Assembly Biosciences, Inc(NASDAQ:ASMB)
Assembly Biosciences, Inc. operates as a clinical-stage biotechnology company in the United States. The company develops oral therapeutic candidates for the treatment of hepatitis B virus (HBV) infection. Its product candidates include Vebicorvir to treat patients with chronic HBV infection; ABI-H21...
Website: http://www.assemblybio.com
Founded: 2005
Full Time Employees: 140
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 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
collaboration revenue from a related party | 42,469,000 | 10,789,000 | 9,626,000 | 9,419,000 | 5,290,750 | 6,845,000 | 8,533,000 | 5,785,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
research and development | 17,250,000 | 16,587,000 | 16,125,000 | 14,851,000 | 14,280,000 | 13,515,000 | 16,259,000 | 11,879,000 | 11,006,000 | 10,824,000 | 12,523,000 | 14,547,000 | 16,853,000 | 18,130,000 | 17,792,000 | 17,205,000 | 14,747,000 | 18,474,000 | 16,749,000 | 18,554,000 | 33,509,000 | 26,941,000 | 23,327,000 | 23,046,000 | 22,616,000 | 21,736,000 | 18,700,000 | 22,704,000 | 21,250,780 | 19,108,918 | 17,840,128 | 14,541,174 | 10,596,825 | 10,929,436 | 12,125,021 | 10,573,739 | 8,622,343 | 8,833,027 | 7,519,031 | 8,118,576 | 5,225,601 | 4,630,148 | 4,667,754 | 3,834,434 | 2,975,420 | 3,671,983 | 1,095,644 | 2,973,690 | 5,158,207 | 3,753,319 | 3,508,450 | 2,609,103 | 2,741,386 | 4,188,127 | 6,161,924 | 6,422,726 | 3,667,179 | 3,099,582 | 970,762 | ||
general and administrative | 5,420,000 | 5,085,000 | 4,594,000 | 4,509,000 | 4,609,000 | 4,286,000 | 4,477,000 | 4,635,000 | 8,708,000 | 4,224,000 | 4,965,000 | 5,012,000 | 6,125,000 | 5,271,000 | 6,781,000 | 5,957,000 | 6,504,000 | 6,655,000 | 6,917,000 | 8,704,000 | 7,170,000 | 11,689,000 | 9,470,000 | 8,729,000 | 10,834,000 | 8,488,000 | 4,080,000 | 9,517,000 | 8,805,814 | 7,752,493 | 12,543,658 | 5,696,035 | 4,998,250 | 4,180,357 | 3,801,541 | 4,040,459 | 3,245,911 | 2,845,898 | 2,935,099 | 3,158,576 | 2,950,680 | 2,492,078 | 2,486,151 | 3,368,784 | 3,309,297 | 7,383,457 | 1,410,500 | 1,136,461 | 935,838 | 1,179,689 | 1,300,309 | 1,159,865 | 1,075,444 | 1,182,176 | 1,316,382 | 1,767,331 | 1,878,718 | 3,801,989 | 1,696,030 | ||
total operating expenses | 22,670,000 | 21,672,000 | 20,719,000 | 19,360,000 | 18,889,000 | 17,801,000 | 20,736,000 | 16,514,000 | 19,714,000 | 15,048,000 | 17,488,000 | 19,559,000 | 22,978,000 | 23,401,000 | 24,573,000 | 23,162,000 | 62,889,000 | 25,129,000 | 23,666,000 | 27,258,000 | 40,679,000 | 38,630,000 | 32,797,000 | 31,775,000 | 33,450,000 | 30,224,000 | 22,780,000 | 32,221,000 | 30,056,594 | 26,861,411 | 30,383,786 | 20,237,209 | 15,595,075 | 15,109,793 | 15,926,562 | 14,614,198 | 11,868,254 | 11,678,925 | 10,454,130 | 11,277,152 | 8,176,281 | 7,122,226 | 7,153,905 | ||||||||||||||||||
income from operations | 19,799,000 | -10,883,000 | -11,093,000 | -9,941,000 | -11,532,000 | -10,956,000 | -12,203,000 | -10,729,000 | -12,551,000 | -15,048,000 | -17,488,000 | -19,559,000 | -22,978,000 | -23,401,000 | -24,573,000 | -23,162,000 | -62,889,000 | -18,875,000 | -23,666,000 | -27,258,000 | -39,642,000 | -4,019,000 | 6,579,000 | -27,694,000 | -28,684,000 | -25,993,000 | -19,700,000 | -28,336,000 | -26,321,367 | -22,575,563 | -27,165,921 | -16,672,149 | -12,279,618 | -12,450,180 | -13,567,251 | -13,929,829 | -11,868,254 | -11,678,925 | -10,454,130 | -11,277,152 | -8,176,281 | -7,122,226 | -7,153,905 | -7,203,218 | -6,284,717 | -11,055,440 | -2,506,144 | -4,110,151 | -6,094,045 | -4,933,008 | -4,808,759 | -3,768,968 | -3,816,830 | -5,370,303 | -7,478,306 | -8,190,057 | -5,545,897 | -6,901,571 | -2,666,792 | ||
yoy | -271.69% | -0.67% | -9.10% | -7.34% | -8.12% | -27.19% | -30.22% | -45.15% | -45.38% | -35.70% | -28.83% | -15.56% | -63.46% | 23.98% | 3.83% | -15.03% | 58.64% | 369.64% | -459.72% | -1.57% | 38.20% | -84.54% | -133.40% | -2.27% | 8.98% | 15.14% | -27.48% | 69.96% | 114.35% | 81.33% | 100.23% | 19.69% | 3.47% | 6.60% | 29.78% | 23.52% | 45.15% | 63.98% | 46.13% | 56.56% | 30.10% | -35.58% | 185.45% | 75.25% | 3.13% | 124.11% | -47.88% | 9.05% | 59.66% | -8.14% | -35.70% | -53.98% | -3.17% | 8.36% | 207.11% | ||||||
qoq | -281.93% | -1.89% | 11.59% | -13.80% | 5.26% | -10.22% | 13.74% | -14.52% | -16.59% | -13.95% | -10.59% | -14.88% | -1.81% | -4.77% | 6.09% | -63.17% | 233.19% | -20.24% | -13.18% | -31.24% | 886.36% | -161.09% | -123.76% | -3.45% | 10.35% | 31.94% | -30.48% | 7.65% | 16.59% | -16.90% | 62.94% | 35.77% | -1.37% | -8.23% | -2.60% | 17.37% | 1.62% | 11.72% | -7.30% | 37.93% | 14.80% | -0.44% | -0.68% | 14.61% | -43.15% | 341.13% | -39.03% | -32.55% | 23.54% | 2.58% | 27.59% | -1.25% | -28.93% | -28.19% | -8.69% | -19.64% | 158.80% | ||||
other income | 4,000 | 1,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest and other income | 2,291,000 | 1,687,000 | 895,000 | 1,123,000 | 1,121,000 | 1,343,000 | 1,457,000 | 1,652,000 | 1,622,000 | 628,000 | 592,000 | 609,000 | 583,000 | 256,000 | 112,000 | 71,000 | 101,000 | 72,000 | 71,000 | 58,000 | 224,000 | 670,000 | 691,000 | 1,039,000 | 859,000 | 983,000 | 1,182,000 | 1,276,000 | 1,067,525 | 1,116,053 | 453,016 | 446,406 | 365,541 | 241,326 | 239,858 | 136,484 | 225,681 | 378,381 | 444,605 | 490,421 | 456,647 | 502,684 | 211,234 | ||||||||||||||||||
total other income | 2,291,000 | 1,687,000 | 895,000 | 1,123,000 | 1,121,000 | 1,343,000 | 1,457,000 | 1,652,000 | 1,622,000 | 628,000 | 592,000 | 609,000 | 583,000 | 256,000 | 112,000 | 71,000 | 101,000 | 72,000 | 71,000 | 58,000 | 224,000 | 670,000 | 691,000 | 1,039,000 | 859,000 | 983,000 | 1,186,000 | 1,277,000 | 1,299,845 | 1,033,983 | 325,782 | 423,390 | 327,713 | 142,258 | -101,126 | -764 | -296,105 | 104,808 | 301,930 | 288,594 | 428,005 | 504,293 | 211,234 | 58,265 | 55,366 | 35,182 | |||||||||||||||
income before income taxes | 22,090,000 | -9,196,000 | -10,198,000 | -10,411,000 | -9,613,000 | -10,746,000 | -39,418,000 | -3,349,000 | 7,270,000 | -26,655,000 | -27,825,000 | -25,010,000 | -18,514,000 | -27,059,000 | -25,021,522 | -21,541,580 | -26,840,139 | -11,951,905 | -12,307,922 | -13,668,377 | |||||||||||||||||||||||||||||||||||||||||
income tax expense | -76,000 | 406,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | 22,090,000 | -9,196,000 | -10,198,000 | -8,818,000 | -10,335,000 | -9,613,000 | -11,152,000 | -9,077,000 | -10,962,000 | -14,420,000 | -16,896,000 | -18,950,000 | -22,395,000 | -23,145,000 | -24,461,000 | -23,091,000 | -60,257,000 | -18,803,000 | -23,595,000 | -27,200,000 | -39,418,000 | -3,349,000 | 7,270,000 | -26,655,000 | -27,084,000 | -24,995,000 | -18,503,000 | -27,052,000 | -26,160,971 | -21,535,038 | -26,806,232 | -16,248,759 | -3,007,072 | -12,272,019 | -13,598,864 | -13,930,593 | -11,546,687 | -11,574,117 | -10,152,200 | -10,988,558 | -7,748,276 | -6,617,933 | -6,942,671 | -7,144,953 | -6,229,351 | -11,020,258 | -2,469,273 | -4,069,917 | -6,047,034 | -4,881,742 | -4,751,888 | -3,723,095 | -3,791,109 | -5,355,397 | -7,470,048 | -8,173,876 | -5,801,381 | -6,961,511 | -2,722,478 | ||
yoy | -313.74% | -4.34% | -8.55% | -2.85% | -5.72% | -33.34% | -34.00% | -52.10% | -51.05% | -37.70% | -30.93% | -17.93% | -62.83% | 23.09% | 3.67% | -15.11% | 52.87% | 461.45% | -424.55% | 2.04% | 45.54% | -86.60% | -139.29% | -1.47% | 3.53% | 16.07% | -30.98% | 66.49% | 769.98% | 75.48% | 97.12% | 16.64% | -73.96% | 6.03% | 33.95% | 26.77% | 49.02% | 74.89% | 46.23% | 53.79% | 24.38% | -39.95% | 181.16% | 75.56% | 3.01% | 125.74% | -48.04% | 9.32% | 59.51% | -8.84% | -36.39% | -54.45% | -7.69% | 7.30% | 200.24% | ||||||
qoq | -340.21% | -9.83% | 15.65% | -14.68% | 7.51% | -13.80% | 22.86% | -17.20% | -23.98% | -14.65% | -10.84% | -15.38% | -3.24% | -5.38% | 5.93% | -61.68% | 220.46% | -20.31% | -13.25% | -31.00% | 1077.01% | -146.07% | -127.27% | -1.58% | 8.36% | 35.09% | -31.60% | 3.41% | 21.48% | -19.66% | 64.97% | 440.35% | -75.50% | -9.76% | -2.38% | 20.65% | -0.24% | 14.01% | -7.61% | 41.82% | 17.08% | -4.68% | -2.83% | 14.70% | -43.47% | 346.30% | -39.33% | -32.70% | 23.87% | 2.73% | 27.63% | -1.79% | -29.21% | -28.31% | -8.61% | -16.66% | 155.70% | ||||
other comprehensive loss | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on marketable securities | 49,000 | 189,000 | -55,000 | 137,000 | -54,000 | -158,000 | 194,000 | 50,000 | 188,000 | 290,000 | -4,500 | -15,000 | -2,000 | -1,000 | 72,090 | ||||||||||||||||||||||||||||||||||||||||||||||
comprehensive loss | 22,139,000 | -9,007,000 | -10,224,000 | -8,860,000 | -10,390,000 | -9,476,000 | -11,206,000 | -9,235,000 | -10,768,000 | -14,370,000 | -16,708,000 | -18,660,000 | -22,199,000 | -23,146,000 | -24,551,000 | -23,580,000 | -60,388,000 | -18,818,000 | -27,201,000 | -39,530,000 | -3,611,000 | -26,540,000 | -27,080,000 | -25,013,000 | -18,451,000 | -26,944,000 | -26,153,466 | -21,517,856 | -26,718,960 | -16,315,718 | -3,011,074 | -12,262,141 | -13,472,454 | -13,854,501 | -11,310,888 | -11,571,323 | -10,242,067 | -10,916,468 | -8,181,983 | -6,871,592 | -7,076,890 | ||||||||||||||||||||
net income per share | 2.48 | -0.72 | -1.33 | -1.17 | -1.57 | -1.51 | -1.98 | -1.66 | -12.41 | -0.27 | -0.32 | -0.37 | -0.46 | -0.48 | -0.51 | -0.48 | -1.37 | -0.41 | -0.55 | -0.69 | -1.11 | -0.09 | 0.21 | -0.76 | -0.98 | -0.96 | -0.72 | -1.05 | -1.03 | -0.87 | -1.3 | -0.8 | -0.11 | -0.71 | -0.78 | -0.81 | -0.67 | -0.67 | -0.59 | -0.64 | -0.45 | -0.38 | -0.41 | -0.64 | -0.38 | -1.33 | |||||||||||||||
weighted-average common shares outstanding, basic and diluted | 11,210,934 | 12,686,122 | 7,655,854 | 7,506,321 | 6,004,560 | 6,351,431 | 5,642,752 | 5,483,313 | 4,577,371 | 52,565,333 | 52,260,088 | 51,012,450 | 48,409,265 | 48,448,399 | 48,293,495 | 48,123,930 | 43,280,383 | 45,569,276 | 39,679,734 | 35,427,120 | 35,506,042 | 35,079,756 | 26,258,790 | 25,912,568 | 25,740,500 | 25,668,798 | 22,801,644 | 24,878,413 | 20,541,549 | 20,231,804 | 17,750,380 | 17,367,523 | 17,342,623 | 17,268,280 | 17,226,245 | 17,225,554 | 17,225,660 | 17,225,662 | 15,702,646 | 17,205,863 | 17,119,488 | 11,176,580 | 6,998,875 | 8,277,355 | |||||||||||||||||
unrealized loss on marketable securities | 26,000 | 42,000 | 196,000 | -1,000 | -90,000 | -489,000 | -433,707 | -253,659 | -134,219 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
collaboration revenue | 6,254,000 | 1,037,000 | 34,611,000 | 39,376,000 | 4,081,000 | 4,766,000 | 4,231,000 | 3,080,000 | 3,885,000 | 3,735,227 | 4,285,848 | 3,217,865 | 3,565,060 | 3,315,457 | 2,659,613 | 2,359,311 | 684,369 | ||||||||||||||||||||||||||||||||||||||||||||
operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income | -23,597,000 | 7,460,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding, basic | 42,876,268 | 35,307,669 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding, diluted | 42,876,268 | 37,291,474 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | 741,000 | 15,000 | 11,000 | 7,000 | 10,112.25 | 6,542 | 33,907 | 8,944,833 | 35,903 | 69,513 | |||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on marketable securities, net of tax | -112,000 | -262,000 | 190,000 | 115,000 | 4,000 | -18,000 | 52,000 | 108,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss from marketable securities | -58,080 | -82,070 | -127,234 | -23,016 | -37,828 | -99,068 | -340,984 | -137,248 | -521,786 | -273,573 | -142,675 | -201,827 | |||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss recognized in accumulated other comprehensive loss before reclassification, net of tax benefit of 50,664, 31,844, 44,192 and 89,281, respectively | -34,671.5 | -8,749 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment of unrealized loss included in net loss, net of tax expense of 56,139, 37,987, 56,139 and 221,358, respectively | 44,045.25 | 25,931 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss recognized in accumulated other comprehensive loss before reclassification, net of tax benefit of 29,835, 57,437, 29,835 and 57,437, respectively | -39,962 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment of unrealized loss included in net loss, net of tax expense of 36,307, 183,371, 36,307 and 183,371, respectively | 127,234 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss recognized in accumulated other comprehensive loss before reclassification | -89,975 | -61,156 | -158,264.5 | -270,779 | -232,542 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment of unrealized loss included in net loss | 23,016 | 137,248 | 154,518.75 | 273,573 | 142,675 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss recognized in accumulated other comprehensive loss before reclassification, net of tax benefit of 31,844, 0, 89,281 and 0, respectively | -35,890.5 | -51,203 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment of unrealized loss included in net loss, net of tax expense of 37,987, 0, 221,358 and 0, respectively | 88,985.5 | 61,081 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized loss recognized in accumulated other comprehensive loss before reclassification, net of tax benefit of 57,437, 0, 57,437 and 0, respectively | -31,203 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
reclassification adjustment of unrealized loss included in net loss, net of tax expense of 183,371, 0, 183,371 and 0, respectively | 157,613 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain from marketable securities | 402.25 | 1,609 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total operating costs and expenses | 7,203,218 | 6,284,717 | 11,055,440 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income | 58,265 | 55,366 | 35,182 | 36,871 | 40,234 | 47,011 | 51,266 | 56,871 | 45,873 | 25,721 | 14,906 | 8,258 | 16,181 | 28,423 | 5,967 | 13,490 | |||||||||||||||||||||||||||||||||||||||||||||
basic and diluted net loss per common share | -0.52 | -0.18 | -0.29 | -0.25 | -0.24 | -0.22 | -0.28 | -0.41 | -0.59 | -0.66 | -0.5 | -0.97 | -0.38 | ||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding - basic and diluted | 4,704,251 | 22,094,700 | 19,393,486 | 19,894,525 | 12,726,551 | 7,147,624 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
beneficial conversion feature | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount and warrants | -253,302 | -24,512 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -30,605 | -41,395 | -44,663 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding – basic and diluted | 19,722,482 | 17,055,572 | 12,627,316 | 12,408,927 | 9,613,900 | 11,616,786 | 7,176,491 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted average common shares outstanding – basic and diluted | 12,933,340 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest expense: - sum | -283,907 | -65,907 | -69,176 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of debt discount and deferred financing costs | -24,513 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2013-09-30 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||
current assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 58,450,000 | 22,534,000 | 24,006,000 | 23,413,000 | 38,344,000 | 28,452,000 | 19,208,000 | 18,749,000 | 19,841,000 | 26,656,000 | 21,623,000 | 43,482,000 | 52,418,000 | 54,673,000 | 43,063,000 | 51,174,000 | 45,627,000 | 70,760,000 | 59,517,000 | 78,253,000 | 59,444,000 | 58,311,000 | 96,709,000 | 42,326,000 | 46,732,000 | 24,867,000 | 34,258,000 | 29,107,000 | 41,471,000 | 119,752,339 | 54,192,131 | 66,926,630 | 82,033,209 | 27,247,232 | 39,452,737 | 70,818,011 | 28,575,085 | 23,794,088 | 20,341,338 | 20,395,045 | 27,107,526 | 36,401,487 | 53,518,145 | 17,932,627 | 21,316,328 | 32,222,910 | 53,294,262 | 11,368,535 | 14,000,524 | |||
marketable securities | 189,656,000 | 210,023,000 | 50,974,000 | 67,615,000 | 73,735,000 | 66,502,000 | 90,011,000 | 94,227,000 | 110,406,000 | 19,554,000 | 38,208,000 | 29,534,000 | 139,560,000 | 136,631,000 | 156,969,000 | 179,630,000 | 130,005,000 | 206,803,000 | 227,311,000 | 132,070,000 | 139,553,000 | 164,429,000 | 23,392,129 | 29,396,382 | 17,209,448 | |||||||||||||||||||||||||||
accounts receivable from collaboration with a related party | 974,000 | 912,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 5,469,000 | 3,343,000 | 2,487,000 | 4,499,000 | 3,424,000 | 3,259,000 | 3,712,000 | 4,149,000 | 3,497,000 | 3,462,000 | 3,908,000 | 6,011,000 | 4,413,000 | 5,181,000 | 7,082,000 | 7,253,000 | 7,241,000 | 6,548,000 | 6,184,000 | 6,547,000 | 6,850,000 | 4,856,000 | 5,059,000 | 4,568,000 | 5,363,000 | 5,441,000 | 6,746,000 | 4,283,000 | 1,992,000 | 3,342,759 | 2,731,385 | 1,803,066 | 897,400 | 951,334 | 978,356 | 1,298,673 | 611,176 | |||||||||||||||
total current assets | 254,549,000 | 236,812,000 | 77,467,000 | 95,527,000 | 115,503,000 | 98,213,000 | 112,931,000 | 117,168,000 | 133,787,000 | 49,672,000 | 64,081,000 | 79,744,000 | 96,967,000 | 115,078,000 | 124,294,000 | 130,777,000 | 154,204,000 | 188,219,000 | 205,558,000 | 221,634,000 | 224,493,000 | 246,387,000 | 235,088,000 | 256,752,000 | 282,780,000 | 165,322,000 | 183,460,000 | 200,806,000 | 222,502,000 | 239,872,753 | 97,529,218 | 113,225,600 | 123,118,512 | 68,651,761 | 77,668,536 | 92,221,684 | 53,574,664 | 59,254,826 | 64,102,987 | 59,089,199 | 68,368,465 | 66,503,164 | 71,332,755 | 96,337,918 | 29,216,397 | 18,079,805 | 21,747,803 | 32,357,690 | 53,379,245 | 11,465,642 | 14,102,055 | 14,589,970 |
property and equipment | 221,000 | 229,000 | 219,000 | 251,000 | 284,000 | 316,000 | 349,000 | 367,000 | 385,000 | 561,000 | 541,000 | 619,000 | 743,000 | 867,000 | 899,000 | 1,019,000 | 1,139,000 | 1,241,000 | 1,359,000 | 1,493,000 | 1,600,000 | 1,904,000 | 2,063,000 | 1,780,000 | 1,830,000 | 1,931,000 | 2,048,000 | 2,079,000 | ||||||||||||||||||||||||
operating lease right-of-use (rou) assets | 2,508,000 | 2,644,000 | 2,782,000 | 2,927,000 | 3,069,000 | 1,421,000 | 1,731,000 | 2,036,000 | 2,339,000 | 844,000 | 1,623,000 | 2,419,000 | 3,195,000 | 3,958,000 | 4,711,000 | 5,300,000 | 6,042,000 | 6,773,000 | 7,488,000 | 8,104,000 | 9,131,000 | 10,397,000 | 10,780,000 | 11,479,000 | ||||||||||||||||||||||||||||
other assets | 312,000 | 312,000 | 312,000 | 312,000 | 312,000 | 312,000 | 312,000 | 312,000 | 312,000 | 552,000 | 332,000 | 334,000 | 889,000 | 1,613,000 | 1,635,000 | 2,175,000 | 1,703,000 | 1,922,000 | 6,093,000 | 6,034,000 | 6,392,000 | 5,980,000 | 5,232,000 | 1,661,000 | 1,684,000 | 1,671,000 | 1,693,000 | 1,661,000 | 3,348,000 | |||||||||||||||||||||||
total assets | 257,590,000 | 239,997,000 | 80,780,000 | 99,017,000 | 119,168,000 | 100,262,000 | 115,323,000 | 119,883,000 | 136,823,000 | 51,629,000 | 66,577,000 | 83,116,000 | 101,794,000 | 121,516,000 | 143,447,000 | 162,730,000 | 191,060,000 | 248,973,000 | 262,136,000 | 278,903,000 | 283,254,000 | 306,306,000 | 294,801,000 | 313,310,000 | 339,907,000 | 223,345,000 | 241,511,000 | 259,247,000 | 268,045,000 | 282,977,202 | 142,418,089 | 156,020,828 | 169,303,445 | 112,313,122 | 122,774,619 | 134,284,191 | 98,118,606 | 109,127,019 | 117,205,921 | 124,454,324 | 133,744,497 | 139,654,016 | 144,707,127 | 138,347,415 | 71,225,193 | 60,393,941 | 21,755,202 | 32,365,322 | 53,388,460 | 11,523,832 | 14,137,821 | 14,616,601 |
liabilities and stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 1,171,000 | 1,683,000 | 743,000 | 875,000 | 585,000 | 1,335,000 | 801,000 | 727,000 | 461,000 | 758,000 | 904,000 | 1,224,000 | 2,493,000 | 1,942,000 | 2,454,000 | 1,407,000 | 2,659,000 | 2,628,000 | 2,866,000 | 3,562,000 | 4,598,000 | 1,611,000 | 3,640,000 | 2,104,000 | 1,731,000 | 2,709,000 | 3,414,000 | 2,427,000 | 3,693,000 | 2,987,565 | 2,538,976 | 2,372,874 | 2,123,939 | 870,607 | 687,908 | 1,947,183 | 2,368,131 | 3,837,964 | 2,413,922 | 2,326,148 | 1,363,698 | 1,464,339 | 1,304,295 | 1,250,843 | 907,601 | 1,421,353 | 2,280,245 | 621,731 | 122,896 | 312,896 | ||
accrued research and development expenses | 2,387,000 | 3,058,000 | 1,691,000 | 2,106,000 | 2,273,000 | 1,586,000 | 2,531,000 | 2,059,000 | 885,000 | 1,619,000 | 2,037,000 | 3,046,000 | 3,122,000 | 4,462,000 | 4,446,000 | 3,596,000 | 3,400,000 | |||||||||||||||||||||||||||||||||||
other accrued expenses | 7,749,000 | 5,728,000 | 3,407,000 | 2,302,000 | 6,862,000 | 4,765,000 | 3,587,000 | 2,051,000 | 5,744,000 | 3,886,000 | 4,188,000 | 3,154,000 | 7,317,000 | 5,686,000 | 4,750,000 | 2,499,000 | 6,863,000 | 5,457,000 | 4,320,000 | 3,659,000 | 11,987,000 | 7,404,000 | 6,019,000 | 4,430,000 | 8,286,000 | |||||||||||||||||||||||||||
deferred revenue from a related party - short-term | 36,904,000 | 42,363,000 | 40,917,000 | 40,819,000 | 37,622,000 | 32,620,000 | 33,060,000 | 32,771,000 | ||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities - short-term | 569,000 | 548,000 | 533,000 | 529,000 | 461,000 | 1,329,000 | 1,295,000 | 1,145,000 | 1,220,000 | 869,000 | 1,702,000 | 2,546,000 | 3,364,000 | 3,371,000 | 3,311,000 | 3,207,000 | 3,151,000 | 3,099,000 | 3,048,000 | 2,934,000 | 3,404,000 | 3,338,000 | 3,250,000 | 3,264,000 | 3,186,000 | 3,208,000 | 2,854,000 | 2,704,000 | ||||||||||||||||||||||||
total current liabilities | 48,780,000 | 53,380,000 | 47,291,000 | 46,631,000 | 47,803,000 | 41,635,000 | 41,274,000 | 38,753,000 | 39,225,000 | 7,132,000 | 8,831,000 | 9,970,000 | 16,296,000 | 15,461,000 | 14,961,000 | 10,709,000 | 16,073,000 | 14,928,000 | 13,910,000 | 14,497,000 | 24,433,000 | 16,804,000 | 17,271,000 | 21,146,000 | 24,440,000 | 21,498,000 | 19,935,000 | 25,205,000 | 18,472,000 | 14,609,722 | 13,130,865 | 12,179,933 | 13,492,166 | 12,219,013 | 11,989,349 | 10,956,639 | 7,120,954 | 7,482,246 | 5,044,868 | 3,569,342 | 3,402,902 | 2,651,569 | 2,239,960 | 2,128,383 | 1,054,021 | 1,049,019 | 1,469,788 | 2,317,660 | 1,183,442 | 769,941 | 310,432 | 1,719,812 |
deferred revenue from a related party - long-term | 1,715,000 | 13,038,000 | 22,762,000 | 35,378,000 | 32,511,000 | 38,916,000 | 47,738,000 | |||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities - long-term | 2,059,000 | 2,207,000 | 2,351,000 | 2,491,000 | 2,628,000 | 113,000 | 451,000 | 791,000 | 1,122,000 | 50,000 | 64,000 | 80,000 | 101,000 | 918,000 | 1,773,000 | 2,497,000 | 3,325,000 | 4,136,000 | 4,914,000 | 5,644,000 | 6,725,000 | 7,435,000 | 7,884,000 | 8,539,000 | 9,082,000 | 9,839,000 | 10,035,000 | 10,521,000 | ||||||||||||||||||||||||
total liabilities | 50,839,000 | 57,302,000 | 62,680,000 | 71,884,000 | 85,809,000 | 74,259,000 | 80,641,000 | 87,282,000 | 95,726,000 | 9,915,000 | 11,628,000 | 12,783,000 | 19,130,000 | 19,112,000 | 19,467,000 | 15,939,000 | 22,131,000 | 24,328,000 | 30,342,000 | 31,659,000 | 42,676,000 | 35,757,000 | 27,686,000 | 61,542,000 | 66,690,000 | 66,856,000 | 66,804,000 | 68,846,000 | 57,392,000 | 53,543,978 | 53,317,524 | 53,639,579 | 56,183,676 | 65,180,271 | 66,239,607 | 66,396,027 | 18,240,605 | 19,082,246 | 16,644,868 | 15,169,342 | 15,002,902 | 14,251,569 | 13,839,960 | 13,728,383 | 12,654,021 | 13,191,721 | 1,183,442 | 2,089,639 | 1,605,618 | 2,990,485 | ||
commitments and contingencies | ||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value... | ||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.001 par value... | 16,000 | 16,000 | 8,000 | 8,000 | 7,000 | 6,000 | 6,000 | 5,000 | 5,000 | 53,000 | 52,000 | 52,000 | 49,000 | 48,000 | 48,000 | 48,000 | 48,000 | 47,000 | 44,000 | 40,000 | 34,000 | 33,000 | 33,000 | 32,000 | 32,000 | 26,000 | 26,000 | 26,000 | 25,000 | 25,460 | 20,614 | 20,387 | 20,138 | 17,386 | 17,361 | 17,318 | 17,247 | 17,226 | 17,226 | 17,226 | 17,226 | 17,226 | 17,190 | 16,251 | 10,672 | 8,688 | ||||||
additional paid-in capital | 1,038,823,000 | 1,036,906,000 | 863,312,000 | 862,121,000 | 859,488,000 | 841,743,000 | 840,946,000 | 827,660,000 | 826,921,000 | 816,722,000 | 815,588,000 | 814,264,000 | 807,938,000 | 805,480,000 | 803,910,000 | 802,170,000 | 800,728,000 | 796,057,000 | 784,391,000 | 776,248,000 | 742,387,000 | 732,829,000 | 725,784,000 | 717,898,000 | 712,807,000 | 569,005,000 | 562,210,000 | 559,453,000 | 552,762,000 | 545,388,704 | 383,543,035 | 370,104,986 | 364,528,037 | 295,532,797 | 292,672,842 | 290,553,583 | 288,688,990 | 287,544,895 | 286,489,852 | 284,971,714 | 283,511,859 | 281,990,728 | 280,583,892 | 267,259,806 | 194,072,572 | 176,107,503 | 138,174,448 | 135,334,268 | 100,862,340 | 52,295,308 | 48,431,845 | 44,803,724 |
accumulated other comprehensive loss | -41,000 | -90,000 | -279,000 | -253,000 | -211,000 | -156,000 | -293,000 | -239,000 | -81,000 | -275,000 | -325,000 | -513,000 | -803,000 | -999,000 | -998,000 | -908,000 | -419,000 | -288,000 | -273,000 | -271,000 | -270,000 | -158,000 | -86,000 | -201,000 | -205,000 | -187,000 | -239,000 | -347,000 | -354,896 | -372,078 | -459,350 | -392,391 | -388,389 | -398,267 | -524,677 | -600,769 | -836,568 | -839,362 | -749,495 | -821,585 | -387,878 | -134,219 | ||||||||||
accumulated deficit | -832,047,000 | -854,137,000 | -844,941,000 | -834,743,000 | -825,925,000 | -815,590,000 | -805,977,000 | -794,825,000 | -785,748,000 | -774,786,000 | -760,366,000 | -743,470,000 | -724,520,000 | -702,125,000 | -678,980,000 | -654,519,000 | -631,428,000 | -571,171,000 | -552,368,000 | -528,773,000 | -501,573,000 | -462,155,000 | -458,806,000 | -466,076,000 | -439,421,000 | -412,337,000 | -387,342,000 | -368,839,000 | -341,787,000 | -315,626,044 | -294,091,006 | -267,284,774 | -251,036,015 | -248,028,943 | -235,756,924 | -222,158,060 | -208,227,467 | -196,680,780 | -185,106,663 | -174,954,463 | -163,965,905 | -156,217,629 | -149,599,696 | -142,657,025 | -135,512,072 | -129,282,721 | -118,262,463 | |||||
total stockholders' equity | 206,751,000 | 182,695,000 | 18,100,000 | 27,133,000 | 33,359,000 | 26,003,000 | 34,682,000 | 32,601,000 | 41,097,000 | 41,714,000 | 54,949,000 | 70,333,000 | 82,664,000 | 102,404,000 | 123,980,000 | 146,791,000 | 168,929,000 | 224,645,000 | 231,794,000 | 247,244,000 | 240,578,000 | 270,549,000 | 267,115,000 | 251,768,000 | 273,217,000 | 156,489,000 | 174,707,000 | 190,401,000 | 210,653,000 | 229,433,224 | 89,100,565 | 102,381,249 | 113,119,769 | 47,132,851 | 56,535,012 | 67,888,164 | 79,878,001 | 90,044,773 | 100,561,053 | 109,284,982 | 118,741,595 | 125,402,447 | 130,867,167 | 124,619,032 | 58,571,172 | |||||||
total liabilities and stockholders' equity | 257,590,000 | 239,997,000 | 80,780,000 | 99,017,000 | 119,168,000 | 100,262,000 | 115,323,000 | 119,883,000 | 136,823,000 | 51,629,000 | 66,577,000 | 83,116,000 | 101,794,000 | 121,516,000 | 143,447,000 | 162,730,000 | 191,060,000 | 248,973,000 | 262,136,000 | 278,903,000 | 283,254,000 | 306,306,000 | 294,801,000 | 313,310,000 | 339,907,000 | 223,345,000 | 241,511,000 | 259,247,000 | 268,045,000 | 282,977,202 | 142,418,089 | 156,020,828 | 169,303,445 | 112,313,122 | 122,774,619 | 134,284,191 | 98,118,606 | 109,127,019 | 117,205,921 | 124,454,324 | 133,744,497 | 139,654,016 | 144,707,127 | 138,347,415 | 71,225,193 | |||||||
accounts receivable from collaboration | 43,000 | 43,000 | 342,000 | 717,000 | 944,000 | 3,590,000 | 3,315,000 | 3,055,000 | 3,374,000 | 2,944,000 | 2,903,000 | 2,987,000 | 2,430,000 | 2,589,862 | 2,125,597 | 2,263,556 | 2,273,421 | 1,400,374 | ||||||||||||||||||||||||||||||||||
deferred revenue - short-term | 30,915,000 | 6,715,000 | 6,411,000 | 6,151,000 | 6,082,000 | 9,933,000 | 5,100,000 | 5,105,104 | 5,512,109 | 5,159,587 | 5,229,227 | 4,995,894 | 4,995,894 | 4,995,894 | ||||||||||||||||||||||||||||||||||||||
deferred revenue - long-term | 55,379,000 | 8,987,000 | 8,987,000 | 29,326,000 | 30,637,000 | 32,268,000 | 33,582,000 | 29,868,000 | 35,560,000 | 36,819,053 | 38,078,292 | 39,323,844 | 40,555,708 | 41,814,946 | 43,074,186 | 44,319,737 | ||||||||||||||||||||||||||||||||||||
deferred revenue | 2,733,000 | 2,733,000 | 2,733,000 | 2,733,000 | 2,733,000 | 2,733,000 | 2,733,000 | 2,733,000 | 2,733,000 | 8,987,000 | 8,987,000 | |||||||||||||||||||||||||||||||||||||||||
marketable securities - short-term | 39,192,000 | 53,978,000 | 73,626,000 | 71,826,000 | 101,000,000 | 110,142,000 | ||||||||||||||||||||||||||||||||||||||||||||||
marketable securities - long-term | 11,908,000 | 23,459,000 | 27,972,000 | 9,180,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable from collaborations | 1,246,000 | 523,000 | 524,000 | 336,000 | 769,000 | 297,000 | 203,000 | 1,230,000 | ||||||||||||||||||||||||||||||||||||||||||||
indefinite-lived intangible asset | 29,000,000 | 29,000,000 | 29,000,000 | 29,000,000 | 29,000,000 | 29,000,000 | 29,000,000 | 29,000,000 | 29,000,000 | 29,000,000 | 29,000,000 | 29,000,000 | ||||||||||||||||||||||||||||||||||||||||
goodwill | 12,638,000 | 12,638,000 | 12,638,000 | 12,638,000 | 12,638,000 | 12,638,000 | 12,638,000 | 12,638,000 | 12,638,000 | 12,638,000 | 12,638,000 | 12,638,000 | 12,638,136 | 12,638,136 | 12,638,136 | 12,638,136 | 12,638,136 | 12,638,136 | 12,638,136 | 12,638,136 | 12,638,136 | 12,638,136 | 12,638,136 | 12,638,136 | 12,638,136 | 12,638,136 | 12,737,350 | 12,737,350 | 12,142,702 | |||||||||||||||||||||||
deferred tax liabilities | 2,531,000 | 2,531,000 | 2,531,000 | 2,531,000 | 2,531,000 | 2,531,000 | 2,531,000 | 2,531,000 | 3,251,000 | 3,252,000 | 3,252,000 | 3,252,000 | 2,107,300 | 2,108,367 | 2,135,802 | 2,135,802 | 11,146,312 | 11,176,072 | 11,119,651 | 11,119,651 | 11,600,000 | 11,600,000 | 11,600,000 | 11,600,000 | 11,600,000 | 11,600,000 | 11,600,000 | 11,600,000 | 12,142,702 | |||||||||||||||||||||||
accrued clinical expenses | 3,744,000 | 3,676,000 | 4,342,000 | 4,444,000 | 4,451,000 | 4,362,000 | 4,633,000 | 4,826,000 | ||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | 104,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease right-of-use assets | 11,975,000 | 12,783,000 | 12,672,000 | 13,063,000 | ||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent | 108,000 | 7,903 | ||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 9,430,000 | 7,585,000 | 10,141,000 | 9,679,000 | 6,517,053 | 5,079,780 | 4,647,472 | 6,139,000 | 6,352,512 | 6,305,547 | 4,013,562 | 4,752,823 | 3,644,282 | 2,630,946 | 1,243,194 | 2,039,204 | 1,187,230 | 935,665 | 877,540 | 146,420 | 48,435 | 37,415 | ||||||||||||||||||||||||||||||
| 2,019,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
collaboration revenue | 3,080,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
research and development | 18,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
general and administrative | 4,080,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
total operating expenses | 22,780,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
income from operations | -19,700,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
other income | 4,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
interest and other income | 1,182,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
total other income | 1,186,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
income before income taxes | -18,514,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
income tax benefit | 11,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -18,503,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive income | ||||||||||||||||||||||||||||||||||||||||||||||||||||
unrealized gain on marketable securities, net of tax | 52,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive loss | -18,451,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
net income per share | -720 | |||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding, basic and diluted | 25,740,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
marketable securities, at fair value | 176,609,000 | 114,187,793 | 38,480,105 | 42,232,348 | 37,914,482 | 39,052,821 | 36,123,684 | 20,105,000 | 24,388,403 | 34,851,387 | 43,205,005 | 37,928,473 | 40,556,652 | |||||||||||||||||||||||||||||||||||||||
long-term assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||
property, plant and equipment | 557,000 | 515,798 | 639,897 | 731,500 | 860,026 | 593,126 | 131,857 | 182,771 | 214,687 | 128,453 | 113,679 | 132,214 | 148,609 | 156,483 | 174,035 | 173,248 | 156,441 | |||||||||||||||||||||||||||||||||||
total long-term assets | 45,543,000 | 43,104,449 | 44,888,871 | 42,795,228 | 46,184,933 | 43,661,361 | 45,106,083 | 42,062,507 | 44,543,942 | 49,872,193 | 53,102,934 | 65,365,125 | 65,376,032 | 73,150,852 | 73,374,372 | |||||||||||||||||||||||||||||||||||||
long-term liabilities | ||||||||||||||||||||||||||||||||||||||||||||||||||||
total long-term liabilities | 38,920,000 | 38,934,256 | 40,186,659 | 41,459,646 | 42,691,510 | 52,961,258 | 54,250,258 | 55,439,388 | 11,119,651 | 11,600,000 | 11,600,000 | 11,600,000 | 11,600,000 | 11,600,000 | 11,600,000 | |||||||||||||||||||||||||||||||||||||
security deposits | 950,515 | 406,735 | 425,592 | 339,558 | 425,789 | 327,250 | 241,600 | 255,366 | 205,344 | 183,698 | 204,279 | 197,158 | 170,126 | 125,084 | 98,899 | 115,005 | ||||||||||||||||||||||||||||||||||||
intangible assets | 29,000,000 | 29,000,000 | 29,000,000 | 29,000,000 | 29,000,000 | 29,000,000 | 29,000,000 | 29,000,000 | 29,000,000 | 29,000,000 | 29,000,000 | 29,000,000 | 29,000,000 | 29,000,000 | 29,000,000 | 29,000,000 | 30,137,350 | |||||||||||||||||||||||||||||||||||
accounts receivable | 1,113,759 | |||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | 609,351 | 556,644 | 765,681 | 704,287 | 705,295 | 605,162 | 283,836 | 125,284 | 147,178 | 171,554 | 134,780 | 84,983 | 97,107 | 101,531 | 18,915 | |||||||||||||||||||||||||||||||||||||
cash | 96,054,082 | 29,091,113 | 14,571,055 | |||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders' deficit | ||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issuable, 0 and 125,000 shares at december 31, 2014 and december 31, 2013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
computer equipment | 34,084 | 7,399 | 7,632 | 9,215 | 10,212 | 11,209 | ||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 1,049,019 | 1,183,442 | ||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' deficit | ||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issuable, 25,000 shares at at september 30, 2014 and december 31, 2013 | 368,750 | |||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' deficit | 47,202,220 | |||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' deficit | 60,393,941 | |||||||||||||||||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
advances to assembly pharmaceuticals, inc | 259,921 | |||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
commitments | ||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, .001 par value... | 220 | |||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, .001 par value... | 4,679 | 20,663 | 12,404 | 7,230 | 7,190 | 6,746 | ||||||||||||||||||||||||||||||||||||||||||||||
common stock issuable, 25,000 shares at june 30, 2014 and december 31, 2013 | 368,750 | |||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders’ equity | 20,285,414 | 30,047,662 | 52,205,018 | 9,434,193 | 12,532,203 | 11,626,116 | ||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 21,755,202 | 32,365,322 | 53,388,460 | 11,523,832 | 14,137,821 | 14,616,601 | ||||||||||||||||||||||||||||||||||||||||||||||
1 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issuable, 125,000 shares at september 30, 2013 | 368,750 | |||||||||||||||||||||||||||||||||||||||||||||||||||
deficit accumulated during the development stage | -105,676,239 | -48,669,726 | -42,868,345 | -35,906,832 | -33,184,354 | |||||||||||||||||||||||||||||||||||||||||||||||
deferred financing and offering costs | 47,978 | |||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under line of credit | ||||||||||||||||||||||||||||||||||||||||||||||||||||
term note – bank | ||||||||||||||||||||||||||||||||||||||||||||||||||||
interest payable – paramount credit partners, llc | 148,210 | 187,536 | ||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable - paramount credit partners, llc | 1,319,698 | 1,295,186 | 1,270,673 | |||||||||||||||||||||||||||||||||||||||||||||||||
term note - bank | 800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
deferred financing costs | 24,557 | 26,631 | ||||||||||||||||||||||||||||||||||||||||||||||||||
computer equipment, net of accumulated depreciation of 27,260 and 14,734 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
borrowings under short-term note and line of credit | 419,380 | |||||||||||||||||||||||||||||||||||||||||||||||||||
license fees | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other | ||||||||||||||||||||||||||||||||||||||||||||||||||||
2007 senior convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||
interest payable – 2007 senior convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable – paramount biosciences, llc | ||||||||||||||||||||||||||||||||||||||||||||||||||||
interest payable – paramount biosciences, llc | ||||||||||||||||||||||||||||||||||||||||||||||||||||
interest payable – related party | 187,536 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | 22,090,000 | -9,196,000 | -10,198,000 | -8,818,000 | -10,335,000 | -9,613,000 | -11,152,000 | -9,077,000 | -10,962,000 | -14,420,000 | -16,896,000 | -18,950,000 | -22,395,000 | -23,145,000 | -24,461,000 | -23,091,000 | -60,257,000 | -18,803,000 | -23,595,000 | -27,200,000 | -39,418,000 | -3,349,000 | 7,270,000 | -26,655,000 | -27,084,000 | -24,995,000 | -18,503,000 | -27,052,000 | -26,160,971 | -21,535,038 | -26,806,232 | -16,248,759 | -3,007,072 | -12,272,019 | -13,598,864 | -13,930,593 | -11,546,687 | -11,574,117 | -10,152,200 | -10,988,558 | -7,748,276 | -6,617,933 | -6,942,671 | -7,144,953 | -6,229,351 | -11,020,258 | -2,469,273 | -4,069,917 | -6,047,034 | -4,881,742 | -4,751,888 | -3,723,095 | -3,791,109 | -5,355,397 | -7,470,048 | -8,173,876 | -18,859,358 | -5,801,381 | -6,961,513 | -2,722,478 |
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 32,000 | 32,000 | 32,000 | 33,000 | 32,000 | 33,000 | 32,000 | 32,000 | 84,000 | 116,000 | 126,000 | 124,000 | 124,000 | 134,000 | 120,000 | 120,000 | 120,000 | 119,000 | 120,000 | 107,000 | 314,000 | 140,000 | 122,000 | 115,000 | 117,000 | 117,000 | 125,000 | 135,000 | 169,570 | 161,484 | 143,860 | 168,086 | 94,549 | 41,846 | 50,914 | 31,916 | 25,001 | 18,157 | 18,535 | 18,558 | 17,040 | 17,552 | 16,493 | 13,904 | 7,080 | |||||||||||||||
stock-based compensation | 1,461,000 | 1,670,000 | 834,000 | 712,000 | 751,000 | 797,000 | 833,000 | 739,000 | 959,000 | 1,135,000 | 1,190,000 | 1,835,000 | 2,013,000 | 1,556,000 | 1,581,000 | 1,443,000 | 1,945,000 | 1,592,000 | 1,986,000 | -286,000 | 3,747,000 | 6,048,000 | 7,134,000 | 4,924,000 | 6,509,000 | 5,404,000 | 2,068,000 | 6,577,000 | 6,807,490 | 6,005,772 | 11,588,971 | 4,082,767 | 2,768,432 | 2,597,102 | 2,011,261 | 1,224,647 | 991,476 | 1,055,043 | 1,518,138 | 1,459,855 | 1,521,131 | 1,149,429 | 2,620,244 | 2,585,780 | 2,635,461 | 7,435,698 | 312,522 | 253,813 | 254,418 | 442,796 | 711,559 | 268,016 | 589,992 | 701,106 | 826,198 | 714,355 | 1,152,786 | |||
net accretion of investments in marketable debt securities | -828,000 | -631,000 | -379,000 | -508,000 | -593,000 | -841,000 | -960,000 | -1,264,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash rent expense | 204,000 | 209,000 | 219,000 | 219,000 | 353,000 | 351,000 | 354,000 | 359,000 | 982,000 | 816,000 | 854,000 | 855,000 | 861,000 | 860,000 | 891,000 | 893,000 | 900,000 | 903,000 | 902,000 | 1,135,000 | 1,751,000 | 1,155,000 | 1,157,000 | 1,151,000 | 1,110,000 | 1,136,000 | 1,117,000 | 1,091,000 | ||||||||||||||||||||||||||||||||
realized gain on investments in marketable debt securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable from collaboration | -62,000 | 0 | 0 | -43,000 | 342,000 | 375,000 | 227,000 | 302,000 | -723,000 | 1,000 | -188,000 | 433,000 | -472,000 | -94,000 | 1,027,000 | -275,000 | -260,000 | 319,000 | -430,000 | -41,000 | 84,000 | -557,000 | 160,441 | -464,265 | 137,959 | 9,865 | -873,047 | |||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | -2,126,000 | -856,000 | 2,012,000 | -1,075,000 | -165,000 | 453,000 | 437,000 | -652,000 | -35,000 | 446,000 | 2,103,000 | -1,598,000 | -732,000 | 1,901,000 | 171,000 | -12,000 | 807,000 | -364,000 | 363,000 | 303,000 | -1,994,000 | 203,000 | -491,000 | 795,000 | 78,000 | 1,305,000 | -2,510,000 | -2,558,000 | 1,351,359 | -611,374 | -928,319 | -905,666 | 53,934 | 27,022 | 320,317 | -687,497 | ||||||||||||||||||||||||
accounts payable | -512,000 | 940,000 | -132,000 | 290,000 | -750,000 | 534,000 | 74,000 | 266,000 | -297,000 | -146,000 | -320,000 | -1,269,000 | 551,000 | -512,000 | 1,047,000 | -1,252,000 | 31,000 | -238,000 | -696,000 | -1,036,000 | 2,987,000 | -636,000 | 143,000 | 373,000 | -978,000 | -705,000 | 987,000 | -1,266,000 | 705,374 | 448,589 | 166,102 | 248,935 | 1,253,332 | 182,699 | -1,259,275 | -420,948 | -1,469,833 | 1,424,042 | 87,774 | 962,450 | -100,641 | 160,044 | 113,452 | 283,242 | ||||||||||||||||
accrued research and development expenses | -671,000 | 1,367,000 | -415,000 | -167,000 | 687,000 | -945,000 | 472,000 | 1,174,000 | -734,000 | -418,000 | -1,009,000 | -76,000 | -1,340,000 | 16,000 | 850,000 | 196,000 | ||||||||||||||||||||||||||||||||||||||||||||
other accrued expenses | 2,021,000 | 2,321,000 | 1,105,000 | -4,560,000 | 2,097,000 | 1,178,000 | 1,536,000 | -3,693,000 | 1,858,000 | -302,000 | 1,034,000 | -4,161,000 | 1,640,000 | 950,000 | 2,233,000 | -4,365,000 | 1,420,000 | 1,159,000 | 663,000 | -8,312,000 | 4,708,000 | 1,539,000 | 1,392,000 | -3,808,000 | ||||||||||||||||||||||||||||||||||||
deferred revenue from a related party | -7,174,000 | -9,877,000 | -9,626,000 | -9,419,000 | -6,845,000 | -8,533,000 | -5,785,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities | -195,000 | -200,000 | -210,000 | -146,000 | -353,000 | -346,000 | -238,000 | -463,000 | -1,054,000 | -884,000 | -918,000 | -918,000 | -923,000 | -901,000 | -923,000 | -923,000 | -930,000 | -912,000 | -903,000 | -1,041,000 | -1,131,000 | -1,135,000 | -1,127,000 | -1,120,000 | -1,081,000 | -1,089,000 | -1,062,000 | -1,037,000 | ||||||||||||||||||||||||||||||||
net cash from operating activities | 14,237,000 | -15,133,000 | -16,758,000 | -23,439,000 | -407,000 | -15,244,000 | -17,102,000 | -18,364,000 | 73,647,000 | -13,848,000 | -13,628,000 | -23,428,000 | -19,254,000 | -19,822,000 | -17,885,000 | -27,502,000 | -19,362,000 | -18,882,000 | -21,808,000 | -33,344,000 | -25,269,000 | 10,646,000 | -23,116,000 | -25,218,000 | -20,528,000 | -18,595,000 | -21,005,000 | -23,939,000 | -16,726,829 | -16,684,152 | -16,046,197 | -15,500,822 | -9,770,063 | -10,957,614 | -12,357,151 | 34,944,909 | -11,039,235 | -7,864,320 | -6,767,707 | -9,210,393 | -5,455,200 | -5,186,127 | -4,382,654 | -3,673,353 | -3,592,920 | -3,875,127 | -2,320,394 | -5,185,061 | -5,392,432 | -4,655,102 | -3,378,435 | -4,370,119 | -3,070,859 | -5,283,801 | -6,935,579 | -6,089,551 | -16,332,577 | -4,069,320 | -2,851,968 | -1,814,967 |
capital expenditures | -24,000 | 0 | 0 | 0 | 0 | -14,000 | -14,000 | -71,000 | -136,000 | 0 | 0 | 0 | 0 | 0 | -18,000 | 0 | 0 | -3,078,000 | 0 | 0 | -405,000 | -65,000 | -15,000 | 0 | -51,000 | -1,488,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||
free cash flows | 14,213,000 | -15,133,000 | -16,758,000 | -407,000 | -15,244,000 | -17,116,000 | -18,378,000 | 73,576,000 | -13,984,000 | -13,628,000 | -23,428,000 | -19,254,000 | -19,822,000 | -17,885,000 | -19,380,000 | -18,882,000 | -21,808,000 | -36,422,000 | -25,269,000 | 10,646,000 | -23,521,000 | -25,283,000 | -20,543,000 | -18,595,000 | -21,056,000 | -25,427,000 | -16,726,829 | -16,684,152 | -16,046,197 | -15,500,822 | -9,770,063 | -10,957,614 | -12,357,151 | 34,944,909 | -11,039,235 | -7,864,320 | -6,767,707 | -9,210,393 | -5,455,200 | -5,186,127 | -4,382,654 | -3,673,353 | -3,592,920 | -3,875,127 | -2,320,394 | -5,185,061 | -5,392,432 | -4,655,102 | -3,378,435 | -4,370,119 | -3,070,859 | -5,283,801 | -6,935,579 | -6,089,551 | -16,332,577 | -4,069,320 | -2,851,968 | -1,814,967 | ||
cash flows from investing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from maturities of marketable securities | 32,800,000 | 22,700,000 | 34,500,000 | 26,432,000 | 34,200,000 | 39,200,000 | 36,300,000 | 21,000,000 | 18,700,000 | 21,670,000 | 14,645,000 | 10,000,000 | 22,000,000 | 19,500,000 | 16,500,000 | 30,000,000 | 43,000,000 | 33,250,000 | 32,500,000 | 66,450,000 | 56,365,000 | 46,000,000 | 64,252,000 | 55,000,000 | 37,000,000 | 35,320,000 | 70,138,000 | 61,453,000 | ||||||||||||||||||||||||||||||||
purchases of marketable securities | -11,553,000 | -180,929,000 | -17,506,000 | -19,846,000 | -40,896,000 | -14,712,000 | -31,179,000 | -3,714,000 | -108,307,000 | -2,653,000 | -8,763,000 | -2,966,000 | -11,903,000 | -3,951,000 | -52,966,000 | -22,680,000 | -35,587,000 | -49,213,000 | -40,166,000 | -108,782,000 | 2,000 | -44,242,000 | -132,007,000 | -55,660,000 | -44,637,000 | -49,030,000 | -68,911,186 | -82,862,836 | -19,135,350 | -13,031,628 | -8,212,070 | -7,431,220 | -1 | 1 | 0 | -7,951,257 | -6,112,640 | -14,887,752 | ||||||||||||||||||||||
purchases of property and equipment | -24,000 | 0 | 0 | -14,000 | -14,000 | -71,000 | -136,000 | 0 | -18,000 | 0 | 0 | -3,078,000 | 0 | 0 | -405,000 | -65,000 | -15,000 | 0 | -51,000 | -1,488,000 | ||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | 21,223,000 | -158,271,000 | 16,994,000 | 6,586,000 | -6,696,000 | 24,488,000 | 5,107,000 | 17,272,000 | -89,654,000 | 18,881,000 | -8,365,000 | 10,000,000 | 16,562,000 | 31,432,000 | 9,597,000 | 33,049,000 | -8,484,000 | 20,070,000 | -3,087,000 | 18,016,000 | 20,715,000 | -49,887,000 | 76,549,000 | 20,693,000 | -95,022,000 | 7,819,000 | 25,450,000 | 11,435,000 | -62,158,822 | -73,600,383 | 1,462,393 | -1,100,188 | -1,673,520 | -1,510,769 | -19,116,164 | 6,658,000 | 15,667,592 | 11,317,070 | 6,714,000 | 2,497,912 | -3,838,761 | -12,187,974 | -48,798,064 | -30,711 | -211,436 | 491,426 | 0 | -2,589 | -1,311 | 0 | 0 | |||||||||
cash flows from financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of common stock, pre-funded warrants and warrants in an underwritten offering, net of issuance costs | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of common stock and warrants in private placements to a related party, net of issuance costs | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the exercise of warrants | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of common stock under atm equity offering program, net of issuance costs | 0 | 0 | 0 | 1,922,000 | 0 | 0 | 54,000 | 4,492,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of common stock under espp | 368,000 | 0 | 95,000 | 0 | 49,000 | 0 | 112,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the exercise of stock options | 88,000 | 1,000 | 0 | 22,000 | 843,000 | 483,000 | 119,000 | 140,000 | 197,286 | 418,978 | 1,849,305 | 1,494,431 | 1,382,206 | 262,878 | 108,041 | 640,017 | 167,040 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of common stock and warrants in a registered direct offering, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 456,000 | 171,932,000 | 357,000 | 1,922,000 | 16,995,000 | 0 | 9,192,000 | 0 | 134,000 | 4,492,000 | 437,000 | 0 | 2,713,000 | 10,055,000 | 6,159,000 | 34,137,000 | 5,687,000 | 843,000 | 950,000 | 119,000 | 137,415,000 | 1,385,000 | 706,000 | 140,000 | 604,521 | 155,844,743 | 1,849,305 | 1,494,431 | 66,229,560 | 262,878 | 108,041 | 640,017 | 0 | 257,443 | 10,644,781 | 70,667,033 | 14,962,842 | 0 | 0 | 1,763,104 | 232,101 | 3,388,095 | 0 | 20,754,418 | 0 | 0 | 4,716,088 | 180,728 | 13,749 | 45,995,047 | 219,980 | 1,256,399 | ||||||||
net increase in cash and cash equivalents | 35,916,000 | 9,892,000 | -6,815,000 | -8,936,000 | -2,255,000 | 11,610,000 | -8,111,000 | 5,547,000 | -25,133,000 | 11,243,000 | -18,736,000 | 18,809,000 | 1,133,000 | -38,398,000 | 21,865,000 | -78,281,130 | 65,560,208 | -12,734,499 | -15,106,579 | -31,365,274 | 42,242,926 | 4,780,997 | 3,452,750 | -53,707 | -6,712,481 | -2,320,394 | -3,424,546 | -5,161,642 | -1,267,007 | -3,383,601 | 16,384,299 | -3,070,860 | -5,283,801 | -2,222,731 | -5,908,823 | -16,318,828 | 41,925,727 | |||||||||||||||||||||||
cash and cash equivalents at the beginning of the year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at the end of the year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental non-cash investing and financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities arising from obtaining rou assets | 0 | 0 | 0 | 0 | 84,000 | 42,000 | 518,000 | 183,000 | 362,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at the beginning of the period | 0 | 0 | 38,344,000 | 0 | 0 | 19,841,000 | 0 | 0 | 0 | 52,418,000 | 0 | 0 | 0 | 45,627,000 | 0 | 0 | 0 | 59,444,000 | 0 | 0 | 0 | 46,732,000 | 0 | 0 | 0 | 41,471,000 | -209 | 0 | 0 | 82,033,209 | 0 | 0 | 0 | 28,575,085 | 0 | 0 | 0 | 27,107,526 | ||||||||||||||||||||||
cash and cash equivalents at the end of the period | -1,472,000 | 593,000 | 23,413,000 | 9,244,000 | 459,000 | 18,749,000 | -6,815,000 | 5,033,000 | -21,859,000 | 43,482,000 | -2,255,000 | 11,610,000 | -8,111,000 | 51,174,000 | -25,133,000 | 11,243,000 | -18,736,000 | 78,253,000 | 1,133,000 | -38,398,000 | 54,383,000 | 42,326,000 | 21,865,000 | -9,391,000 | 5,151,000 | 29,107,000 | -78,281,339 | 65,560,208 | -12,734,499 | 66,926,630 | 54,785,977 | -12,205,505 | -31,365,274 | 70,818,011 | 4,780,997 | 3,452,750 | -53,707 | 20,395,045 | ||||||||||||||||||||||
net decrease in cash and cash equivalents | 593,000 | -14,931,000 | 459,000 | -1,092,000 | -4,406,000 | 5,151,000 | -12,364,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of property and equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other assets | 240,000 | -220,000 | 2,000 | 555,000 | 724,000 | 22,000 | 540,000 | -472,000 | 219,000 | 4,171,000 | -59,000 | 358,000 | -412,000 | -2,141,000 | -2,178,000 | 23,000 | -13,000 | 22,000 | -32,000 | 1,687,000 | -7,121 | 16,106 | ||||||||||||||||||||||||||||||||||||||
deferred revenue | 0 | 0 | 8,987,000 | -36,041,000 | -1,007,000 | -1,371,000 | -1,245,000 | -137,000 | -859,000 | -1,264,222 | -1,666,244 | -893,030 | -1,301,504 | -1,025,905 | -1,259,240 | -1,245,551 | 49,315,631 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 0 | 0 | 0 | 857,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of common stock under atm equity offering programs, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of common stock and warrants in a registered direct offering and a private placement, net of issuance costs | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net amortization of investments in marketable debt securities | -1,051,000 | -313,000 | -169,000 | -52,000 | -79,000 | 20,000 | 65,000 | 149,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of marketable securities | 1,825,000 | 15,000,000 | 5,000,000 | 7,000,000 | 0 | 9,500,000 | 0 | 3,000,000 | 6,266,000 | 12,895,000 | 12,700,000 | 10,000,000 | 0 | 28,159,000 | 0 | 500,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of microbiome assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of common stock to a related party, net of issuance costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill and indefinite-lived intangible asset | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax benefit | 8,000 | -11,000 | -7,000 | -6,542 | -8,944,833 | -35,903 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on the sale of microbiome assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
remeasurement of lease liabilities arising from modification of rou assets | 0 | 0 | 0 | -788,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivable from sale of microbiome assets included in prepaid expenses and other current assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash in-process research and development (ipr&d) expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net accretion and amortization of investments in marketable debt securities | 188,000 | 149,000 | 157,000 | 92,000 | 21,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of ipr&d from an acquisition of assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of fixed assets | 0 | 14,000 | 1,611,000 | 0 | 0 | 0 | 102,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued clinical expenses | 68,000 | -666,000 | -102,000 | -7,000 | 89,000 | -271,000 | -193,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the issuance of common stock under employee stock purchase plan | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of common stock, net of issuance costs | 10,055,000 | 6,015,000 | 34,137,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash ipr&d expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net accretion and amortization of investments in marketable securities | -135,000 | -232,000 | -362,000 | -549,000 | -592,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax expense | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | 0 | 0 | -4,000 | -1,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable from collaborations | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred rent | 100,097 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of ipr&d | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from common stock and pre-funded warrants sold, net of underwriters' discount, commissions and costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities arising from obtaining right-of-use assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from common stock and pre-funded warrants sold, net of underwriters' discount and costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 1,850,000 | -2,578,000 | 398,000 | 3,122,947 | 1,437,273 | 432,308 | -1,491,528 | -213,512 | 46,965 | 2,291,985 | -739,261 | 1,108,541 | 1,013,336 | 1,387,752 | -796,010 | 828,820 | 251,565 | 157,339 | 731,120 | |||||||||||||||||||||||||||||||||||||||||
proceeds from common stock sold, net of underwriters' discount and cost | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from the issuance of common stock through equity plans | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from issuance of common stock through equity plans | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of discount on marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized loss from marketable securities | 127,234 | 23,016 | 37,828 | 99,068 | 340,984 | 137,248 | 521,786 | 273,572 | 142,676 | 201,827 | ||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income tax expenses | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of fixed assets | -210,798 | -37,385 | -52,257 | -39,560 | -111,235 | -32,931 | 0 | -2,163 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
redemptions of marketable securities | 6,963,162 | 9,299,838 | 20,650,000 | 11,971,000 | 6,899,999 | 6,423,566 | 13,475,000 | 6,658,000 | 15,778,828 | 11,350,000 | 6,714,000 | 10,451,332 | ||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from common stock sold, net of underwriters' discounts and cost | -765 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock under espp | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of premium (discount) on investment securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
security deposits | -543,780 | 18,857 | -86,034 | 86,231 | -98,539 | -85,650 | 13,766 | -50,022 | -21,646 | -27,032 | -45,042 | |||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued for option exercise - receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized gain on marketable securities available-for-sale, before tax expense | 22,657 | -69,679 | 16,021 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized gain on marketable securities available-for-sale | -66,959 | 76,092 | 72,090 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on sale of fixed assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sale of fixed assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cashless exercise of warrants | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure of non-cash activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assembly business combination | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
goodwill | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 3,337,261 | -1,294,882 | 7,339 | -1,175,605 | 320,394 | -267,723 | 608,740 | -768,815 | 64,262 | -710,642 | -461,020 | 1,339,784 | 1,329,632 | 438,994 | 434,015 | -189,999 | ||||||||||||||||||||||||||||||||||||||||||||
cash acquired in business combination | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchases of fixed assets and construction in progress | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of warrants for services | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
security deposits collected | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 0 | 257,443 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issuance of common stock in exchange for restricted stock units | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of preferred stock to common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other current assets | -52,707 | 209,037 | -61,394 | 24,162 | -100,133 | -321,326 | -158,552 | -11,112 | 324,443 | -172,281 | -195,522 | 71,108 | 42,743 | 46,127 | -164,066 | 51,600 | 45,901 | 101,368 | -196,324 | 22,854 | 12,124 | 4,426 | -82,618 | |||||||||||||||||||||||||||||||||||||
equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
share exchange - business combination | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of vested options and restricted stock units - in connection with business combination | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred tax liability | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in unrealized loss on marketable securities available-for-sale | 2,794 | 1,209,463 | -253,659 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued offering cost related to the issuance of common stock | -60,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of fixed assets | -10,270 | 0 | -17,280 | -30,711 | -129,437 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
redemption of marketable securities | 2,283,999 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
realized gain from marketable securities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash | -17,116,658 | -42,535,937 | 66,962,969 | 11,158,486 | -570,531 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | -17,116,658 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in assets and liabilities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of cost | 70,499,993 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash at the beginning of the period | 29,091,113 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash at the end of the period | 96,054,082 | 11,158,486 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental schedule of non-cash financing activities | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
fair value of vested options and restricted stock units assumed - in connection with | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
business combination | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based payments to consultants | 273 | 904 | 6,841 | 7,127 | 5,616 | 16,574 | 391,432 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation | 1,026 | 1,266 | 1,841 | 1,697 | 1,411 | 1,267 | 1,267 | 1,268 | 1,086 | 997 | 997 | 997 | 997 | 755 | ||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of office and computer equipment | 0 | -2,589 | -1,311 | 0 | -1 | 0 | -1 | -11,963 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of common and preferred stock | 0 | 1,763,104 | 3,388,095 | 0 | 20,754,418 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
beginning of period | 0 | 27,061,268 | 0 | 0 | 0 | 20,489,219 | 0 | 0 | 0 | 36,975,434 | 0 | 0 | 0 | 14,571,055 | ||||||||||||||||||||||||||||||||||||||||||||||
end of period | -2,320,394 | 23,636,722 | -5,161,642 | -1,267,007 | -3,383,601 | 36,873,518 | -3,070,860 | -5,283,801 | -2,222,731 | 31,066,611 | -16,318,828 | 41,925,727 | -2,631,989 | 14,000,524 | ||||||||||||||||||||||||||||||||||||||||||||||
stock issued in connection with license agreement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
charge resulting from beneficial note conversion | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock issued to vendor | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrants issued in connection with related party note conversion | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization of deferred financing costs and debt discount | 0 | 279,933 | 22,438 | 26,587 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash research and development | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest payable - notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
expenses paid on behalf of the company satisfied through the issuance of notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest payable - related parties | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from notes payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from notes payable to related parties | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for deferred financing costs | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of notes payable - related party | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the exercise of warrants and options | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental schedule of non-cash financing activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrants issued to placement agent | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrants issued to investors in connection with convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt discount on paramount credit partners, llc notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
related party notes and accrued interest converted to 2010 senior convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
debt discount on 2010 senior convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes and accrued interest converted to common stock | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure - cash paid for interest | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
charge resulting from beneficial conversion feature | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest payable - 2007 senior convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest payable - 2010 senior convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest payable - paramount credit partners, llc | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid research and development | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from initial public offering and other offerings | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from private placement | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of warrants and options | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from 2010 senior convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from notes payable to paramount credit partners, llc | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of paramount credit partners, llc note | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from 2007 senior convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from utilization of short-term note and line of credit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of debt facilities | 0 | -419,380 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from term note payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of term note payable | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from receipt of subscriptions | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash used in operating activities: | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest payable – notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest payable – related parties | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosure – cash paid for interest | 156,086 | 81,913 | 39,325 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock - based payments to consultants | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities: - sum | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of common stock | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock -based payments to consultants | 66,837 | 225,513 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest payable – 2007 senior convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest payable – 2010 senior convertible notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from ipo and the over-allotment option exercise | 1 | 0 | 2,420,775 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from utilization of line of credit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of term note | 0 | 0 | -800,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of paramount credit partner notes | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of line of credit | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of options and warrants | 238,617 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payment for shelf registration statement costs | -57,889 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest payable – paramount credit partners, llc | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of warrants | 13,749 | -1 | 219,980 | 55,004 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of notes payable – related party | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stock-based compensation to employees and directors | 612,727 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of computer equipment | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from july 2011 public offering | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of paramount credit partners note | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net proceeds from ipo |
