Biohaven Pharmaceuticals(NYSE:BHVN)

Biohaven Pharmaceutical Holding Company Ltd., a biopharmaceutical company, develops products candidates targeting neurological diseases and rare disorders in the United States. It offers NURTEC ODT (rimegepant) for the acute treatment of migraine, as well as id developing Rimegepant for preventive t...
Website: http://www.biohavenpharma.com
Founded: 2013
Full Time Employees: 647
CEO: Vlad Coric
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 | 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 | 2017-09-30 | 2017-06-30 | 2017-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | |||||||||||||||||||||
product revenue | 193,954,000 | 123,590,000 | 190,013,000 | 135,740,000 | 92,933,000 | 43,823,000 | 35,114,000 | 17,664,000 | 9,698,000 | 1,151,000 | |||||||||||
collaboration and other revenue | 21,125,000 | 195,262,000 | |||||||||||||||||||
total revenues | 215,079,000 | 318,852,000 | |||||||||||||||||||
yoy | |||||||||||||||||||||
qoq | -32.55% | ||||||||||||||||||||
operating expenses: | |||||||||||||||||||||
cost of sales | 35,741,000 | 26,342,000 | |||||||||||||||||||
research and development | 218,480,000 | 119,099,000 | 91,137,000 | 85,664,000 | 77,428,000 | 107,111,000 | 73,459,000 | 57,044,000 | 42,425,000 | 56,070,000 | 66,019,000 | 61,674,000 | 175,977,000 | 41,003,000 | 37,958,000 | 47,362,000 | 29,052,000 | 75,579,000 | 34,996,000 | 21,019,000 | 10,740,000 |
selling, general and administrative | 250,455,000 | 227,243,000 | 219,458,000 | 164,511,000 | 170,057,000 | 159,523,000 | 122,387,000 | 119,533,000 | 124,802,000 | 95,601,000 | |||||||||||
total operating expenses | 504,676,000 | 372,684,000 | 310,595,000 | 250,175,000 | 247,485,000 | 266,634,000 | 195,846,000 | 176,577,000 | 167,227,000 | 151,671,000 | 134,989,000 | 90,456,000 | 199,212,000 | 54,465,000 | 48,066,000 | 54,936,000 | 38,116,000 | 83,436,000 | 39,567,000 | 25,218,000 | 14,497,000 |
income from operations | -289,597,000 | -53,832,000 | -156,531,000 | -139,949,000 | -171,891,000 | -235,673,000 | -170,700,000 | -163,157,000 | -160,587,000 | -150,944,000 | -134,989,000 | -90,456,000 | -199,212,000 | -54,465,000 | -48,066,000 | -54,936,000 | -38,116,000 | ||||
yoy | 68.48% | -77.16% | -8.30% | -14.22% | 7.04% | 56.13% | 26.45% | 80.37% | -19.39% | 177.14% | 180.84% | 64.66% | 422.65% | ||||||||
qoq | 437.96% | -65.61% | 11.85% | -18.58% | -27.06% | 38.06% | 4.62% | 1.60% | 6.39% | 11.82% | 49.23% | -54.59% | 265.76% | 13.31% | -12.51% | 44.13% | |||||
operating margin % | -134.65% | -16.88% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% | NaN% | NaN% |
other income: | |||||||||||||||||||||
interest expense | -17,114,000 | -17,216,000 | -16,937,000 | -9,047,000 | -7,836,000 | -7,731,000 | -7,801,000 | -4,608,000 | -172,000 | -5,000 | -12,000 | -13,000 | |||||||||
interest expense on mandatorily redeemable preferred shares | -8,077,000 | -7,917,000 | -8,164,000 | -8,144,000 | -8,042,000 | -7,943,000 | |||||||||||||||
interest expense on liability related to sale of future royalties | -18,045,000 | -17,314,000 | -17,110,000 | -15,488,000 | -14,499,000 | -13,508,000 | |||||||||||||||
change in fair value of derivatives | -111,197,000 | 3,604,000 | 760,000 | -1,893,000 | -1,490,000 | -210,000 | -12,250,000 | -1,940,000 | |||||||||||||
gain from equity method investment | 5,261,000 | ||||||||||||||||||||
other income | 2,229,000 | 81,000 | |||||||||||||||||||
total other expense | -152,204,000 | -38,762,000 | -42,530,000 | -29,482,000 | -19,689,000 | -21,299,000 | -8,729,500 | -15,388,000 | -11,800,000 | -7,730,000 | -2,352,750 | -6,344,000 | |||||||||
income before provision for income taxes | -441,801,000 | -92,594,000 | -200,484,000 | -174,526,000 | -206,809,000 | -261,504,000 | -213,230,000 | -192,639,000 | -180,276,000 | -172,243,000 | -149,335,000 | -105,844,000 | -211,012,000 | -62,195,000 | -54,556,000 | -61,280,000 | -39,244,000 | ||||
provision for income taxes | 84,000 | 24,303,000 | -903,000 | -2,198,000 | 4,350,000 | 3,824,000 | 4,886,000 | 3,989,000 | 658,000 | 694,000 | -71,000 | 323,000 | 58,000 | 109,000 | 194,000 | 161,000 | 25,000 | 87,000 | 55,000 | ||
net income | -441,885,000 | -116,897,000 | -199,581,000 | -172,328,000 | -211,159,000 | -265,328,000 | -218,116,000 | -196,628,000 | |||||||||||||
yoy | 109.27% | -55.94% | -8.50% | -12.36% | |||||||||||||||||
qoq | 278.01% | -41.43% | 15.81% | -18.39% | -20.42% | 21.65% | 10.93% | ||||||||||||||
net income margin % | -205.45% | -36.66% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% |
net loss attributable to non-controlling interests | 498,000 | 498,000 | |||||||||||||||||||
deemed dividend upon repurchase of preferred shares in consolidated subsidiary | -92,673,000 | ||||||||||||||||||||
net loss attributable to common shareholders of biohaven pharmaceutical holding company ltd. | -441,387,000 | -209,072,000 | -54,750,000 | -61,441,000 | -39,269,000 | -85,462,000 | -42,915,000 | ||||||||||||||
net income per share | -6.21 | -2.97 | -3 | -2.63 | -3.23 | -4.27 | -3.64 | -3.27 | -3.08 | -3.07 | -2.87 | -2.04 | -4.67 | -1.41 | -1.33 | -1.53 | -1.01 | -2.32 | -1.19 | -1.78 | -1.74 |
weighted-average common shares outstanding—basic and diluted | 71,043,693 | 70,332,274 | 64,677,823 | 65,389,574 | 65,112,179 | 62,040,715 | 58,732,415 | 59,677,989 | 58,742,329 | 56,412,439 | 48,489,890 | 52,077,240 | 45,226,434 | 44,242,070 | 39,188,458 | 40,147,735 | 38,942,545 | 36,793,090 | 35,930,698 | 26,038,192 | 13,088,861 |
comprehensive loss: | |||||||||||||||||||||
other comprehensive loss, net of tax | -3,413 | -129 | |||||||||||||||||||
comprehensive loss | -445,298 | -119,222 | -162,261.75 | -172,526 | -211,288 | -265,233 | |||||||||||||||
less: comprehensive loss attributable to non-controlling interests | 498 | 498 | -353 | -512 | -540 | -360 | |||||||||||||||
comprehensive loss attributable to biohaven pharmaceutical holding company ltd. | -444,800 | -118,724 | -161,908.75 | -172,014 | -210,748 | -264,873 | |||||||||||||||
other comprehensive income, net of tax | -2,325 | -58 | -198 | 95 | |||||||||||||||||
cost of goods sold | 35,949,000 | 25,514,000 | 17,339,000 | 12,862,000 | 9,968,000 | 4,244,000 | 3,058,000 | 424,000 | |||||||||||||
gross profit | 154,064,000 | 110,226,000 | 75,594,000 | 30,961,000 | 25,146,000 | 13,420,000 | 6,640,000 | 727,000 | |||||||||||||
yoy | 512.68% | 721.36% | 1038.46% | 4158.73% | |||||||||||||||||
qoq | 39.77% | 45.81% | 144.16% | 23.12% | 87.38% | 102.11% | 813.34% | ||||||||||||||
gross margin % | 0% | 0% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | Infinity% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% |
other expense | -2,502,000 | -5,000 | -3,051,000 | -1,700,000 | |||||||||||||||||
total other income | -23,831,500 | -34,577,000 | -34,918,000 | -25,831,000 | -1,128,000 | ||||||||||||||||
less: net loss attributable to non-controlling interests | -398,000 | -512,000 | -540,000 | -360,000 | -380,000 | -1,439,000 | |||||||||||||||
net loss attributable to biohaven pharmaceutical holding company ltd. | -199,183,000 | -171,816,000 | -210,619,000 | -264,968,000 | -217,736,000 | -195,189,000 | |||||||||||||||
non-cash interest expense on mandatorily redeemable preferred shares | -7,759,000 | -7,310,000 | -6,993,000 | -5,561,000 | -4,378,000 | -4,378,000 | -3,955,000 | ||||||||||||||
non-cash interest expense on liability related to sale of future royalties | -13,288,000 | -11,955,000 | -11,570,000 | -8,425,000 | -4,818,000 | -7,308,000 | -5,151,000 | -6,813,000 | -5,592,000 | -5,633,000 | -501,000 | ||||||||||
loss from equity method investment | -690,000 | -607,000 | -1,485,000 | -1,380,000 | -1,768,000 | -1,993,000 | -1,415,000 | -900,000 | -742,000 | -697,000 | -641,000 | ||||||||||
other | -819,500 | -3,062,000 | -119,000 | -152,000 | 3,000 | 8,000 | -16,000 | -17,000 | -151,000 | -2,000 | 27,000 | ||||||||||
change in fair value of derivative liability | 650,000 | -5,781,000 | -895,000 | -1,717,000 | -1,263,000 | 223,000 | 289,000 | ||||||||||||||
net loss and comprehensive loss | -180,934,000 | -172,937,000 | -149,264,000 | -106,167,000 | -211,070,000 | -62,304,000 | -54,750,000 | -61,441,000 | -39,269,000 | ||||||||||||
general and administrative | 68,970,000 | 28,782,000 | 23,235,000 | 13,462,000 | 10,108,000 | 7,574,000 | 9,064,000 | 7,857,000 | 4,571,000 | 4,199,000 | 3,757,000 | ||||||||||
change in fair value of warrant liability | |||||||||||||||||||||
change in fair value of contingent equity liability | |||||||||||||||||||||
accretion of beneficial conversion feature on series a preferred shares | |||||||||||||||||||||
interest income | 10,000 | ||||||||||||||||||||
income from equity method investment | |||||||||||||||||||||
income before benefit from income taxes | |||||||||||||||||||||
benefit from income taxes | 399,000 | 193,000 | |||||||||||||||||||
net income and comprehensive loss | |||||||||||||||||||||
net (income) loss attributable to non-controlling interests | |||||||||||||||||||||
net income attributable to common shareholders of biohaven pharmaceutical holding company ltd. | -46,446,000 | -22,753,000 | |||||||||||||||||||
net income attributable to non-controlling interests |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 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 | 2017-09-30 | 2017-06-30 | 2017-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||
current assets: | |||||||||||||||||||||
cash and cash equivalents | 235,807,000 | 169,065,000 | 171,945,000 | 501,409,000 | 306,267,000 | 464,714,000 | 132,149,000 | 316,231,000 | |||||||||||||
marketable securities | 317,679,000 | 433,410,000 | 192,648,000 | 19,031,000 | 59,840,000 | 101,547,000 | 223,185,000 | 229,983,000 | |||||||||||||
trade receivable | 352,449,000 | 328,342,000 | 252,952,000 | 168,637,000 | 156,769,000 | ||||||||||||||||
inventory | 106,561,000 | 91,281,000 | 74,864,000 | 64,058,000 | 58,329,000 | ||||||||||||||||
prepaid expenses | 100,360,000 | 104,891,000 | 88,838,000 | 61,698,000 | 48,871,000 | ||||||||||||||||
other current assets | 61,485,000 | 44,096,000 | 33,946,000 | 34,427,000 | 18,907,000 | ||||||||||||||||
total current assets | 1,174,341,000 | 1,171,085,000 | 876,254,000 | 944,381,000 | 666,580,000 | 900,696,000 | 603,406,000 | 708,285,000 | 362,562,000 | 474,446,000 | 328,281,000 | 423,170,000 | 474,352,000 | 227,373,000 | 272,339,000 | 182,980,000 | 227,602,000 | 114,673,000 | 179,503,000 | 208,616,000 | 53,169,000 |
property and equipment | 15,727,000 | 14,534,000 | 14,690,000 | 10,409,000 | 10,885,000 | 11,258,000 | 9,340,000 | 8,802,000 | 8,979,000 | 8,933,000 | 8,152,000 | 7,460,000 | 7,433,000 | 7,157,000 | 6,248,000 | 4,891,000 | 3,792,000 | 2,936,000 | 267,000 | 92,000 | 43,000 |
intangible assets | 75,112,000 | 55,910,000 | 56,438,000 | 56,968,000 | 57,501,000 | 58,226,000 | 39,087,000 | 39,811,000 | 40,535,000 | 41,259,000 | |||||||||||
other assets | 121,069,000 | 130,188,000 | 129,830,000 | 119,437,000 | 110,927,000 | 32,979,000 | 33,966,000 | 23,251,000 | 9,706,000 | 4,073,000 | 2,493,000 | 1,351,000 | 24,000 | 36,000 | 11,000 | 64,000 | 43,000 | 32,000 | |||
total assets | 1,386,249,000 | 1,371,717,000 | 1,077,212,000 | 1,131,195,000 | 845,893,000 | 1,003,159,000 | 686,975,000 | 782,015,000 | 424,255,000 | 532,669,000 | 344,264,000 | 439,087,000 | 490,908,000 | 245,080,000 | 290,012,000 | 195,091,000 | 239,290,000 | 126,135,000 | 184,670,000 | 214,255,000 | 60,191,000 |
liabilities and shareholders’ deficit | |||||||||||||||||||||
current liabilities: | |||||||||||||||||||||
accounts payable | 64,149,000 | 56,202,000 | 51,683,000 | 49,437,000 | 60,002,000 | 64,571,000 | 48,476,000 | 43,976,000 | 17,044,000 | 29,703,000 | 14,071,000 | 11,562,000 | 13,502,000 | 8,210,000 | 10,752,000 | 4,658,000 | 4,027,000 | 9,051,000 | 8,753,000 | 5,986,000 | 4,022,000 |
accrued expenses and other current liabilities | 545,307,000 | 457,412,000 | 420,019,000 | 350,339,000 | 276,630,000 | 268,720,000 | 165,784,000 | 126,267,000 | 118,123,000 | 76,770,000 | |||||||||||
current portion of mandatorily redeemable preferred shares | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 62,500,000 | 46,875,000 | 31,250,000 | 15,625,000 | |||||||||||
total current liabilities | 671,956,000 | 576,114,000 | 534,202,000 | 462,276,000 | 399,132,000 | 395,791,000 | 276,760,000 | 217,118,000 | 166,417,000 | 122,098,000 | 66,173,000 | 47,206,000 | 44,669,000 | 23,693,000 | 19,534,000 | 15,264,000 | 12,755,000 | 16,865,000 | 22,113,000 | 17,521,000 | 15,442,000 |
long-term debt | 764,983,000 | 634,106,000 | 626,720,000 | 619,267,000 | 274,138,000 | 270,756,000 | 267,458,000 | 264,135,000 | |||||||||||||
liability related to sale of future royalties | 388,027,000 | 377,998,000 | 367,645,000 | 357,655,000 | 347,384,000 | 339,020,000 | 328,350,000 | 318,594,000 | 160,805,000 | 151,454,000 | 144,111,000 | 136,799,000 | 129,487,000 | 124,332,000 | 111,919,000 | 106,282,000 | |||||
mandatorily redeemable preferred shares | 180,213,000 | 162,994,000 | 155,737,000 | 144,333,000 | 133,091,000 | 122,119,000 | 111,591,000 | 119,456,000 | 127,771,000 | 136,404,000 | 103,646,000 | 99,268,000 | 94,890,000 | ||||||||
derivative liabilities | 110,129,000 | 14,190,000 | 1,940,000 | ||||||||||||||||||
obligation to perform r&d services | 29,972,000 | 36,016,000 | 50,571,000 | 47,155,000 | 55,353,000 | 60,530,000 | |||||||||||||||
other long-term liabilities | 46,527,000 | 41,782,000 | 12,236,000 | 16,666,000 | 17,501,000 | 18,698,000 | 20,815,000 | 14,590,000 | 4,728,000 | 105,000 | 68,000 | 43,000 | 43,000 | 44,000 | 2,043,000 | 2,095,000 | 1,423,000 | 1,454,000 | 75,000 | 19,000 | 19,000 |
total liabilities | 2,191,807,000 | 1,838,130,000 | 1,760,221,000 | 1,662,402,000 | 1,242,489,000 | 1,221,314,000 | 1,019,164,000 | 935,833,000 | 459,721,000 | 410,711,000 | 351,688,000 | 320,111,000 | 304,167,000 | 148,069,000 | 139,092,000 | 129,278,000 | 120,460,000 | 18,319,000 | 28,477,000 | 21,403,000 | 39,833,000 |
commitments and contingencies | |||||||||||||||||||||
contingently redeemable non-controlling interests | 60,000,000 | 60,000,000 | 60,000,000 | 60,000,000 | 60,000,000 | 60,000,000 | |||||||||||||||
shareholders’ deficit: | |||||||||||||||||||||
common shares, no par value; 200,000,000 shares authorized as of june 30, 2022 and december 31, 2021; 71,111,071 and 66,933,531 shares issued and outstanding as of june 30, 2022 and december 31, 2021, respectively | 2,181,398,000 | ||||||||||||||||||||
additional paid-in capital | 167,021,000 | 129,580,000 | 169,656,000 | 165,052,000 | 142,405,000 | 123,731,000 | 98,938,000 | 103,419,000 | 91,773,000 | 92,129,000 | 83,523,000 | 67,496,000 | 58,717,000 | 46,538,000 | 40,104,000 | 36,358,000 | 32,982,000 | 28,194,000 | 21,122,000 | 14,866,000 | 20,371,000 |
accumulated other comprehensive loss | -5,811,000 | -2,398,000 | |||||||||||||||||||
accumulated deficit | -3,143,541,000 | -2,702,154,000 | -2,585,755,000 | -2,386,572,000 | -2,214,756,000 | -2,004,137,000 | -1,739,169,000 | -1,521,433,000 | -1,326,244,000 | -1,145,310,000 | -972,373,000 | -823,109,000 | -716,942,000 | -505,872,000 | -443,568,000 | -388,818,000 | -327,377,000 | ||||
total shareholders’ deficit attributable to biohaven pharmaceutical holding company ltd. | -800,933,000 | -462,286,000 | -739,380,000 | -587,976,000 | -453,877,000 | -275,976,000 | -390,370,000 | ||||||||||||||
non-controlling interests in consolidated subsidiaries | -4,625,000 | -4,127,000 | -3,629,000 | -3,231,000 | -2,719,000 | -2,179,000 | -1,819,000 | ||||||||||||||
total shareholders' deficit | -805,558,000 | -466,413,000 | -743,009,000 | -591,207,000 | -456,596,000 | -278,155,000 | -392,189,000 | ||||||||||||||
total liabilities and shareholders’ deficit | 1,386,249,000 | 1,371,717,000 | 1,131,195,000 | 845,893,000 | 1,003,159,000 | ||||||||||||||||
derivative liability | 9,120,000 | 13,110,000 | 15,050,000 | 15,890,000 | 14,400,000 | 650,000 | 37,690,000 | 36,795,000 | 35,078,000 | 223,000 | |||||||||||
common shares, no par value; 200,000,000 shares authorized as of march 31, 2022 and december 31, 2021; 70,540,802 and 66,933,531 shares issued and outstanding as of march 31, 2022 and december 31, 2021, respectively | 2,112,686,000 | ||||||||||||||||||||
trade receivables | 308,269,000 | 79,522,000 | 44,796,000 | 4,337,000 | |||||||||||||||||
inventories | 80,608,000 | 39,563,000 | 20,131,000 | 8,970,000 | 4,582,000 | ||||||||||||||||
equity method investment | 1,176,000 | 1,866,000 | 2,473,000 | 3,958,000 | 5,338,000 | 7,106,000 | 9,099,000 | 10,514,000 | 11,414,000 | 7,156,000 | 7,853,000 | 8,494,000 | 4,900,000 | 5,538,000 | 4,511,000 | ||||||
liabilities and shareholders' deficit | |||||||||||||||||||||
shareholders' deficit: | |||||||||||||||||||||
common shares, no par value; 200,000,000 shares authorized as of december 31, 2021 and 2020; 66,933,531 and 60,436,876 shares issued and outstanding as of december 31, 2021 and december 31, 2020, respectively | 1,676,792,000 | ||||||||||||||||||||
accumulated other comprehensive income | -73,000 | 82,000 | 280,000 | 409,000 | 314,000 | 251,000 | |||||||||||||||
total liabilities and shareholders' deficit | 1,077,212,000 | 686,975,000 | 424,255,000 | ||||||||||||||||||
common shares, no par value; 200,000,000 shares authorized as of september 30, 2021 and december 31, 2020; 65,473,332 and 60,436,876 shares issued and outstanding as of september 30, 2021 and december 31, 2020, respectively | 1,633,462,000 | ||||||||||||||||||||
common shares, no par value; 200,000,000 shares authorized as of june 30, 2021 and december 31, 2020; 65,240,458 and 60,436,876 shares issued and outstanding as of june 30, 2021 and december 31, 2020, respectively | 1,618,194,000 | ||||||||||||||||||||
prepaid expenses and other current assets | 119,337,000 | 88,398,000 | 62,418,000 | 47,735,000 | 37,288,000 | 11,554,000 | 6,596,000 | 8,613,000 | 9,966,000 | 8,090,000 | 14,795,000 | 10,150,000 | 10,467,000 | 3,749,000 | 4,326,000 | 883,000 | |||||
common shares, no par value; 200,000,000 shares authorized as of march 31, 2021 and december 31, 2020; 65,066,468 and 60,436,876 shares issued and outstanding as of march 31, 2021 and december 31, 2020, respectively | 1,604,021,000 | ||||||||||||||||||||
trade receivables, net of allowance | 120,111,000 | ||||||||||||||||||||
common shares, no par value; 200,000,000 shares authorized as of december 31, 2020 and 2019; 60,436,876 and 44,197,549 shares issued and outstanding as of december 31, 2020 and december 31, 2019, respectively | 1,249,547,000 | ||||||||||||||||||||
liabilities and shareholders’ equity | |||||||||||||||||||||
shareholders’ equity | |||||||||||||||||||||
common shares, no par value; 200,000,000 shares authorized as of september 30, 2020 and december 31, 2019; 59,707,780 and 52,385,283 shares issued and outstanding as of september 30, 2020 and december 31, 2019, respectively | 1,205,384,000 | ||||||||||||||||||||
total shareholders’ equity (deficit) attributable to biohaven pharmaceutical holding company ltd. | -212,379,000 | ||||||||||||||||||||
non-controlling interests | -1,439,000 | ||||||||||||||||||||
total shareholders' equity | -213,818,000 | -7,424,000 | 150,920,000 | ||||||||||||||||||
total liabilities and shareholders' equity | 782,015,000 | 344,264,000 | |||||||||||||||||||
cash | 261,061,000 | 428,239,000 | 316,727,000 | 416,574,000 | 465,739,000 | 217,407,000 | 264,249,000 | 168,185,000 | 217,452,000 | 104,206,000 | 175,754,000 | 204,290,000 | 52,286,000 | ||||||||
common shares, no par value; 200,000,000 shares authorized as of june 30, 2020 and december 31, 2019; 59,525,565 and 52,385,283 shares issued and outstanding as of june 30, 2020 and december 31, 2019, respectively | 1,199,005,000 | ||||||||||||||||||||
total shareholders’ deficit | -35,466,000 | ||||||||||||||||||||
common shares, no par value; 200,000,000 shares authorized as of march 31, 2020 and december 31, 2019; 58,387,948 and 52,385,283 shares issued and outstanding as of march 31, 2020 and december 31, 2019, respectively | 1,175,139,000 | ||||||||||||||||||||
total shareholders’ equity | 121,958,000 | 118,976,000 | 186,741,000 | 97,011,000 | 65,813,000 | 118,830,000 | 107,816,000 | 156,193,000 | 192,852,000 | ||||||||||||
total liabilities and shareholders’ equity | 532,669,000 | 439,087,000 | 490,908,000 | 245,080,000 | 195,091,000 | 239,290,000 | 126,135,000 | ||||||||||||||
liabilities and shareholders' equity | |||||||||||||||||||||
accrued expenses | 52,102,000 | 35,644,000 | 31,167,000 | 15,483,000 | 8,782,000 | 10,606,000 | 8,728,000 | 7,814,000 | 13,360,000 | 6,750,000 | 6,931,000 | ||||||||||
shareholders' equity: | |||||||||||||||||||||
common shares, no par value; 200,000,000 shares authorized as of december 31, 2019 and 2018; 52,385,283 and 44,197,549 shares issued and outstanding as of december 31, 2019 and december 31, 2018, respectively | 881,426,000 | ||||||||||||||||||||
shareholders’ equity: | |||||||||||||||||||||
common shares, no par value; 200,000,000 shares authorized as of september 30, 2019 and december 31, 2018; 52,217,684 and 44,197,549 shares issued and outstanding as of september 30, 2019 and december 31, 2018, respectively | 874,589,000 | ||||||||||||||||||||
common shares, no par value; 200,000,000 shares authorized as of june 30, 2019 and december 31, 2018; 51,501,614 and 44,197,549 shares issued and outstanding as of june 30, 2019 and december 31, 2018, respectively | 844,966,000 | ||||||||||||||||||||
common shares, no par value; 200,000,000 shares authorized as of march 31, 2019 and december 31, 2018; 44,282,994 and 44,197,549 shares issued and outstanding as of march 31, 2019 and december 31, 2018, respectively | 556,345,000 | ||||||||||||||||||||
non-recourse debt related to sale of future royalties | 117,515,000 | ||||||||||||||||||||
warrant liability | 6,289,000 | 3,863,000 | 1,234,000 | ||||||||||||||||||
common shares, no par value; 200,000,000 shares authorized as of december 31, 2018 and 2017; 44,197,549 and 36,057,748 shares issued and outstanding as of december 31, 2018 and december 31, 2017, respectively | 554,384,000 | ||||||||||||||||||||
total liabilities, convertible preferred shares and shareholders' equity | 290,012,000 | ||||||||||||||||||||
common shares, no par value; 200,000,000 shares authorized as of september 30, 2018 and december 31, 2017; 40,261,750 and 36,057,748 shares issued and outstanding as of september 30, 2018 and december 31, 2017, respectively | 418,273,000 | ||||||||||||||||||||
common shares, no par value; 200,000,000 shares authorized as of june 30, 2018 and december 31, 2017; 40,094,291 and 36,057,748 shares issued and outstanding as of june 30, 2018 and december 31, 2017, respectively | 413,225,000 | ||||||||||||||||||||
common shares, no par value; 200,000,000 shares authorized as of march 31, 2018 and december 31, 2017; 38,607,017 and 36,057,748 shares issued and outstanding as of march 31, 2018 and december 31, 2017, respectively | 367,730,000 | ||||||||||||||||||||
restricted cash | |||||||||||||||||||||
deferred offering costs | 2,399,000 | ||||||||||||||||||||
deferred tax assets | 9,000 | 9,000 | |||||||||||||||||||
liabilities, convertible preferred shares and shareholders’ equity | |||||||||||||||||||||
notes payable, net of discount | 4,785,000 | 4,489,000 | |||||||||||||||||||
contingent equity liability, non-current | |||||||||||||||||||||
notes payable to related parties | 602,000 | ||||||||||||||||||||
series a convertible preferred shares, no par value, 0 and 11,242,172 shares authorized as of september 30, 2017 and december 31, 2016, respectively; 0 and 4,948,369 shares issued and outstanding as of september 30, 2017 and december 31, 2016, respectively; aggregate liquidation preference of 0 and 45,976 as of september 30, 2017 and december 31, 2016, respectively | |||||||||||||||||||||
common shares, no par value; 200,000,000 and 38,000,000 shares authorized as of september 30, 2017 and december 31, 2016 , respectively; 35,930,698 and 13,088,500 shares issued and outstanding as of september 30, 2017 and december 31, 2016, respectively | 310,635,000 | ||||||||||||||||||||
total liabilities, convertible preferred shares and shareholders’ equity | 184,670,000 | 214,255,000 | 60,191,000 | ||||||||||||||||||
contingent equity liability | 22,313,000 | ||||||||||||||||||||
series a convertible preferred shares, no par value, 0 and 11,242,172 shares authorized as of june 30, 2017 and december 31, 2016, respectively; 0 and 4,948,369 shares issued and outstanding as of june 30, 2017 and december 31, 2016, respectively; aggregate liquidation preference of 0 and 45,976 as of june 30, 2017 and december 31, 2016, respectively | |||||||||||||||||||||
common shares, no par value; 200,000,000 and 38,000,000 shares authorized as of june 30, 2017 and december 31, 2016 , respectively; 35,930,698 and 13,088,500 shares issued and outstanding as of june 30, 2017 and december 31, 2016, respectively | 310,635,000 | ||||||||||||||||||||
series a convertible preferred shares, no par value; 11,242,172 shares authorized as of march 31, 2017 and december 31, 2016; 9,358,560 and 4,948,369 shares issued and outstanding as of march 31, 2017 and december 31, 2016, respectively; aggregate liquidation preference of 86,951 and 45,976 as of march 31, 2017 and december 31, 2016, respectively | 73,900,000 | ||||||||||||||||||||
common shares, no par value; 38,000,000 shares authorized as of march 31, 2017 and december 31, 2016; 13,121,000 and 13,088,500 shares issued and outstanding as of march 31, 2017 and december 31, 2016, respectively | 20,296,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 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 | 2017-09-30 | 2017-06-30 | 2017-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||
net loss | -441,885,000 | -116,897,000 | -199,581,000 | -173,228,000 | -210,259,000 | -265,328,000 | -218,116,000 | -196,628,000 | -180,934,000 | -172,937,000 | -149,264,000 | -106,167,000 | -211,070,000 | -62,304,000 | -54,750,000 | -61,441,000 | -39,269,000 | -85,462,000 | |||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||
non-cash share-based compensation expense | 40,266,000 | 81,828,000 | 24,849,000 | 27,966,000 | 25,586,000 | 48,726,000 | 14,208,000 | 14,565,000 | 11,762,000 | 16,879,000 | 20,117,000 | 9,971,000 | 17,554,000 | 7,330,000 | |||||||
interest expense on mandatorily redeemable preferred shares | 7,917,000 | 8,144,000 | 8,042,000 | 7,943,000 | |||||||||||||||||
interest expense on liability related to sale of future royalties | 18,045,000 | 17,314,000 | 15,488,000 | 14,499,000 | 13,508,000 | ||||||||||||||||
deferred interest paid-in-kind on long-term debt | 6,587,000 | 6,450,000 | |||||||||||||||||||
acquisition of ipr&d asset | |||||||||||||||||||||
issuance of common shares as payment for license agreement | 0 | 1,779,000 | |||||||||||||||||||
change in fair value of derivatives | 111,197,000 | -3,604,000 | -760,000 | 1,893,000 | 12,250,000 | ||||||||||||||||
gain from equity method investment | |||||||||||||||||||||
depreciation and amortization | 5,381,000 | 4,402,000 | 7,947,000 | 5,707,000 | 6,224,000 | 5,054,000 | 4,822,000 | ||||||||||||||
change in obligation to perform r&d services | -5,384,000 | -6,942,000 | -11,349,000 | -9,213,000 | |||||||||||||||||
other non-cash items | 1,019,000 | -646,000 | -1,891,000 | -1,332,000 | 1,632,000 | 461,000 | -1,621,000 | 1,225,000 | 476,000 | 209,000 | 166,000 | 138,000 | 133,000 | 178,000 | 38,000 | ||||||
changes in operating assets and liabilities: | |||||||||||||||||||||
trade receivable | -24,107,000 | -20,073,000 | |||||||||||||||||||
inventory | -5,691,000 | -23,397,000 | |||||||||||||||||||
prepaid expenses, other current assets, and other assets | -10,319,000 | -24,954,000 | |||||||||||||||||||
accounts payable | 7,948,000 | 4,518,000 | 1,996,000 | -4,866,000 | -8,818,000 | 13,903,000 | 4,909,000 | 26,964,000 | -13,541,000 | 14,475,000 | 2,509,000 | -1,307,000 | 4,659,000 | -2,542,000 | 5,453,000 | 631,000 | -4,918,000 | 4,224,000 | 4,707,000 | 615,000 | 2,656,000 |
accrued expenses, other current liabilities, and other liabilities | 77,077,000 | 48,661,000 | |||||||||||||||||||
net cash from operating activities | -134,036,000 | -23,644,000 | -193,392,000 | -204,992,000 | -227,042,000 | -205,674,000 | -212,238,000 | -164,106,000 | -175,813,000 | -150,722,000 | -100,447,000 | -70,128,000 | -159,887,000 | -46,869,000 | -33,416,000 | -48,736,000 | |||||
capital expenditures | -1,881,000 | -512,000 | -52,000 | -9,000 | -470,000 | -1,187,000 | -869,000 | -120,000 | -365,000 | -1,016,000 | -897,000 | -189,000 | -410,000 | -1,038,000 | -1,531,000 | -1,133,000 | |||||
free cash flows | -135,917,000 | -24,156,000 | -193,444,000 | -205,001,000 | -227,512,000 | -206,861,000 | -213,107,000 | -164,226,000 | -176,178,000 | -151,738,000 | -101,344,000 | -70,317,000 | -160,297,000 | -47,907,000 | -34,947,000 | -49,869,000 | |||||
cash flows from investing activities: | |||||||||||||||||||||
purchases of marketable securities | 0 | -246,816,000 | |||||||||||||||||||
sales of marketable securities | 0 | ||||||||||||||||||||
maturities of marketable securities | 59,835,000 | 3,058,000 | 8,000,000 | ||||||||||||||||||
purchases of property and equipment | -1,881,000 | -512,000 | -52,000 | -9,000 | -470,000 | -1,187,000 | -869,000 | -120,000 | -365,000 | -1,016,000 | -897,000 | -189,000 | -410,000 | -1,038,000 | -1,531,000 | -1,133,000 | |||||
payment for intangible asset | |||||||||||||||||||||
payment for ipr&d asset acquisition | |||||||||||||||||||||
net cash from investing activities | 56,969,000 | -244,270,000 | -174,314,000 | 40,230,000 | 40,867,000 | 119,769,000 | 4,954,000 | -250,353,000 | -1,115,000 | -23,366,000 | -2,147,000 | -189,000 | -410,000 | -1,038,000 | -6,531,000 | -1,133,000 | |||||
cash flows from financing activities: | |||||||||||||||||||||
proceeds from issuance of long-term debt | 0 | 0 | |||||||||||||||||||
proceeds from issuance of common shares | 0 | 252,000,000 | 0 | 0 | 0 | 308,743,000 | 0 | 0 | 0 | 283,333,000 | 0 | 21,221,000 | 135,125,000 | 0 | 0 | 55,000,000 | |||||
proceeds from obligation to perform r&d services | 0 | 0 | 0 | 100,000,000 | 0 | ||||||||||||||||
proceeds from the issuance of series b preferred shares | 14,579,000 | 14,579,000 | 17,585,000 | 17,585,000 | 17,585,000 | ||||||||||||||||
proceeds from exercise of share options | 7,180,000 | 2,803,000 | 1,382,000 | ||||||||||||||||||
payments for term loan, finance leases, and other | -4,833,000 | -1,391,000 | |||||||||||||||||||
net cash from financing activities | 141,926,000 | 267,991,000 | 37,064,000 | 361,598,000 | 25,172,000 | 421,015,000 | 19,367,000 | 472,306,000 | 11,551,000 | 285,600,000 | 2,747,000 | 22,152,000 | 408,629,000 | 1,065,000 | 136,011,000 | 602,000 | 147,846,000 | 56,003,000 | -6,986,000 | 178,397,000 | 37,951,000 |
effect of exchange rate changes on cash, cash equivalents and restricted cash | -2,676,000 | -46,000 | -158,000 | -203,000 | 14,000 | ||||||||||||||||
net increase in cash, cash equivalents and restricted cash | 62,183,000 | 31,000 | -330,484,000 | 196,678,000 | -161,206,000 | 335,124,000 | -187,802,000 | ||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 0 | 174,343,000 | 0 | 0 | 0 | 134,231,000 | 0 | ||||||||||||||
cash, cash equivalents and restricted cash at end of period | 62,183,000 | 174,374,000 | -330,484,000 | 196,678,000 | -161,206,000 | 469,355,000 | -187,802,000 | ||||||||||||||
deferred interest on mandatorily redeemable preferred shares | |||||||||||||||||||||
deferred interest on liability related to sale of future royalties | |||||||||||||||||||||
issuance of common shares as payment for license and consulting agreements | 0 | 3,686,000 | 0 | 4,243,000 | |||||||||||||||||
trade receivables | -55,317,000 | -84,315,000 | -11,868,000 | -36,658,000 | -40,589,000 | -34,726,000 | -40,459,000 | -4,337,000 | |||||||||||||
inventories | 11,199,000 | -16,255,000 | -1,480,000 | -17,566,000 | -19,841,000 | -11,193,000 | -3,322,000 | -3,609,000 | |||||||||||||
prepaid expenses and other current assets | -24,808,000 | -35,281,000 | -11,708,000 | -8,647,000 | -25,733,000 | -4,958,000 | 2,017,000 | 1,353,000 | -1,876,000 | 6,705,000 | -4,645,000 | ||||||||||
other assets | -79,021,000 | -811,000 | -1,000 | -62,000 | -3,000 | 20,000 | 108,000 | -327,000 | 12,000 | -25,000 | 53,000 | -21,000 | |||||||||
accrued expenses and other current liabilities | 3,202,000 | 60,666,000 | 26,669,000 | 23,867,000 | 38,683,000 | 2,860,000 | |||||||||||||||
other long-term liabilities | -15,387,000 | -12,751,000 | 7,738,000 | 0 | 25,000 | 37,000 | 25,000 | 0 | -1,000 | -1,999,000 | -52,000 | 672,000 | 56,000 | 0 | 6,000 | ||||||
purchase of marketable securities | |||||||||||||||||||||
payments for leasehold improvements | 0 | 0 | 0 | -1,600,000 | |||||||||||||||||
payments for intangible assets | 0 | -20,000,000 | -750,000 | -20,750,000 | |||||||||||||||||
proceeds from sale of future royalties | 0 | 0 | 0 | ||||||||||||||||||
proceeds from sale of contingently redeemable non-controlling interests | 0 | ||||||||||||||||||||
proceeds from issuance of mandatorily redeemable preferred shares | 0 | 0 | |||||||||||||||||||
proceeds from exercise of warrants | 0 | 0 | |||||||||||||||||||
proceeds from exercise of share options and employee share purchase plan | 21,977,000 | 6,263,000 | |||||||||||||||||||
payments for term loan, finance leases and other | |||||||||||||||||||||
effect of exchange rates on cash, cash equivalents and restricted cash | |||||||||||||||||||||
supplemental disclosure of cash flow information: | |||||||||||||||||||||
cash paid for interest | 4,419,000 | 24,000 | 73,000 | 25,000 | |||||||||||||||||
cash paid for income taxes | 1,460,000 | -12,000 | 407,000 | 20,000 | 408,000 | 60,000 | 250,000 | -57,000 | 80,000 | 0 | |||||||||||
interest expense paid-in-kind on long-term debt | 3,331,000 | 2,854,000 | 2,795,000 | ||||||||||||||||||
loss from equity method investment | 0 | 0 | -5,261,000 | 690,000 | 607,000 | 1,485,000 | 1,380,000 | 1,768,000 | 1,993,000 | 1,415,000 | 900,000 | 742,000 | 697,000 | 641,000 | 728,000 | ||||||
accrued expenses and other liabilities | |||||||||||||||||||||
proceeds from the sale of contingently redeemable non-controlling interests | |||||||||||||||||||||
prepaid expenses | |||||||||||||||||||||
other current assets | |||||||||||||||||||||
sales and maturities of marketable securities | 41,337,000 | 120,956,000 | |||||||||||||||||||
payment of term loan commitment fee | 0 | -3,750,000 | |||||||||||||||||||
payment of principal for finance leases | -1,264,000 | -1,250,000 | |||||||||||||||||||
payment of term loan | 0 | -1,195,000 | |||||||||||||||||||
other | |||||||||||||||||||||
change in fair value of derivative liability | 210,000 | -650,000 | 5,781,000 | 895,000 | 1,717,000 | ||||||||||||||||
payments of issuance costs | -500,000 | -1,800,000 | -160,000 | -340,000 | 0 | -633,000 | 0 | ||||||||||||||
non-cash interest expense on mandatorily redeemable preferred shares | 7,759,000 | 7,310,000 | 6,993,000 | 5,561,000 | 4,378,000 | 4,378,000 | |||||||||||||||
non-cash interest expense on liability related to sale of future royalties | 13,288,000 | 11,955,000 | 11,570,000 | 8,425,000 | 7,308,000 | 7,308,000 | 5,151,000 | 6,813,000 | 5,633,000 | ||||||||||||
non-cash interest expense on long-term debt | |||||||||||||||||||||
non-cash issuance of common shares as payment for license agreement | |||||||||||||||||||||
change in fair value of warrant liability | 0 | 0 | 0 | 1,182,000 | 2,426,000 | 2,629,000 | 454,000 | ||||||||||||||
purchase of equity method investment | -5,000,000 | 0 | |||||||||||||||||||
proceeds from issuance of common stock related to sale of future royalties | 0 | 0 | |||||||||||||||||||
payments of issuance costs and term loan commitment fee | |||||||||||||||||||||
payments of principal for finance leases | |||||||||||||||||||||
non-cash expense related to license agreement | |||||||||||||||||||||
proceeds from exercise of stock options | 3,460,000 | 11,748,000 | 2,607,000 | 2,747,000 | 1,564,000 | 148,000 | 1,065,000 | 886,000 | 602,000 | 833,000 | 1,003,000 | ||||||||||
repayment of principal for finance leases | -954,000 | ||||||||||||||||||||
net increase in cash and restricted cash | -165,377,000 | 111,512,000 | -99,847,000 | ||||||||||||||||||
cash and restricted cash at beginning of period | 0 | 317,727,000 | 0 | ||||||||||||||||||
cash and restricted cash at end of period | -165,377,000 | 429,239,000 | -99,847,000 | ||||||||||||||||||
supplemental disclosure of non-cash investing and financing activities: | |||||||||||||||||||||
deferred offering costs included in accounts payable | 160,000 | ||||||||||||||||||||
intangible asset costs included in accounts payable | 20,750,000 | ||||||||||||||||||||
non-cash interest expense | 215,000 | 289,000 | 280,000 | ||||||||||||||||||
change in fair value of contingent equity liability | 0 | 9,707,000 | 3,375,000 | ||||||||||||||||||
deferred tax assets | |||||||||||||||||||||
accrued expenses | 16,458,000 | 4,477,000 | 15,684,000 | 6,701,000 | -1,824,000 | 1,878,000 | 6,674,000 | 706,000 | 2,991,000 | ||||||||||||
payments of related party notes payable | |||||||||||||||||||||
repayment of notes payable | |||||||||||||||||||||
deferred offering costs included in accounts payable and accrued expenses | 2,987,000 | -1,986,000 | 500,000 | 1,515,000 | |||||||||||||||||
beneficial conversion feature on series a preferred shares | 0 | 0 | 12,006,000 | ||||||||||||||||||
accretion of beneficial conversion feature on series a preferred shares | 0 | 8,006,000 | 4,000,000 | ||||||||||||||||||
issuance of series a preferred shares as payment of offering costs | 0 | 0 | 1,242,000 | ||||||||||||||||||
issuance of common shares as payment of equity investment | 0 | ||||||||||||||||||||
purchases of property and equipment under financing lease | |||||||||||||||||||||
offering costs included in accounts payable and accrued expenses | 0 | ||||||||||||||||||||
net increase in cash | 248,332,000 | -46,842,000 | 96,064,000 | -49,267,000 | -28,536,000 | 152,004,000 | 28,721,000 | ||||||||||||||
cash at beginning of period | 0 | 264,249,000 | 0 | 0 | 0 | 131,468,000 | 0 | 0 | 23,565,000 | ||||||||||||
cash at end of period | 248,332,000 | 217,407,000 | 96,064,000 | -49,267,000 | 113,246,000 | 104,206,000 | -28,536,000 | 152,004,000 | 52,286,000 | ||||||||||||
non-cash interest expense on non-recourse debt related to sale of future royalties | |||||||||||||||||||||
fair value of contingent equity liability under license agreements | |||||||||||||||||||||
fair value of warrants issued as consideration for license agreement | |||||||||||||||||||||
proceeds from issuance of series a preferred shares | 0 | 0 | 40,000,000 | ||||||||||||||||||
proceeds from borrowings | |||||||||||||||||||||
payments of offering costs | |||||||||||||||||||||
payments of debt issuance costs | |||||||||||||||||||||
advanced payment for the second closing of series a preferred stock | |||||||||||||||||||||
deferred offering costs included in accrued expenses | |||||||||||||||||||||
series a convertible preferred share offering costs included in accrued expenses | |||||||||||||||||||||
issuance of warrants to guarantor and co-guarantor of notes payable | |||||||||||||||||||||
issuance of series a preferred shares in settlement of contingent equity liability | |||||||||||||||||||||
issuance of notes payable to related parties in connection with acquisition of bpi | |||||||||||||||||||||
share-based compensation expense | 3,742,000 | 5,608,000 | 3,088,000 | 6,256,000 | 2,663,000 | 1,886,000 | |||||||||||||||
depreciation expense | 17,000 | 11,000 | 6,000 | 4,000 | |||||||||||||||||
net increase (decrease) in cash | |||||||||||||||||||||
deferred series a offering costs included in accrued expenses | 65,000 | ||||||||||||||||||||
non-cash amortization of fair value of warrant issued as consideration for service | 23,000 | ||||||||||||||||||||
decrease in restricted cash | 0 | 60,000 | 67,000 | ||||||||||||||||||
proceeds from issuance of common shares upon completion of initial public offering, net of underwriting commissions and discounts | 0 | ||||||||||||||||||||
debt issuance costs included in accrued expenses | |||||||||||||||||||||
issuance of common share warrant as consideration for services | 0 | ||||||||||||||||||||
exercise of stock options | 0 | ||||||||||||||||||||
purchases of property and equipment included in accounts payable | -18,000 | ||||||||||||||||||||
net income | -38,440,000 | -18,753,000 | |||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||
income from equity method investment | 348,000 | 218,000 | |||||||||||||||||||
payments of series a and initial public offering costs | |||||||||||||||||||||
issuance of common shares as payment for equity investment | 352,000 |
