Bicycle Therapeutics plc(NASDAQ:BCYC)

Bicycle Therapeutics plc, a clinical-stage biopharmaceutical company, develops a class of medicines for diseases that are underserved by existing therapeutics. Its lead product candidate is BT1718, a bicycle toxin conjugate (BTC), which is in Phase I/IIa clinical trials targeting tumors that express...
Website: http://bicycletherapeutics.com
Founded: 2009
IPO Price: $14 (May 23, 2019)
Full Time Employees: 81
CEO: Kevin Lee
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
collaboration revenue | 887,000 | 47,955,000 | 11,734,000 | 2,920,000 | 9,977,000 | |||||||||||||||||||||||
operating expenses: | ||||||||||||||||||||||||||||
research and development | 48,901,000 | 51,770,000 | 58,426,000 | 71,029,000 | 59,058,000 | 49,778,000 | 48,265,000 | 40,059,000 | 34,864,000 | 44,697,000 | 39,868,000 | 39,720,000 | 32,211,000 | 24,719,000 | 22,752,000 | 19,854,000 | 14,284,000 | 12,956,000 | 10,513,000 | 11,722,000 | 9,693,000 | 10,058,000 | 7,363,000 | 7,958,000 | 7,774,000 | 6,649,000 | 6,078,000 | 6,537,000 |
general and administrative | 17,468,000 | 20,893,000 | 18,859,000 | 18,493,000 | 21,123,000 | 21,593,000 | 18,257,000 | 15,949,000 | 16,382,000 | 14,869,000 | 16,281,000 | 14,788,000 | 14,488,000 | 10,677,000 | 10,047,000 | 11,824,000 | 16,959,000 | 8,839,000 | 8,114,000 | 7,340,000 | 8,139,000 | 10,850,000 | 7,154,000 | 6,196,000 | 4,998,000 | 3,396,000 | 4,789,000 | 2,973,000 |
total operating expenses | 66,369,000 | 72,663,000 | 77,285,000 | 89,522,000 | 80,181,000 | 71,371,000 | 66,522,000 | 56,008,000 | 51,246,000 | 59,566,000 | 56,149,000 | 54,508,000 | 46,699,000 | 35,396,000 | 32,799,000 | 31,678,000 | 31,243,000 | 21,795,000 | 18,627,000 | 19,062,000 | 17,832,000 | 20,908,000 | 14,517,000 | 14,154,000 | 12,772,000 | 10,045,000 | 10,867,000 | 9,510,000 |
income from operations | -65,482,000 | -24,708,000 | -65,551,000 | -86,602,000 | -70,204,000 | -67,663,000 | -63,846,000 | -46,647,000 | -31,716,000 | -54,235,000 | -50,797,000 | -43,111,000 | -41,803,000 | -32,211,000 | -29,759,000 | -27,300,000 | -27,383,000 | -18,024,000 | -14,294,000 | -17,277,000 | -16,024,000 | -17,060,000 | -10,675,000 | -12,583,000 | -11,643,000 | -4,764,000 | -10,253,000 | |
yoy | -6.73% | -63.48% | 2.67% | 85.65% | 121.35% | 24.76% | 25.69% | 8.20% | -24.13% | 68.37% | 70.69% | 57.92% | 52.66% | 78.71% | 108.19% | 58.01% | 70.89% | 5.65% | 33.90% | 37.30% | 37.63% | 258.10% | 4.12% | |||||
qoq | 165.02% | -62.31% | -24.31% | 23.36% | 3.76% | 5.98% | 36.87% | 47.08% | -41.52% | 6.77% | 17.83% | 3.13% | 29.78% | 8.24% | 9.01% | -0.30% | 51.93% | 26.09% | -17.27% | 7.82% | -6.07% | 59.81% | -15.16% | 8.07% | 144.40% | -53.54% | ||
other income: | ||||||||||||||||||||||||||||
interest and other income | 4,877,000 | 5,876,000 | 6,700,000 | 7,473,000 | 8,414,000 | 10,303,000 | 10,583,000 | 163,750 | 72,000 | 371,000 | 212,000 | 220,000 | 440,000 | 90,000 | ||||||||||||||
interest expense | -48,000 | -57,000 | -44,000 | -54,000 | -51,000 | -52,000 | -33,000 | -824,000 | -821,000 | -820,000 | -814,000 | -821,000 | -808,000 | -826,000 | -817,000 | -883,000 | -818,000 | -820,000 | -823,000 | -819,000 | -522,000 | |||||||
total other income | 4,829,000 | 5,819,000 | 6,656,000 | 7,419,000 | 8,363,000 | 14,727,000 | 9,596,000 | 6,950,000 | 4,803,000 | 5,456,000 | 3,171,000 | -9,000 | 2,121,000 | 1,813,000 | 1,174,000 | 25,000 | -600,000 | -761,000 | -799,000 | -796,000 | -507,000 | -429,000 | 72,000 | 371,000 | 212,000 | -1,195,750 | 440,000 | |
net loss before income tax provision | -60,653,000 | -18,889,000 | -58,895,000 | -79,183,000 | -61,841,000 | -52,936,000 | -54,250,000 | -39,697,000 | -26,913,000 | -48,779,000 | -47,626,000 | -43,120,000 | -39,682,000 | -30,398,000 | -28,585,000 | -27,275,000 | -27,983,000 | -18,785,000 | -15,093,000 | -18,073,000 | -16,531,000 | -17,489,000 | -10,603,000 | -12,212,000 | -11,431,000 | -4,544,000 | -9,813,000 | |
provision for income taxes | 172,000 | 1,265,000 | 205,000 | -231,000 | -1,082,000 | -3,448,000 | 115,000 | 320,000 | 2,272,000 | -97,000 | -107,000 | |||||||||||||||||
net income | -60,825,000 | -20,154,000 | -59,100,000 | -78,952,000 | -60,754,000 | -51,854,000 | -50,802,000 | -39,812,000 | -26,563,000 | -49,099,000 | -49,898,000 | -42,603,000 | -39,064,000 | -29,978,000 | -28,347,000 | -26,828,000 | -27,564,000 | -18,037,000 | -14,678,000 | -17,913,000 | -16,191,000 | -17,433,000 | -10,138,000 | -12,115,000 | -11,324,000 | -4,406,000 | -9,482,000 | -10,217,000 |
yoy | 0.12% | -61.13% | 16.33% | 98.31% | 128.72% | 5.61% | 1.81% | -6.55% | -32.00% | 63.78% | 76.03% | 58.80% | 41.72% | 66.20% | 93.13% | 49.77% | 70.24% | 3.46% | 44.78% | 47.86% | 42.98% | 295.67% | 6.92% | 18.58% | ||||
qoq | 201.80% | -65.90% | -25.14% | 29.95% | 17.16% | 2.07% | 27.60% | 49.88% | -45.90% | -1.60% | 17.12% | 9.06% | 30.31% | 5.75% | 5.66% | -2.67% | 52.82% | 22.88% | -18.06% | 10.64% | -7.12% | 71.96% | -16.32% | 6.99% | 157.01% | -53.53% | -7.19% | |
net income per share | -0.87 | -0.29 | -0.85 | -1.14 | -0.88 | -0.75 | -0.74 | -0.77 | -0.62 | -1.13 | -1.26 | -1.41 | -1.3 | -1.01 | -0.96 | -0.9 | -0.93 | -0.61 | -0.59 | -0.74 | -0.73 | -0.85 | -0.52 | -0.67 | -0.63 | 0.23 | -0.53 | -1.4 |
weighted-average ordinary shares outstanding, basic and diluted | 69,683,471 | 69,279,838 | 69,303,746 | 69,252,009 | 69,196,945 | 58,207,593 | 68,988,858 | 51,992,034 | 42,560,091 | 35,592,362 | 39,576,467 | 30,191,693 | 30,001,725 | 29,660,659 | 29,676,021 | 29,648,564 | 29,605,143 | 25,061,734 | 25,039,990 | 24,052,168 | 22,100,840 | 19,145,938 | 19,426,833 | 18,077,770 | 17,997,929 | 11,045,370 | 17,900,978 | 7,298,139 |
comprehensive loss: | ||||||||||||||||||||||||||||
other comprehensive income: | ||||||||||||||||||||||||||||
foreign currency translation adjustment | -1,774 | -34 | -108 | -1,902 | -1,580 | 3,304 | -2,093 | -314 | 526 | -4,189 | 3,762 | -948 | -316 | -141 | 902 | 2,094 | 920 | 313 | -255 | -58 | -216 | 743 | -2,184 | 1,072 | -424 | |||
total comprehensive loss | -62,599 | -20,188 | -59,208 | -80,854 | -62,334 | -48,550 | -52,895 | -40,126 | -26,037 | -53,288 | -46,136 | -43,551 | -39,380 | -30,119 | -27,445 | -24,734 | -26,644 | -18,232 | -14,365 | -18,168 | -16,249 | -17,649 | -9,395 | -12,116 | -13,508 | -3,334 | -9,906 | -11,729 |
loss on extinguishment of debt | -954,000 | |||||||||||||||||||||||||||
benefit from income taxes | -1,087,000 | -350,000 | -517,000 | -618,000 | -420,000 | -238,000 | -447,000 | -419,000 | -748,000 | -415,000 | -160,000 | -340,000 | -56,000 | -465,000 | -138,000 | -331,000 | ||||||||||||
collaboration revenues | 7,891,750 | 2,676,000 | 9,361,000 | 19,530,000 | 5,331,000 | 5,352,000 | 11,397,000 | 4,896,000 | 3,185,000 | 3,040,000 | 4,378,000 | 3,860,000 | 3,771,000 | 4,333,000 | 1,785,000 | 1,808,000 | 3,848,000 | 3,842,000 | 1,571,000 | 1,129,000 | 5,281,000 | 614,000 | 1,522,000 | |||||
comprehensives loss: | ||||||||||||||||||||||||||||
interest income | 7,774,000 | 5,624,000 | 6,276,000 | 3,985,000 | 812,000 | 2,929,000 | 2,639,000 | 1,991,000 | 908,000 | 218,000 | 59,000 | 24,000 | 23,000 | 15,000 | ||||||||||||||
| ||||||||||||||||||||||||||||
other expense | ||||||||||||||||||||||||||||
net loss attributable to ordinary shareholders | -17,433,000 | -10,138,000 | -12,115,000 | -11,324,000 | -4,406,000 | -9,482,000 | -10,217,000 | |||||||||||||||||||||
other income | ||||||||||||||||||||||||||||
total other expense | ||||||||||||||||||||||||||||
provision for (benefit from) income taxes | 135,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||
cash and cash equivalents | 559,474,000 | 628,110,000 | 648,325,000 | 721,451,000 | 792,973,000 | 879,520,000 | 890,862,000 | 961,364,000 | 456,997,000 | 526,423,000 | 572,086,000 | 340,433,000 | 293,815,000 | 339,154,000 | 361,469,000 | 372,769,000 | 407,371,000 | |||||||||||
prepaid expenses and other current assets | 18,744,000 | 19,181,000 | 23,231,000 | 22,058,000 | 16,739,000 | 13,432,000 | 17,350,000 | 20,216,000 | 19,903,000 | 11,406,000 | 13,673,000 | 10,023,000 | 10,926,000 | 9,022,000 | 8,448,000 | 9,454,000 | 9,067,000 | 7,965,000 | 5,644,000 | 4,792,000 | 5,962,000 | 5,100,000 | 5,518,000 | 4,318,000 | 4,248,000 | 4,884,000 | 3,536,000 | 2,021,000 |
research and development incentives receivable | 40,917,000 | 35,594,000 | 67,263,000 | 60,753,000 | 46,238,000 | 35,653,000 | 57,982,000 | 46,443,000 | 39,062,000 | 24,039,000 | 17,277,000 | 12,884,000 | 26,512,000 | 19,162,000 | 11,368,000 | 16,270,000 | 13,328,000 | 10,910,000 | 7,704,000 | 14,258,000 | 11,530,000 | 9,177,000 | 5,970,000 | 10,814,000 | 8,503,000 | 6,944,000 | 10,714,000 | 9,735,000 |
total current assets | 619,135,000 | 682,885,000 | 738,819,000 | 804,262,000 | 856,086,000 | 928,605,000 | 966,194,000 | 1,028,256,000 | 515,962,000 | 561,868,000 | 603,036,000 | 408,430,000 | 381,253,000 | 369,383,000 | 381,285,000 | 408,493,000 | 429,766,000 | 458,555,000 | 272,872,000 | 217,788,000 | 215,393,000 | 155,723,000 | 164,158,000 | 112,531,000 | 123,390,000 | 104,146,000 | 110,250,000 | 120,452,000 |
property and equipment | 5,734,000 | 6,021,000 | 6,861,000 | 8,307,000 | 8,736,000 | 9,516,000 | 11,520,000 | 11,587,000 | 12,788,000 | 14,515,000 | 15,599,000 | 17,572,000 | 18,261,000 | 19,110,000 | 16,220,000 | 16,815,000 | 8,849,000 | 3,123,000 | 2,437,000 | 2,353,000 | 2,550,000 | 2,317,000 | 2,039,000 | 2,173,000 | 2,203,000 | 2,292,000 | 2,152,000 | 2,002,000 |
operating lease right-of-use assets | 14,535,000 | 15,886,000 | 4,562,000 | 5,806,000 | 6,712,000 | 7,673,000 | 9,092,000 | 10,933,000 | 12,025,000 | 13,169,000 | 14,597,000 | 16,022,000 | 18,721,000 | 13,658,000 | 13,484,000 | 15,076,000 | 16,750,000 | 14,666,000 | 3,246,000 | 3,528,000 | 3,721,000 | 1,290,000 | 1,459,000 | 1,627,000 | 2,386,000 | |||
other assets | 12,992,000 | 12,805,000 | 13,712,000 | 13,809,000 | 12,360,000 | 11,074,000 | 9,940,000 | 6,579,000 | 6,368,000 | 5,792,000 | 5,451,000 | 12,146,000 | 10,566,000 | 8,458,000 | 6,159,000 | 5,098,000 | 4,198,000 | 3,448,000 | 2,778,000 | 2,379,000 | 2,178,000 | 1,822,000 | 2,403,000 | 2,271,000 | 1,874,000 | 1,700,000 | 1,481,000 | 1,406,000 |
total assets | 652,396,000 | 717,597,000 | 763,954,000 | 832,184,000 | 883,894,000 | 956,868,000 | 996,746,000 | 1,057,355,000 | 547,143,000 | 595,344,000 | 638,683,000 | 454,170,000 | 428,801,000 | 410,609,000 | 417,148,000 | 445,482,000 | 459,563,000 | 479,792,000 | 281,333,000 | 226,048,000 | 223,842,000 | 161,152,000 | 170,059,000 | 118,602,000 | 129,282,000 | 110,194,000 | 116,060,000 | 126,246,000 |
liabilities and shareholders’ equity | ||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||
accounts payable | 5,970,000 | 9,669,000 | 12,653,000 | 18,263,000 | 11,107,000 | 15,793,000 | 5,714,000 | 7,453,000 | 7,061,000 | 13,050,000 | 8,493,000 | 5,250,000 | 2,813,000 | 6,472,000 | 7,057,000 | 4,859,000 | 3,999,000 | 2,721,000 | 1,761,000 | 3,471,000 | 996,000 | 1,365,000 | 2,056,000 | 3,338,000 | 4,434,000 | 1,949,000 | 1,992,000 | 2,569,000 |
accrued expenses and other current liabilities | 40,124,000 | 44,354,000 | 44,368,000 | 44,538,000 | 33,992,000 | 41,246,000 | 39,313,000 | 28,135,000 | 26,029,000 | 31,509,000 | 34,053,000 | 37,262,000 | 25,212,000 | 26,452,000 | 18,091,000 | 16,952,000 | 12,265,000 | 14,244,000 | 10,953,000 | 11,063,000 | 9,716,000 | 11,629,000 | 7,798,000 | 8,221,000 | 5,716,000 | 6,144,000 | 6,035,000 | 5,859,000 |
deferred revenue, current portion | 2,795,000 | 2,961,000 | 12,261,000 | 14,621,000 | 12,524,000 | 10,191,000 | 11,378,000 | 11,619,000 | 16,420,000 | 24,978,000 | 27,190,000 | 29,754,000 | 24,970,000 | 20,418,000 | 16,404,000 | 19,530,000 | 19,150,000 | 19,273,000 | 17,463,000 | 8,739,000 | 10,094,000 | 10,135,000 | 7,193,000 | 5,419,000 | 6,047,000 | 728,000 | 808,000 | 1,012,000 |
total current liabilities | 48,889,000 | 56,984,000 | 69,282,000 | 77,422,000 | 57,623,000 | 67,230,000 | 56,405,000 | 69,611,000 | 49,510,000 | 69,537,000 | 69,736,000 | 72,266,000 | 52,995,000 | 53,342,000 | 41,552,000 | 41,341,000 | 35,414,000 | 36,238,000 | 30,177,000 | 23,273,000 | 20,806,000 | 23,129,000 | 17,047,000 | 16,978,000 | 16,197,000 | 8,821,000 | 8,835,000 | 9,440,000 |
operating lease liabilities, net of current portion | 13,874,000 | 14,096,000 | 981,000 | 1,765,000 | 2,609,000 | 3,990,000 | 5,533,000 | 6,730,000 | 8,048,000 | 9,382,000 | 10,423,000 | 11,881,000 | 14,394,000 | 10,885,000 | 10,997,000 | 12,496,000 | 14,093,000 | 12,081,000 | 2,495,000 | 2,801,000 | 3,025,000 | |||||||
deferred revenue, net of current portion | 34,340,000 | 35,508,000 | 74,119,000 | 82,943,000 | 82,213,000 | 91,467,000 | 97,813,000 | 93,994,000 | 98,127,000 | 110,216,000 | 107,582,000 | 115,083,000 | 83,751,000 | 41,455,000 | 41,736,000 | 46,849,000 | 46,428,000 | 52,067,000 | 45,044,000 | 25,335,000 | 25,616,000 | 25,021,000 | 26,082,000 | 27,663,000 | 28,206,000 | 4,929,000 | 9,055,000 | 9,358,000 |
other long‑term liabilities | 973,000 | 1,032,000 | 1,093,000 | 1,139,000 | 1,116,000 | 1,121,000 | 5,963,000 | 4,702,000 | 4,608,000 | 4,579,000 | 4,316,000 | 4,330,000 | 4,081,000 | 3,829,000 | 3,157,000 | 3,260,000 | 3,362,000 | 3,279,000 | 3,041,000 | 2,961,000 | 2,806,000 | 2,611,000 | 2,307,000 | 2,085,000 | 2,010,000 | 1,995,000 | 1,429,000 | |
total liabilities | 98,076,000 | 107,620,000 | 145,475,000 | 163,269,000 | 143,561,000 | 163,808,000 | 165,714,000 | 183,542,000 | 191,095,000 | 224,412,000 | 222,661,000 | 234,073,000 | 185,638,000 | 139,826,000 | 127,674,000 | 134,090,000 | 129,305,000 | 133,538,000 | 110,510,000 | 83,998,000 | 81,751,000 | 65,692,000 | 60,508,000 | 47,576,000 | 47,469,000 | 16,996,000 | 20,735,000 | 21,687,000 |
commitments and contingencies | ||||||||||||||||||||||||||||
shareholders’ equity: | ||||||||||||||||||||||||||||
ordinary shares, including non-voting ordinary shares, £0.01 nominal value; 163,361,109 and 159,685,229 shares authorized on march 31, 2026 and december 31, 2025, respectively; 69,707,026 and 69,367,896 shares issued and outstanding at march 31, 2026 and december 31, 2025, respectively | 899,000 | |||||||||||||||||||||||||||
additional paid-in capital | 1,519,276,000 | 1,512,339,000 | 1,500,653,000 | 1,491,882,000 | 1,482,447,000 | 1,472,842,000 | 1,462,264,000 | 1,452,151,000 | 894,596,000 | 883,446,000 | 875,248,000 | 633,341,000 | 612,863,000 | 601,105,000 | 589,679,000 | 584,152,000 | 578,284,000 | 567,637,000 | 374,029,000 | 330,911,000 | 312,793,000 | 249,947,000 | 246,391,000 | 198,507,000 | 193,178,000 | |||
accumulated other comprehensive loss | -5,279,000 | -3,185,000 | -1,092,000 | -778,000 | 528,000 | -374,000 | -2,468,000 | -3,388,000 | -3,193,000 | -3,506,000 | -3,251,000 | -3,193,000 | -2,977,000 | -3,720,000 | -3,719,000 | -1,535,000 | -2,607,000 | |||||||||||
accumulated deficit | -960,576,000 | -899,751,000 | -879,597,000 | -820,497,000 | -741,545,000 | -680,791,000 | -628,937,000 | -578,135,000 | -538,323,000 | -511,760,000 | -462,661,000 | -412,763,000 | -370,160,000 | -331,096,000 | -301,118,000 | -272,771,000 | -245,943,000 | -218,379,000 | -200,342,000 | -185,664,000 | -167,751,000 | -151,560,000 | -134,127,000 | -123,989,000 | -111,874,000 | -100,550,000 | -96,144,000 | |
total shareholders’ equity | 554,320,000 | 609,977,000 | 618,479,000 | 668,915,000 | 740,333,000 | 793,060,000 | 831,032,000 | 873,813,000 | 356,048,000 | 370,932,000 | 416,022,000 | 220,097,000 | 243,163,000 | 270,783,000 | 289,474,000 | 311,392,000 | 330,258,000 | 346,254,000 | 170,823,000 | 142,050,000 | 142,091,000 | 95,460,000 | 109,551,000 | 71,026,000 | 81,813,000 | 93,198,000 | 95,325,000 | 104,559,000 |
total liabilities and shareholders’ equity | 652,396,000 | 717,597,000 | 763,954,000 | 832,184,000 | 883,894,000 | 956,868,000 | 996,746,000 | 1,057,355,000 | 547,143,000 | 595,344,000 | 638,683,000 | 454,170,000 | 428,801,000 | 410,609,000 | 417,148,000 | 445,482,000 | 459,563,000 | 479,792,000 | 281,333,000 | 226,048,000 | 223,842,000 | 161,152,000 | 170,059,000 | 118,602,000 | 129,282,000 | |||
ordinary shares, including non-voting ordinary shares, £0.01 nominal value; 159,685,229 and 155,876,645 shares authorized at december 31, 2025 and december 31, 2024, respectively; 69,367,896 and 69,061,418 shares issued and outstanding at december 31, 2025 and december 31, 2024, respectively | 894,000 | |||||||||||||||||||||||||||
accumulated other comprehensive income | -3,505,000 | -3,471,000 | -3,363,000 | -1,461,000 | 119,000 | -1,304,000 | 2,885,000 | -877,000 | 71,000 | 387,000 | ||||||||||||||||||
ordinary shares, including non-voting ordinary shares, £0.01 nominal value; 159,690,229 and 155,876,645 shares authorized on september 30, 2025 and december 31, 2024, respectively; 69,306,511 and 69,061,418 shares issued and outstanding at september 30, 2025 and december 31, 2024, respectively | 894,000 | |||||||||||||||||||||||||||
ordinary shares, including non-voting ordinary shares, £0.01 nominal value; 159,802,729 and 155,876,645 shares authorized on june 30, 2025 and december 31, 2024, respectively; 69,253,944 and 69,061,418 shares issued and outstanding at june 30, 2025 and december 31, 2024, respectively | 893,000 | |||||||||||||||||||||||||||
accounts receivable | 136,000 | 233,000 | 45,090,000 | 50,000,000 | 2,045,000 | 10,000,000 | 1,000,000 | 2,000,000 | 5,456,000 | 2,828,000 | 489,000 | 1,002,000 | 201,000 | 46,000 | 160,000 | |||||||||||||
ordinary shares, including non-voting ordinary shares, £0.01 nominal value; 158,505,729 and 155,876,645 shares authorized on march 31, 2025 and december 31, 2024, respectively; 69,202,355 and 69,061,418 shares issued and outstanding at march 31, 2025 and december 31, 2024, respectively | 892,000 | |||||||||||||||||||||||||||
long-term debt | 30,802,000 | 30,698,000 | 30,604,000 | 30,513,000 | 30,417,000 | 30,315,000 | 30,232,000 | 30,144,000 | 30,008,000 | 29,873,000 | 29,753,000 | 29,628,000 | 29,498,000 | 14,505,000 | 14,427,000 | |||||||||||||
ordinary shares, including non-voting ordinary shares, £0.01 nominal value; 155,876,645 and 59,612,613 shares authorized at december 31, 2024 and december 31, 2023, respectively; 69,061,418 and 42,431,766 shares issued and outstanding at december 31, 2024 and december 31, 2023, respectively | 890,000 | |||||||||||||||||||||||||||
ordinary shares, including non-voting ordinary shares, £0.01 nominal value; 155,878,645 and 59,612,613 shares authorized on september 30, 2024 and december 31, 2023, respectively; 69,015,971 and 42,431,766 shares issued and outstanding at september 30, 2024 and december 31, 2023, respectively | 890,000 | |||||||||||||||||||||||||||
debt, current portion | 22,404,000 | |||||||||||||||||||||||||||
debt, net of discount and current portion | 8,505,000 | |||||||||||||||||||||||||||
ordinary shares, including non-voting ordinary shares, £0.01 nominal value; 154,385,145 and 59,612,613 shares authorized on june 30, 2024 and december 31, 2023, respectively; 68,941,242 and 42,431,766 shares issued and outstanding at june 30, 2024 and december 31, 2023, respectively | 889,000 | |||||||||||||||||||||||||||
ordinary shares, including non-voting ordinary shares, £0.01 nominal value; 61,876,165 and 59,612,613 shares authorized on march 31, 2024 and december 31, 2023, respectively; 42,632,597 and 42,431,766 shares issued and outstanding at march 31, 2024 and december 31, 2023, respectively | 553,000 | |||||||||||||||||||||||||||
ordinary shares, including non-voting ordinary shares, £0.01 nominal value; 59,612,613 and 57,820,181 shares authorized at december 31, 2023 and december 31, 2022, respectively; 42,431,766 and 29,873,893 shares issued and outstanding at december 31, 2023 and december 31, 2022, respectively | 550,000 | |||||||||||||||||||||||||||
ordinary shares, including non-voting ordinary shares, £0.01 nominal value; 59,612,613 and 57,820,181 shares authorized at september 30, 2023 and december 31, 2022, respectively; 42,384,799 and 29,873,893 shares issued and outstanding at september 30, 2023 and december 31, 2022, respectively | 550,000 | |||||||||||||||||||||||||||
ordinary shares, £0.01 nominal value; 59,612,613 and 57,820,181 shares authorized at june 30, 2023 and december 31, 2022, respectively; 30,585,940 and 29,873,893 shares issued and outstanding at june 30, 2023 and december 31, 2022, respectively | 396,000 | |||||||||||||||||||||||||||
ordinary shares, £0.01 nominal value; 59,612,613 and 57,820,181 shares authorized at march 31, 2023 and december 31, 2022, respectively; 30,031,758 and 29,873,893 shares issued and outstanding at march 31, 2023 and december 31, 2022, respectively | 389,000 | |||||||||||||||||||||||||||
ordinary shares, £0.01 nominal value; 57,820,181 and 55,295,420 shares authorized at december 31, 2022 and december 31, 2021, respectively; 29,873,893 and 29,579,364 shares issued and outstanding at december 31, 2022 and december 31, 2021, respectively | 387,000 | |||||||||||||||||||||||||||
ordinary shares, £0.01 nominal value; 57,820,181 and 55,295,420 shares authorized at september 30, 2022 and december 31, 2021, respectively; 29,678,431 and 29,579,364 shares issued and outstanding at september 30, 2022 and december 31, 2021, respectively | 385,000 | |||||||||||||||||||||||||||
ordinary shares, £0.01 nominal value; 57,820,181 and 55,295,420 shares authorized at june 30, 2022 and december 31, 2021, respectively; 29,666,317 and 29,579,364 shares issued and outstanding at june 30, 2022 and december 31, 2021, respectively | 385,000 | |||||||||||||||||||||||||||
ordinary shares, £0.01 nominal value; 57,070,181 and 55,295,420 shares authorized at march 31, 2022 and december 31, 2021, respectively; 29,644,438 and 29,579,364 shares issued and outstanding at march 31, 2022 and december 31, 2021, respectively | 385,000 | |||||||||||||||||||||||||||
cash | 438,680,000 | 259,524,000 | 198,738,000 | 195,901,000 | 135,990,000 | 149,842,000 | 96,910,000 | 109,637,000 | 92,117,000 | 95,954,000 | 108,536,000 | |||||||||||||||||
ordinary shares, £0.01 nominal value; 55,295,420 and 31,995,653 shares authorized at december 31, 2021 and december 31, 2020, respectively; 29,579,364 and 21,094,557 shares issued and outstanding at december 31, 2021 and december 31, 2020, respectively | 384,000 | |||||||||||||||||||||||||||
ordinary shares, £0.01 nominal value; 55,295,420 and 31,995,653 shares authorized at september 30, 2021 and december 31, 2020, respectively; 25,595,326 and 21,094,557 shares issued and outstanding at september 30, 2021 and december 31, 2020, respectively | 329,000 | |||||||||||||||||||||||||||
ordinary shares, £0.01 nominal value; 55,295,420 and 31,995,653 shares authorized at june 30, 2021 and december 31, 2020, respectively; 24,124,552 and 21,094,557 shares issued and outstanding at june 30, 2021 and december 31, 2020, respectively | 309,000 | |||||||||||||||||||||||||||
ordinary shares, £0.01 nominal value; 31,995,653 shares authorized at march 31, 2021 and december 31, 2020; 23,516,587 and 21,094,557 shares issued and outstanding at march 31, 2021 and december 31, 2020, respectively | 300,000 | |||||||||||||||||||||||||||
operating lease liabilities | 426,000 | 645,000 | 850,000 | 1,056,000 | 1,251,000 | 1,416,000 | 1,628,000 | |||||||||||||||||||||
ordinary shares, £0.01 nominal value; 31,995,653 shares authorized at december 31, 2020 and december 31, 2019; 21,094,557 and 17,993,701 shares issued and outstanding at december 31, 2020 and december 31, 2019, respectively | 266,000 | |||||||||||||||||||||||||||
ordinary shares, £0.01 nominal value; 31,995,653 shares authorized at september 30, 2020 and december 31, 2019; 20,935,853 and 17,993,701 shares issued and outstanding at september 30, 2020 and december 31, 2019, respectively | 264,000 | |||||||||||||||||||||||||||
ordinary shares, £0.01 nominal value; 31,995,653 shares authorized at june 30, 2020 and december 31, 2019; 18,091,657 and 17,993,701 shares issued and outstanding at june 30, 2020 and december 31, 2019, respectively | 228,000 | |||||||||||||||||||||||||||
operating lease right‑of‑use assets | 1,815,000 | 2,056,000 | 2,177,000 | |||||||||||||||||||||||||
ordinary shares, £0.01 nominal value; 31,995,653 shares authorized at march 31, 2020 and december 31, 2019; 18,016,207 and 17,993,701 shares issued and outstanding at march 31, 2020 and december 31, 2019, respectively | 227,000 | |||||||||||||||||||||||||||
additional paid‑in capital | 197,179,000 | 195,056,000 | 193,850,000 | |||||||||||||||||||||||||
liabilities, convertible preferred shares and shareholders’ equity | ||||||||||||||||||||||||||||
warrant liability | ||||||||||||||||||||||||||||
series a convertible preferred shares, £0.01 nominal value; no shares and 3,000,001 shares authorized at december 31, 2019 and december 31, 2018, respectively; no shares and 2,800,001 shares issued and outstanding at december 31, 2019 and december 31, 2018, respectively | ||||||||||||||||||||||||||||
series b1 convertible preferred shares, £0.01 nominal value: no shares and 4,690,485 shares authorized at december 31, 2019 and december 31, 2018, respectively; no shares and 3,947,198 shares issued and outstanding at december 31, 2019 and december 31, 2018, respectively | ||||||||||||||||||||||||||||
series b2 convertible preferred shares, £0.01 nominal value: no shares and 1,403,633 shares authorized at december 31, 2019 and december 31, 2018, respectively; no shares and 1,323,248 shares issued and outstanding at december 31, 2019 and december 31, 2018, respectively | ||||||||||||||||||||||||||||
shareholders’ equity | ||||||||||||||||||||||||||||
ordinary shares, £0.01 nominal value; 31,995,653 and 15,452,420 shares authorized at december 31, 2019 and december 31, 2018, respectively; 17,993,701 shares issued and outstanding at december 31, 2019; 898,675 shares issued and 814,728 shares outstanding at december 31, 2018 | 227,000 | |||||||||||||||||||||||||||
total liabilities, convertible preferred shares and shareholders’ equity | 110,194,000 | 116,060,000 | 126,246,000 | |||||||||||||||||||||||||
series a convertible preferred shares, £0.01 nominal value; no shares and 3,000,001 shares authorized at september 30, 2019 and december 31, 2018, respectively; no shares and 2,800,001 shares issued and outstanding at september 30, 2019 and december 31, 2018, respectively | ||||||||||||||||||||||||||||
series b1 convertible preferred shares, £0.01 nominal value: no shares and 4,690,485 shares authorized at september 30, 2019 and december 31, 2018, respectively; no shares and 3,947,198 shares issued and outstanding at september 30, 2019 and december 31, 2018, respectively | ||||||||||||||||||||||||||||
series b2 convertible preferred shares, £0.01 nominal value: no shares and 1,403,633 shares authorized at september 30, 2019 and december 31, 2018, respectively; no shares and 1,323,248 shares issued and outstanding at september 30, 2019 and december 31, 2018, respectively | ||||||||||||||||||||||||||||
ordinary shares, £0.01 nominal value; 31,995,653 and 15,452,420 shares authorized at september 30, 2019 and december 31, 2018, respectively; 17,902,869 shares issued and outstanding at september 30, 2019; 898,678 shares issued and 814,728 shares outstanding at december 31, 2018 | 226,000 | |||||||||||||||||||||||||||
other long-term liabilities | 1,261,000 | |||||||||||||||||||||||||||
series a convertible preferred shares, £0.01 nominal value; no shares and 3,000,001 shares authorized at june 30, 2019 and december 31, 2018, respectively; no shares and 2,800,001 shares issued and outstanding at june 30, 2019 and december 31, 2018, respectively | ||||||||||||||||||||||||||||
series b1 convertible preferred shares, £0.01 nominal value: no shares and 4,690,485 shares authorized at june 30, 2019 and december 31, 2018, respectively; no shares and 3,947,198 shares issued and outstanding at june 30, 2019 and december 31, 2018, respectively | ||||||||||||||||||||||||||||
series b2 convertible preferred shares, £0.01 nominal value: no shares and 1,403,633 shares authorized at june 30, 2019 and december 31, 2018, respectively; no shares and 1,323,248 shares issued and outstanding at june 30, 2019 and december 31, 2018, respectively | ||||||||||||||||||||||||||||
ordinary shares, £0.01 nominal value; 31,995,653 and 15,452,420 shares authorized at june 30, 2019 and december 31, 2018, respectively; 17,900,731 shares issued and outstanding at june 30, 2019; 898,678 shares issued and 814,728 shares outstanding at december 31, 2018 , respectively | 226,000 |
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 | 2022-06-30 | 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||
net loss | -60,825,000 | -20,154,000 | -59,100,000 | -78,952,000 | -60,754,000 | -51,854,000 | -50,802,000 | -39,812,000 | -26,563,000 | -49,099,000 | -49,898,000 | -42,603,000 | -39,064,000 | -29,978,000 | -54,392,000 | -27,564,000 | -18,037,000 | -14,678,000 | -17,913,000 | -16,191,000 | -17,433,000 | -10,139,000 | -12,114,000 | -11,324,000 | -4,406,000 | -9,482,000 |
adjustments to reconcile net loss to net cash from operating activities: | ||||||||||||||||||||||||||
share-based compensation expense | 6,930,000 | 11,653,000 | 8,771,000 | 9,435,000 | 9,605,000 | 10,333,000 | 9,202,000 | 9,264,000 | 9,282,000 | 7,812,000 | 7,430,000 | 8,193,000 | 9,042,000 | 5,540,000 | 15,871,000 | 10,198,000 | 2,999,000 | 2,688,000 | 2,575,000 | 3,821,000 | 1,564,000 | 1,510,000 | 1,319,000 | 2,121,000 | 1,083,000 | 819,000 |
depreciation and amortization | 1,129,000 | 1,336,000 | 1,756,000 | 1,696,000 | 1,634,000 | 1,704,000 | 2,172,000 | 1,640,000 | 1,658,000 | 1,654,000 | 1,690,000 | 1,645,000 | 1,557,000 | 1,386,000 | 1,039,000 | 422,000 | 407,000 | 337,000 | 340,000 | 325,000 | 333,000 | 329,000 | 310,000 | 305,000 | 274,000 | 243,000 |
deferred income tax benefit | -241,000 | -46,000 | -331,000 | -1,316,000 | -110,000 | -767,000 | -1,577,000 | -2,106,000 | ||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||
accounts receivable | -133,000 | 0 | -49,876,000 | 49,839,000 | 2,519,000 | -1,989,000 | -9,346,000 | 991,000 | -1,001,000 | 0 | 2,024,000 | 3,520,000 | 536,000 | -2,353,000 | 514,000 | -846,000 | -155,000 | 109,000 | ||||||||
research and development incentives receivable | -6,040,000 | 31,287,000 | -7,614,000 | -11,503,000 | -9,278,000 | 19,160,000 | -8,532,000 | -7,307,000 | -15,268,000 | -5,876,000 | -5,007,000 | 14,029,000 | -6,830,000 | -6,643,000 | -6,850,000 | -2,774,000 | -3,184,000 | 6,300,000 | -2,705,000 | -2,277,000 | -2,723,000 | 5,383,000 | -2,349,000 | -2,097,000 | 4,430,000 | |
prepaid expenses and other assets | 191,000 | 4,130,000 | -1,375,000 | -5,603,000 | -2,968,000 | 3,200,000 | 3,539,000 | -393,000 | -8,390,000 | 2,543,000 | -3,977,000 | 1,097,000 | -1,735,000 | |||||||||||||
operating lease right‑of‑use assets | 1,111,000 | 1,190,000 | 1,172,000 | 1,146,000 | 1,089,000 | 1,076,000 | 1,139,000 | 1,102,000 | 1,085,000 | 1,070,000 | 1,062,000 | 1,045,000 | 1,009,000 | 683,000 | 1,343,000 | 650,000 | 2,428,000 | 205,000 | 205,000 | -2,434,000 | 201,000 | 196,000 | 187,000 | 187,000 | 184,000 | |
accounts payable | -3,838,000 | -2,881,000 | -5,070,000 | 6,099,000 | -5,019,000 | 10,688,000 | -1,239,000 | -431,000 | -5,923,000 | 4,167,000 | 3,814,000 | 2,022,000 | -2,001,000 | -2,370,000 | 1,341,000 | -255,000 | 926,000 | -1,955,000 | 2,529,000 | -304,000 | -856,000 | -1,132,000 | -1,377,000 | 2,702,000 | -296,000 | -14,000 |
accrued expenses and other current liabilities | -2,353,000 | 2,000,000 | 1,121,000 | 9,180,000 | -8,208,000 | 3,746,000 | 9,578,000 | 1,786,000 | -5,412,000 | -3,686,000 | -2,332,000 | 11,546,000 | -3,130,000 | 6,867,000 | 3,209,000 | -2,337,000 | 1,706,000 | 82,000 | 1,255,000 | -1,858,000 | 3,802,000 | -1,020,000 | 2,514,000 | -464,000 | -241,000 | |
operating lease liabilities | -1,283,000 | -1,410,000 | -1,390,000 | -1,361,000 | -1,295,000 | -1,262,000 | -1,244,000 | -1,203,000 | -1,179,000 | -1,126,000 | -1,116,000 | -833,000 | -1,034,000 | -668,000 | -789,000 | -105,000 | -2,705,000 | -173,000 | -170,000 | 2,466,000 | ||||||
deferred revenue | -706,000 | -47,340,000 | -9,398,000 | -2,725,000 | -9,727,000 | -677,000 | -2,604,000 | -9,116,000 | -19,555,000 | -5,287,000 | 89,692,000 | -10,554,000 | -4,900,000 | -1,166,000 | 2,072,000 | -3,850,000 | 8,644,000 | 30,022,000 | -1,785,000 | 236,000 | -3,160,000 | -1,231,000 | -1,090,000 | 30,103,000 | -4,793,000 | |
net cash from operating activities | -65,925,000 | -19,346,000 | -71,173,000 | -72,786,000 | -86,370,000 | -9,396,000 | -39,832,000 | -44,627,000 | -70,869,000 | -47,288,000 | -1,025,000 | 34,096,000 | -46,411,000 | -30,309,000 | -49,931,000 | -26,400,000 | -10,435,000 | 21,718,000 | -12,370,000 | -13,707,000 | -16,617,000 | -9,985,000 | -12,349,000 | 21,162,000 | -4,919,000 | |
capital expenditures | -490,000 | -574,000 | -882,000 | -498,000 | -381,000 | -452,000 | -420,000 | 14,000 | -106,000 | -790,000 | 59,000 | -3,836,000 | -202,000 | -13,346,000 | -3,126,000 | -1,041,000 | 93,000 | -211,000 | -547,000 | -415,000 | -67,000 | -360,000 | -249,000 | -391,000 | ||
free cash flows | -66,415,000 | -19,920,000 | -72,055,000 | -73,284,000 | -9,777,000 | -40,284,000 | -45,047,000 | -70,855,000 | -47,394,000 | -1,815,000 | 34,155,000 | -50,247,000 | -30,511,000 | -63,277,000 | -29,526,000 | -11,476,000 | 21,811,000 | -12,581,000 | -14,254,000 | -17,032,000 | -10,052,000 | -12,709,000 | 20,913,000 | -5,310,000 | ||
cash flows from investing activities: | ||||||||||||||||||||||||||
purchases of property and equipment | -713,000 | -574,000 | -674,000 | -498,000 | -604,000 | -368,000 | -435,000 | -420,000 | -12,000 | -51,000 | -502,000 | -277,000 | -2,099,000 | -1,448,000 | -14,555,000 | -4,756,000 | -1,067,000 | -169,000 | -171,000 | -623,000 | -484,000 | -95,000 | -301,000 | -320,000 | -391,000 | |
net cash from investing activities | -713,000 | -574,000 | -674,000 | -498,000 | -604,000 | -368,000 | -435,000 | -420,000 | -12,000 | -51,000 | -502,000 | -277,000 | -2,099,000 | -1,448,000 | -14,555,000 | -4,756,000 | -1,067,000 | -169,000 | -171,000 | -623,000 | -484,000 | -95,000 | -301,000 | -320,000 | -391,000 | |
cash flows from financing activities: | ||||||||||||||||||||||||||
proceeds from the exercise of share options and settlement of restricted share units | 12,000 | 33,000 | 1,000 | 1,000 | 2,000 | 245,000 | 912,000 | |||||||||||||||||||
payments of finance lease obligations | -66,000 | -31,000 | -46,000 | -43,000 | ||||||||||||||||||||||
net cash from financing activities | -54,000 | -15,000 | -30,000 | -45,000 | -41,000 | 203,000 | -31,930,000 | 549,606,000 | 1,871,000 | 386,000 | 234,631,000 | 12,292,000 | 2,718,000 | 5,888,000 | 645,000 | 450,000 | 190,664,000 | 40,450,000 | 15,552,000 | 74,059,000 | 1,744,000 | 61,087,000 | 10,000 | 2,000 | 122,000 | |
effect of exchange rate changes on cash, cash equivalents and restricted cash | -1,944,000 | -222,000 | -1,249,000 | 1,807,000 | 468,000 | -1,781,000 | 1,695,000 | -192,000 | -416,000 | 1,289,000 | ||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -68,636,000 | -86,547,000 | -69,426,000 | |||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 628,715,000 | 0 | 0 | 0 | 880,067,000 | 0 | 0 | 0 | 526,970,000 | 0 | ||||||||||||||||
cash, cash equivalents and restricted cash at end of period | 560,079,000 | -20,157,000 | -73,126,000 | -71,522,000 | 793,520,000 | -11,342,000 | -70,502,000 | 504,367,000 | 457,544,000 | -45,664,000 | ||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash | ||||||||||||||||||||||||||
cash and cash equivalents | 559,474,000 | -20,215,000 | -73,126,000 | -71,522,000 | 792,973,000 | -11,342,000 | -70,502,000 | 504,367,000 | 456,997,000 | -45,663,000 | ||||||||||||||||
restricted cash in prepaid expenses and other current assets | 547,000 | |||||||||||||||||||||||||
restricted cash in other assets | 58,000 | |||||||||||||||||||||||||
total cash, cash equivalents and restricted cash | 560,079,000 | -20,157,000 | -73,126,000 | -71,522,000 | 793,520,000 | -11,342,000 | -70,502,000 | 504,367,000 | 457,544,000 | -45,664,000 | ||||||||||||||||
supplemental disclosure of cash flow information | ||||||||||||||||||||||||||
cash paid for interest on finance lease obligations | 26,000 | 20,000 | 14,000 | 22,000 | 22,000 | |||||||||||||||||||||
cash paid for amounts included in the measurement of operating lease liabilities | 1,525,000 | 1,496,000 | 1,505,000 | 1,502,000 | 1,454,000 | 1,452,000 | 1,459,000 | 1,439,000 | 1,435,000 | 1,407,000 | 1,417,000 | 1,420,000 | 1,351,000 | 909,000 | 1,336,000 | 375,000 | 235,000 | 476,000 | 1,000 | 199,000 | 138,000 | 417,000 | 444,000 | 0 | ||
changes in purchases of property and equipment in accounts payable and accrued expenses | 223,000 | -208,000 | -13,000 | -17,000 | 0 | 26,000 | -55,000 | -288,000 | 336,000 | -1,737,000 | ||||||||||||||||
non-cash interest | 0 | 0 | 107,000 | 104,000 | 94,000 | 91,000 | 96,000 | 102,000 | 83,000 | 271,000 | 135,000 | 121,000 | 124,000 | 130,000 | 93,000 | |||||||||||
loss on extinguishment of debt | 0 | |||||||||||||||||||||||||
gain on extinguishment of research and development funding liability | ||||||||||||||||||||||||||
deferred income tax provision | -1,034,000 | -282,000 | ||||||||||||||||||||||||
other non-cash charges | 0 | |||||||||||||||||||||||||
other long-term liabilities | 0 | 52,000 | 78,000 | 59,000 | 67,000 | 131,000 | 151,000 | 160,000 | 165,000 | 334,000 | 178,000 | 229,000 | 164,000 | 146,000 | 171,000 | 148,000 | 136,000 | 81,000 | 152,000 | 450,000 | 210,000 | |||||
cash from investing activities: | ||||||||||||||||||||||||||
repayment of debt | ||||||||||||||||||||||||||
proceeds from the issuance of adss and non-voting ordinary shares, net of issuance costs | 0 | -979,000 | 10,000 | |||||||||||||||||||||||
principal payments on finance lease obligations | ||||||||||||||||||||||||||
net increase in cash, cash equivalents and restricted cash | -20,157,000 | -73,126,000 | -11,342,000 | -70,502,000 | -45,664,000 | |||||||||||||||||||||
restricted cash included in prepaid expenses and other current assets | ||||||||||||||||||||||||||
restricted cash included in other assets | 547,000 | 0 | 0 | 0 | 547,000 | -1,000 | ||||||||||||||||||||
cash paid for interest on debt | ||||||||||||||||||||||||||
cash (received from) paid for income taxes | 171,000 | 233,000 | ||||||||||||||||||||||||
non-cash impact to operating lease right-of-use assets and operating lease liabilities | ||||||||||||||||||||||||||
property and equipment obtained under finance leases | 0 | |||||||||||||||||||||||||
payments on debt | ||||||||||||||||||||||||||
restricted cash in prepaid expenses and other current assets, and other assets, respectively | 0 | |||||||||||||||||||||||||
equity issuance costs included in accounts payable and accrued expenses | ||||||||||||||||||||||||||
cash paid for income taxes | 0 | 0 | -102,000 | 0 | 1,025,000 | 749,000 | -35,000 | -14,000 | 34,000 | 0 | 86,000 | 27,000 | 11,000 | 44,000 | 0 | |||||||||||
cash paid for interest | 227,000 | 460,000 | 686,000 | 694,000 | 694,000 | 686,000 | 679,000 | 694,000 | 1,390,000 | 664,000 | 762,000 | 679,000 | 645,000 | 429,000 | ||||||||||||
advance billings on deferred revenue included in accounts receivable | -5,000,000 | 50,000,000 | ||||||||||||||||||||||||
non-cash impact to right-of-use assets and operating lease liabilities | ||||||||||||||||||||||||||
proceeds from the issuance of adss, net of issuance costs | 12,127,000 | 2,716,000 | 188,389,000 | 29,843,000 | 13,977,000 | 58,775,000 | 1,771,000 | |||||||||||||||||||
proceeds from the exercise of share options and sale of ordinary shares | 1,871,000 | 376,000 | 139,000 | 165,000 | 2,000 | 185,000 | 645,000 | 1,575,000 | 284,000 | 173,000 | 87,000 | 9,000 | 2,000 | |||||||||||||
issuance of ordinary shares pursuant to the ionis share purchase agreement | 0 | |||||||||||||||||||||||||
proceeds from issuance of debt | 0 | 0 | 0 | 15,000,000 | 0 | |||||||||||||||||||||
non-cash impact to right-of-use asset and operating lease liabilities | ||||||||||||||||||||||||||
non-cash impact right-of-use asset and operating lease liabilities | -106,000 | -1,845,000 | 5,849,000 | 0 | 3,120,000 | 3,120,000 | ||||||||||||||||||||
effect of exchange rate changes on cash and cash equivalents | 507,000 | 453,000 | 3,554,000 | -2,070,000 | -603,000 | |||||||||||||||||||||
net increase in cash and cash equivalents | -22,315,000 | -65,911,000 | -31,309,000 | |||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 339,154,000 | 0 | 438,680,000 | 438,680,000 | |||||||||||||||||||||
cash and cash equivalents at end of period | 46,618,000 | 293,815,000 | -22,315,000 | 372,769,000 | 407,371,000 | |||||||||||||||||||||
net decrease in cash and cash equivalents | -45,339,000 | |||||||||||||||||||||||||
proceeds from the exercise of warrants | 0 | 0 | 0 | 0 | ||||||||||||||||||||||
payments of debt issuance costs | -200,000 | |||||||||||||||||||||||||
purchases of property and equipment included in accounts payable and accrued expenses | 1,246,000 | 1,209,000 | 1,630,000 | 26,000 | 262,000 | -40,000 | 76,000 | 69,000 | 28,000 | -59,000 | 71,000 | |||||||||||||||
prepaid expenses and other current assets | -2,418,000 | -1,341,000 | -2,301,000 | -997,000 | 1,200,000 | -922,000 | 724,000 | -1,040,000 | -80,000 | 347,000 | -1,085,000 | |||||||||||||||
other assets | -1,616,000 | -748,000 | -667,000 | -401,000 | -201,000 | -353,000 | 597,000 | -427,000 | -77,000 | -215,000 | -181,000 | |||||||||||||||
proceeds from the exercise of share options and ordinary shares | 450,000 | |||||||||||||||||||||||||
change in fair value of warrant liability | 0 | 0 | ||||||||||||||||||||||||
proceeds from issuance of convertible preferred shares, net of issuance costs | ||||||||||||||||||||||||||
cash at beginning of period | 0 | 0 | 0 | 135,990,000 | 0 | 0 | 0 | 92,117,000 | 0 | 0 | ||||||||||||||||
conversion of convertible preferred shares to ordinary shares upon closing of the initial public offering | 0 | 0 | ||||||||||||||||||||||||
reclassification of warrant liability to additional paid-in capital | 0 | 0 | ||||||||||||||||||||||||
proceeds from the exercise of share options | 0 | |||||||||||||||||||||||||
effect of exchange rate changes on cash | -1,213,000 | -174,000 | 182,000 | 1,505,000 | 1,925,000 | -87,000 | -3,324,000 | 1,351,000 | ||||||||||||||||||
net increase in cash | 60,786,000 | 2,837,000 | 59,911,000 | -13,852,000 | 52,932,000 | -12,727,000 | 17,520,000 | -3,837,000 | ||||||||||||||||||
cash at end of period | 60,786,000 | 2,837,000 | 195,901,000 | -13,852,000 | 52,932,000 | -12,727,000 | 109,637,000 | -3,837,000 | -12,582,000 | |||||||||||||||||
public offering costs accrued but not paid | -224,000 | |||||||||||||||||||||||||
debt issuance costs accrued but not paid | ||||||||||||||||||||||||||
proceeds from issuance of series b2 convertible preferred shares, net of issuance costs | 0 | 0 | ||||||||||||||||||||||||
series b2 convertible preferred financing costs accrued but not paid | ||||||||||||||||||||||||||
lease liabilities | -197,000 | -187,000 | 191,000 | -183,000 | ||||||||||||||||||||||
proceeds from the issuance of adss in initial public offering, net of issuance costs | ||||||||||||||||||||||||||
payments of initial public offering costs | ||||||||||||||||||||||||||
deferred initial public offering costs accrued but not paid | ||||||||||||||||||||||||||
non-cash research and development expense | ||||||||||||||||||||||||||
proceeds from issuance of series b1 convertible preferred shares, net of issuance costs | ||||||||||||||||||||||||||
proceeds from issuance of adss in initial public offering, net of issuance costs | 0 | -811,000 | ||||||||||||||||||||||||
operating lease right-of-use assets | ||||||||||||||||||||||||||
cash used in investing activities: | ||||||||||||||||||||||||||
net cash provided by financing activities | ||||||||||||||||||||||||||
net increase (decrease) in cash | ||||||||||||||||||||||||||
initial public offering costs accrued but not paid |
