Blueprint Medicines Corporation(NASDAQ:BPMC)

Blueprint Medicines Corporation, a precision therapy company, develops medicines for people with cancer and hematologic disorders, and multiple programs for genomically defined cancers, systemic mastocytosis, and cancer immunotherapy in the United States and Europe. The company is developing avaprit...
Website: http://www.blueprintmedicines.com
Founded: 2008
Full Time Employees: 420
Sector: Healthcare
Industry: Biotechnology
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | |||||||||||||||||||||||||||||||||||||||||
product revenue | 149,413,000 | 144,125,000 | 128,184,000 | 114,115,000 | 92,525,000 | 71,034,000 | 54,228,000 | 39,876,000 | 39,069,000 | 30,064,000 | 28,634,000 | 28,454,000 | 23,841,000 | 20,029,000 | 17,270,000 | 11,433,000 | 8,955,000 | 6,688,000 | 6,308,000 | 5,680,000 | 3,458,000 | ||||||||||||||||||||
collaboration, license and other revenue | 2,241,000 | 24,042,000 | |||||||||||||||||||||||||||||||||||||||
total revenues | 149,413,000 | 146,366,000 | 128,184,000 | 138,157,000 | 96,116,000 | 71,957,000 | 56,566,000 | 57,570,000 | 63,287,000 | 38,781,000 | 65,977,000 | 36,547,000 | 62,731,000 | 107,021,000 | 24,188,000 | 27,295,000 | 21,576,000 | 34,106,000 | 745,118,000 | 8,343,000 | 6,167,000 | ||||||||||||||||||||
yoy | 55.45% | 103.41% | 126.61% | 139.98% | 51.87% | 85.55% | -14.26% | 57.52% | 0.89% | -63.76% | 172.77% | 33.90% | 190.74% | 213.79% | -96.75% | 227.16% | 249.86% | ||||||||||||||||||||||||
qoq | 2.08% | 14.18% | -7.22% | 43.74% | 33.57% | 27.21% | -1.74% | -9.03% | 63.19% | -41.22% | 80.53% | -41.74% | -41.38% | 342.45% | -11.38% | 26.51% | -36.74% | -95.42% | 8831.06% | 35.28% | |||||||||||||||||||||
cost and operating expenses: | |||||||||||||||||||||||||||||||||||||||||
cost of sales | 2,802,000 | 7,447,000 | 1,932,000 | 7,593,000 | 3,191,000 | 260,000 | 2,782,000 | 2,323,000 | 3,175,000 | 4,848,000 | 3,000,000 | 4,886,000 | 5,079,000 | 7,549,000 | 3,790,000 | 6,493,000 | 102,000 | 128,000 | 146,000 | 127,000 | 24,000 | ||||||||||||||||||||
research and development | 91,890,000 | 83,672,000 | 85,300,000 | 84,270,000 | 88,191,000 | 97,536,000 | 110,252,000 | 110,063,000 | 112,073,000 | 117,840,000 | 127,981,000 | 128,466,000 | 103,133,000 | 356,876,000 | 84,419,000 | 80,027,000 | 79,710,000 | 77,404,000 | 74,230,000 | 91,079,000 | 84,146,000 | 88,646,000 | 81,453,000 | 87,101,000 | 74,250,000 | 70,532,000 | 64,562,000 | 58,573,000 | 49,954,000 | 43,629,000 | 39,300,000 | 33,271,000 | 28,487,000 | 24,073,000 | 18,150,000 | 21,273,000 | 17,635,000 | 16,431,000 | 11,681,000 | 11,243,000 | 9,232,000 |
selling, general and administrative | 95,807,000 | 96,450,000 | 89,926,000 | 89,339,000 | 83,557,000 | 79,315,000 | 70,741,000 | 71,931,000 | 70,950,000 | 64,020,000 | 57,608,000 | 58,688,000 | 57,058,000 | 54,200,000 | 49,806,000 | 49,286,000 | 42,002,000 | 42,540,000 | 37,375,000 | 42,174,000 | 35,655,000 | ||||||||||||||||||||
total cost and operating expenses | 190,499,000 | 187,569,000 | 177,158,000 | 181,202,000 | 174,939,000 | 177,066,000 | 185,546,000 | 185,551,000 | 187,494,000 | 188,580,000 | 190,254,000 | 194,185,000 | 168,535,000 | 423,157,000 | 141,284,000 | 135,806,000 | 121,814,000 | 120,072,000 | 111,751,000 | 133,380,000 | 119,825,000 | ||||||||||||||||||||
other income: | |||||||||||||||||||||||||||||||||||||||||
interest expense | -8,129,000 | -7,775,000 | -7,616,000 | -6,864,000 | -5,895,000 | -3,406,000 | -3,808,000 | -2,500 | -6,000 | -2,000 | -4,000 | -14,000 | -23,000 | -32,000 | -43,000 | -47,000 | -59,000 | -72,000 | -94,500 | -109,000 | -129,000 | -140,000 | -161,000 | -171,000 | -179,000 | -185,000 | |||||||||||||||
other income | 461,000 | -306,000 | 587,000 | -1,000 | 376,000 | -577,000 | -728,000 | -626,000 | 986,000 | 1,429,000 | 396,000 | 632,000 | -453,000 | -380,000 | -522,000 | -373,000 | -214,000 | 50,000 | -192,000 | -23,000 | -201,000 | -10,695,000 | 3,692,000 | 4,235,000 | 2,669,000 | 2,824,000 | 2,799,000 | 2,442,000 | 2,394,000 | 1,109,000 | 954,000 | 861,000 | 425,000 | 201,000 | 158,000 | 131,000 | 61,000 | 6,000 | 6,000 | -405,000 | -37,000 |
equity investment gain | 50,039,000 | ||||||||||||||||||||||||||||||||||||||||
debt extinguishment gain | 18,000 | 173,658,000 | |||||||||||||||||||||||||||||||||||||||
total other income | 42,371,000 | -8,081,000 | -7,029,000 | -6,847,000 | 168,139,000 | -5,746,000 | -4,536,000 | -4,622,000 | -4,833,000 | -7,811,000 | -8,000,000 | 1,059,000 | -11,000 | 83,000 | 30,000 | 260,000 | 524,000 | 986,000 | 981,000 | 1,563,000 | 2,703,000 | 3,047,000 | 3,686,000 | 4,233,000 | 2,666,000 | 2,820,000 | 2,785,000 | 2,419,000 | 2,362,000 | 1,066,000 | 907,000 | 802,000 | 353,000 | 110,000 | 49,000 | 2,000 | -79,000 | -155,000 | -165,000 | -584,000 | -222,000 |
income before income taxes | 1,285,000 | -49,284,000 | -56,003,000 | -49,892,000 | 89,316,000 | -110,855,000 | -133,516,000 | -132,603,000 | -129,040,000 | -157,610,000 | -132,277,000 | -156,579,000 | -105,815,000 | -316,053,000 | -117,066,000 | -108,251,000 | -84,980,000 | 634,348,000 | |||||||||||||||||||||||
income tax expense | 789,000 | 672,000 | 273,000 | 102,000 | 180,000 | 61,000 | 197,000 | 190,000 | 520,000 | 9,436,000 | -886,000 | -3,130,000 | 184,000 | 2,633,000 | 175,000 | -193,000 | 688,000 | 370,000 | |||||||||||||||||||||||
net income | 496,000 | -49,956,000 | -56,276,000 | -49,994,000 | 89,136,000 | -110,916,000 | -133,713,000 | -132,793,000 | -129,560,000 | -158,646,000 | -133,163,000 | -159,709,000 | -105,999,000 | -318,686,000 | -117,241,000 | -108,444,000 | -99,714,000 | -85,668,000 | 633,978,000 | -123,474,000 | -110,955,000 | -66,331,000 | -94,275,000 | -99,681,000 | -87,407,000 | -80,322,000 | -72,723,000 | -27,048,000 | -56,549,000 | -49,027,000 | -37,703,000 | -33,412,000 | -27,977,000 | -21,263,000 | -16,834,000 | -18,894,000 | -15,504,000 | -15,575,000 | -12,642,000 | -12,980,000 | -11,572,000 |
yoy | -99.44% | -54.96% | -57.91% | -62.35% | -168.80% | -30.09% | 0.41% | -16.85% | 22.23% | -50.22% | 13.58% | 47.27% | 6.30% | 272.00% | -118.49% | -12.17% | -10.13% | 29.15% | -772.48% | 23.87% | 26.94% | -17.42% | 29.64% | 268.53% | 54.57% | 63.83% | 92.88% | -19.05% | 102.13% | 130.57% | 123.97% | 76.84% | 80.45% | 36.52% | 33.16% | 45.56% | 33.98% | ||||
qoq | -100.99% | -11.23% | 12.57% | -156.09% | -180.36% | -17.05% | 0.69% | 2.50% | -18.33% | 19.14% | -16.62% | 50.67% | -66.74% | 171.82% | 8.11% | 8.76% | 16.40% | -113.51% | -613.45% | 11.28% | 67.27% | -29.64% | -5.42% | 14.04% | 8.82% | 10.45% | 168.87% | -52.17% | 15.34% | 30.03% | 12.84% | 19.43% | 31.58% | 26.31% | -10.90% | 21.87% | -0.46% | 23.20% | -2.60% | 12.17% | |
net income margin % | 0.33% | -34.13% | -43.90% | -36.19% | 92.74% | -154.14% | -236.38% | -230.66% | -204.72% | -409.08% | -201.83% | -437.00% | -168.97% | -297.78% | -484.71% | -397.30% | -462.15% | -251.18% | 85.08% | -1479.97% | -1799.17% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% |
other comprehensive income: | |||||||||||||||||||||||||||||||||||||||||
unrealized gain on available-for-sale investments | 457,000 | ||||||||||||||||||||||||||||||||||||||||
currency translation adjustments | -143,000 | 7,000 | -119,000 | -96,000 | 212,000 | -166,000 | 95,000 | 20,000 | 22,000 | -208,000 | 265,000 | 170,000 | 43,000 | -102,000 | 174,000 | -114,000 | 517,000 | -214,000 | -43,000 | 6,000 | -27,000 | ||||||||||||||||||||
comprehensive income | 810,000 | -50,037,000 | 88,784,000 | -317,147,000 | -117,079,000 | -88,942,000 | 633,158,000 | ||||||||||||||||||||||||||||||||||
net income per share | 0.01 | -0.8 | -0.89 | -0.8 | 1.45 | -1.82 | -2.2 | -2.19 | -2.15 | -2.65 | -2.23 | -2.68 | -1.79 | -5.43 | -2 | -1.86 | -1.72 | -1.64 | 11.49 | -2.28 | -2.11 | -1.33 | -1.93 | -2.04 | -1.98 | -1.82 | -1.66 | -0.62 | -1.29 | -1.25 | -0.96 | -0.86 | -0.84 | -0.75 | -0.62 | -0.7 | -0.57 | -0.43 | -0.47 | -0.81 | -8.23 |
weighted-average number of common shares used in net income per share - basic | 64,096 | 62,854 | 61,580 | 58,647 | 55,169 | ||||||||||||||||||||||||||||||||||||
weighted-average number of common shares used in net income per share - diluted | 66,526 | 62,854 | 63,802 | 58,647 | 56,786 | ||||||||||||||||||||||||||||||||||||
collaboration loss sharing | -45,000 | 1,771,000 | 1,234,000 | 1,296,000 | 1,872,000 | 1,665,000 | 2,145,000 | 3,265,000 | 4,532,000 | 3,269,000 | |||||||||||||||||||||||||||||||
other comprehensive loss: | |||||||||||||||||||||||||||||||||||||||||
unrealized gains on available-for-sale investments | 607,000 | 2,939,000 | 53,000 | -564,000 | 1,906,000 | 1,443,000 | 361,000 | 5,819,000 | |||||||||||||||||||||||||||||||||
comprehensive loss | -52,436,000 | -53,456,000 | -111,728,000 | -132,175,000 | -132,412,000 | -123,719,000 | -102,391,000 | -133,741,000 | -161,847,000 | -113,976,000 | -109,182,000 | -99,597,000 | -124,525,000 | -108,490,000 | -69,503,000 | -94,565,000 | -98,829,000 | -87,152,000 | -80,165,000 | -72,679,000 | -26,838,000 | -56,872,000 | -24,809,750 | -37,614,000 | -33,612,000 | -28,091,000 | -12,801,250 | -16,862,000 | -18,870,000 | -15,473,000 | |||||||||||
weighted-average number of common shares used in net income per share - basic and diluted | 63,381 | 60,688 | 60,516 | 60,126 | 59,758 | 59,617 | 59,312 | 58,406 | 58,023 | ||||||||||||||||||||||||||||||||
collaboration and license revenue | 3,591,000 | 923,000 | 2,338,000 | 17,694,000 | 24,218,000 | 8,717,000 | 9,843,000 | ||||||||||||||||||||||||||||||||||
license revenue - related party | 27,500,000 | ||||||||||||||||||||||||||||||||||||||||
interest income | -3,996,000 | -5,819,000 | -9,240,000 | -8,396,000 | 427,000 | 442,000 | 463,000 | 552,000 | 633,000 | 738,000 | 936,000 | 1,173,000 | 1,586,000 | 2,904,000 | |||||||||||||||||||||||||||
unrealized losses on available-for-sale investments | -2,792,750 | -843,000 | -2,308,000 | -8,020,000 | |||||||||||||||||||||||||||||||||||||
collaboration revenue | 8,093,000 | 38,890,000 | 86,992,000 | 6,918,000 | 15,862,000 | 12,621,000 | 27,418,000 | 738,810,000 | 2,663,000 | 2,709,000 | 51,533,000 | 9,139,000 | 5,110,000 | 730,000 | 1,033,000 | 1,095,000 | 41,439,000 | 954,000 | 1,628,000 | 8,068,000 | 5,890,000 | 5,840,000 | 7,691,000 | 6,160,000 | 7,065,000 | 6,856,000 | 4,635,000 | 3,426,000 | 2,687,000 | 652,000 | |||||||||||
unrealized gain (losses) on available-for-sale investments | -258,750 | -12,000 | -624,000 | -400,000 | 164,500 | -777,000 | -1,057,000 | 2,492,000 | |||||||||||||||||||||||||||||||||
weighted-average number of common shares used in net income per share — basic and diluted | 62,857 | 60,558 | 54,217 | 52,655 | 47,829 | 48,921 | 48,843 | 44,097 | 43,867 | 43,915 | |||||||||||||||||||||||||||||||
operating expenses: | |||||||||||||||||||||||||||||||||||||||||
general and administrative | 32,265,000 | 25,647,000 | 21,923,000 | 16,553,000 | 13,643,000 | 12,041,000 | 12,333,000 | 9,911,000 | 8,092,000 | 7,378,000 | 6,833,000 | 5,683,000 | 4,991,000 | 4,893,000 | 4,688,000 | 4,646,000 | 3,624,000 | 4,222,000 | 3,840,000 | 2,770,000 | |||||||||||||||||||||
total operating expenses | 120,911,000 | 107,100,000 | 109,024,000 | 90,803,000 | 84,175,000 | 76,603,000 | 70,906,000 | 59,865,000 | 51,721,000 | 46,678,000 | 40,104,000 | 34,170,000 | 29,064,000 | 23,043,000 | 25,961,000 | 22,281,000 | 20,055,000 | 15,903,000 | 15,083,000 | 12,002,000 | |||||||||||||||||||||
changes in foreign currency translation adjustments | -2,500 | -3,000 | 7,000 | -15,000 | |||||||||||||||||||||||||||||||||||||
changes in unrealized gain (losses) related to available-for-sale investments | 207,000 | -287,000 | 845,000 | 270,000 | |||||||||||||||||||||||||||||||||||||
unrealized gain on investments | -17,000 | 44,000 | 210,000 | -36,750 | 89,000 | -200,000 | -114,000 | 6,750 | -28,000 | 24,000 | 31,000 | ||||||||||||||||||||||||||||||
weighted-average number of common shares used in net income per share applicable to common stockholders — basic and diluted | 43,856 | 43,700 | 37,793 | 39,130 | 38,775 | 33,190 | 27,492 | 27,251 | 27,170 | 27,088 | 18,236 | 26,835 | 17,093 | 1,681 | |||||||||||||||||||||||||||
unrealized loss on investments | -323,000 | ||||||||||||||||||||||||||||||||||||||||
reconciliation of net income applicable to common stockholders: | |||||||||||||||||||||||||||||||||||||||||
convertible preferred stock dividends | -883,000 | -2,270,000 | |||||||||||||||||||||||||||||||||||||||
net income applicable to common stockholders | -21,263,000 | -16,834,000 | -18,894,000 | -15,504,000 | -15,575,000 | -12,642,000 | -13,863,000 | -13,842,000 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 122,245,000 | 102,014,000 | 89,356,000 | 54,771,000 | 113,326,000 | 71,286,000 | 55,972,000 | 75,527,000 | 169,724,000 | 119,709,000 | 291,430,000 | 173,399,000 | 37,199,000 | 209,948,000 | 553,593,000 | 534,317,000 | 697,966,000 | 684,636,000 | 565,221,000 | 288,678,000 | 375,168,000 | 113,938,000 | 89,237,000 | 82,425,000 | 79,391,000 | 68,064,000 | 78,641,000 | 117,751,000 | 134,886,000 | 400,304,000 | 57,329,000 | 91,346,000 | 56,356,000 | 52,069,000 | 74,403,000 | 109,386,000 | 122,289,000 | 162,707,000 | 179,780,000 | 193,587,000 | 50,298,000 |
marketable securities | 453,992,000 | 513,473,000 | 644,817,000 | 708,831,000 | 534,575,000 | 639,355,000 | 657,012,000 | 647,107,000 | 652,437,000 | 825,283,000 | 845,535,000 | 679,712,000 | 549,627,000 | 267,166,000 | 148,285,000 | 94,032,000 | 187,213,000 | ||||||||||||||||||||||||
accounts receivable | 78,083,000 | 75,797,000 | 65,814,000 | 85,058,000 | 60,047,000 | 42,827,000 | 40,861,000 | 35,147,000 | 30,007,000 | 23,525,000 | 19,320,000 | 27,123,000 | 28,758,000 | 25,155,000 | 18,400,000 | 25,473,000 | 34,662,000 | 7,096,000 | 44,369,000 | 3,403,000 | 4,510,000 | 663,000 | 2,414,000 | 750,000 | |||||||||||||||||
unbilled accounts receivable | 1,718,000 | 1,812,000 | 351,000 | 393,000 | 3,120,000 | 1,296,000 | 13,413,000 | 2,595,000 | 2,287,000 | 3,840,000 | 11,875,000 | 11,324,000 | 13,767,000 | 9,201,000 | 18,213,000 | 16,887,000 | 20,877,000 | 20,597,000 | 22,749,000 | 2,662,000 | 4,514,000 | 3,435,000 | 3,075,000 | 2,826,000 | 3,455,000 | 3,351,000 | 4,232,000 | 3,414,000 | 2,470,000 | 1,923,000 | 484,000 | ||||||||||
inventory | 12,953,000 | 13,611,000 | 12,528,000 | 14,789,000 | 30,940,000 | 21,223,000 | 16,457,000 | 17,016,000 | 17,521,000 | 29,697,000 | 35,253,000 | 35,454,000 | 30,145,000 | 21,817,000 | 16,570,000 | 15,211,000 | 16,030,000 | 8,581,000 | 5,565,000 | 4,359,000 | 2,665,000 | ||||||||||||||||||||
prepaid expenses and other current assets | 33,078,000 | 35,971,000 | 42,333,000 | 40,095,000 | 37,714,000 | 33,351,000 | 37,477,000 | 33,418,000 | 29,359,000 | 35,024,000 | 33,532,000 | 34,204,000 | 37,675,000 | 18,064,000 | 23,676,000 | 21,270,000 | 25,856,000 | 22,020,000 | 17,404,000 | 17,875,000 | 10,147,000 | 9,820,000 | 15,208,000 | 14,827,000 | 10,660,000 | 5,775,000 | 6,021,000 | 8,757,000 | 8,373,000 | 6,192,000 | 7,239,000 | 4,736,000 | 3,449,000 | 2,216,000 | 1,928,000 | 4,176,000 | 6,218,000 | 5,814,000 | 1,279,000 | ||
total current assets | 702,069,000 | 742,678,000 | 854,848,000 | 903,544,000 | 776,602,000 | 808,393,000 | 808,172,000 | 811,335,000 | 900,344,000 | 1,046,651,000 | 1,227,665,000 | 952,179,000 | 687,244,000 | 554,025,000 | 771,848,000 | 704,070,000 | 937,710,000 | 927,759,000 | 841,655,000 | 568,312,000 | 704,683,000 | 516,786,000 | 513,726,000 | 612,952,000 | 426,516,000 | 499,787,000 | 565,657,000 | 622,213,000 | 615,698,000 | 400,279,000 | 431,328,000 | 213,958,000 | 159,448,000 | 178,120,000 | 197,667,000 | 170,416,000 | 188,587,000 | 201,443,000 | 52,180,000 | ||
property and equipment | 36,050,000 | 36,593,000 | 37,850,000 | 40,167,000 | 41,947,000 | 41,959,000 | 40,619,000 | 36,957,000 | 33,741,000 | 33,344,000 | 33,454,000 | 32,987,000 | 31,110,000 | 30,700,000 | 31,204,000 | 31,848,000 | 32,991,000 | 34,129,000 | 35,199,000 | 36,745,000 | 37,822,000 | 38,361,000 | 38,310,000 | 33,525,000 | 30,615,000 | 29,627,000 | 29,720,000 | 30,250,000 | 29,074,000 | 13,416,000 | 7,774,000 | 6,081,000 | 6,578,000 | 6,565,000 | 6,537,000 | 6,661,000 | 4,805,000 | 1,393,000 | 1,295,000 | ||
operating lease right-of-use assets | 61,607,000 | 64,181,000 | 66,416,000 | 68,881,000 | 71,222,000 | 73,691,000 | 75,221,000 | 77,529,000 | 79,668,000 | 81,854,000 | 83,917,000 | 86,033,000 | 88,119,000 | 90,162,000 | 62,986,000 | 64,446,000 | 65,987,000 | 67,539,000 | 69,020,000 | 70,471,000 | 71,903,000 | 72,753,000 | 73,967,000 | 75,255,000 | 76,528,000 | ||||||||||||||||
restricted cash | 11,847,000 | 11,625,000 | 11,503,000 | 10,623,000 | 10,634,000 | 10,238,000 | 9,696,000 | 6,352,000 | 5,207,000 | 5,195,000 | 5,193,000 | 5,171,000 | 5,171,000 | 5,171,000 | 5,171,000 | 5,171,000 | 5,171,000 | 5,168,000 | 5,168,000 | 5,168,000 | 5,168,000 | 5,166,000 | 5,164,000 | 5,161,000 | 5,159,000 | 5,154,000 | 5,154,000 | 4,557,000 | 4,557,000 | 4,767,000 | 4,767,000 | 1,267,000 | 119,000 | 119,000 | 119,000 | 119,000 | |||||
equity investment | 28,699,000 | 28,699,000 | 27,789,000 | 27,789,000 | 27,789,000 | 27,789,000 | 27,789,000 | 27,789,000 | 27,789,000 | 27,789,000 | |||||||||||||||||||||||||||||||
other assets | 60,484,000 | 47,587,000 | 52,153,000 | 47,687,000 | 22,578,000 | 30,650,000 | 29,560,000 | 32,551,000 | 34,471,000 | 21,589,000 | 24,699,000 | 22,028,000 | 25,138,000 | 14,638,000 | 14,193,000 | 11,558,000 | 5,360,000 | 5,925,000 | 8,666,000 | 8,286,000 | 10,381,000 | 10,222,000 | 5,741,000 | 5,887,000 | 5,845,000 | 5,556,000 | 5,579,000 | 4,898,000 | 1,341,000 | 1,656,000 | 852,000 | 1,413,000 | 557,000 | 569,000 | 540,000 | 555,000 | 560,000 | 36,000 | 1,099,000 | ||
total assets | 1,195,604,000 | 1,179,813,000 | 1,199,649,000 | 1,203,560,000 | 1,038,475,000 | 1,049,250,000 | 1,105,299,000 | 1,106,445,000 | 1,220,370,000 | 1,349,902,000 | 1,458,392,000 | 1,192,446,000 | 1,143,307,000 | 1,252,225,000 | 1,477,322,000 | 1,568,795,000 | 1,625,387,000 | 1,718,393,000 | 1,558,178,000 | 817,457,000 | 913,623,000 | 707,694,000 | 737,925,000 | 807,178,000 | 544,663,000 | 540,124,000 | 606,110,000 | 665,113,000 | 664,468,000 | 715,737,000 | 420,118,000 | 444,721,000 | 252,648,000 | 282,795,000 | 167,849,000 | 186,520,000 | 206,010,000 | 178,898,000 | 195,288,000 | 204,208,000 | 55,910,000 |
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||
accounts payable | 800,000 | 6,790,000 | 4,716,000 | 4,858,000 | 4,926,000 | 4,710,000 | 6,963,000 | 6,979,000 | 10,563,000 | 2,729,000 | 4,233,000 | 15,053,000 | 17,961,000 | 8,333,000 | 9,549,000 | 1,847,000 | 2,889,000 | 4,370,000 | 2,929,000 | 5,591,000 | 8,468,000 | 4,793,000 | 2,203,000 | 6,608,000 | 4,421,000 | 3,298,000 | 3,988,000 | 2,980,000 | 3,288,000 | 2,092,000 | 2,581,000 | 2,282,000 | 1,848,000 | 2,730,000 | 2,773,000 | 2,455,000 | 1,562,000 | 1,611,000 | 2,334,000 | ||
accrued expenses | 122,055,000 | 133,088,000 | 130,881,000 | 120,539,000 | 107,277,000 | 127,992,000 | 110,436,000 | 101,162,000 | 108,735,000 | 131,123,000 | 120,763,000 | 119,282,000 | 100,698,000 | 121,829,000 | 94,540,000 | 107,173,000 | 86,479,000 | 105,938,000 | 89,116,000 | 84,062,000 | 73,961,000 | 88,706,000 | 80,419,000 | 64,126,000 | 50,826,000 | 51,711,000 | 45,181,000 | 39,808,000 | 29,087,000 | 23,797,000 | 17,396,000 | 10,346,000 | 7,410,000 | 7,607,000 | 5,335,000 | 6,436,000 | 7,809,000 | 4,038,000 | 4,404,000 | ||
current portion of operating lease liabilities | 13,736,000 | 13,346,000 | 13,011,000 | 12,658,000 | 12,240,000 | 11,933,000 | 11,617,000 | 11,292,000 | 10,887,000 | 10,579,000 | 10,116,000 | 9,435,000 | 8,762,000 | 8,093,000 | 8,810,000 | 8,465,000 | 8,193,000 | 7,935,000 | 7,672,000 | 7,416,000 | 7,169,000 | 6,823,000 | 6,587,000 | 6,357,000 | 5,278,000 | ||||||||||||||||
current portion of deferred revenue | 2,279,000 | 2,005,000 | 4,118,000 | 3,748,000 | 7,251,000 | 812,000 | 3,010,000 | 3,328,000 | 3,740,000 | 4,667,000 | 4,629,000 | 9,478,000 | 9,604,000 | 11,510,000 | 6,792,000 | 7,912,000 | 14,876,000 | 12,559,000 | 10,391,000 | 8,017,000 | 8,690,000 | 6,160,000 | 4,933,000 | 4,415,000 | 4,238,000 | 3,600,000 | 5,119,000 | 5,139,000 | 4,803,000 | 6,069,000 | 9,296,000 | 10,396,000 | 11,752,000 | 13,803,000 | 11,819,000 | 5,898,000 | 6,339,000 | 5,323,000 | 5,375,000 | ||
current portion of liabilities related to the sale of future royalties and revenues | 67,917,000 | 61,650,000 | 59,903,000 | 53,741,000 | 44,729,000 | 39,198,000 | 35,137,000 | 28,410,000 | 21,377,000 | 17,285,000 | 20,479,000 | ||||||||||||||||||||||||||||||
current portion of term loan | 43,797,000 | 43,917,000 | 45,032,000 | 48,259,000 | 30,180,000 | 30,278,000 | 30,221,000 | 17,857,000 | 17,382,000 | 16,851,000 | 15,290,000 | ||||||||||||||||||||||||||||||
total current liabilities | 250,584,000 | 260,796,000 | 257,661,000 | 243,803,000 | 206,603,000 | 214,923,000 | 197,384,000 | 169,028,000 | 172,684,000 | 183,234,000 | 175,510,000 | 158,760,000 | 137,025,000 | 149,765,000 | 119,691,000 | 125,397,000 | 112,437,000 | 130,802,000 | 110,108,000 | 105,086,000 | 98,288,000 | 106,482,000 | 94,142,000 | 81,506,000 | 64,763,000 | 60,323,000 | 56,279,000 | 50,333,000 | 39,998,000 | 35,490,000 | 32,992,000 | 25,759,000 | 24,380,000 | 27,754,000 | 23,782,000 | 18,640,000 | 19,291,000 | 14,451,000 | 14,630,000 | ||
operating lease liabilities, net of current portion | 65,216,000 | 68,790,000 | 71,916,000 | 75,244,000 | 78,489,000 | 81,751,000 | 84,036,000 | 87,049,000 | 89,940,000 | 92,789,000 | 95,495,000 | 98,160,000 | 100,762,000 | 103,315,000 | 75,054,000 | 77,272,000 | 79,477,000 | 81,669,000 | 83,735,000 | 85,727,000 | 87,667,000 | 89,126,000 | 90,921,000 | 92,646,000 | 94,322,000 | ||||||||||||||||
deferred revenue, net of current portion | 8,037,000 | 8,193,000 | 7,916,000 | 8,041,000 | 4,635,000 | 4,792,000 | 5,000,000 | 5,000,000 | 5,000,000 | 13,624,000 | 11,995,000 | 12,661,000 | 13,721,000 | 25,066,000 | 28,605,000 | 30,365,000 | 26,097,000 | 28,599,000 | 35,017,000 | 36,688,000 | 36,809,000 | 39,913,000 | 36,398,000 | 40,055,000 | 41,198,000 | 42,567,000 | 42,081,000 | 43,156,000 | 34,931,000 | 30,703,000 | 32,109,000 | 33,824,000 | 39,595,000 | 39,249,000 | 44,948,000 | 7,742,000 | 8,522,000 | 10,495,000 | 9,457,000 | ||
liabilities related to the sale of future royalties and revenues, net of current portion | 178,715,000 | 193,524,000 | 201,304,000 | 211,792,000 | 223,090,000 | 402,427,000 | 405,010,000 | 408,931,000 | 413,216,000 | 413,045,000 | 403,174,000 | ||||||||||||||||||||||||||||||
term loan, net of current portion | 343,949,000 | 343,053,000 | 341,537,000 | 338,655,000 | 209,205,000 | 208,535,000 | 208,157,000 | 122,146,000 | 122,130,000 | 122,232,000 | 123,060,000 | ||||||||||||||||||||||||||||||
other long-term liabilities | 6,972,000 | 6,792,000 | 6,167,000 | 5,784,000 | 5,766,000 | 6,213,000 | 3,101,000 | 3,161,000 | 3,102,000 | 10,301,000 | 8,851,000 | 9,373,000 | 10,133,000 | 3,344,000 | 6,885,000 | 6,957,000 | 7,355,000 | 7,235,000 | 9,318,000 | 8,589,000 | 7,928,000 | 7,814,000 | 120,000 | 144,000 | 167,000 | 192,000 | |||||||||||||||
total liabilities | 853,473,000 | 881,148,000 | 886,501,000 | 883,319,000 | 727,788,000 | 918,641,000 | 902,688,000 | 795,315,000 | 806,072,000 | 835,225,000 | 818,085,000 | 444,696,000 | 261,641,000 | 281,490,000 | 230,235,000 | 239,991,000 | 225,366,000 | 248,305,000 | 238,178,000 | 236,090,000 | 230,692,000 | 243,335,000 | 221,581,000 | 214,351,000 | 200,450,000 | 121,115,000 | 116,814,000 | ||||||||||||||
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value... | |||||||||||||||||||||||||||||||||||||||||
common stock, 0.001 par value... | 65,000 | 64,000 | 63,000 | 63,000 | 63,000 | 61,000 | 61,000 | 61,000 | 60,000 | 60,000 | 60,000 | 60,000 | 60,000 | 59,000 | 59,000 | 59,000 | 58,000 | 58,000 | 56,000 | 54,000 | 54,000 | 49,000 | 49,000 | 49,000 | 44,000 | 44,000 | 44,000 | 44,000 | 44,000 | 39,000 | 39,000 | 33,000 | 27,000 | 27,000 | 27,000 | 27,000 | 27,000 | 27,000 | 2,000 | ||
additional paid-in capital | 2,751,838,000 | 2,709,183,000 | 2,671,231,000 | 2,624,868,000 | 2,565,277,000 | 2,473,985,000 | 2,434,258,000 | 2,410,601,000 | 2,381,358,000 | 2,358,018,000 | 2,329,385,000 | 2,303,087,000 | 2,275,156,000 | 2,250,250,000 | 2,209,456,000 | 2,174,094,000 | 2,136,130,000 | 2,106,600,000 | 1,867,572,000 | 1,762,099,000 | 1,739,140,000 | 1,412,083,000 | 1,394,566,000 | 1,376,484,000 | 1,029,046,000 | 1,016,690,000 | 1,006,812,000 | 997,770,000 | 988,872,000 | 647,928,000 | 643,223,000 | 423,750,000 | 283,862,000 | 281,853,000 | 280,080,000 | 278,927,000 | 277,515,000 | 276,320,000 | 3,691,000 | ||
accumulated other comprehensive loss | -3,237,000 | -3,551,000 | -1,070,000 | -3,890,000 | -3,847,000 | -3,495,000 | -2,683,000 | -4,221,000 | -4,602,000 | -10,443,000 | -14,826,000 | -14,248,000 | -12,110,000 | -4,133,000 | -5,673,000 | -5,835,000 | -5,097,000 | -5,214,000 | -1,940,000 | -1,120,000 | -69,000 | -2,535,000 | -180,000 | -337,000 | -381,000 | -591,000 | -165,000 | -314,000 | -114,000 | ||||||||||||
accumulated deficit | -2,406,535,000 | -2,407,031,000 | -2,357,076,000 | -2,300,800,000 | -2,250,806,000 | -2,339,942,000 | -2,229,025,000 | -2,095,311,000 | -1,962,518,000 | -1,832,958,000 | -1,674,312,000 | -1,541,149,000 | -1,381,440,000 | -1,275,441,000 | -956,755,000 | -839,514,000 | -731,070,000 | -631,356,000 | -545,688,000 | -1,179,666,000 | -1,056,194,000 | -945,238,000 | -878,908,000 | -784,633,000 | -684,952,000 | -597,545,000 | -517,223,000 | -444,501,000 | -417,452,000 | -306,562,000 | -268,859,000 | -235,447,000 | -186,206,000 | -169,373,000 | -150,479,000 | -134,975,000 | -119,400,000 | -106,758,000 | -93,778,000 | ||
total stockholders’ equity | 342,131,000 | 298,665,000 | 313,148,000 | 320,241,000 | 310,687,000 | 130,609,000 | 202,611,000 | 311,130,000 | 414,298,000 | 514,677,000 | 640,307,000 | 747,750,000 | 881,666,000 | 970,735,000 | 1,247,087,000 | 1,328,804,000 | 1,400,021,000 | 1,470,088,000 | 1,320,000,000 | 581,367,000 | 682,931,000 | 464,359,000 | 516,344,000 | 592,827,000 | 344,213,000 | 419,009,000 | 489,296,000 | 552,932,000 | 570,873,000 | 623,970,000 | 341,240,000 | 374,089,000 | 188,222,000 | 213,078,000 | 97,710,000 | 112,562,000 | 129,659,000 | 143,979,000 | 158,142,000 | 169,589,000 | |
total liabilities and stockholders’ equity | 1,195,604,000 | 1,179,813,000 | 1,199,649,000 | 1,203,560,000 | 1,038,475,000 | 1,049,250,000 | 1,105,299,000 | 1,106,445,000 | 1,220,370,000 | 1,349,902,000 | 1,458,392,000 | 1,192,446,000 | 1,143,307,000 | 1,252,225,000 | 1,477,322,000 | 1,568,795,000 | 1,625,387,000 | 1,718,393,000 | 1,558,178,000 | 817,457,000 | 913,623,000 | 707,694,000 | 737,925,000 | 807,178,000 | 544,663,000 | 540,124,000 | 606,110,000 | 665,113,000 | 664,468,000 | 420,118,000 | 444,721,000 | 252,648,000 | 167,849,000 | 186,520,000 | 206,010,000 | ||||||
liability related to the sale of future royalties | 5,512,000 | ||||||||||||||||||||||||||||||||||||||||
liability related to the sale of future royalties, net of current portion | 165,742,000 | ||||||||||||||||||||||||||||||||||||||||
commitments | |||||||||||||||||||||||||||||||||||||||||
investments, available-for-sale | 153,995,000 | 192,209,000 | 233,120,000 | 291,596,000 | 369,616,000 | 404,205,000 | 510,436,000 | 336,465,000 | 425,948,000 | 480,995,000 | 495,705,000 | 472,439,000 | 333,323,000 | 329,668,000 | 150,040,000 | 78,141,000 | 63,167,000 | 69,218,000 | |||||||||||||||||||||||
current portion of lease incentive obligation | 1,714,000 | 1,714,000 | 1,714,000 | 1,714,000 | 1,714,000 | 1,714,000 | 578,000 | 578,000 | 578,000 | 578,000 | 578,000 | 578,000 | 578,000 | ||||||||||||||||||||||||||||
deferred rent, net of current portion | 5,130,000 | 4,906,000 | 4,648,000 | 4,389,000 | 3,866,000 | 1,659,000 | 924,000 | 920,000 | 894,000 | 868,000 | 842,000 | 705,000 | 101,000 | ||||||||||||||||||||||||||||
lease incentive obligation, net of current portion | 12,903,000 | 13,332,000 | 13,760,000 | 14,189,000 | 8,186,000 | 3,005,000 | 2,648,000 | 2,937,000 | 3,081,000 | 3,226,000 | 3,370,000 | 3,515,000 | 3,659,000 | ||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | 637,000 | 927,000 | 75,000 | 27,000 | 55,000 | 31,000 | |||||||||||||||||||||||||||||||||||
current portion of term loan payable | 277,000 | 692,000 | 1,106,000 | 1,818,000 | 1,979,000 | 2,140,000 | 2,792,000 | 3,033,000 | 3,272,000 | 3,266,000 | 2,978,000 | 2,552,000 | 2,127,000 | ||||||||||||||||||||||||||||
other long term liabilities | 216,000 | 284,000 | 88,000 | 356,000 | 175,000 | 165,000 | 211,000 | 308,000 | 281,000 | 252,000 | 219,000 | 184,000 | 147,000 | ||||||||||||||||||||||||||||
balance sheet data: | |||||||||||||||||||||||||||||||||||||||||
investments | 273,052,000 | 216,149,000 | |||||||||||||||||||||||||||||||||||||||
working capital | 642,615,000 | 191,913,000 | |||||||||||||||||||||||||||||||||||||||
deferred revenue | 35,373,000 | 47,235,000 | |||||||||||||||||||||||||||||||||||||||
term loan payable | 1,518,000 | 4,069,000 | |||||||||||||||||||||||||||||||||||||||
warrant liability | 403,000 | ||||||||||||||||||||||||||||||||||||||||
convertible preferred stock | |||||||||||||||||||||||||||||||||||||||||
term loan payable, net of current portion | 277,000 | 692,000 | 1,106,000 | 2,095,000 | 2,672,000 | 3,246,000 | 4,072,000 | 4,893,000 | 5,710,000 | 6,525,000 | |||||||||||||||||||||||||||||||
current portion of deferred rent | 26,000 | 17,000 | |||||||||||||||||||||||||||||||||||||||
restricted stock liability | 3,000 | 5,000 | 7,000 | 9,000 | 291,000 | 292,000 | |||||||||||||||||||||||||||||||||||
restricted stock liability, net of current portion | 1,000 | 1,000 | 1,000 | 19,000 | 25,000 | ||||||||||||||||||||||||||||||||||||
liabilities, convertible preferred stock and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||
deferred rent | 16,000 | 58,000 | 98,000 | ||||||||||||||||||||||||||||||||||||||
series a convertible preferred stock, 0.001 par value: no shares and 40,150,000 shares authorized at december 31, 2015 and december 31, 2014, respectively; no shares and 40,000,000 shares issued and outstanding at december 31, 2015 and december 31, 2014, respectively | |||||||||||||||||||||||||||||||||||||||||
series b convertible preferred stock, 0.001 par value: no shares and 20,999,996 shares authorized at december 31,2015 and december 31, 2014, respectively; no shares and 20,916,663 shares issued and outstanding at december 31, 2015 and december 31, 2014, respectively | |||||||||||||||||||||||||||||||||||||||||
series c convertible preferred stock, 0.001 par value: no shares and 24,154,589 shares authorized at december 31, 2015 and december 31, 2014, respectively; no shares and 24,154,589 shares issued and outstanding at december 31, 2015 and december 31, 2014, respectively | |||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||
total liabilities, convertible preferred stock, and stockholders’ equity | 178,898,000 | 195,288,000 | 204,208,000 | ||||||||||||||||||||||||||||||||||||||
series a convertible preferred stock, 0.001 par value: 0 and 40,150,000 shares authorized at september 30, 2015 and december 31, 2014, respectively; 0 and 40,000,000 shares issued and outstanding at september 30, 2015 and december 31, 2014, respectively | |||||||||||||||||||||||||||||||||||||||||
series b convertible preferred stock, 0.001 par value: 0 and 20,999,996 shares authorized at september 30,2015 and december 31, 2014, respectively; 0 and 20,916,663 shares issued and outstanding at september 30, 2015 and december 31, 2014, respectively | |||||||||||||||||||||||||||||||||||||||||
series c convertible preferred stock, 0.001 par value: 0 and 24,154,589 shares authorized at september 30, 2015 and december 31, 2014, respectively; 0 and 24,154,589 shares issued and outstanding at september 30, 2015 and december 31, 2014, respectively | |||||||||||||||||||||||||||||||||||||||||
series a convertible preferred stock, 0.001 par value: 0 and 40,150,000 shares authorized at june 30, 2015 and december 31, 2014, respectively; 0 and 40,000,000 shares issued and outstanding at june 30, 2015 and december 31, 2014, respectively | |||||||||||||||||||||||||||||||||||||||||
series b convertible preferred stock, 0.001 par value: 0 and 20,999,996 shares authorized at june 30,2015 and december 31, 2014, respectively; 0 and 20,916,663 shares issued and outstanding at june 30, 2015 and december 31, 2014, respectively | |||||||||||||||||||||||||||||||||||||||||
series c convertible preferred stock, 0.001 par value: 0 and 24,154,589 shares authorized at june 30, 2015 and december 31, 2014, respectively; 0 and 24,154,589 shares issued and outstanding at june 30, 2015 and december 31, 2014, respectively | |||||||||||||||||||||||||||||||||||||||||
liabilities, convertible preferred stock and stockholders’ (deficit) equity | |||||||||||||||||||||||||||||||||||||||||
series a convertible preferred stock, 0.001 par value: 40,150,000 shares authorized; 40,000,000 shares issued and outstanding at march 31, 2015 and december 31, 2014 | 39,958,000 | ||||||||||||||||||||||||||||||||||||||||
series b convertible preferred stock, 0.001 par value: 20,999,996 shares authorized; 20,916,663 shares issued and outstanding at march 31, 2015 and december 31, 2014 | 24,985,000 | ||||||||||||||||||||||||||||||||||||||||
series c convertible preferred stock, 0.001 par value: 24,154,589 shares authorized; 24,154,589 shares issued and outstanding at march 31, 2015 and december 31, 2014 | 49,865,000 | ||||||||||||||||||||||||||||||||||||||||
stockholders’ deficit: | |||||||||||||||||||||||||||||||||||||||||
total stockholders’ deficit | -90,085,000 | ||||||||||||||||||||||||||||||||||||||||
total liabilities, convertible preferred stock, and stockholders’ deficit | 55,910,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | |||||||||||||||||||||||||||||||||||||||||
net income | 496,000 | -49,956,000 | -56,274,000 | -49,995,000 | 89,136,000 | -110,916,000 | -133,714,000 | -132,794,000 | -129,560,000 | -158,646,000 | -133,162,000 | -159,710,000 | -105,999,000 | -318,686,000 | -117,240,000 | -108,445,000 | -99,714,000 | -85,668,000 | 633,978,000 | -123,473,000 | -110,955,000 | -66,331,000 | -94,275,000 | -99,681,000 | -87,407,000 | -80,322,000 | -72,723,000 | -27,048,000 | -56,549,000 | -37,703,000 | -61,361,023 | -27,977 | 34,346,768 | -18,894,000 | -15,504,000 | -15,575,000 | -12,642,000 | -12,980,000 | -11,572,000 | ||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 4,459,000 | 4,001,000 | 3,863,000 | 3,617,000 | 4,810,000 | 1,531,000 | 2,872,000 | 3,578,000 | 3,684,000 | 7,016,000 | 1,621,000 | 1,470,000 | 1,628,000 | 1,663,000 | 1,616,000 | 1,592,000 | 1,608,000 | 1,672,000 | 1,648,000 | 1,668,000 | 1,571,000 | -2,075,000 | 2,605,000 | 2,510,000 | 2,219,000 | 1,170,000 | 1,163,000 | 1,133,000 | 780,000 | 396,000 | 790,602 | 398 | -780,811 | 396,000 | 386,000 | 333,000 | 204,000 | 202,000 | 209,000 | ||
non-cash lease expense | 2,592,000 | 2,544,000 | 2,523,000 | 2,454,000 | 2,404,000 | 2,350,000 | 2,302,000 | 2,255,000 | 2,202,000 | ||||||||||||||||||||||||||||||||
stock-based compensation | 29,056,000 | 28,382,000 | 28,282,000 | 28,022,000 | 24,225,000 | 22,585,000 | 23,070,000 | 23,821,000 | 23,196,000 | 26,116,000 | 24,109,000 | 25,347,000 | 23,399,000 | 22,681,000 | 23,958,000 | 24,307,000 | 20,684,000 | 19,504,000 | 19,635,000 | 19,528,000 | 16,859,000 | 15,699,000 | 14,993,000 | 13,666,000 | 10,295,000 | 8,832,000 | 8,391,000 | 7,762,000 | 5,549,000 | 3,599,000 | 5,216,760 | 2,240 | -2,584,506 | 1,487,000 | 1,102,000 | 1,195,000 | 971,000 | 2,174,000 | 840,000 | ||
non-cash interest expense | 776,000 | 401,000 | -345,000 | 335,000 | 793,000 | 2,252,000 | 3,589,000 | 3,662,000 | 4,635,000 | 7,410,000 | |||||||||||||||||||||||||||||||
net (accretion of discount) amortization of premium on investments | -3,332,000 | -5,293,000 | -6,334,000 | -5,645,000 | -5,193,000 | ||||||||||||||||||||||||||||||||||||
non-cash debt extinguishment gain | 0 | 0 | -18,000 | -173,658,000 | |||||||||||||||||||||||||||||||||||||
equity investment gain | -50,039,000 | ||||||||||||||||||||||||||||||||||||||||
other | -141,000 | 695,000 | -816,000 | -34,000 | -827,000 | -1,195,000 | 5,953,000 | -2,914,000 | -697,000 | 1,835,000 | 237,000 | -263,000 | 813,000 | 702,000 | 1,325,000 | 816,000 | 536,000 | 101,000 | 59,000 | ||||||||||||||||||||||
changes in assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||
accounts receivable | -1,397,000 | -10,329,000 | 19,891,000 | -25,068,000 | -17,339,000 | -1,745,000 | -5,865,000 | -8,156,000 | -4,949,000 | -3,981,000 | 7,681,000 | 1,517,000 | -3,645,000 | -6,768,000 | 7,032,000 | 9,206,000 | -27,613,000 | 37,318,000 | -40,965,000 | 1,107,000 | -3,847,000 | 1,751,000 | -1,664,000 | ||||||||||||||||||
inventory | 187,000 | 2,029,000 | -4,065,000 | -4,686,000 | 2,696,000 | 829,000 | 2,917,000 | -8,190,000 | 78,000 | 11,731,000 | -5,959,000 | -4,866,000 | -9,828,000 | -749,000 | -7,270,000 | 295,000 | -4,837,000 | -2,216,000 | -1,743,000 | -2,366,000 | -382,000 | ||||||||||||||||||||
prepaid expenses and other current assets | -961,000 | 4,720,000 | -619,000 | -7,747,000 | 1,016,000 | 5,655,000 | -4,127,000 | -4,063,000 | 5,741,000 | -1,363,000 | 739,000 | 3,274,000 | -19,588,000 | 6,488,000 | -1,040,000 | 1,839,000 | -2,594,000 | -5,354,000 | 1,893,000 | -7,751,000 | -1,408,000 | 3,837,000 | -2,335,000 | -2,917,000 | -1,923,000 | -137,000 | 3,333,000 | -385,000 | 3,473,000 | 2,436,000 | -2,606,028 | -1,972 | -1,942,290 | -319,000 | 2,262,000 | -438,000 | -405,000 | -275,000 | -364,000 | ||
other assets | -8,876,000 | -1,558,000 | -595,000 | -4,645,000 | -4,332,000 | -2,987,000 | -305,000 | -1,002,000 | -417,000 | -4,434,000 | 1,302,000 | 553,000 | -13,741,000 | 1,056,000 | 987,000 | -3,785,000 | -44,000 | -356,000 | -222,000 | 2,084,000 | -66,000 | 78,000 | 121,000 | -65,000 | -114,000 | 23,000 | -681,000 | -3,557,000 | -27,000 | -804,000 | 3,986 | 14 | -28,000 | 11,000 | 3,000 | -524,000 | |||||
accounts payable | -6,044,000 | -82,000 | 313,000 | -2,364,000 | 26,000 | -3,588,000 | 7,806,000 | -3,785,000 | -8,620,000 | -2,927,000 | 9,516,000 | -923,000 | 7,688,000 | -1,080,000 | -1,464,000 | 1,187,000 | -2,780,000 | -2,913,000 | 3,715,000 | 2,543,000 | -4,386,000 | 2,309,000 | 982,000 | -689,000 | 1,029,000 | -303,000 | -482,000 | -422,000 | 296,929 | 71 | -427,373 | -140,000 | 567,000 | 707,000 | -97,000 | -736,000 | 1,517,000 | ||||
accrued expenses | -13,552,000 | 20,768,000 | -25,826,000 | 16,175,000 | 10,594,000 | -2,008,000 | -23,686,000 | 1,535,000 | 7,392,000 | 17,490,000 | -17,049,000 | 18,939,000 | -11,800,000 | 19,741,000 | -20,785,000 | 14,641,000 | 6,146,000 | 12,003,000 | -16,576,000 | 10,572,000 | 16,414,000 | 11,202,000 | -1,208,000 | 5,878,000 | 7,331,000 | 12,120,000 | -525,000 | 5,123,000 | 3,954,552 | -1,552 | -2,200,073 | 2,523,000 | -321,000 | 412,000 | 1,088,000 | 571,000 | -115,000 | ||||
deferred revenue and other long-term liabilities | -4,500,000 | ||||||||||||||||||||||||||||||||||||||||
operating lease liabilities | -3,203,000 | -3,100,000 | -3,034,000 | -2,940,000 | -2,889,000 | -2,789,000 | -2,682,000 | -2,604,000 | -2,556,000 | -2,332,000 | -1,974,000 | -1,911,000 | -1,879,000 | -2,099,000 | -2,011,000 | -1,940,000 | -1,905,000 | -1,776,000 | -1,752,000 | -1,787,000 | -1,073,000 | 61,000 | -591,000 | -596,000 | -969,000 | ||||||||||||||||
net cash from operating activities | -54,479,000 | -29,364,000 | -13,637,000 | -48,072,000 | -101,513,000 | -78,928,000 | -104,483,000 | -130,475,000 | -122,961,000 | -121,405,000 | -129,890,000 | -14,114,000 | -95,596,000 | -63,165,000 | -125,778,000 | -24,799,000 | 622,326,000 | -101,164,000 | -109,328,000 | -44,895,000 | -71,704,000 | -81,228,000 | -80,188,000 | -67,582,000 | -55,005,000 | -2,859,000 | -49,563,000 | -34,750,000 | -26,518,000 | -58,565,920 | -31,080 | -24,507,284 | -12,923,716 | -17,833,000 | 30,751,000 | -13,046,000 | -12,465,000 | -11,055,000 | 4,890,000 | ||
capital expenditures | -1,831,000 | -932,000 | -25,000 | -2,569,000 | -1,104,000 | -4,673,000 | -6,251,000 | -2,554,000 | -2,584,000 | -1,481,000 | -3,729,000 | -1,258,000 | -996,000 | -662,000 | -173,000 | -687,000 | -6,000 | -941,000 | -1,525,000 | -3,891,000 | -6,182,000 | -2,170,000 | -1,770,000 | -425,000 | -2,618,000 | -3,322,000 | -6,312,000 | 0 | -4,475,000 | -456,790 | -210 | 0 | 1,811,664 | -552,000 | -1,262,000 | -3,754,000 | -822,000 | -288,000 | -19,000 | ||
free cash flows | -56,310,000 | -30,296,000 | -13,662,000 | -50,641,000 | -102,617,000 | -83,601,000 | -110,734,000 | -133,029,000 | -125,545,000 | -122,886,000 | -133,619,000 | -15,372,000 | -96,592,000 | -63,827,000 | -125,951,000 | -25,486,000 | 622,320,000 | -102,105,000 | -110,853,000 | -48,786,000 | -77,886,000 | -83,398,000 | -81,958,000 | -68,007,000 | -57,623,000 | -6,181,000 | -55,875,000 | -34,750,000 | -30,993,000 | -59,022,710 | -31,290 | -24,507,284 | -11,112,052 | -18,385,000 | 29,489,000 | -16,800,000 | -13,287,000 | -11,343,000 | 4,871,000 | ||
cash flows from investing activities | |||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -1,831,000 | -932,000 | -25,000 | -2,569,000 | -1,104,000 | -4,673,000 | -6,251,000 | -2,554,000 | -2,584,000 | -1,481,000 | -3,729,000 | -2,556,000 | -1,153,000 | -1,258,000 | -996,000 | -662,000 | -173,000 | -687,000 | -6,000 | -941,000 | -1,525,000 | -3,891,000 | -6,182,000 | -2,170,000 | -1,770,000 | -425,000 | -2,618,000 | -3,322,000 | -6,312,000 | -4,475,000 | -456,790 | -210 | 1,811,664 | -552,000 | -1,262,000 | -3,754,000 | -822,000 | -288,000 | -19,000 | ||
purchases of investments | -283,327,000 | -209,769,000 | -201,024,000 | -355,473,000 | -200,165,000 | -117,658,000 | -240,935,000 | -274,895,000 | -132,875,000 | -231,051,000 | -218,717,000 | 0 | -39,937,000 | -140,543,000 | -132,262,000 | -299,564,000 | -83,080,000 | -172,457,000 | -564,832,000 | -92,898,000 | -139,250,000 | -140,873,000 | -132,225,000 | -352,373,000 | -112,916,000 | -152,334,000 | -159,617,000 | -150,469,000 | -338,816,000 | -105,396,000 | -209,873,997 | -18,003 | 69,116,682 | 0 | -69,222,000 | ||||||
maturities of investments | 271,500,000 | 244,410,000 | 231,000,000 | 169,750,000 | 278,400,000 | 201,100,000 | 237,600,000 | 309,515,000 | 308,250,000 | 179,250,000 | 90,500,000 | 52,999,000 | 237,331,000 | 185,050,000 | 215,450,000 | 97,612,000 | 134,700,000 | 105,400,000 | 200,635,000 | 212,500,000 | 212,944,000 | 106,490,000 | 204,000,000 | 209,000,000 | 178,825,000 | 139,000,000 | 126,000,000 | 102,000,000 | 95,946,000 | 54,000 | -5,973,000 | ||||||||||
proceeds from sale of equity investment | 78,737,000 | ||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | 65,079,000 | 33,709,000 | 29,951,000 | -188,292,000 | 77,131,000 | 78,769,000 | -9,586,000 | 32,066,000 | 172,791,000 | -53,283,000 | -132,235,000 | 77,067,000 | -41,090,000 | -346,954,000 | 104,073,000 | -115,176,000 | 132,197,000 | -75,532,000 | -430,138,000 | 11,561,000 | 59,860,000 | 67,736,000 | 74,537,000 | -248,053,000 | 89,314,000 | -219,128,000 | 35,787 | -218,621,465 | 64,836,465 | 5,448,000 | -70,365,000 | -3,684,000 | -822,000 | -288,000 | -1,285,000 | ||||||
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||||||
proceeds from at-the-market offerings, net of issuance costs | 0 | 0 | 0 | 48,936,000 | |||||||||||||||||||||||||||||||||||||
net proceeds from stock option exercises and employee stock purchase plan | 13,298,000 | 9,759,000 | 18,377,000 | 31,211,000 | 18,396,000 | 15,607,000 | 431,000 | 2,510,000 | 1,924,000 | 2,498,000 | 1,264,000 | 17,929,000 | 10,922,000 | 14,854,000 | 7,011,000 | 25,344,000 | 5,035,000 | 4,543,000 | |||||||||||||||||||||||
principal payments for financing arrangements | -4,106,000 | 0 | -172,000 | -369,000 | |||||||||||||||||||||||||||||||||||||
net cash from financing activities | 9,192,000 | 9,759,000 | 18,377,000 | 178,012,000 | 66,963,000 | 15,528,000 | 98,399,000 | 2,491,000 | 380,557,000 | 177,498,000 | 1,264,000 | 17,929,000 | 10,922,000 | 14,854,000 | 7,011,000 | 220,093,000 | 84,341,000 | 3,175,000 | 310,150,000 | 1,834,000 | 4,495,000 | 332,298,000 | 2,011,000 | 764,000 | 113,000 | 515,000 | 3,062,000 | 327,853,000 | 372,000 | 215,723,420 | -420 | 132,579,053 | 1,319,947 | -518,000 | -804,000 | -343,000 | -520,000 | 154,632,000 | -547,000 | ||
net increase in cash, cash equivalents, and restricted cash | 19,792,000 | 14,104,000 | 34,691,000 | -58,352,000 | 42,581,000 | 49,830,000 | -172,197,000 | -172,552,000 | -343,139,000 | 19,399,000 | -163,487,000 | 13,430,000 | 119,762,000 | 276,529,000 | -86,428,000 | 260,682,000 | 24,675,000 | 7,328,000 | 3,017,000 | 11,137,000 | -10,577,000 | -38,302,000 | -17,135,000 | -265,629,000 | |||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 113,639,000 | 0 | 0 | 0 | 81,524,000 | 0 | 0 | 0 | 124,904,000 | 0 | 0 | 0 | 215,119,000 | 0 | 0 | 0 | 689,804,000 | 0 | 0 | 0 | 119,604,000 | 0 | 0 | 0 | 73,429,000 | ||||||||||||||||
effect of exchange rate changes on cash, cash equivalents and restricted cash | 661,000 | -1,324,000 | 591,000 | -31,000 | -145,000 | 487,000 | -541,000 | 59,000 | 197,000 | 478,000 | -379,000 | -109,000 | -197,000 | -506,000 | -123,000 | -162,000 | -97,000 | -347,000 | 14,000 | -62,000 | 50,000 | 28,000 | -13,000 | 19,000 | -16,000 | ||||||||||||||||
cash, cash equivalents and restricted cash at end of period | 134,092,000 | 12,780,000 | 35,282,000 | -58,383,000 | 123,960,000 | 15,856,000 | -16,211,000 | -93,052,000 | 174,931,000 | -171,719,000 | 118,053,000 | 136,200,000 | 42,370,000 | -343,645,000 | 19,276,000 | -163,649,000 | 703,137,000 | 119,415,000 | 276,543,000 | -86,490,000 | 380,336,000 | 24,703,000 | 7,315,000 | 3,036,000 | 84,550,000 | ||||||||||||||||
supplemental cash flow information | |||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 21,465,000 | 23,797,000 | 23,437,000 | 18,338,000 | 14,280,000 | 13,012,000 | 10,288,000 | 8,083,000 | 7,084,000 | 6,858,000 | 0 | 1,000 | 2,000 | 2,000 | 206,000 | 30,000 | 13,000 | 18,000 | 34,000 | 90,950 | 50 | -179,746 | 85,000 | 95,000 | 105,000 | 111,000 | 116,000 | 120,000 | |||||||||||||
property and equipment purchases unpaid at period end | 698,000 | 319,000 | 66,000 | -1,794,000 | 1,834,000 | -1,365,000 | -682,000 | 129,000 | -1,634,000 | 793,000 | 1,036,000 | -57,000 | -24,000 | -213,000 | 443,000 | -68,000 | 93,000 | -349,000 | 465,000 | -2,267,000 | -103,000 | 1,850,000 | 1,478,000 | 784,000 | -1,986,000 | -1,012,000 | 3,126,000 | 1,276,000 | 1,919,920 | 80 | |||||||||||
cash paid for taxes | 703,000 | 235,000 | 34,000 | 520,000 | 86,000 | 365,000 | 311,000 | 2,487,000 | 3,247,000 | 602,000 | 169,000 | 20,000 | 76,000 | 24,000 | 574,000 | 710,000 | 21,000 | 15,000 | 32,000 | 55,000 | 33,000 | ||||||||||||||||||||
non-cash customer consideration | 0 | ||||||||||||||||||||||||||||||||||||||||
unbilled accounts receivable | 42,000 | 2,728,000 | 392,000 | 9,899,000 | -13,086,000 | -309,000 | 1,556,000 | 8,035,000 | -553,000 | 2,445,000 | -4,567,000 | 9,013,000 | -1,326,000 | 3,990,000 | -280,000 | 2,152,000 | -20,180,000 | 1,946,000 | -360,000 | 501,249 | 751 | -63,041 | 881,000 | -818,000 | -944,000 | -547,000 | -1,439,000 | -484,000 | |||||||||||||
other long term liabilities | |||||||||||||||||||||||||||||||||||||||||
deferred revenue | -2,970,000 | -63,000 | -534,000 | 3,158,000 | -2,407,000 | -317,000 | 1,136,000 | -11,099,000 | 15,139,000 | -5,514,000 | -1,187,000 | -13,251,000 | 1,179,000 | -2,881,000 | -2,695,000 | -185,000 | -4,249,000 | 702,000 | -793,000 | -575,000 | 4,742,000 | -3,139,000 | -966,000 | -731,000 | -1,033,000 | -1,095,000 | 8,561,000 | -954,000 | -4,633,000 | -5,826,985 | -3,015 | -39,374,293 | -3,715,000 | 43,127,000 | -1,220,000 | -957,000 | 986,000 | 14,832,000 | |||
net proceeds from term loan facility | 0 | 0 | -35,000 | -11,000 | |||||||||||||||||||||||||||||||||||||
net proceeds from the sale of future royalties and revenues | -8,000 | ||||||||||||||||||||||||||||||||||||||||
principle payments for financing arrangements | |||||||||||||||||||||||||||||||||||||||||
cash paid (refunds received) for taxes | |||||||||||||||||||||||||||||||||||||||||
accrued expenses and accounts payable | |||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | -4,325,000 | 3,000 | 0 | -7,238,000 | -427,000 | -669,000 | 6,826,000 | ||||||||||||||||||||||||||||||||||
acquired in-process research and development | |||||||||||||||||||||||||||||||||||||||||
purchase of in-process research and development asset, net of cash acquired | |||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents, and restricted cash | |||||||||||||||||||||||||||||||||||||||||
net (accretion of discount) amortization of premium on marketable securities | |||||||||||||||||||||||||||||||||||||||||
gross proceeds from the sale of future royalties | |||||||||||||||||||||||||||||||||||||||||
debt issuance costs incurred but unpaid at period end | |||||||||||||||||||||||||||||||||||||||||
noncash lease expense | 2,070,000 | 2,037,000 | 1,638,000 | 1,595,000 | 1,551,000 | 1,522,000 | 1,502,000 | 1,466,000 | 1,432,000 | 1,391,000 | |||||||||||||||||||||||||||||||
accretion of premiums and discounts on investments | 221,000 | 271,000 | 108,000 | -134,000 | -583,000 | -1,393,000 | -1,641,000 | -1,332,000 | -1,447,000 | -1,259,000 | -983,000 | -692,000 | -110,000 | 75,914 | 86 | -109,796 | 75,000 | 35,000 | |||||||||||||||||||||||
proceeds from common stock offerings, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock related to collaboration agreement | |||||||||||||||||||||||||||||||||||||||||
net cash provided used in operating activities | -132,726,000 | ||||||||||||||||||||||||||||||||||||||||
other financing activities | 0 | -44,000 | -44,000 | -28,000 | |||||||||||||||||||||||||||||||||||||
proceeds from public offerings of common stock, net of issuance cost | 0 | ||||||||||||||||||||||||||||||||||||||||
issuance of common stock related to collaboration agreement | |||||||||||||||||||||||||||||||||||||||||
payment of offering costs | 0 | 0 | -117,000 | -164,000 | -207,000 | -715,511 | -489 | 0 | -81,000 | -1,819,000 | -146,000 | ||||||||||||||||||||||||||||||
public offering costs incurred but unpaid at period end | 1,000 | -113,000 | 118,000 | -3,000 | 166,000 | -206,000 | 305,484 | 516 | -777,000 | 805,000 | |||||||||||||||||||||||||||||||
deferred rent | -186,000 | -151,000 | -163,000 | -140,000 | 5,952,000 | 369,135 | -135 | 236,645 | -119,000 | -118,000 | 2,456,000 | -40,000 | |||||||||||||||||||||||||||||
principal payments on loan payable | -278,000 | -417,000 | -416,000 | -417,000 | -583,000 | -1,416,167 | -833 | 1,664,500 | -834,000 | -833,000 | -556,000 | -417,000 | -416,000 | -417,000 | |||||||||||||||||||||||||||
proceeds from common stock offerings, net of issurance costs | |||||||||||||||||||||||||||||||||||||||||
proceeds from public offerings of common stock, net of commissions, underwriting discounts and offering costs | 308,541,000 | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 1,609,000 | 2,039,000 | 19,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from public offerings of common stock, net of commissions and underwriting discounts | |||||||||||||||||||||||||||||||||||||||||
proceeds from public offering of common stock, net of issuance cost | -284,000 | ||||||||||||||||||||||||||||||||||||||||
principal payments on capital lease obligations | -42,000 | -81,000 | |||||||||||||||||||||||||||||||||||||||
operating activities | |||||||||||||||||||||||||||||||||||||||||
investing activities | |||||||||||||||||||||||||||||||||||||||||
net cash from by investing activities | 16,590,000 | ||||||||||||||||||||||||||||||||||||||||
financing activities | |||||||||||||||||||||||||||||||||||||||||
proceeds from public offering of common stock, net of commissions and underwriting discounts | 0 | ||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of repurchases | 611,000 | 1,087,000 | 3,643,000 | 1,162,000 | 1,655,098 | 902 | -344,553 | 316,000 | 29,000 | 213,000 | -22,000 | ||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of period | 0 | 0 | 405,072,000 | ||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of period | -38,302,000 | -17,135,000 | 139,443,000 | ||||||||||||||||||||||||||||||||||||||
noncash interest expense | 4,000 | 4,000 | 8,000 | 18,989 | 11 | -41,941 | 20,000 | 22,000 | 25,000 | 26,000 | 29,000 | 29,000 | |||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 342,975,000 | -34,017,000 | 39,272,713 | 4,287 | -110,549,696 | 53,232,696 | -12,903,000 | -40,418,000 | -17,073,000 | -13,807,000 | 143,289,000 | 3,058,000 | |||||||||||||||||||||||||||||
restricted cash | 0 | -118,881 | 0 | 119,000 | 70,000 | 0 | 0 | -1,266,000 | |||||||||||||||||||||||||||||||||
net cash (used in) investing activities | -7,871,000 | ||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 52,016,931 | 52,069 | -162,544,293 | 0 | 162,707,000 | 0 | 0 | 0 | 47,240,000 | |||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | -34,017,000 | 91,289,644 | 56,356 | -109,311,597 | -12,903,000 | 122,289,000 | -17,073,000 | -13,807,000 | 143,289,000 | 50,298,000 | |||||||||||||||||||||||||||||||
change in fair value of warrant liability | 0 | 0 | 407,000 | 38,000 | |||||||||||||||||||||||||||||||||||||
proceeds from ipo, net of commissions and underwriting discounts | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
property and equipment purchases incurred but unpaid at period end | -115,985 | -128,000 | 244,000 | -1,564,000 | 2,793,000 | ||||||||||||||||||||||||||||||||||||
conversion of convertible preferred stock into common stock | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
reclassification of warrant liability to additional paid-in-capital | 0 | 0 | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of series c convertible preferred stock, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||
proceeds from term loan | |||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of series a convertible preferred stock, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of series b convertible preferred stock, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||
debt issuance costs | |||||||||||||||||||||||||||||||||||||||||
issuance of warrants in connection with term loan | |||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from in operating activities: | |||||||||||||||||||||||||||||||||||||||||
series c convertible preferred stock issuance costs |
