||||||||||||||||||||||||||||
debt repayment | 0 | -49,450,000 | |||||||||||||||||||||||||||||
debt issued in lieu of prepayment penalty | |||||||||||||||||||||||||||||||
cash flows used for operating activities: | |||||||||||||||||||||||||||||||
cash flows used for investing activities: | |||||||||||||||||||||||||||||||
cash flows used for financing activities: | |||||||||||||||||||||||||||||||
net decrease in capital expenditures included in accounts payable and accrued expenses | -71,000 | ||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash (used for) operating activities: | |||||||||||||||||||||||||||||||
all other non-cash expenses | 154,000 | 173,000 | 5,000 | -144,000 | |||||||||||||||||||||||||||
net increase in capital expenditures included in accounts payable and accrued expenses: | |||||||||||||||||||||||||||||||
deferred financing costs charged to additional paid in capital | |||||||||||||||||||||||||||||||
warrants issued in connection with long-term debt | 0 | ||||||||||||||||||||||||||||||
loss on extinguishment of debt | |||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 1,664,000 | -662,000 | -3,575,000 | -3,803,000 | 1,477,000 | -3,306,000 | -839,000 | ||||||||||||||||||||||||
proceeds from issuance of long-term debt | |||||||||||||||||||||||||||||||
payments for loan acquisition costs | |||||||||||||||||||||||||||||||
net increase in offering costs included in accounts payable and accrued expenses | |||||||||||||||||||||||||||||||
net (decrease) in capital expenditures included in accounts payable and accrued expenses | |||||||||||||||||||||||||||||||
net increase in financing costs included in accounts payable and accrued expenses | -161,000 | 311,000 | |||||||||||||||||||||||||||||
non-cash interest expense | -481,000 | -22,000 | 527,000 | ||||||||||||||||||||||||||||
prepaid expenses and other current assets | 53,000 | 1,299,000 | -1,715,000 | ||||||||||||||||||||||||||||
net (decrease) in accrued capital expenditures | -84,000 | ||||||||||||||||||||||||||||||
accrued withholding tax for share based compensation | -1,000 | -4,000 | 814,000 | ||||||||||||||||||||||||||||
change in fair value of warrant | 0 | 4,116,000 | |||||||||||||||||||||||||||||
accrued expenses | |||||||||||||||||||||||||||||||
net cash (used for) investing activities | -376,000 | -490,000 | -448,000 | ||||||||||||||||||||||||||||
noncash component of warrants exercised | 0 | ||||||||||||||||||||||||||||||
asset retirement obligation accretion | 36,000 | 36,000 | 34,000 | 28,000 | 33,000 | ||||||||||||||||||||||||||
amortization of intangible | 13,000 | 13,000 | 13,000 | 12,000 | 13,000 | ||||||||||||||||||||||||||
bad debt provision | 6,000 | 24,000 | 6,000 | -17,000 | -11,000 | ||||||||||||||||||||||||||
accounts receivable | -810,000 | ||||||||||||||||||||||||||||||
proceeds from initial offering of common stock | 0 | ||||||||||||||||||||||||||||||
proceeds from common stock issued via employee stock purchase plan | |||||||||||||||||||||||||||||||
payments for deferred offering costs | |||||||||||||||||||||||||||||||
proceeds from common stock issued under employee stock purchase plan | |||||||||||||||||||||||||||||||
payments for deferred financing costs | |||||||||||||||||||||||||||||||
net increase in accrued capital expenditures | -60,000 | -253,000 | |||||||||||||||||||||||||||||
net cash (used for) financing activities | -2,609,000 | ||||||||||||||||||||||||||||||
proceeds from warrant exercise | |||||||||||||||||||||||||||||||
accrued series a-2 and a-3 preferred dividends | |||||||||||||||||||||||||||||||
share-based compensation expenses | 1,236,000 | ||||||||||||||||||||||||||||||
noncash interest expense | |||||||||||||||||||||||||||||||
net increase in capital expenditures included in accounts payable and accrued expenses | -270,000 | ||||||||||||||||||||||||||||||
net (decrease) in deferred offering costs included in accounts payable and accrued expenses | |||||||||||||||||||||||||||||||
reclass of deferred offering costs charged to additional paid in capital | |||||||||||||||||||||||||||||||
accrued withholding tax for share-based compensation |
