Butterfly Network, Inc(NYSE:BFLY)

Butterfly Network, Inc., a digital health company, develops, manufactures, and commercializes ultrasound imaging solutions in the United States and internationally. It offers Butterfly iQ, a handheld and single-probe whole body ultrasound system; and Butterfly iQ+, a point-of-care ultrasound imaging...
Website: http://www.butterflynetwork.com
Founded: 2011
Founder: Jonathan Rothberg, Nevada Sanchez, Tyler Ralston
CEO: Jonathan M. Rothberg
Sector: Healthcare
Industry: Medical Devices
• 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 | 2020-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue: | ||||||||||||||||||||||
product | 14,653,000 | 18,102,000 | 14,556,000 | 16,621,000 | 14,164,000 | 14,722,000 | 13,538,000 | 14,648,000 | 11,291,000 | 10,162,000 | 8,753,000 | 12,273,000 | 8,848,000 | 12,656,000 | 13,164,000 | 13,429,000 | 11,014,000 | 14,413,000 | 10,848,000 | 13,012,000 | 9,595,000 | |
software and other services | 11,877,000 | 13,412,000 | 6,933,000 | 6,762,000 | 7,061,000 | 7,629,000 | 7,023,000 | 6,839,000 | 6,365,000 | 6,354,000 | 6,668,000 | 6,214,000 | 6,628,000 | 6,327,000 | 6,454,000 | |||||||
total revenue | 26,530,000 | 31,514,000 | 21,489,000 | 23,383,000 | 21,225,000 | 22,351,000 | 20,561,000 | 21,487,000 | 17,656,000 | 16,516,000 | 15,421,000 | 18,487,000 | 15,476,000 | 18,983,000 | 19,618,000 | 19,215,000 | 15,574,000 | 18,987,000 | 14,621,000 | 16,513,000 | 12,443,000 | |
yoy | 24.99% | 41.00% | 4.51% | 8.82% | 20.21% | 35.33% | 33.33% | 16.23% | 14.09% | -13.00% | -21.39% | -3.79% | -0.63% | -0.02% | 34.18% | 16.36% | 25.16% | |||||
qoq | -15.82% | 46.65% | -8.10% | 10.17% | -5.04% | 8.71% | -4.31% | 21.70% | 6.90% | 7.10% | -16.58% | 19.46% | -18.47% | -3.24% | 2.10% | 23.38% | -17.98% | 29.86% | -11.46% | 32.71% | ||
cost of revenue: | ||||||||||||||||||||||
total cost of revenue | 8,245,000 | 10,293,000 | 25,246,000 | 8,492,000 | 7,845,000 | 8,616,000 | 8,328,000 | 8,901,000 | 7,380,000 | 29,053,000 | 6,039,000 | 7,565,000 | 6,387,000 | 9,427,000 | 8,629,000 | 8,643,000 | 7,232,000 | 11,447,000 | 19,743,000 | 8,293,000 | 6,027,000 | |
gross profit | 18,285,000 | 21,221,000 | -3,757,000 | 14,891,000 | 13,380,000 | 13,735,000 | 12,233,000 | 12,586,000 | 10,276,000 | -12,537,000 | 9,382,000 | 10,922,000 | 9,089,000 | 9,556,000 | 10,989,000 | 10,572,000 | 8,342,000 | 7,540,000 | -5,122,000 | 8,220,000 | 6,416,000 | |
yoy | 36.66% | 54.50% | -130.71% | 18.31% | 30.21% | -209.56% | 30.39% | 15.24% | 13.06% | -231.20% | -14.62% | 3.31% | 8.95% | 26.74% | -314.55% | 28.61% | 30.02% | |||||
qoq | -13.84% | -664.84% | -125.23% | 11.29% | -2.58% | 12.28% | -2.80% | 22.48% | -181.97% | -233.63% | -14.10% | 20.17% | -4.89% | -13.04% | 3.94% | 26.73% | 10.64% | -247.21% | -162.31% | 28.12% | ||
gross margin % | 68.92% | 67.34% | -17.48% | 63.68% | 63.04% | 61.45% | 59.50% | 58.57% | 58.20% | -75.91% | 60.84% | 59.08% | 58.73% | 50.34% | 56.01% | 55.02% | 53.56% | 39.71% | -35.03% | 49.78% | 51.56% | NaN% |
operating expenses: | ||||||||||||||||||||||
research and development | 9,538,000 | 9,320,000 | 8,703,000 | 8,315,000 | 9,924,000 | 8,825,000 | 8,844,000 | 9,411,000 | 10,720,000 | 11,207,000 | 12,130,000 | 15,626,000 | 16,651,000 | 19,124,000 | 23,154,000 | 23,220,000 | 23,623,000 | 20,002,000 | 21,654,000 | 17,088,000 | 15,716,000 | |
sales and marketing | 11,417,000 | 12,071,000 | 10,626,000 | 11,559,000 | 11,620,000 | 11,854,000 | 9,607,000 | 9,728,000 | 10,378,000 | 10,297,000 | 9,012,000 | 9,728,000 | 10,034,000 | 12,437,000 | 15,811,000 | 16,438,000 | 15,202,000 | 15,054,000 | 14,203,000 | 10,540,000 | 9,808,000 | |
general and administrative | 10,818,000 | 11,217,000 | 9,289,000 | 9,130,000 | 9,600,000 | 9,942,000 | 9,353,000 | 10,073,000 | 10,442,000 | 12,374,000 | 11,560,000 | 14,660,000 | 11,019,000 | 26,997,000 | 18,056,000 | 19,369,000 | 19,050,000 | 17,789,000 | 16,008,000 | 17,279,000 | 34,640,000 | |
other | 385,000 | 5,325,000 | 2,759,000 | 1,987,000 | 704,000 | 426,000 | 1,675,000 | 606,000 | 1,357,000 | 316,000 | 9,243,000 | 2,172,000 | 6,432,000 | |||||||||
total operating expenses | 32,158,000 | 37,933,000 | 31,377,000 | 30,991,000 | 31,848,000 | 31,047,000 | 29,479,000 | 29,818,000 | 32,897,000 | 34,194,000 | 41,945,000 | 42,186,000 | 44,136,000 | 58,558,000 | 57,021,000 | 59,027,000 | 57,875,000 | 52,845,000 | 51,865,000 | 44,907,000 | 60,164,000 | |
income from operations | -13,873,000 | -16,712,000 | -35,134,000 | -16,100,000 | -18,468,000 | -17,312,000 | -17,246,000 | -17,232,000 | -22,621,000 | -46,731,000 | -32,563,000 | -31,264,000 | -35,047,000 | -49,002,000 | -46,032,000 | -48,455,000 | -49,533,000 | -45,305,000 | -56,987,000 | -36,687,000 | -53,748,000 | |
yoy | -24.88% | -3.47% | 103.72% | -6.57% | -18.36% | -62.95% | -47.04% | -44.88% | -35.46% | -4.63% | -29.26% | -35.48% | -29.25% | 8.16% | -19.22% | 32.08% | -7.84% | |||||
qoq | -16.99% | -52.43% | 118.22% | -12.82% | 6.68% | 0.38% | 0.08% | -23.82% | -51.59% | 43.51% | 4.15% | -10.79% | -28.48% | 6.45% | -5.00% | -2.18% | 9.33% | -20.50% | 55.33% | -31.74% | ||
operating margin % | -52.29% | -53.03% | -163.50% | -68.85% | -87.01% | -77.46% | -83.88% | -80.20% | -128.12% | -282.94% | -211.16% | -169.11% | -226.46% | -258.14% | -234.64% | -252.17% | -318.05% | -238.61% | -389.76% | -222.17% | -431.95% | NaN% |
interest income | 1,186,000 | 1,313,000 | 1,443,000 | 1,503,000 | 1,651,000 | 997,000 | 1,221,000 | 1,291,000 | 1,511,000 | 1,736,000 | 1,903,000 | 2,027,000 | 1,784,000 | 1,810,000 | 1,304,000 | 260,000 | 10,000 | 834,000 | 893,000 | 607,000 | 239,000 | |
interest expense | -279,000 | -390,000 | -385,000 | -368,000 | -347,000 | -333,000 | -319,000 | -309,000 | -300,000 | -2,000 | -6,000 | -7,000 | -638,000 | |||||||||
change in fair value of warrant liabilities | 413,000 | 620,000 | 207,000 | 620,000 | 826,000 | -1,033,000 | -1,239,000 | 620,000 | -207,000 | 620,000 | 3,511,000 | 620,000 | -207,000 | 11,978,000 | -9,087,000 | 12,805,000 | 5,163,000 | 30,567,000 | 42,958,000 | 33,458,000 | 54,112,000 | |
other income | -124,000 | -56,000 | -86,000 | 531,000 | 2,378,000 | -530,000 | 717,000 | -141,000 | 254,000 | -217,000 | -60,000 | 17,000 | 1,485,000 | -898,000 | -388,000 | -100,000 | -1,257,000 | -428,000 | -262,000 | -631,000 | ||
income before provision for income taxes | -12,677,000 | -15,225,000 | -33,955,000 | -13,814,000 | -13,960,000 | -18,211,000 | -16,866,000 | -15,689,000 | -21,758,000 | -44,121,000 | -27,366,000 | -28,677,000 | -33,453,000 | -33,729,000 | -54,715,000 | -35,778,000 | -44,460,000 | -15,167,000 | -13,564,000 | -2,891,000 | -666,000 | |
provision for income taxes | 67,000 | 16,000 | 20,000 | 7,000 | -110,000 | 58,000 | 17,000 | 3,000 | 2,000 | -6,000 | 87,000 | -26,000 | 27,000 | 23,000 | 17,000 | 49,000 | -3,000 | 51,000 | 24,000 | |||
net loss and comprehensive loss | -12,677,000 | -15,292,000 | -33,971,000 | -13,834,000 | -13,967,000 | -18,101,000 | -16,924,000 | -15,706,000 | -21,761,000 | -44,121,000 | -27,368,000 | -28,671,000 | -33,540,000 | -33,703,000 | -54,742,000 | -35,801,000 | -44,477,000 | -15,216,000 | -13,561,000 | -2,942,000 | -690,000 | |
net loss per common share attributable to class a and b common stockholders, basic and diluted | -50 | -60 | -130 | -60 | -60 | -80 | -80 | -70 | -100 | -210 | -130 | -140 | -170 | -160 | -270 | -180 | -220 | -90 | -70 | -20 | -10 | |
weighted-average shares used for eps calculation | 256,516,256,000 | 247,124,365,000 | 252,087,541,000 | 248,393,811,000 | 234,923,536,000 | 211,682,760,000 | 212,774,085,000 | 211,663,554,000 | 208,873,449,000 | 205,385,544,000 | 206,740,234,000 | 204,895,341,000 | 202,565,877,000 | 199,848,386,000 | 200,172,683,000 | 199,399,356,000 | 199,000,258,000 | 173,810,053,000 | 196,095,192,000 | 192,180,141,000 | 105,916,706,000 | |
other expense | -59,000 | |||||||||||||||||||||
loss on product purchase commitments | 2,342,000 | 11,623,000 | ||||||||||||||||||||
subscription | 5,786,000 | 4,560,000 | 4,574,000 | 3,773,000 | 3,501,000 | 2,848,000 | ||||||||||||||||
31.2* | ||||||||||||||||||||||
32.1** | ||||||||||||||||||||||
32.2** | ||||||||||||||||||||||
101.ins* | ||||||||||||||||||||||
101.cal* | ||||||||||||||||||||||
101.sch* | ||||||||||||||||||||||
101.def* | ||||||||||||||||||||||
101.lab* | ||||||||||||||||||||||
101.pre* | ||||||||||||||||||||||
* | ||||||||||||||||||||||
** | ||||||||||||||||||||||
table of contents | ||||||||||||||||||||||
longview acquisition corp. | ||||||||||||||||||||||
date: november 16, 2020 | ||||||||||||||||||||||
name: | ||||||||||||||||||||||
title: |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||
current assets: | |||||||||||||||||||||
cash and cash equivalents | 137,954,000 | 150,489,000 | 144,233,000 | 148,136,000 | 155,212,000 | 88,775,000 | 93,758,000 | 102,051,000 | 112,652,000 | 134,437,000 | 150,006,000 | 166,806,000 | 193,808,000 | 162,561,000 | 193,313,000 | 310,802,000 | 359,901,000 | 422,841,000 | 153,326,000 | 19,605,000 | 18,850,000 |
accounts receivable | 25,210,000 | 26,744,000 | 24,418,000 | 24,527,000 | 19,881,000 | 20,793,000 | 20,621,000 | 16,113,000 | 13,914,000 | 13,418,000 | 13,646,000 | 17,781,000 | 13,475,000 | 14,685,000 | 11,807,000 | 12,691,000 | 13,071,000 | 11,936,000 | 9,538,000 | 7,809,000 | 5,237,000 |
inventories | 59,304,000 | 61,389,000 | 62,232,000 | 68,907,000 | 69,314,000 | 70,789,000 | 73,271,000 | 74,175,000 | 74,494,000 | 73,022,000 | 94,016,000 | 86,825,000 | 69,407,000 | 59,970,000 | 57,664,000 | 65,587,000 | 48,354,000 | 36,243,000 | 23,820,000 | 46,947,000 | 36,128,000 |
current portion of vendor advances | 2,908,000 | 2,063,000 | 2,646,000 | 4,555,000 | 5,670,000 | 5,547,000 | 4,351,000 | 4,302,000 | 3,979,000 | 2,815,000 | 2,728,000 | 10,207,000 | 32,922,000 | 35,182,000 | 20,844,000 | 16,784,000 | 29,424,000 | 27,500,000 | 24,975,000 | 17,115,000 | 9,170,000 |
prepaid expenses and other current assets | 14,413,000 | 8,418,000 | 7,862,000 | 7,622,000 | 7,306,000 | 6,709,000 | 7,492,000 | 7,836,000 | 8,234,000 | 7,571,000 | 8,189,000 | 10,212,000 | 12,912,000 | 9,489,000 | 14,291,000 | 19,647,000 | 23,556,000 | 13,384,000 | 16,753,000 | 9,294,000 | 9,358,000 |
total current assets | 239,789,000 | 249,103,000 | 241,391,000 | 253,747,000 | 257,383,000 | 192,613,000 | 199,493,000 | 204,477,000 | 213,273,000 | 231,263,000 | 268,585,000 | 291,831,000 | 322,524,000 | 357,137,000 | 372,465,000 | 425,511,000 | 474,306,000 | 511,904,000 | 543,511,000 | 590,660,000 | 605,184,000 |
property and equipment | 16,113,000 | 16,587,000 | 16,849,000 | 17,329,000 | 17,981,000 | 19,518,000 | 21,176,000 | 22,967,000 | 24,425,000 | 25,321,000 | 26,362,000 | 29,209,000 | 30,442,000 | 31,331,000 | 31,377,000 | 28,577,000 | 22,767,000 | 14,703,000 | 9,368,000 | 7,436,000 | 7,254,000 |
intangible assets | 7,166,000 | 7,516,000 | 7,866,000 | 8,216,000 | 8,566,000 | 8,916,000 | 9,266,000 | 9,617,000 | 9,967,000 | 10,317,000 | |||||||||||
non-current portion of vendor advances | 4,970,000 | 5,008,000 | 5,114,000 | 14,790,000 | 14,890,000 | 15,042,000 | 15,082,000 | 15,185,000 | 15,169,000 | 15,276,000 | 16,808,000 | 15,441,000 | 9,883,000 | 12,168,000 | 7,452,000 | 12,782,000 | 20,601,000 | 26,365,000 | 32,535,000 | ||
operating lease assets | 12,233,000 | 12,652,000 | 13,061,000 | 13,461,000 | 13,852,000 | 14,233,000 | 14,606,000 | 14,970,000 | 15,325,000 | 15,675,000 | 16,016,000 | 20,566,000 | 21,092,000 | 21,567,000 | 22,146,000 | 22,981,000 | 23,524,000 | 24,083,000 | |||
other non-current assets | 5,651,000 | 5,667,000 | 5,721,000 | 5,735,000 | 5,740,000 | 5,760,000 | 5,649,000 | 5,851,000 | 6,129,000 | 6,422,000 | 6,451,000 | 7,541,000 | 7,623,000 | 7,535,000 | 7,387,000 | 7,400,000 | 7,371,000 | 8,493,000 | 6,838,000 | 6,802,000 | 2,505,000 |
total assets | 285,922,000 | 296,533,000 | 290,002,000 | 313,278,000 | 318,412,000 | 256,082,000 | 265,272,000 | 273,067,000 | 284,288,000 | 304,274,000 | 334,222,000 | 364,588,000 | 381,681,000 | 417,570,000 | 443,258,000 | 496,637,000 | 535,420,000 | 571,965,000 | 580,318,000 | 631,263,000 | 647,478,000 |
liabilities and stockholders’ equity | |||||||||||||||||||||
current liabilities: | |||||||||||||||||||||
accounts payable | 2,817,000 | 5,442,000 | 3,308,000 | 3,320,000 | 2,277,000 | 4,250,000 | 3,651,000 | 4,514,000 | 5,808,000 | 5,090,000 | 8,097,000 | 8,386,000 | 5,429,000 | 7,211,000 | 2,675,000 | 3,518,000 | 2,683,000 | 5,798,000 | 5,017,000 | 5,264,000 | 5,268,000 |
deferred revenue, current | 22,659,000 | 26,909,000 | 16,379,000 | 15,642,000 | 15,385,000 | 16,139,000 | 16,425,000 | 14,751,000 | 14,464,000 | 15,625,000 | 15,117,000 | 13,725,000 | 14,933,000 | 15,856,000 | 13,927,000 | 15,572,000 | 13,359,000 | 13,071,000 | 12,015,000 | 10,894,000 | 9,548,000 |
accrued purchase commitments, current | 131,000 | 131,000 | 131,000 | 131,000 | 131,000 | 131,000 | 131,000 | 131,000 | 131,000 | 131,000 | 212,000 | 531,000 | 531,000 | 2,146,000 | 3,951,000 | 18,119,000 | 5,743,000 | 5,329,000 | 5,329,000 | 22,890,000 | 22,890,000 |
warrant liabilities, current | 413,000 | 1,033,000 | 1,239,000 | 1,859,000 | |||||||||||||||||
accrued expenses and other current liabilities | 33,973,000 | 32,222,000 | 29,480,000 | 24,334,000 | 22,824,000 | 27,695,000 | 22,585,000 | 21,386,000 | 21,139,000 | 23,425,000 | 21,933,000 | 23,197,000 | 23,897,000 | 26,116,000 | 25,327,000 | 24,998,000 | 28,922,000 | 25,631,000 | 22,809,000 | 19,327,000 | 14,666,000 |
total current liabilities | 59,580,000 | 65,117,000 | 50,331,000 | 44,666,000 | 42,476,000 | 48,215,000 | 42,792,000 | 40,782,000 | 41,542,000 | 44,271,000 | 45,359,000 | 45,839,000 | 44,790,000 | 51,329,000 | 45,880,000 | 62,207,000 | 50,707,000 | 49,829,000 | 45,170,000 | 58,375,000 | 52,372,000 |
deferred revenue, non-current | 9,631,000 | 9,391,000 | 7,907,000 | 7,231,000 | 7,599,000 | 7,315,000 | 7,035,000 | 7,360,000 | 7,217,000 | 7,394,000 | 5,273,000 | 6,026,000 | 4,344,000 | 4,957,000 | 5,591,000 | 6,954,000 | 6,272,000 | 5,476,000 | 4,878,000 | 4,840,000 | 4,014,000 |
operating lease liabilities | 17,017,000 | 17,721,000 | 18,414,000 | 19,097,000 | 19,757,000 | 20,398,000 | 21,030,000 | 21,652,000 | 22,252,000 | 22,835,000 | 23,409,000 | 28,699,000 | 29,440,000 | 29,966,000 | 30,176,000 | 30,422,000 | 30,097,000 | 27,690,000 | |||
other non-current liabilities | 8,472,000 | 8,325,000 | 9,520,000 | 9,478,000 | 8,884,000 | 8,637,000 | 10,931,000 | 8,580,000 | 8,240,000 | 8,895,000 | 1,316,000 | 1,362,000 | 1,384,000 | 588,000 | 626,000 | 694,000 | 828,000 | 850,000 | 8,013,000 | 2,282,000 | 2,055,000 |
total liabilities | 94,700,000 | 100,554,000 | 86,172,000 | 80,472,000 | 78,716,000 | 87,250,000 | 83,440,000 | 78,787,000 | 80,284,000 | 84,221,000 | 76,803,000 | 86,883,000 | 85,534,000 | 92,210,000 | 99,621,000 | 109,948,000 | 122,756,000 | 124,274,000 | 129,057,000 | 184,911,000 | 211,315,000 |
commitments and contingencies | |||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||
class a common stock .0001 par value... | 23,000 | 23,000 | 23,000 | 22,000 | 22,000 | 19,000 | 19,000 | 19,000 | 18,000 | 18,000 | 18,000 | 18,000 | 18,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 17,000 | 16,000 |
class b common stock .0001 par value... | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 |
additional paid-in capital | 1,083,067,000 | 1,075,147,000 | 1,067,706,000 | 1,062,712,000 | 1,055,768,000 | 970,940,000 | 965,839,000 | 961,363,000 | 955,382,000 | 949,670,000 | 942,915,000 | 935,833,000 | 925,604,000 | 921,278,000 | 905,852,000 | 894,162,000 | 884,336,000 | 874,886,000 | 863,240,000 | 844,770,000 | 831,640,000 |
accumulated deficit | -891,871,000 | -879,194,000 | -863,902,000 | -829,931,000 | -816,097,000 | -802,130,000 | -784,029,000 | -767,105,000 | -751,399,000 | -729,638,000 | -685,517,000 | -658,149,000 | -629,478,000 | -595,938,000 | -562,235,000 | -507,493,000 | -471,692,000 | -427,215,000 | -411,999,000 | -398,438,000 | -395,496,000 |
total stockholders’ equity | 191,222,000 | 195,979,000 | 203,830,000 | 232,806,000 | 239,696,000 | 168,832,000 | 181,832,000 | 194,280,000 | 204,004,000 | 220,053,000 | 257,419,000 | 277,705,000 | 296,147,000 | 325,360,000 | 343,637,000 | 386,689,000 | 412,664,000 | 447,691,000 | 451,261,000 | 446,352,000 | 436,163,000 |
total liabilities and stockholders’ equity | 285,922,000 | 296,533,000 | 290,002,000 | 313,278,000 | 318,412,000 | 256,082,000 | 265,272,000 | 273,067,000 | 284,288,000 | 304,274,000 | 334,222,000 | 364,588,000 | 381,681,000 | 417,570,000 | 443,258,000 | 496,637,000 | 535,420,000 | ||||
warrant liabilities, non-current | |||||||||||||||||||||
warrant liabilities | 2,685,000 | 1,652,000 | 413,000 | 1,033,000 | 826,000 | 1,446,000 | 4,957,000 | 5,576,000 | 5,370,000 | 17,348,000 | 8,261,000 | 21,066,000 | 26,229,000 | 56,796,000 | 99,754,000 | 133,214,000 | |||||
marketable securities | 75,250,000 | 74,546,000 | 315,099,000 | 489,890,000 | 526,441,000 | ||||||||||||||||
accrued purchase commitments, non-current | 1,410,000 | 13,786,000 | 14,200,000 | 14,200,000 | 19,660,000 | 19,660,000 | |||||||||||||||
liabilities, convertible preferred stock and stockholders’ equity | |||||||||||||||||||||
convertible debt | |||||||||||||||||||||
loan payable | |||||||||||||||||||||
convertible preferred stock: | |||||||||||||||||||||
convertible preferred stock (series a, b, c and d) .0001 par value with an aggregate liquidation preference of 0 and 383,829 at december 31, 2021 and 2020, respectively; 0 and 107,197,118 shares authorized, issued and outstanding at december 31, 2021 and 2020, respectively | |||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders’ equity | 571,965,000 | 580,318,000 | 631,263,000 | 647,478,000 | |||||||||||||||||
convertible preferred stock (series a, b, c and d) .0001 par value with an aggregate liquidation preference of 0 and 383,829 at september 30, 2021 and december 31, 2020, respectively; 0 and 107,197,118 shares authorized, issued and outstanding at september 30, 2021 and december 31, 2020, respectively | |||||||||||||||||||||
convertible preferred stock (series a, b, c and d) .0001 par value with an aggregate liquidation preference of 0 and 383,829 at june 30, 2021 and december 31, 2020, respectively; 0 and 107,197,118 shares authorized, issued and outstanding at june 30, 2021 and december 31, 2020, respectively | |||||||||||||||||||||
convertible preferred stock (series a, b, c and d) .0001 par value with an aggregate liquidation preference of 0 and 383,829 at march 31, 2021 and december 31, 2020, respectively; 0 and 107,197,118 shares authorized, issued and outstanding at march 31, 2021 and december 31, 2020, respectively |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||
net loss | -12,677,000 | -15,292,000 | -33,971,000 | -13,834,000 | -13,967,000 | -18,101,000 | -16,924,000 | -15,706,000 | -21,761,000 | -44,121,000 | -27,368,000 | -28,671,000 | -33,540,000 | -33,703,000 | -54,742,000 | -35,801,000 | -44,477,000 | -15,216,000 | -13,561,000 | -2,942,000 | -690,000 |
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||
depreciation, amortization, and impairments | 1,811,000 | 1,754,000 | 1,885,000 | 2,082,000 | 2,360,000 | 2,507,000 | 2,618,000 | 2,633,000 | 2,584,000 | 2,242,000 | |||||||||||
non-cash interest expense | 280,000 | 391,000 | 386,000 | 367,000 | 346,000 | 330,000 | 319,000 | 308,000 | 299,000 | ||||||||||||
write-down of inventories | 44,000 | 7,865,000 | 14,000 | 52,000 | 0 | 96,000 | 0 | -81,000 | 307,000 | ||||||||||||
stock-based compensation expense | 5,542,000 | 6,361,000 | 4,926,000 | 5,864,000 | 6,284,000 | 5,238,000 | 4,411,000 | 5,859,000 | 5,524,000 | 6,556,000 | 6,815,000 | 9,924,000 | 4,185,000 | 15,103,000 | 9,413,000 | 9,285,000 | 8,730,000 | 9,029,000 | 10,734,000 | 7,737,000 | 20,298,000 |
change in fair value of warrant liabilities | -413,000 | -620,000 | -206,000 | -620,000 | -826,000 | 1,033,000 | 1,239,000 | -620,000 | 207,000 | -620,000 | -3,511,000 | -620,000 | 207,000 | -11,978,000 | 9,087,000 | -12,805,000 | -5,163,000 | -30,567,000 | -42,958,000 | -33,458,000 | -54,112,000 |
other | 137,000 | 453,000 | 174,000 | 116,000 | 56,000 | 157,000 | 483,000 | 218,000 | 244,000 | 1,111,000 | 173,000 | 57,000 | -708,000 | -135,000 | 613,000 | 97,000 | 40,000 | 1,235,000 | 167,000 | 101,000 | 397,000 |
changes in operating assets and liabilities: | |||||||||||||||||||||
accounts receivable | 1,409,000 | -2,781,000 | -63,000 | -4,766,000 | 857,000 | -345,000 | -4,993,000 | -2,414,000 | -751,000 | -873,000 | 4,004,000 | -4,370,000 | 1,077,000 | -3,024,000 | 870,000 | 270,000 | -1,179,000 | -2,453,000 | -1,695,000 | -2,564,000 | 585,000 |
inventories | 2,085,000 | 799,000 | -1,190,000 | 393,000 | 1,423,000 | 2,482,000 | 808,000 | 319,000 | -1,391,000 | -89,000 | -7,191,000 | -17,418,000 | -9,437,000 | -3,089,000 | 7,923,000 | -17,233,000 | -12,111,000 | -12,717,000 | 22,545,000 | -10,789,000 | -10,324,000 |
prepaid expenses and other assets | -5,979,000 | -502,000 | -240,000 | -304,000 | -570,000 | 623,000 | 516,000 | 541,000 | -376,000 | 625,000 | 2,969,000 | 2,560,000 | -3,175,000 | 4,317,000 | 2,995,000 | 1,962,000 | -5,455,000 | -1,773,000 | -2,544,000 | -238,000 | -6,114,000 |
vendor advances | -807,000 | 689,000 | 1,964,000 | 1,215,000 | 29,000 | -1,156,000 | 54,000 | -339,000 | -1,057,000 | 1,445,000 | 6,112,000 | 7,274,000 | 2,260,000 | -4,455,000 | -1,775,000 | 7,924,000 | 3,406,000 | 2,994,000 | -2,096,000 | -1,775,000 | -1,744,000 |
accounts payable | -2,643,000 | 2,138,000 | -16,000 | 1,043,000 | -1,970,000 | 599,000 | -853,000 | -1,290,000 | 703,000 | -2,967,000 | -298,000 | 2,951,000 | -1,561,000 | 4,337,000 | -684,000 | 739,000 | -3,176,000 | 755,000 | -188,000 | -88,000 | -11,000,000 |
deferred revenue | -4,010,000 | 12,014,000 | 1,413,000 | -111,000 | -470,000 | -6,000 | 1,349,000 | 430,000 | -1,338,000 | 2,629,000 | 639,000 | 474,000 | -1,536,000 | 1,295,000 | -3,008,000 | 2,895,000 | 1,084,000 | 1,654,000 | 1,159,000 | 2,172,000 | 2,329,000 |
change in operating lease assets and liabilities | -222,000 | -222,000 | -222,000 | -210,000 | -201,000 | -201,000 | -201,000 | -185,000 | -163,000 | 36,000 | -867,000 | 21,000 | 175,000 | 485,000 | 654,000 | 496,000 | 622,000 | ||||
accrued expenses and other liabilities | 1,593,000 | 3,805,000 | 4,787,000 | 1,584,000 | -5,080,000 | 3,720,000 | 3,158,000 | 246,000 | -3,310,000 | -77,000 | -952,000 | -862,000 | -1,695,000 | 1,141,000 | 329,000 | -3,175,000 | 2,606,000 | -854,000 | 3,890,000 | 4,885,000 | -3,899,000 |
net cash from operating activities | -13,894,000 | 9,031,000 | -2,887,000 | -7,167,000 | -11,677,000 | -3,120,000 | -7,920,000 | -10,000,000 | -20,667,000 | -13,101,000 | -15,981,000 | -26,486,000 | -43,252,000 | -28,859,000 | -42,027,000 | -43,995,000 | -54,234,000 | -42,777,000 | -46,481,000 | -36,502,000 | -63,427,000 |
capital expenditures | -950,000 | -1,083,000 | -1,016,000 | -896,000 | -353,000 | -408,000 | -414,000 | -734,000 | -1,138,000 | 0 | -1,048,000 | -881,000 | -1,342,000 | -2,122,000 | -4,602,000 | -7,072,000 | -4,506,000 | -4,051,000 | -1,997,000 | -540,000 | -1,289,000 |
free cash flows | -14,844,000 | 7,948,000 | -3,903,000 | -8,063,000 | -12,030,000 | -3,528,000 | -8,334,000 | -10,734,000 | -21,805,000 | -13,101,000 | -17,029,000 | -27,367,000 | -44,594,000 | -30,981,000 | -46,629,000 | -51,067,000 | -58,740,000 | -46,828,000 | -48,478,000 | -37,042,000 | -64,716,000 |
cash flows from investing activities: | |||||||||||||||||||||
purchases of property, equipment, and intangible assets, including capitalized software | -950,000 | -1,083,000 | -1,016,000 | -896,000 | -353,000 | -408,000 | -414,000 | -734,000 | -1,138,000 | ||||||||||||
net cash from investing activities | -950,000 | -1,083,000 | -1,016,000 | -896,000 | -353,000 | -408,000 | -413,000 | -699,000 | -1,138,000 | -2,512,000 | -1,048,000 | -881,000 | 74,855,000 | -2,481,000 | -79,720,000 | -7,072,000 | -4,506,000 | 309,899,000 | 172,574,000 | 35,854,000 | -528,197,000 |
cash flows from financing activities: | |||||||||||||||||||||
proceeds from exercise of stock options | 2,309,000 | 542,000 | 6,283,000 | ||||||||||||||||||
net proceeds from share offering | 0 | 0 | -103,000 | 81,109,000 | |||||||||||||||||
payments to tax authorities for restricted stock units withheld | -9,000 | 0 | 0 | -2,775,000 | |||||||||||||||||
net cash from financing activities | 2,309,000 | -1,692,000 | 0 | 987,000 | 78,467,000 | 0 | 92,000 | 137,000 | 2,035,000 | 159,000 | 550,000 | 2,393,000 | 7,628,000 | 5,403,000 | 550,268,000 | ||||||
net increase in cash, cash equivalents, and restricted cash | -12,535,000 | 6,256,000 | -3,903,000 | -7,076,000 | 66,437,000 | -10,699,000 | -21,805,000 | ||||||||||||||
cash, cash equivalents, and restricted cash, beginning of period | 154,504,000 | 0 | 0 | 0 | 92,790,000 | 0 | 0 | 0 | 138,650,000 | 0 | 0 | 0 | 166,828,000 | ||||||||
cash, cash equivalents, and restricted cash, end of period | 141,969,000 | 6,256,000 | -3,903,000 | -7,076,000 | 159,227,000 | -5,023,000 | -8,333,000 | -10,699,000 | 116,845,000 | -15,613,000 | -16,937,000 | -27,231,000 | 198,431,000 | ||||||||
write-down of vendor advances | 0 | ||||||||||||||||||||
gain on lease termination | 0 | ||||||||||||||||||||
accrued purchase commitments | -81,000 | -319,000 | 0 | -1,615,000 | -1,805,000 | -42,000 | |||||||||||||||
purchases of marketable securities | 0 | 0 | 0 | -297,000 | -416,000 | -908,000 | -325,581,000 | -606,000 | -691,908,000 | ||||||||||||
sales of marketable securities | 0 | 0 | 0 | 76,484,000 | 314,858,000 | 500,152,000 | 37,000,000 | 165,000,000 | |||||||||||||
sales of property and equipment | 0 | 1,000 | 0 | 0 | 0 | 10,000 | |||||||||||||||
proceeds from employee stock purchase plan | 466,000 | 0 | |||||||||||||||||||
payments on technology license commitment | |||||||||||||||||||||
supplementary cash flow disclosures: | |||||||||||||||||||||
interest paid | |||||||||||||||||||||
non-cash investing and financing activities: | |||||||||||||||||||||
acquisition of property, equipment, and intangible assets, including capitalized software | |||||||||||||||||||||
proceeds from exercise of stock options and warrants | 141,000 | 133,000 | 0 | 92,000 | 138,000 | 2,034,000 | 159,000 | 651,000 | 2,393,000 | 7,628,000 | |||||||||||
net decrease in cash, cash equivalents, and restricted cash | -5,023,000 | ||||||||||||||||||||
supplementary disclosure of non-cash investing and financing activities | |||||||||||||||||||||
write-down of vendor advance | |||||||||||||||||||||
non-cash interest expense on convertible debt | 0 | 0 | 0 | 389,000 | |||||||||||||||||
net proceeds from equity infusion from the business combination | 0 | 0 | 0 | 548,403,000 | |||||||||||||||||
payment of loan payable | 0 | 0 | 0 | -4,366,000 | |||||||||||||||||
payments of debt issuance costs | 0 | 0 | 0 | -52,000 | |||||||||||||||||
other financing activities | -1,000 | 1,000 | 0 | -101,000 | |||||||||||||||||
purchases of property and equipment, including capitalized software | -1,048,000 | -881,000 | -1,342,000 | -2,122,000 | -4,602,000 | -7,072,000 | -4,506,000 | ||||||||||||||
depreciation and amortization | 2,194,000 | 2,111,000 | 1,869,000 | 1,876,000 | 1,351,000 | 839,000 | 670,000 | 505,000 | 457,000 | 458,000 | |||||||||||
net increase in cash, cash equivalents and restricted cash | 31,603,000 | -31,203,000 | -119,712,000 | -50,908,000 | -58,190,000 | 269,515,000 | 133,721,000 | ||||||||||||||
proceeds from loan payable | |||||||||||||||||||||
proceeds from issuance of convertible debt | |||||||||||||||||||||
cash, cash equivalents and restricted cash, beginning of period | 0 | 0 | 0 | 426,841,000 | 0 | 0 | |||||||||||||||
cash, cash equivalents and restricted cash, end of period | -31,203,000 | -119,712,000 | -50,908,000 | 368,651,000 | 269,515,000 | 133,721,000 | |||||||||||||||
purchase of property and equipment | |||||||||||||||||||||
deferred offering costs and debt issuance costs | |||||||||||||||||||||
purchases of property and equipment | -4,051,000 | -1,997,000 | -540,000 | -1,289,000 | |||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash reported within the condensed consolidated balance sheets | |||||||||||||||||||||
cash and cash equivalents | 269,515,000 | 133,721,000 | |||||||||||||||||||
restricted cash | 0 | 0 | |||||||||||||||||||
total cash, cash equivalents and restricted cash shown in the statement of cash flows | 269,515,000 | 133,721,000 | |||||||||||||||||||
net increase in cash and cash equivalents | -41,356,000 | ||||||||||||||||||||
cash and cash equivalents, beginning of period | 60,206,000 | ||||||||||||||||||||
cash and cash equivalents, end of period | 18,850,000 |
