Capricor Therapeutics, Inc(NASDAQ:CAPR)

Capricor Therapeutics, Inc., a biotechnology company, focuses on the development of transformative cell- and exosome-based therapeutics for the treatment and prevention of a broad spectrum of diseases. The company's lead candidate, CAP-1002, an allogeneic cardiac-derived cell therapy, which has comp...
Website: http://www.capricor.com
Founded: 2005
Full Time Employees: 16
Sector: Healthcare
Industry: Biotechnology
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenue | 11,130,509 | 2,261,642 | 3,971,438 | 4,906,877 | 12,088,089 | 6,185,814 | 3,917,467 | 2,986,696 | 959,903 | 1,591,566 | 204,082 | 40,816 | 57,830 | 16,863 | 49,864 | 185,693 | 222,100 | 142,071 | 410,353 | 230,504 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
yoy | NaN% | NaN% | NaN% | NaN% | -7.92% | -63.44% | 1.38% | 64.29% | 1159.30% | 288.66% | NaN% | NaN% | NaN% | NaN% | NaN% | NaN% | 309.28% | -78.02% | -73.96% | -88.13% | -87.85% | -19.44% | |||||||||||||||||||||||||||||||||||||||||||||||||||
qoq | NaN% | NaN% | NaN% | 392.14% | -43.05% | -19.06% | -59.41% | 95.42% | 57.90% | 31.16% | 211.15% | -39.69% | NaN% | NaN% | NaN% | 400.00% | -29.42% | 242.94% | -66.18% | -73.15% | -16.39% | 56.33% | -65.38% | 78.02% | |||||||||||||||||||||||||||||||||||||||||||||||||
total revenue | 11,130,509 | 2,261,642 | 3,971,438 | 4,906,877 | 12,088,089 | 6,185,814 | 3,917,467 | 2,986,696 | 959,903 | 1,591,566 | 204,082 | 40,816 | 57,830 | 16,863 | 49,864 | 185,693 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
research and development | 27,376,912 | 23,132,671 | 20,359,098 | 22,047,254 | 18,915,572 | 14,554,936 | 11,807,867 | 12,504,769 | 11,101,013 | 9,940,167 | 10,028,964 | 8,817,389 | 7,661,519 | 6,231,806 | 5,504,356 | 4,965,088 | 5,115,699 | 4,263,533 | 2,513,915 | 3,497,275 | 3,296,322 | 2,745,104 | 2,629,267 | 1,927,473 | 1,155,156 | 828,749 | 857,764 | 1,644,110 | 1,811,182 | 2,849,377 | 3,131,999 | 3,388,908 | 2,696,517 | 2,518,395 | 1,862,369 | 3,128,182 | 3,257,149 | 2,665,904 | 4,727,111 | 4,307,948 | 4,341,119 | 3,330,731 | 3,192,657 | 3,426,803 | 3,807,087 | 2,583,618 | 1,966,889 | 1,856,360 | 1,374,757 | 5,067,176 | 30,882 | 36,513 | 62,605 | 46,984 | 179,142 | 332,450 | 465,353 | 1,341,597 | 1,470,091 | 702,930 | 622,332 | 563,062 | 1,148,641 | 1,055,759 | 1,313,423 | 889,272 | 1,149,232 | 1,103,428 | 1,324,603 | 2,054,085 | 2,556,900 | 2,888,654 | 1,978,184 |
general and administrative | 9,395,941 | 6,023,337 | 5,924,942 | 5,671,880 | 6,067,376 | 4,273,414 | 3,463,655 | 3,057,888 | 4,071,766 | 3,429,214 | 3,021,450 | 2,847,337 | 3,509,885 | 2,794,442 | 2,564,960 | 2,356,666 | 2,715,835 | 2,116,109 | 1,800,630 | 1,789,974 | 1,905,582 | 1,493,266 | 1,301,673 | 1,610,237 | 1,138,045 | 876,720 | 911,968 | 831,933 | 976,490 | 1,104,670 | 1,259,180 | 1,178,060 | 1,389,732 | 1,237,827 | 1,088,635 | 1,246,942 | 1,189,238 | 1,154,355 | 1,259,744 | 1,434,259 | 1,084,696 | 1,077,594 | 972,782 | 926,279 | 1,395,540 | 684,722 | 819,683 | 665,728 | 852,347 | 1,300,777 | 261,083 | 384,621 | 262,475 | 272,552 | 397,170 | 441,970 | 500,020 | 518,874 | 499,273 | 523,305 | 575,278 | 479,924 | 664,095 | 445,448 | 623,202 | 687,874 | 869,143 | 1,397,689 | 462,468 | 944,901 | 818,761 | 960,164 | 1,198,339 |
total operating expenses | 36,772,853 | 29,156,008 | 26,284,040 | 27,719,134 | 24,982,948 | 18,828,350 | 15,271,522 | 15,562,657 | 15,172,779 | 13,369,381 | 13,050,414 | 11,664,726 | 11,171,404 | 9,026,248 | 8,069,316 | 7,321,754 | 7,831,534 | 6,379,642 | 4,314,545 | 5,287,249 | 5,201,904 | 4,238,370 | 3,930,940 | 3,537,710 | 2,293,201 | 1,705,469 | 1,769,732 | 2,476,043 | 2,787,672 | 3,954,047 | 4,391,179 | 4,566,968 | 4,086,249 | 3,756,222 | 2,951,004 | 4,375,124 | 4,446,387 | 3,820,259 | 5,986,855 | 5,742,207 | 5,425,815 | 4,408,325 | 4,165,439 | 4,353,082 | 5,202,627 | 3,268,340 | 2,786,572 | 2,522,088 | 2,227,104 | 6,367,953 | 291,965 | 421,134 | 325,080 | 319,536 | 576,312 | 774,420 | 965,373 | 1,860,471 | 1,969,364 | 1,226,235 | 1,197,610 | 1,042,986 | 1,812,736 | 1,501,207 | 1,936,625 | 1,577,146 | 2,018,375 | 2,501,117 | 1,787,071 | 2,998,986 | 3,375,661 | 3,848,818 | |
income from operations | -36,772,853 | -29,156,008 | -26,284,040 | -27,719,134 | -24,982,948 | -7,697,841 | -13,009,880 | -11,591,219 | -10,265,902 | -1,281,292 | -6,864,600 | -7,747,259 | -8,184,708 | -8,066,345 | -6,477,750 | -7,321,754 | -7,831,534 | -6,379,642 | -4,314,545 | -5,083,167 | -5,161,088 | -4,180,540 | -3,914,077 | -3,487,846 | -2,107,508 | -1,483,369 | -1,627,661 | -2,065,690 | -2,557,168 | -3,305,965 | -4,171,932 | -4,163,008 | -3,686,183 | -3,280,423 | -2,637,733 | -3,378,662 | -3,565,579 | -2,913,329 | -5,240,074 | -4,612,388 | -4,210,726 | -3,284,929 | -2,850,555 | -3,061,616 | -3,414,725 | -1,866,441 | -1,485,105 | -1,480,421 | -1,185,437 | -5,864,720 | -291,965 | -421,134 | -325,080 | -319,536 | -576,312 | -774,420 | -769,873 | -1,664,971 | -1,156,364 | -880,235 | -1,197,610 | -1,042,986 | -1,812,736 | -1,501,207 | -1,936,625 | -1,577,146 | -2,018,375 | -2,501,117 | -1,787,071 | -2,998,986 | -3,375,661 | -3,848,818 | -3,176,523 |
yoy | 47.19% | 278.76% | 102.03% | 139.14% | 143.36% | 500.79% | 89.52% | 49.62% | 25.43% | -84.12% | 5.97% | 5.81% | 4.51% | 26.44% | 50.14% | 44.04% | 51.74% | 52.60% | 10.23% | 45.74% | 144.89% | 181.83% | 140.47% | 68.85% | -17.58% | -55.13% | -60.99% | -50.38% | -30.63% | 0.78% | 58.16% | 23.21% | 3.38% | 12.60% | -49.66% | -26.75% | -15.32% | -11.31% | 83.83% | 50.65% | 23.31% | 76.00% | 91.94% | 106.81% | 188.06% | -68.18% | 408.66% | 251.53% | 264.66% | 1735.39% | -49.34% | -45.62% | -57.77% | -80.81% | -50.16% | -12.02% | -35.72% | 59.64% | -36.21% | -41.36% | -38.16% | -33.87% | -10.19% | -39.98% | 8.37% | -47.41% | -40.21% | -35.02% | -43.74% | ||||
qoq | 26.12% | 10.93% | -5.18% | 10.95% | 224.54% | -40.83% | 12.24% | 12.91% | 701.21% | -81.33% | -11.39% | -5.34% | 1.47% | 24.52% | -11.53% | -6.51% | 22.76% | 47.86% | -15.12% | -1.51% | 23.46% | 6.81% | 12.22% | 65.50% | 42.08% | -8.86% | -21.20% | -19.22% | -22.65% | -20.76% | 0.21% | 12.94% | 12.37% | 24.37% | -21.93% | -5.24% | 22.39% | -44.40% | 13.61% | 9.54% | 28.18% | 15.24% | -6.89% | -10.34% | 82.95% | 25.68% | 0.32% | 24.88% | -79.79% | 1908.71% | -30.67% | 29.55% | 1.74% | -44.56% | -25.58% | 0.59% | -53.76% | 43.98% | 31.37% | -26.50% | 14.83% | -42.46% | 20.75% | -22.48% | 22.79% | -21.86% | -19.30% | 39.96% | -40.41% | -11.16% | -12.29% | 21.16% | |
operating margin % | NaN% | -Infinity% | NaN% | NaN% | NaN% | -69.16% | -575.24% | -291.86% | -209.21% | -10.60% | -110.97% | -197.76% | -274.04% | -840.33% | -407.00% | NaN% | NaN% | -Infinity% | NaN% | -2490.75% | -12644.77% | -7229.02% | -23211.04% | -6994.72% | -1134.94% | -667.88% | -1145.67% | -503.39% | -1109.38% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% |
other income | 8,145 | 11,205 | 6,740 | 14,991 | 12,485 | 190,582 | 181,039 | 367,168 | 64,158.25 | 46,658 | 116,658 | 93,316 | 131,224 | 52,500 | -58,877.75 | 11,737 | -102,545 | -144,705 | 117,466 | 9,771 | 420,890 | -2,250 | -513 | 10,411 | -1,341 | -168 | |||||||||||||||||||||||||||||||||||||||||||||||
investment income | 2,904,506 | 2,021,214 | 1,713,499 | 1,793,352 | 729,542 | 686,572 | 453,152 | 591,437 | 471,829 | 452,199 | 479,380 | 380,680 | 416,442 | 379,699 | 106,635 | 21,761 | 13,440 | 15,984 | 15,570 | 16,741 | 9,165 | 2,608 | 3,953 | 3,692 | 22,690 | 13,951 | 21,061 | 21,956 | 37,823 | 46,086 | 35,792 | 39,460 | 14,653 | 11,768 | 10,393 | 12,052 | 4,282 | -1,940 | 5,410 | 427 | 10,510 | 2,390 | 292 | 156 | 275 | -1,231 | 1,210 | 1,196 | 153 | ||||||||||||||||||||||||
loss on disposal of fixed assets | -81,143 | -6,846 | -150,673 | -653 | -5,388 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total other income | 2,831,508 | -1,013,306 | 1,713,393 | 1,808,343 | 591,354 | 581,238 | 453,152 | 591,437 | 471,829 | 519,203 | 473,992 | 380,680 | 416,442 | 345,433 | 106,635 | 212,343 | 13,440 | 189,118 | 382,738 | 334,901 | 9,165 | 2,608 | 3,953 | 3,692 | 22,690 | 46,086 | 35,792 | 39,460 | 14,653 | 15,585,594 | -97,260 | -93,475 | -101,038 | -1,604,845 | -93,339 | -76,460 | -55,615 | -61,193 | -61,389 | -61,525 | -61,406 | -61,614 | -58,881 | -53,508 | -25,174 | -1,598,368 | -56,488 | -176,487 | -157,683 | 117,544 | 10,080 | 421,486 | -2,006 | 581 | 12,291 | -295 | 1,818 | 247,329 | 3,243 | 6,686 | 4,803 | 11,427 | -9,305 | 1,027 | 8,263 | 24,317 | 54,772 | 71,717 | 117,586 | ||||
income before income taxes | -33,941,345 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
benefit from income taxes | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -33,941,345 | -30,170,914 | -24,570,647 | -25,910,791 | -24,391,594 | -7,116,603 | -12,556,728 | -10,999,782 | -9,794,073 | -762,089 | -6,390,608 | -7,366,579 | -7,768,266 | -7,720,912 | -6,371,115 | -7,109,411 | -7,818,094 | -6,190,524 | -3,931,807 | -4,748,266 | -5,151,923 | -4,177,932 | -3,910,124 | -3,484,154 | -2,084,818 | -1,469,418 | -1,606,600 | -2,046,454 | -2,519,345 | -3,259,879 | -4,136,140 | -4,123,548 | -3,671,530 | 12,305,171 | -2,734,993 | -3,472,137 | -3,666,617 | -4,518,174 | -5,333,413 | -4,688,848 | -4,266,341 | -3,346,122 | -2,911,944 | -3,123,141 | -3,476,131 | -1,928,055 | -1,543,986 | -1,533,929 | -1,210,611 | -7,463,088 | -348,453 | -597,621 | -482,763 | -201,992 | -566,232 | -352,934 | -771,879 | -1,664,390 | -1,144,073 | -880,530 | -1,195,792 | -795,657 | -1,809,493 | -1,494,521 | -1,931,822 | -1,565,719 | -2,027,680 | -2,500,090 | -1,778,808 | -2,974,669 | -3,320,889 | -3,777,101 | -3,058,937 |
yoy | 39.15% | 323.95% | 95.68% | 135.56% | 149.04% | 833.83% | 96.49% | 49.32% | 26.08% | -90.13% | 0.31% | 3.62% | -0.64% | 24.72% | 62.04% | 49.73% | 51.75% | 48.17% | 0.55% | 36.28% | 147.12% | 184.33% | 143.38% | 70.25% | -17.25% | -54.92% | -61.16% | -50.37% | -31.38% | -126.49% | 51.23% | 18.76% | 0.13% | -372.35% | -48.72% | -25.95% | -14.06% | 35.03% | 83.16% | 50.13% | 22.73% | 73.55% | 88.60% | 103.60% | 187.14% | -74.17% | 343.10% | 156.67% | 150.77% | 3594.74% | -38.46% | 69.33% | -37.46% | -87.86% | -50.51% | -59.92% | -35.45% | 109.18% | -36.77% | -41.08% | -38.10% | -49.18% | -10.76% | -40.22% | 8.60% | -47.36% | -38.94% | -33.81% | -41.85% | ||||
qoq | 12.50% | 22.79% | -5.17% | 6.23% | 242.74% | -43.32% | 14.15% | 12.31% | 1185.16% | -88.07% | -13.25% | -5.17% | 0.61% | 21.19% | -10.38% | -9.06% | 26.29% | 57.45% | -17.19% | -7.84% | 23.31% | 6.85% | 12.23% | 67.12% | 41.88% | -8.54% | -21.49% | -18.77% | -22.72% | -21.19% | 0.31% | 12.31% | -129.84% | -549.92% | -21.23% | -5.30% | -18.85% | -15.29% | 13.75% | 9.90% | 27.50% | 14.91% | -6.76% | -10.15% | 80.29% | 24.88% | 0.66% | 26.71% | -83.78% | 2041.78% | -41.69% | 23.79% | 139.00% | -64.33% | 60.44% | -54.28% | -53.62% | 45.48% | 29.93% | -26.36% | 50.29% | -56.03% | 21.08% | -22.64% | 23.38% | -22.78% | -18.90% | 40.55% | -40.20% | -10.43% | -12.08% | 23.48% | |
net income margin % | NaN% | -Infinity% | NaN% | NaN% | NaN% | -63.94% | -555.20% | -276.97% | -199.60% | -6.30% | -103.31% | -188.04% | -260.10% | -804.34% | -400.30% | NaN% | NaN% | -Infinity% | NaN% | -2326.65% | -12622.31% | -7224.51% | -23187.59% | -6987.31% | -1122.72% | -661.60% | -1130.84% | -498.71% | -1092.97% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% |
other comprehensive income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net unrealized gain on marketable securities | -536,881 | -424,353 | 784,972 | 930,734 | -58,766 | -152,714 | 71,888 | 122,605 | -66,485 | 84,707 | -17,223 | 99,637 | 22,830 | 757 | -757 | -12,393 | -7,814 | 1,922 | -2,044 | 8,709 | 3,027 | 1,276 | -2,394 | 6,187 | 2,601 | -3,855 | 1,551 | -2,564 | 5,414 | 10,475 | -3,940 | 1,607 | -733 | -470 | 576 | ||||||||||||||||||||||||||||||||||||||
comprehensive loss | -34,478,226 | -30,731,882 | -25,114,099 | -26,335,144 | -23,606,622 | -6,185,869 | -12,615,494 | -11,152,496 | -9,722,185 | -639,484 | -6,457,093 | -7,281,872 | -6,190,524 | -3,931,807 | -4,748,266 | -5,151,923 | -4,177,932 | -3,910,124 | -3,484,154 | -2,084,061 | -1,470,175 | -1,606,600 | -2,046,454 | -2,531,738 | -2,980,657.25 | -4,134,218 | -4,125,592 | -3,662,821 | -2,467,169.75 | -2,733,717 | -3,474,531 | -3,660,430 | -4,515,573 | -5,337,268 | -4,687,297 | -4,272,498 | -3,348,686 | -2,906,530 | -3,112,666 | -3,480,071 | -1,926,448 | -1,544,719 | -1,534,399 | -1,210,035 | |||||||||||||||||||||||||||||
net income per share | -0.59 | -0.62 | -0.54 | -0.57 | -0.53 | -0.11 | -0.38 | -0.35 | -0.31 | 0.02 | -0.25 | -0.29 | -0.31 | -0.31 | -0.26 | -0.29 | -0.32 | -0.26 | -0.17 | -0.21 | -0.23 | -0.2 | -0.2 | -0.23 | -0.3 | -0.3 | -0.43 | -0.59 | -0.08 | -0.11 | -0.14 | -0.14 | -0.14 | 0.54 | -0.12 | -0.16 | -0.17 | -0.2 | -0.29 | -0.26 | -0.26 | -0.21 | -0.18 | -0.19 | -0.23 | -0.16 | -0.13 | -0.13 | -0.1 | ||||||||||||||||||||||||
weighted-average number of shares, basic and diluted | 57,434,267 | 46,478,416 | 45,716,151 | 45,709,071 | 45,636,633 | 35,218,628 | 33,090,063 | 31,841,964 | 31,354,629 | 26,778,360 | 25,817,676 | 25,335,342 | 25,247,354 | 24,552,688 | 24,431,787 | 24,324,156 | 24,282,743 | 23,089,323 | 23,095,375 | 22,861,051 | 22,228,723 | 15,571,056 | 19,801,841 | 15,130,685 | 6,878,782 | 3,711,333 | 3,746,801 | 3,457,833 | 32,903,837 | 30,610,064 | 29,031,888 | 26,905,331 | 23,378,141 | 16,242,090 | 16,222,754 | 11,689,441 | |||||||||||||||||||||||||||||||||||||
net unrealized loss on marketable securities | -45,708.25 | -543,452 | -10,258 | -6,157 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
comprehensive income | -7,778,524 | -7,738,135 | -6,271,478 | -7,086,581 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
forgiveness of debt | 318,160 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of fixed asset | -2,720 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
collaboration income | 683,592 | 683,594 | 683,595 | 683,595 | 911,458 | 911,458 | 911,458 | 911,458 | 911,458 | 1,041,667 | 1,041,666 | 1,041,667 | 1,041,667 | 1,041,667 | 195,500 | 195,500 | 813,000 | 346,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
grant income | 191,660.25 | 172,589 | 287,302 | 306,750 | 344,575 | 260,771 | 312,870 | 197,214 | 223,335 | 63,186 | 218,361 | 303,631 | 211,938 | 403,426 | 380,008 | 746,235 | 360,233 | 259,800 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
total income | 255,818.5 | 219,247 | 403,960 | 400,066 | 475,799 | 313,271 | 996,462 | 880,808 | 906,930 | 746,781 | 1,129,819 | 1,215,089 | 1,123,396 | 1,314,884 | 1,291,466 | 1,787,902 | 1,401,899 | 1,301,467 | 1,041,667 | 1,041,667 | 195,500 | 195,500 | 813,000 | 346,000 | |||||||||||||||||||||||||||||||||||||||||||||||||
interest expense | -80,307 | -107,653 | -105,527 | -105,320 | -102,905 | -98,749 | -76,887 | -66,125 | -63,583 | -61,681 | -61,681 | -61,681 | -60,383 | -60,091 | -54,704 | -25,327 | 97,211 | -68,282 | -74,046 | -13,018 | -137 | ||||||||||||||||||||||||||||||||||||||||||||||||||||
other comprehensive gain | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average number of shares, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted | 22,135,198 | 21,399,019 | 18,551,013 | 18,286,816 | 17,952,323 | 16,537,502 | 15,902,133 | 14,869,746 | 11,696,980 | 11,700,136 | 11,692,318 | 10,501,416 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other income: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest income | 50 | 57 | 104 | 40 | 78 | 309 | 596 | 244 | 1,094 | 1,880 | 1,046 | 1,986 | 2,851 | 5,954 | 6,726 | 4,846 | 11,427 | 15,194 | 5,886 | 14,686 | 41,981 | 58,451 | 82,848 | 149,436 | |||||||||||||||||||||||||||||||||||||||||||||||||
basic and diluted loss per share | -0.008 | -0.01 | -0.01 | -0.01 | -0.01 | -0.01 | -0.02 | -0.04 | -0.03 | -0.03 | -0.03 | -0.02 | -0.05 | -0.05 | -0.07 | -0.06 | -0.08 | -0.1 | -0.07 | -0.12 | -0.14 | -0.16 | -0.13 | ||||||||||||||||||||||||||||||||||||||||||||||||||
weighted-average common shares outstanding | 43,366,125 | 43,062,231 | 43,062,231 | 42,201,848 | 43,062,231 | 42,951,791 | 39,712,231 | 37,328,519 | 39,707,764 | 35,091,653 | 34,673,475 | 32,168,433 | 34,563,073 | 32,285,824 | 27,085,824 | 25,466,655 | 26,491,211 | 24,149,405 | 24,149,405 | 24,126,398 | 24,149,405 | 24,106,341 | 24,099,716 | ||||||||||||||||||||||||||||||||||||||||||||||||||
other expense | -698.25 | -2,711 | -40 | -43 | -24,499 | -4,859 | -6,423 | -17,664 | -3,679 | -11,131 | -31,713 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total operating expense | 3,176,523 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-09-30 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
current assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 105,421,484 | 287,847,312 | 19,510,383 | 23,241,199 | 28,794,503 | 11,286,996 | 68,377,402 | 10,688,363 | 6,214,647 | 14,694,857 | 8,984,667 | 9,837,133 | 10,605,528 | 9,603,242 | 8,413,653 | 16,394,067 | 58,333,945 | 34,885,274 | 40,839,158 | 38,077,964 | 41,879,554 | 32,665,874 | 35,300,340 | 36,252,623 | 13,217,481 | 3,899,328 | 6,827,570 | 5,890,963 | 7,170,220 | 4,259,266 | 4,377,797 | 6,339,148 | 7,169,262 | 6,140,135 | 8,897,087 | 8,260,897 | 2,750,473 | 3,204,378 | 18,020,875 | 8,851,129 | 11,766,454 | 5,568,306 | 4,218,409 | 5,038,260 | 6,939,220 | 8,034,765 | 9,805,435 | 11,582,186 | 12,979,150 | 1,729,537 | 71,028 | 229,205 | 285,032 | 46,716 | 282,507 | 777,182 | 435,730 | 1,039,190 | 2,607,336 | 3,259,835 | 2,123,861 | 3,378,155 | 4,435,833 | 5,563,418 | 2,013,394 | 3,175,718 | 4,224,183 | 1,770,226 | 3,607,302 | 5,500,790 | 7,363,926 | 10,347,757 | 13,659,576 |
marketable securities | 173,188,430 | 30,281,603 | 79,055,588 | 99,559,482 | 115,982,893 | 140,228,881 | 16,651,222 | 18,773,667 | 33,702,431 | 24,792,846 | 19,536,805 | 27,956,325 | 34,566,342 | 31,818,020 | 38,199,859 | 35,022,883 | 5,986,050 | 2,997,150 | 5,994,120 | 5,995,080 | 5,995,380 | 7,984,800 | 4,997,850 | 3,998,520 | 8,992,980 | 12,990,510 | 2,499,975 | 2,499,975 | 2,498,425 | 7,999,010 | 12,999,445 | 15,494,365 | 15,483,890 | 325,318 | 325,791 | 326,226 | 326,494 | ||||||||||||||||||||||||||||||||||||
receivables | 59,167 | 59,167 | 59,509 | 59,834 | 10,368,489 | 409,682 | 369,975 | 369,000 | 10,371,993 | 547,580 | 547,580 | 547,580 | 547,580 | 547,580 | 547,580 | 356,997 | 391,750 | 180,178 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | 4,478,895 | 4,751,674 | 2,326,543 | 1,266,356 | 1,413,754 | 1,500,901 | 385,065 | 837,218 | 1,125,844 | 995,776 | 458,417 | 583,835 | 875,092 | 919,892 | 343,684 | 659,269 | 943,246 | 1,159,937 | 278,909 | 653,336 | 736,358 | 1,011,209 | 174,186 | 249,876 | 433,975 | 571,382 | 129,161 | 375,419 | 425,943 | 724,184 | 426,422 | 388,118 | 522,346 | 501,164 | 190,278 | 239,331 | 398,175 | 342,892 | 118,225 | 239,263 | 321,421 | 210,603 | 92,476 | 130,724 | 202,984 | 235,523 | 105,100 | 123,061 | 169,579 | 222,763 | 37,975 | 60,088 | 112,743 | 124,912 | 155,842 | 164,665 | 220,387 | 271,298 | 420,653 | 379,877 | 227,823 | 219,095 | 304,076 | 237,187 | 282,945 | 257,732 | 331,693 | 185,368 | 338,574 | 544,834 | 641,247 | 415,944 | 384,554 |
total current assets | 283,088,809 | 322,939,756 | 100,951,681 | 124,126,546 | 146,250,984 | 163,385,267 | 85,823,371 | 30,669,223 | 41,411,922 | 50,855,472 | 29,527,469 | 38,924,873 | 46,594,542 | 42,888,734 | 47,504,776 | 52,623,799 | 59,634,188 | 36,436,961 | 41,298,245 | 38,731,300 | 42,615,912 | 33,677,083 | 35,491,389 | 36,552,363 | 13,770,083 | 10,544,728 | 7,290,788 | 6,643,272 | 7,904,007 | 8,471,299 | 11,392,646 | 13,541,193 | 14,613,165 | 15,712,676 | 15,232,420 | 13,640,187 | 13,464,672 | 18,108,340 | 22,404,446 | 11,808,728 | 14,889,931 | 13,989,857 | 17,713,755 | 21,642,939 | 25,420,259 | 11,607,545 | 14,196,136 | 16,409,568 | 14,030,944 | 3,680,840 | 109,003 | 289,293 | 404,281 | 171,628 | 438,349 | 941,847 | 656,117 | 1,310,488 | 3,027,989 | 3,639,712 | 2,351,684 | 3,597,250 | 4,739,909 | 5,800,605 | 2,296,339 | 3,433,450 | 4,555,876 | 1,955,594 | 3,945,876 | 6,045,624 | 8,005,173 | 10,763,701 | 14,044,130 |
property and equipment | 28,502,617 | 18,312,238 | 11,068,078 | 7,995,259 | 6,133,870 | 5,561,597 | 5,315,385 | 5,617,523 | 5,893,552 | 5,560,641 | 5,139,680 | 4,789,786 | 4,811,044 | 4,588,030 | 3,591,397 | 2,629,114 | 2,328,565 | 1,795,696 | 1,513,575 | 1,110,051 | 838,705 | 850,847 | 603,719 | 486,815 | 410,913 | 442,806 | 474,699 | 506,724 | 541,730 | 574,206 | 622,277 | 507,396 | 535,241 | 372,096 | 394,031 | 399,035 | 411,877 | 435,336 | 351,507 | 355,284 | 344,957 | 318,566 | 332,143 | 263,059 | 253,768 | 229,455 | 828 | 994 | 1,159 | 3,488 | 4,938 | 6,387 | 7,951 | 9,744 | 10,886 | 12,698 | 14,571 | 16,765 | 16,777 | 19,855 | 23,486 | 27,486 | 31,871 | 59,810 | 66,278 | 73,699 | 79,849 | 86,000 | 88,042 | ||||
other assets | 1,533,591 | 1,159,480 | 488,738 | 508,002 | 253,374 | 221,700 | 319,246 | 319,558 | 293,722 | 268,172 | 268,172 | 268,172 | 268,172 | 268,172 | 268,172 | 268,172 | 275,722 | 275,722 | 288,701 | 88,701 | 88,701 | 88,701 | 88,701 | 82,446 | 107,380 | 119,608 | 124,614 | 128,715 | 132,816 | 151,788 | 157,302 | 207,072 | 157,787 | 95,969 | 61,396 | 61,166 | 61,426 | 61,426 | 61,426 | 61,556 | 71,146 | 70,146 | 133,201 | 69,455 | 69,455 | 55,320 | |||||||||||||||||||||||||||
lease right-of-use assets | 13,158,500 | 13,537,820 | 13,929,710 | 939,204 | 1,127,745 | 1,312,522 | 1,493,611 | 1,671,149 | 1,845,246 | 2,050,042 | 2,217,009 | 2,028,367 | 2,189,651 | 2,349,974 | 2,563,762 | 2,544,489 | 2,683,443 | 2,821,944 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
total assets | 326,283,517 | 355,949,294 | 126,438,207 | 133,569,011 | 153,765,973 | 170,481,086 | 92,951,613 | 38,277,453 | 49,444,442 | 58,734,327 | 37,152,330 | 46,011,198 | 53,863,409 | 50,094,910 | 53,928,107 | 58,065,574 | 64,921,918 | 41,330,323 | 43,100,521 | 39,930,052 | 43,544,401 | 34,618,796 | 36,187,057 | 37,125,954 | 14,293,789 | 11,113,637 | 7,907,415 | 7,306,844 | 8,617,505 | 9,247,065 | 12,232,816 | 14,327,071 | 15,388,422 | 16,273,789 | 15,793,539 | 14,218,267 | 14,068,041 | 18,747,355 | 24,471,820 | 13,892,196 | 16,984,850 | 16,069,572 | 19,882,289 | 23,690,830 | 27,471,047 | 13,632,072 | 16,282,719 | 18,437,454 | 15,976,704 | 5,537,907 | 114,366 | 294,822 | 415,308 | 227,054 | 495,225 | 1,000,172 | 716,006 | 1,372,170 | 3,090,813 | 3,704,348 | 2,418,193 | 3,665,953 | 4,808,624 | 5,872,398 | 2,371,763 | 3,619,704 | 4,829,355 | 2,253,894 | 4,262,818 | 6,435,469 | 8,408,902 | 11,189,610 | 14,486,641 |
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 3,927,941 | 1,654,754 | 2,719,416 | 4,812,356 | 5,253,636 | 339,245 | 397,577 | 249,351 | 182,916 | 210,050 | 121,719 | 327,154 | 437,837 | 504,333 | 237,760 | 478,859 | 332,380 | 591,553 | 154,028 | 164,545 | 150,628 | 305,620 | 200,287 | 453,091 | 738,895 | 558,522 | 695,905 | 815,851 | |||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 10,528,351 | 15,557,646 | 9,932,488 | 7,359,232 | 4,241,118 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease liabilities, current | 841,135 | 202,376 | 120,094 | 849,505 | 842,101 | 834,799 | 813,634 | 792,694 | 771,506 | 749,112 | 729,567 | 707,425 | 693,652 | 682,039 | 697,561 | 579,672 | 498,374 | 417,632 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
cirm liability, current | 6,339,862 | 6,421,984 | 3,376,259 | 3,376,259 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue, current | 12,000,000 | 12,000,000 | 12,000,000 | 12,000,000 | 12,000,000 | 12,000,000 | 13,130,509 | 15,392,151 | 19,363,589 | 24,270,465 | 25,405,084 | 29,312,439 | 31,012,773 | 17,980,599 | 18,560,430 | 15,745,576 | 9,726,501 | 683,592 | 1,367,186 | 2,050,781 | 2,734,376 | 3,645,833 | 3,645,834 | 3,645,834 | 3,645,834 | 4,166,667 | 4,166,667 | ||||||||||||||||||||||||||||||||||||||||||||||
total current liabilities | 33,637,289 | 35,836,760 | 28,148,257 | 28,397,352 | 22,336,855 | 21,026,176 | 20,475,506 | 22,354,779 | 26,383,752 | 31,269,818 | 32,926,601 | 35,153,674 | 37,132,157 | 23,586,555 | 23,194,503 | 19,547,219 | 14,323,297 | 4,133,391 | 2,988,292 | 3,173,663 | 3,751,888 | 2,971,282 | 2,277,960 | 1,917,508 | 1,324,896 | 897,992 | 960,722 | 1,566,802 | 1,500,944 | 1,255,219 | 1,876,135 | 1,320,008 | 1,477,899 | 1,670,675 | 16,688,054 | 16,644,327 | 3,299,189 | 4,895,183 | 6,670,268 | 6,204,701 | 7,340,746 | 6,528,668 | 6,534,168 | 6,863,403 | 7,545,301 | 6,299,633 | 6,192,239 | 6,492,261 | 6,299,284 | 2,052,922 | 1,181,927 | 1,015,586 | 649,128 | 330,983 | 287,143 | 267,055 | 485,347 | 541,447 | 717,817 | 436,274 | 743,736 | 1,069,085 | 1,504,748 | 1,149,738 | 889,212 | 637,554 | 844,909 | 440,390 | 778,414 | 1,331,851 | 918,148 | 999,542 | 1,311,164 |
long-term liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
lease liabilities, net of current | 13,943,595 | 14,320,389 | 14,422,695 | 194,603 | 407,392 | 616,315 | 834,889 | 1,044,109 | 1,249,493 | 1,486,783 | 1,683,656 | 1,518,173 | 1,699,682 | 1,878,070 | 2,082,849 | 2,158,677 | 2,306,197 | 2,452,707 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||
total long-term liabilities | 13,943,595 | 14,320,389 | 14,422,695 | 194,603 | 3,783,651 | 3,992,574 | 4,211,148 | 4,420,368 | 4,625,752 | 4,863,042 | 6,013,385 | 8,126,361 | 10,525,003 | 14,722,261 | 15,307,112 | 19,789,360 | 25,955,955 | 5,828,966 | 3,376,259 | 3,376,259 | 3,411,728 | 3,447,730 | 3,501,178 | 3,554,492 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 4,160,316 | 17,960,646 | 17,855,326 | 17,752,421 | 12,803,672 | 10,727,009 | 10,572,678 | 11,422,455 | 12,272,232 | 12,601,202 | 13,581,162 | 14,562,445 | 15,029,844 | 11,336,860 | 4,019,867 | |||||||||||||||||||||||
total liabilities | 47,580,884 | 50,157,149 | 42,570,952 | 28,591,955 | 26,120,506 | 25,018,750 | 24,686,654 | 26,775,147 | 31,009,504 | 36,132,860 | 38,939,986 | 43,280,035 | 47,657,160 | 38,308,816 | 38,501,615 | 39,336,579 | 40,279,252 | 9,962,357 | 6,364,551 | 6,549,922 | 7,163,616 | 6,419,012 | 5,779,138 | 5,472,000 | 4,701,155 | 4,274,251 | 4,336,981 | 4,943,061 | 4,877,203 | 4,631,478 | 5,252,394 | 4,696,267 | 4,854,158 | 5,046,934 | 20,064,313 | 20,804,643 | 21,259,835 | 22,750,509 | 24,422,689 | 19,008,373 | 18,067,755 | 17,101,346 | 17,956,623 | 19,135,635 | 20,146,503 | 19,880,795 | 20,754,684 | 21,522,105 | 17,636,144 | 6,072,789 | 1,681,920 | 1,527,673 | 1,057,970 | 394,367 | 467,993 | 457,918 | 1,378,739 | ||||||||||||||||
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value... | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.001 par value... | 57,665 | 57,371 | 45,717 | 45,712 | 45,677 | 45,582 | 40,332 | 31,984 | 31,600 | 31,148 | 25,855 | 25,764 | 25,255 | 25,241 | 24,703 | 24,335 | 24,324 | 24,185 | 24,149 | 22,998 | 22,798 | 20,577 | 20,212 | 19,698 | 4,175 | 3,467 | 33,661 | 31,388 | 30,749 | 29,994 | 27,971 | 26,271 | 21,399 | 16,255 | 16,223 | 11,690 | 43,521 | 43,062 | 43,062 | 43,062 | 43,062 | 39,712 | 39,708 | 39,708 | 34,699 | 34,630 | 34,561 | 27,002 | 24,150 | 24,150 | 24,150 | 24,150 | 24,100 | ||||||||||||||||||||
additional paid-in capital | 617,718,525 | 610,330,105 | 357,684,987 | 353,680,694 | 350,013,996 | 344,224,338 | 260,846,342 | 191,476,543 | 187,257,063 | 181,701,859 | 156,678,545 | 154,740,362 | 150,934,085 | 148,735,420 | 144,638,221 | 141,669,614 | 140,496,715 | 139,404,060 | 138,581,576 | 131,295,080 | 129,547,669 | 116,216,966 | 114,247,534 | 111,583,959 | 86,048,994 | 81,215,647 | 76,477,572 | 73,665,029 | 72,964,900 | 71,310,720 | 70,408,501 | 68,925,422 | 65,705,313 | 62,736,783 | 59,548,523 | 54,501,710 | 50,422,955 | 49,951,165 | 49,487,877 | 38,988,747 | 38,334,722 | 34,115,052 | 33,723,806 | 33,446,837 | 33,103,520 | 16,054,697 | 15,905,010 | 15,747,613 | 15,638,420 | 15,552,946 | 46,525,778 | 46,512,487 | 46,505,056 | 46,497,642 | 46,490,195 | 46,438,985 | 45,777,806 | 45,605,991 | 45,483,878 | 45,234,882 | 42,765,744 | 42,492,432 | 42,403,783 | 42,013,143 | 37,285,990 | 36,853,767 | 36,290,428 | 32,094,658 | 31,265,468 | 31,105,874 | 30,518,341 | 29,896,766 | 29,037,549 |
accumulated other comprehensive income | -253,727 | 283,154 | 844,122 | 1,387,574 | 1,811,927 | 1,026,955 | 96,221 | 154,987 | 307,701 | 235,813 | 113,208 | 179,693 | 94,986 | 105,244 | 122,467 | 22,830 | -757 | 12,393 | 20,207 | 18,285 | 20,329 | 11,620 | 8,593 | 7,317 | 9,711 | 3,524 | 923 | 4,778 | 3,228 | 9,385 | 11,949 | 6,535 | |||||||||||||||||||||||||||||||||||||||||
accumulated deficit | -338,819,830 | -304,878,485 | -274,707,571 | -250,136,924 | -224,226,133 | -199,834,539 | -192,717,936 | -180,161,208 | -169,161,426 | -159,367,353 | -158,605,264 | -152,214,656 | -144,848,077 | -137,079,811 | -129,358,899 | -122,987,784 | -115,878,373 | -108,060,279 | -101,869,755 | -97,937,948 | -93,189,682 | -88,037,759 | -83,859,827 | -79,949,703 | -76,465,549 | -74,380,731 | -72,911,313 | -71,304,713 | -69,258,259 | -66,738,914 | -63,479,035 | -59,342,897 | -55,219,349 | -51,547,819 | -63,852,990 | -61,117,998 | -57,645,859 | -53,979,242 | -49,461,068 | -44,127,654 | -39,438,807 | -35,172,466 | -31,826,344 | -28,914,400 | -25,791,258 | -22,315,127 | |||||||||||||||||||||||||||
total stockholders’ equity | 278,702,633 | 305,792,145 | 83,867,255 | 104,977,056 | 127,645,467 | 145,462,336 | 68,264,959 | 11,502,306 | 18,434,938 | 22,601,467 | -1,787,656 | 2,731,163 | 6,206,249 | 11,786,094 | 15,426,492 | 18,728,995 | 24,642,666 | 31,367,966 | 36,735,970 | 33,380,130 | 36,380,785 | 1,813,504 | 3,484,404 | 5,103,618 | 7,490,754 | 10,190,068 | 13,107,902 | ||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 326,283,517 | 355,949,294 | 126,438,207 | 133,569,011 | 153,765,973 | 170,481,086 | 92,951,613 | 38,277,453 | 49,444,442 | 58,734,327 | 37,152,330 | 46,011,198 | 53,863,409 | 50,094,910 | 53,928,107 | 58,065,574 | 64,921,918 | 41,330,323 | 43,100,521 | 39,930,052 | 43,544,401 | 2,253,894 | 4,262,818 | 6,435,469 | 8,408,902 | 11,189,610 | 14,486,641 | ||||||||||||||||||||||||||||||||||||||||||||||
cirm liability, net of current | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cirm liability | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,376,259 | 3,100,000 | 3,100,000 | 3,100,000 | 3,100,000 | ||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | 8,191,377 | 6,531,363 | 6,169,934 | 6,248,657 | 6,222,762 | 6,771,772 | 5,115,182 | 5,407,016 | 4,834,683 | 3,852,356 | 3,127,836 | 3,523,574 | 3,116,371 | 2,988,292 | 3,173,663 | 3,469,197 | 2,724,593 | 2,084,719 | 1,777,581 | 1,296,267 | 875,677 | 947,608 | 1,520,590 | 1,462,878 | 1,148,853 | 1,743,788 | 1,206,338 | 1,408,338 | 1,496,251 | 1,264,325 | 2,177,280 | 2,505,801 | 3,038,780 | 3,920,305 | 2,923,600 | 3,224,044 | 2,530,500 | 2,308,677 | 2,678,848 | 2,745,935 | 1,699,254 | 1,613,066 | 1,683,356 | 1,518,595 | 1,506,509 | ||||||||||||||||||||||||||||
accounts payable and accrued expenses, related party | 27,479 | 20,178 | 18,628 | 18,716 | 89,234 | 84,156 | 94,135 | 574,848 | 599,388 | 28,629 | 22,315 | 13,114 | 46,212 | 38,066 | 106,366 | 132,347 | 113,670 | 69,561 | 174,424 | 99,903 | 311,190 | 109,796 | 489,217 | 699,182 | 546,725 | 470,869 | 352,334 | 579,657 | 538,721 | 632,699 | 433,712 | 300,855 | 500,095 | 481,643 | 382,142 | ||||||||||||||||||||||||||||||||||||||
deferred revenue, net of current | 953,470 | 3,231,929 | 5,449,062 | 9,467,932 | 9,848,004 | 14,254,424 | 20,273,499 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 259,682 and 257,517, respectively | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
note payable, current | 282,691 | 246,689 | 193,241 | 139,927 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
note payable, net of current | 35,469 | 71,471 | 124,919 | 178,233 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 258,599 and 257,517, respectively | 1,083 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
grant receivable | 16,863 | 49,864 | 118,627 | 87,968 | 101,254 | 144,087 | 122,621 | 204,868 | 172,589 | 287,302 | 306,750 | 344,575 | 537,030 | 312,870 | 197,214 | 218,361 | 303,631 | 211,938 | 403,425 | 380,008 | 746,235 | 360,233 | 259,800 | ||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 257,517 and 253,187, respectively | 2,165 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' equity | 28,199,784 | 30,407,919 | 31,653,954 | 9,592,634 | 6,839,386 | 3,570,434 | 2,363,783 | 3,740,302 | 4,615,587 | 6,980,422 | 9,630,804 | 10,534,264 | 11,226,855 | -4,270,774 | -6,586,376 | -7,191,794 | -4,003,154 | 49,131 | -5,116,177 | -1,082,905 | -1,031,774 | 1,925,666 | 4,555,195 | 7,324,544 | -6,248,723 | -4,471,965 | -3,084,651 | -1,659,440 | 27,232 | 542,254 | 230,659 | 830,723 | 2,372,996 | 3,268,074 | 1,674,457 | 2,596,868 | 3,303,876 | 4,722,660 | 1,482,551 | 2,982,150 | 3,984,446 | ||||||||||||||||||||||||||||||||
total liabilities and stockholders' equity | 34,618,796 | 36,187,057 | 37,125,954 | 14,293,789 | 11,113,637 | 7,907,415 | 7,306,844 | 8,617,505 | 9,247,065 | 12,232,816 | 14,327,071 | 15,388,422 | 16,273,789 | 15,793,539 | 14,218,267 | 14,068,041 | 18,747,355 | 24,471,820 | 13,892,196 | 16,984,850 | 16,069,572 | 19,882,289 | 23,690,830 | 27,471,047 | 13,632,072 | 16,282,719 | 18,437,454 | 15,976,704 | 415,308 | 227,054 | 495,225 | 1,000,172 | 716,006 | 1,372,170 | 3,090,813 | 3,704,348 | 2,418,193 | 3,665,953 | 4,808,624 | 5,872,398 | 2,371,763 | 3,619,704 | 4,829,355 | ||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 256,434 and 253,187, respectively | 3,248 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 255,352 and 253,187, respectively | 4,330 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 254,269 and 253,187, respectively | 5,413 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 5,227,398 shares issued and outstanding, respectively | 9,189 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | 232,803 | 232,803 | 185,223 | 285,831 | 421,718 | 531,545 | 619,427 | 742,002 | 610,175 | 828,569 | 1,125,830 | 1,347,225 | 602,185 | 599,582 | 2,047,930 | 2,977,024 | 3,699,660 | 4,378,300 | 555,232 | 1,401,859 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 253,187 and 209,910, respectively | 6,495 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 3,138,748 shares issued and outstanding, respectively | 5,227 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
assets | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 242,368 and 209,910, respectively | 17,314 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 231,549 and 209,910, respectively | 28,133 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 220,730 and 209,910, respectively | 38,952 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 209,910 and 166,634, respectively | 49,772 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 199,091 and 166,634, respectively | 60,591 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 188,272 and 166,634, respectively | 71,410 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 177,453 and 166,634, respectively | 82,229 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 166,634 and 147,429, respectively | 93,048 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan payable | 13,905,857 | 13,905,857 | 13,905,857 | 12,155,857 | 10,155,857 | 9,155,857 | 9,155,857 | 9,155,857 | 9,155,857 | 9,155,857 | 9,155,857 | 8,641,680 | 3,961,733 | 3,961,733 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued interest | 1,060,316 | 954,789 | 849,469 | 746,564 | 647,815 | 571,152 | 505,363 | 443,682 | 382,001 | 320,346 | 258,639 | 198,256 | 138,165 | 83,461 | 58,134 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 183,990 and 147,429, respectively | 105,692 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan payable, current | 14,155,857 | 14,155,857 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued interest, current | 1,167,969 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 21,399,019 shares issued and outstanding, respectively | 25,100 | 22,595 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 171,803 and 147,429, respectively | 117,879 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 159,616 and 147,429, respectively | 130,066 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
issued and outstanding at march 31, 2017 and december 31, 2016 | 21,399 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
awards receivable | 223,335 | 1,163,186 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 147,429 and 98,679, respectively | 142,253 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in-process research and development, net of accumulated amortization of 0 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | 1,500,000 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue, net of current portion | 911,458 | 1,822,916 | 2,734,374 | 3,124,999 | 4,166,666 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 135,241 and 98,679, respectively | 154,441 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 16,254,985 shares issued and outstanding, respectively | 21,399 | 17,952 | 17,952 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 123,054 and 98,679, respectively | 166,628 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 110,866 and 98,679, respectively | 178,816 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 98,679 and 49,930, respectively | 191,003 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 11,707,051 shares issued and outstanding, respectively | 16,255 | 16,222 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 86,492 and 49,930, respectively | 203,190 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 74,305 and 49,930, respectively | 215,377 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 62,118 and 49,930, respectively | 227,565 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -3,940 | -1,607 | -874 | -404 | -980 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets, net of accumulated amortization of 49,930 and 39,197, respectively | 239,752 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 11,687,747 shares issued and outstanding, respectively | 11,707 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest receivable | 823 | 230 | 757 | 187 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, at cost | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
furniture and equipment | 38,850 | 38,850 | 38,850 | 38,850 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
laboratory equipment | 262,451 | 232,222 | 208,667 | 115,766 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
leasehold improvements | 23,744 | 23,744 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
property and equipment, at cost - sum | 325,045 | 294,816 | 247,517 | 154,616 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
less accumulated depreciation | -100,499 | -90,813 | -83,978 | -80,429 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net property and equipment | 224,546 | 204,003 | 163,539 | 74,187 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
patents, net of accumulated amortization of 35,722 and 32,475 at september 30, 2014 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and december 31, 2013, respectively | 288,474 | 248,952 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan fees, net of accumulated amortization of 11,757 and 6,722 at september 30, 2014 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in-process research and development, net of accumulated amortization of 0 at | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
september 30, 2014 and december 31, 2013 | 1,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposits | 55,320 | 55,320 | 25,728 | 25,728 | 51,938 | 51,938 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sub-award payable, related party | 41,855 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued royalties | 111,651 | 142,143 | 132,379 | 122,416 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income, current | 4,166,667 | 4,166,667 | 4,166,667 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred income, net of current portion | 5,208,332 | 6,249,999 | 7,291,666 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 11,687,747 shares issued and outstanding at september 30, 2014 and | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
december 31, 2013, respectively | 11,704 | 11,695 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deficit accumulated during the development stage | -20,387,072 | -18,843,085 | -17,309,146 | -16,098,535 | -48,136,853 | -47,788,400 | -47,190,780 | -46,708,017 | -46,506,025 | -45,939,793 | -45,586,859 | -44,814,980 | -43,150,590 | -42,006,516 | -41,125,986 | -39,930,194 | -39,134,537 | -37,325,044 | -35,830,525 | -33,898,703 | -32,332,984 | -30,305,304 | -27,805,214 | -26,026,406 | -23,051,737 | -19,730,848 | -15,953,747 | ||||||||||||||||||||||||||||||||||||||||||||||
patents, net of accumulated amortization of 34,640 and 32,475 at june 30, 2014 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan fees, net of accumulated amortization of 10,389 and 6,722 at june 30, 2014 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
june 30, 2014 and december 31, 2013 | 1,500,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and 11,687,747 shares issued and outstanding at june 30, 2014 and | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
patents, net of accumulated amortization of 33,557 and 32,475 respectively | 228,382 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan fees, net of accumulated amortization of 8,556 and 6,722, respectively | 28,111 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
grants receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
patents, net of accumulated amortization of 32,475 and 28,145 respectively | 227,207 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loan fees, net of accumulated amortization of 6,722 and 0, respectively | 29,945 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shareholders' equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
authorized, respectively, 11,687,747 and 10,351,294 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
shares issued and outstanding, respectively | 11,687 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
subscription receivable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total shareholders' equity | -534,882 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and shareholders' equity | 5,537,907 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other noncurrent assets | 4,535 | 4,535 | 9,868 | 51,938 | 51,938 | 51,938 | 51,938 | 51,938 | 51,938 | 51,938 | 51,938 | 51,938 | 51,938 | 51,938 | 109,066 | 107,066 | 106,924 | 106,109 | 105,623 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||
liabilities and stockholders' deficit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses and other current liabilities | 497,886 | 346,295 | 202,203 | 131,928 | 69,027 | 108,888 | 59,902 | 64,718 | 177,317 | 161,143 | 181,275 | 652,275 | 837,957 | 916,808 | 649,205 | 402,772 | 457,628 | 159,666 | 322,211 | 586,256 | 355,514 | 300,355 | 332,002 | ||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of unamortized discount of 123,204 | 326,796 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
due to related party | 18,000 | 13,200 | 6,600 | 16,139 | 8,066 | 36,448 | 98,291 | 38,892 | 36,167 | 37,371 | 83,602 | 84,430 | 75,238 | 78,902 | 75,462 | 84,154 | 80,437 | 3,112 | 6,700 | 4,112 | 3,282 | 92,379 | |||||||||||||||||||||||||||||||||||||||||||||||||||
warrant liability | 499,993 | 512,087 | 408,842 | 63,384 | 180,850 | 190,863 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' deficit | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' deficit | -1,567,554 | -1,232,851 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total liabilities and stockholders' deficit | 114,366 | 294,822 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of unamortized discount of 191,486 | 258,514 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred financing fees | 6,506 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
notes payable, net of unamortized discount of 259,026 | 190,974 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
stockholders' (deficit) equity | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
none issued and outstanding | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
43,062,231 shares issued and outstanding | 43,062 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
total stockholders' (deficit) equity | -642,662 | -167,313 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
39,712,231 and 39,712,231 shares issued and outstanding | 39,712 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
intangible assets | 106,830 | 132,542 | 131,424 | 143,740 | 209,549 | 217,771 | 234,286 | 235,602 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
34,629,794 and 27,085,824 shares issued and outstanding | 34,630 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
27,085,824 shares issued and outstanding | 27,086 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
27,085,824 and 24,149,405 shares issued and outstanding | 27,086 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
due to related parties | 81,661 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-current assets | 106,597 | 118,867 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
24,149,405 and 24,099,716 shares issued and outstanding | 24,150 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued lease obligation | 70,932 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
long-term portion of accrued lease obligation | 67,575 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 | 2014-12-31 | 2014-07-05 | 2014-06-30 | 2014-03-31 | 2013-12-31 | 2013-09-30 | 2013-06-30 | 2013-03-31 | 2012-12-31 | 2012-09-30 | 2012-06-30 | 2012-03-31 | 2011-12-31 | 2011-09-30 | 2011-06-30 | 2011-03-31 | 2010-12-31 | 2010-09-30 | 2010-06-30 | 2010-03-31 | 2009-12-31 | 2009-09-30 | 2009-06-30 | 2009-03-31 | 2008-12-31 | 2008-09-30 | 2008-06-30 | 2008-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net loss | -33,941,345 | -30,170,914 | -24,570,647 | -25,910,791 | -24,391,594 | -7,116,603 | -12,556,728 | -10,999,782 | -9,794,073 | -762,089 | -6,390,608 | -7,366,579 | -7,768,266 | -7,720,912 | -6,371,115 | -7,109,411 | -7,818,094 | -6,190,524 | -3,931,807 | -4,748,266 | -5,151,923 | -4,177,932 | -3,910,124 | -3,484,154 | -2,084,818 | -1,469,418 | -1,606,600 | -2,046,454 | -2,519,345 | -4,136,138 | -4,123,548 | -3,671,530 | -2,734,992 | -3,472,139 | -3,666,617 | -4,518,174 | -5,333,414 | -4,688,847 | -4,266,341 | -3,346,122 | -2,911,944 | -3,123,142 | -3,476,131 | -1,928,055 | -1,533,939 | -1,210,611 | -7,463,088 | -348,453 | -597,620 | -482,763 | -201,992 | -566,232 | -352,934 | -771,879 | -1,664,390 | -1,144,074 | -880,530 | -1,195,792 | -795,657 | -1,809,493 | -1,494,519 | -1,931,822 | -1,565,719 | -2,027,680 | -2,500,090 | -1,778,808 | -2,974,669 | -3,320,889 | -3,777,101 | -3,058,937 | |||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 534,670 | 502,587 | 494,726 | 486,278 | 405,450 | 375,705 | 361,168 | 356,935 | 331,406 | 307,608 | 276,471 | 254,702 | 230,101 | 191,602 | 137,028 | 112,011 | 92,490 | 78,645 | 64,720 | 52,195 | 50,137 | 42,076 | 36,200 | 32,639 | 32,975 | 42,711 | 42,844 | 43,106 | 43,295 | 43,295 | 41,395 | 38,902 | 34,060 | 34,579 | 33,540 | 37,283 | 38,772 | 33,907 | 26,715 | 33,493 | 31,604 | 31,078 | 28,783 | 26,202 | 24,802 | 13,544 | 6,465 | 9,751 | 6,465 | 25,570 | 166 | 165 | 1,022 | 1,450 | 1,449 | 1,564 | 1,793 | 1,628 | 1,812 | 1,873 | 2,194 | 2,217 | 3,078 | 3,631 | 4,000 | 29,840 | 26,911 | 26,869 | 75,969 | 29,326 | 30,647 | 28,905 | 24,411 |
stock-based compensation | 5,918,055 | 3,841,360 | 3,997,348 | 3,647,153 | 5,481,938 | 2,295,676 | 2,051,283 | 2,152,793 | 3,265,412 | 1,861,707 | 1,717,193 | 1,618,712 | 2,194,784 | 1,148,212 | 1,087,133 | 1,157,904 | 1,065,329 | 780,150 | 720,281 | 712,299 | 752,962 | 473,745 | 486,777 | 704,350 | 287,807 | 128,333 | 225,268 | 124,217 | 223,166 | 390,811 | 430,434 | 446,733 | 457,612 | 413,336 | 427,482 | 398,090 | 471,790 | 463,288 | 554,566 | 654,025 | 290,586 | 391,246 | 266,927 | 342,930 | 572,121 | 149,457 | 84,544 | 107,662 | 84,544 | 248,748 | 0 | 7,431 | 7,414 | 7,447 | 51,210 | 82,218 | 171,815 | 119,616 | 248,996 | 170,541 | 267,174 | 88,649 | 384,502 | 217,929 | 432,223 | 489,544 | 767,853 | 829,190 | 159,594 | 587,533 | 621,575 | 859,267 | 966,907 |
restricted stock awards granted | 0 | 0 | 0 | 257,461 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
amortization/accretion of note premiums/discounts | -358,625 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in lease liabilities | 641,285 | 371,867 | 377,280 | -16,844 | -16,844 | -16,320 | -10,742 | -10,099 | -10,100 | -10,361 | -1,017 | -6,452 | -6,452 | -6,514 | 22,788 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other | -6,591 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
receivables | 59,167 | 0 | 342 | 325 | 10,308,655 | -9,958,807 | -39,707 | -975 | 10,002,993 | 0 | 0 | -190,583 | 34,753 | -211,572 | 16,863 | 33,001 | 68,763 | -30,659 | 13,286 | 42,833 | -21,466 | 82,247 | -32,279 | 114,713 | 19,448 | 37,825 | -83,804 | 52,099 | -115,656 | 26,121 | -160,149 | 155,175 | 85,270 | -91,693 | 191,487 | ||||||||||||||||||||||||||||||||||||||
prepaid expenses and other assets | 979,776 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses | -3,081,283 | 2,168,179 | 971,647 | 1,528,898 | 1,315,268 | 1,660,014 | 361,429 | -78,723 | -1,584 | -549,011 | 1,656,590 | -291,834 | 572,333 | 982,327 | 724,520 | -395,738 | 407,203 | 137,051 | -185,371 | -295,533 | 744,603 | 639,874 | 307,138 | 458,999 | 420,590 | -71,930 | -572,982 | 57,711 | 314,026 | -594,935 | 537,450 | -202,000 | -87,913 | 231,926 | -912,955 | -328,065 | -532,979 | -881,525 | 996,705 | -300,444 | 693,544 | 221,823 | -370,171 | -67,087 | 1,046,681 | -36,228 | 12,086 | 164,761 | 12,086 | ||||||||||||||||||||||||
net cash from operating activities | -29,254,891 | -23,566,743 | -19,688,787 | -20,122,211 | -6,433,520 | -14,796,329 | -11,642,474 | -12,288,499 | -1,268,440 | -11,594,052 | -8,794,829 | -9,417,750 | 4,210,086 | -6,902,052 | -5,685,606 | -6,542,271 | 24,046,566 | -5,627,583 | -3,337,928 | -4,514,443 | -3,329,370 | -3,842,397 | -2,977,573 | -2,016,684 | -1,218,156 | -1,785,032 | -1,651,376 | -1,777,395 | -1,607,698 | -3,771,216 | -2,982,003 | -3,691,413 | -3,417,809 | -2,667,297 | -3,189,637 | -4,223,015 | -2,513,659 | -4,883,693 | -4,181,253 | -3,642,660 | -3,244,579 | -1,878,043 | -2,052,004 | -2,146,340 | 11,342,994 | -6,016,127 | 11,342,994 | -5,785,813 | -158,177 | -55,827 | -144,184 | -235,791 | -494,675 | -852,755 | -603,460 | -1,568,660 | -652,499 | -1,167,632 | -1,260,501 | -1,055,473 | -1,133,792 | -966,675 | -1,162,324 | -1,122,601 | -953,153 | -1,828,991 | -1,890,749 | -1,848,182 | -2,975,850 | -3,274,618 | -2,541,394 | ||
capital expenditures | -5,121,709 | -1,664,873 | -55,843 | -287,738 | -896,007 | -488,798 | -9,145 | -60,340 | -608,588 | -558,604 | -269,493 | -135,873 | -347,690 | -694,044 | -557,624 | -180,959 | -567,616 | -368,671 | -468,244 | -322,459 | -36,912 | -288,121 | -152,022 | 0 | 0 | 0 | 0 | 0 | 0 | 15,595 | -145,457 | -238 | -186,386 | 0 | -16,349 | -105,548 | -10,751 | -29,863 | -45,808 | -5,314 | -73,623 | -23,305 | -27,455 | 0 | -92,901 | -23,555 | -92,901 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -18,322 | -26,992 | |||
free cash flows | -34,376,600 | -25,231,616 | -19,744,630 | -20,409,949 | -7,329,527 | -15,285,127 | -11,651,619 | -12,348,839 | -1,877,028 | -12,152,656 | -9,064,322 | -9,553,623 | 3,862,396 | -7,596,096 | -6,243,230 | -6,723,230 | 23,478,950 | -5,996,254 | -3,806,172 | -4,836,902 | -3,366,282 | -4,130,518 | -3,129,595 | -2,016,684 | -1,218,156 | -1,785,032 | -1,651,376 | -1,777,395 | -1,607,698 | -3,755,621 | -3,127,460 | -3,691,651 | -3,604,195 | -2,667,297 | -3,205,986 | -4,328,563 | -2,524,410 | -4,913,556 | -4,227,061 | -3,647,974 | -3,318,202 | -1,901,348 | -2,079,459 | -2,146,340 | 11,250,093 | -6,039,682 | 11,250,093 | -5,785,813 | -158,177 | -55,827 | -144,184 | -235,791 | -494,675 | -852,755 | -603,460 | -1,568,660 | -652,499 | -1,167,632 | -1,260,501 | -1,055,473 | -1,133,792 | -966,675 | -1,162,324 | -1,122,601 | -953,153 | -1,828,991 | -1,848,182 | -2,975,850 | -3,292,940 | -2,568,386 | |||
cash flows from investing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of marketable securities | -174,893,062 | -14,999,760 | -58,214,848 | -59,996,190 | -18,181,600 | -139,363,857 | -19,793,658 | -16,072,950 | -33,210,697 | -24,775,685 | -19,801,965 | -18,060,276 | -34,803,580 | -32,043,384 | -33,163,300 | 0 | 0 | 0 | -6,130,193 | -5,986,807 | 0 | 0 | -15,243 | -3,010,844 | -5,997,118 | -6,001,744 | -3,001,871 | -7,983,923 | -4,998,054 | -2,007,934 | -3,996,283 | -12,987,934 | -2,503,855 | 0 | -2,505,572 | -2,129 | -2,499,666 | 0 | -15,487,830 | -226,998 | -99,926 | -226,998 | |||||||||||||||||||||||||||||||
proceeds from sales and maturities of marketable securities | 30,998,448 | 63,212,777 | 78,175,291 | 75,995,248 | 43,212,559 | 16,716,932 | 21,857,337 | 30,849,000 | 24,373,000 | 19,642,249 | 28,155,000 | 24,755,000 | 32,045,000 | 38,408,000 | 30,085,961 | 0 | 0 | 0 | 12,117,000 | 0 | 0 | 0 | 3,000,000 | 6,000,000 | 6,000,000 | 6,000,000 | 5,000,000 | 5,000,000 | 4,000,000 | 7,000,000 | 8,000,000 | 2,500,000 | 2,500,000 | 0 | 8,000,000 | 5,000,000 | 326,925 | 227,842 | 99,891 | 227,842 | |||||||||||||||||||||||||||||||||
purchases of property and equipment | -5,121,709 | -1,664,873 | -55,843 | -287,738 | -896,007 | -488,798 | -9,145 | -60,340 | -608,588 | -558,604 | -269,493 | -135,873 | -347,690 | -694,044 | -557,624 | -180,959 | -567,616 | -368,671 | -468,244 | -322,459 | -36,912 | -288,121 | -152,022 | 15,595 | -145,457 | -238 | -186,386 | 0 | -16,349 | -12,710 | -3,126 | -105,548 | -10,751 | -29,863 | -45,808 | -5,314 | -73,623 | -23,305 | -27,455 | ||||||||||||||||||||||||||||||||||
payments for leasehold improvements | -921,752 | 0 | -8,531 | -130,729 | -244,279 | -245,924 | -49,885 | -20,566 | -55,729 | -170,618 | -362,260 | -97,570 | -105,425 | -528,456 | -541,687 | -231,601 | -57,744 | 0 | 0 | 0 | -12,057 | 0 | -9,473 | ||||||||||||||||||||||||||||||||||||||||||||||||||
payments for construction in progress | -4,703,521 | -3,459,884 | -3,945,048 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from investing activities | -154,641,596 | 43,088,260 | 15,951,021 | 14,549,327 | 23,890,673 | -123,381,647 | 2,004,649 | 14,695,144 | -9,502,014 | -5,862,658 | 7,721,282 | 6,461,281 | -3,211,695 | 5,142,116 | -4,176,650 | -35,412,613 | -625,360 | -368,671 | -468,244 | -322,459 | -36,912 | -288,121 | -152,022 | -107,458 | 5,986,807 | -5,986,807 | 0 | 0 | 2,984,757 | 3,004,751 | -142,575 | -1,982 | 1,811,743 | -2,983,923 | -1,014,403 | -10,593,482 | -14,606 | -31,632 | 5,448,620 | 4,992,557 | 2,414,654 | -23,305 | -15,524,758 | 375,437 | -94,314 | -68,987 | -94,314 | 257 | -23,659 | -8,085 | -2,739 | -14,954 | -7,981 | -37,201 | -32,494 | ||||||||||||||||||
cash flows from financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 1,470,659 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | 1,470,659 | 248,815,412 | 6,950 | 19,580 | 50,354 | 81,087,570 | 67,326,864 | 2,067,071 | 2,290,244 | 23,166,900 | 221,081 | 2,188,074 | 3,895 | 2,949,525 | 1,881,842 | 15,006 | 27,465 | 42,370 | 6,567,366 | 1,035,312 | 12,579,962 | 1,496,052 | 2,177,312 | 25,159,284 | 4,549,502 | 4,610,794 | 2,587,983 | 545,718 | 1,433,287 | 512,047 | 1,053,400 | 2,775,399 | 2,512,618 | 3,026,095 | 4,621,836 | 0 | 11,698,011 | 2,000,000 | 4,930,781 | 0 | 10,074 | 388 | 16,481,217 | 233 | 933 | 4,688,150 | 933 | 3,542,566 | 0 | 0 | 382,500 | 0 | 0 | 2,501 | 0 | 2,303,606 | 6,207 | 0 | 6,207 | 73,879 | |||||||||||||
net increase in cash and cash equivalents | -182,425,828 | 268,336,929 | -3,730,816 | -5,553,304 | 17,507,507 | -57,090,406 | 57,689,039 | 4,473,716 | -8,480,210 | -768,395 | 1,002,286 | 1,189,589 | -7,980,414 | -41,939,878 | 23,448,671 | -5,953,884 | 2,761,194 | -3,801,590 | 9,213,680 | 9,169,746 | -2,915,325 | 6,198,148 | 1,349,897 | -819,851 | -1,900,960 | -1,095,545 | 11,249,613 | 11,249,613 | 1,535,119 | -158,177 | -55,827 | 238,316 | -235,791 | -494,675 | 341,452 | -603,460 | -1,568,146 | -652,499 | 1,135,974 | -1,254,294 | -1,057,678 | -1,127,585 | 3,550,024 | -1,162,324 | -1,048,465 | 2,453,957 | -1,837,076 | -1,893,488 | -1,863,136 | -2,983,831 | -3,311,819 | -2,573,888 | |||||||||||||||||||||
cash and cash equivalents balance at beginning of period | 287,847,312 | 0 | 0 | 0 | 11,286,996 | 0 | 0 | 0 | 14,694,857 | 0 | 0 | 0 | 9,603,242 | 0 | 0 | 0 | 34,885,274 | 0 | 0 | 0 | 32,665,874 | 0 | 0 | 0 | 5,568,306 | 0 | 0 | 0 | 8,034,765 | 0 | 1,729,537 | 0 | 1,729,537 | ||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents balance at end of period | 105,421,484 | 268,336,929 | -3,730,816 | -5,553,304 | 28,794,503 | -57,090,406 | 57,689,039 | 4,473,716 | 6,214,647 | 5,710,190 | -852,466 | -768,395 | 10,605,528 | 1,189,589 | -7,980,414 | -41,939,878 | 58,333,945 | -5,953,884 | 2,761,194 | -3,801,590 | 41,879,554 | -14,816,497 | 9,169,746 | -2,915,325 | 11,766,454 | 1,349,897 | -819,851 | -1,900,960 | 6,939,220 | -1,770,670 | 12,979,150 | -1,396,964 | 12,979,150 | ||||||||||||||||||||||||||||||||||||||||
supplemental disclosures of cash flow information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest paid in cash | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
income taxes paid in cash | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of fixed assets | 0 | 6,846 | 0 | 150,673 | 653 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest expense on cirm liability | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deferred revenue | -1,130,509 | -2,261,642 | -3,971,438 | -4,906,876 | -2,088,089 | -6,185,814 | -3,917,467 | 9,013,304 | -959,903 | -1,591,566 | 0 | 30,000,000 | 0 | 0 | -683,592 | -683,594 | -683,595 | -683,595 | -911,457 | -911,459 | -911,458 | -911,458 | -911,458 | -1,041,667 | -1,041,666 | 11,458,333 | -1,041,667 | 11,458,333 | |||||||||||||||||||||||||||||||||||||||||||||
net proceeds from sale of common stock | 80,839,614 | 67,205,869 | 1,985,849 | 2,290,244 | 23,163,873 | 221,081 | 2,923,210 | -1,543 | 6,562,153 | 1,035,312 | 12,578,526 | 1,434,800 | 1,952,820 | 19,495,239 | 4,460,210 | 4,610,344 | 2,587,983 | 543,139 | 1,433,287 | 512,047 | 1,053,400 | 2,775,399 | 2,373,478 | 2,769,455 | 4,621,836 | 0 | 9,935,022 | 0 | 3,929,795 | 0 | 0 | 0 | 16,446,218 | ||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock awards and warrants | 11,781,474 | 6,950 | 19,580 | 50,354 | 247,956 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
initial recognition of right-of-use asset | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | -966,329 | 111,096 | 87,147 | 452,153 | 288,626 | -130,068 | -537,359 | 125,418 | 291,257 | 44,800 | -576,208 | 315,585 | 283,977 | 216,691 | -881,028 | 374,427 | 83,022 | 274,851 | -837,023 | 75,690 | 184,099 | 137,407 | -442,221 | 246,258 | 50,524 | 298,241 | -297,762 | -38,304 | 134,228 | -21,182 | -310,886 | 49,053 | 158,844 | -55,283 | -224,667 | 121,038 | 82,158 | -110,818 | -118,127 | 38,248 | 72,260 | 32,539 | -130,236 | 53,184 | 46,518 | 53,184 | -248,554 | 29,763 | 52,655 | 4,519 | 30,930 | 8,823 | 55,722 | 50,911 | 149,355 | -40,776 | -152,054 | -8,728 | 84,981 | -66,889 | 45,758 | -25,213 | 73,961 | -146,325 | 153,206 | 206,260 | 96,413 | -225,303 | -31,390 | 141,749 | |||
other assets | -31,674 | 312 | -25,836 | -25,550 | 0 | 0 | 12,979 | 0 | -6,255 | 24,934 | 12,228 | 5,006 | 4,101 | 4,101 | 18,972 | 5,514 | 49,770 | -49,285 | -61,818 | -34,573 | -230 | 0 | 130 | 9,590 | -1,000 | 63,055 | -63,746 | 0 | -14,135 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock awards | 3,027 | 0 | 57,679 | 3,895 | 26,315 | 1,518 | 15,006 | 27,465 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable and accrued expenses, related party | 7,302 | 1,550 | -89 | -70,518 | 5,078 | -9,979 | -480,713 | -24,540 | 6,314 | 9,201 | -33,098 | 8,146 | -68,300 | -25,981 | 18,677 | 44,109 | -104,863 | 74,521 | -211,287 | 201,394 | -379,421 | -209,965 | 152,457 | 75,856 | 118,535 | -227,323 | 40,936 | -93,978 | 198,987 | 91,002 | 99,501 | 18,452 | 99,501 | ||||||||||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
forgiveness of debt | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash lease expense | 158,086 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in assets - decrease: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in liabilities - increase: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating lease liabilities | -85,352 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from note payable | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of warrants | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental disclosures: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock options | 0 | 1,436 | 0 | 30,706 | 0 | 0 | 0 | 0 | 0 | 139,140 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of fixed asset | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repurchase of fractional shares pursuant to reverse stock split | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of pre-funded common stock warrants and warrants | 193,786 | 5,344,188 | 89,292 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, and restricted cash | -952,283 | 936,607 | -254,418 | -2,071,178 | -917,996 | 906,552 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash balance at beginning of period | 0 | 0 | 3,899,328 | 0 | 0 | 0 | 4,545,097 | 0 | 0 | 0 | 6,882,137 | 0 | 0 | 0 | 4,551,603 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash balance at end of period | -952,283 | 23,035,142 | 13,217,481 | -3,161,045 | 936,607 | -1,231,677 | 7,355,443 | -254,418 | -2,071,178 | -917,996 | 7,788,689 | -2,625,125 | 417,796 | 5,213,163 | 3,876,303 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
and restricted cash | 9,318,153 | 2,810,346 | 5,213,163 | -675,300 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of pre-funded common stock warrants | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net income | -1,210,611 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
forgiveness of loan payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued interest | 80,307 | 107,653 | 105,527 | 105,320 | 102,905 | 98,749 | 76,663 | 65,789 | 61,681 | 61,681 | 61,655 | 61,707 | 60,383 | 25,327 | 54,704 | 25,327 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cirm liability | 1,100,000 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from loan payable | 250,000 | 0 | 0 | 1,750,000 | 2,000,000 | 1,000,000 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash impairment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock awards, warrants, and options | 0 | 12,989 | 0 | 986 | 10,074 | 388 | 34,999 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in liabilities - increase | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash used in operating activities | -4,675,891 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by investing activities | 4,000,591 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net cash provided by financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
restricted cash | -745,040 | 0 | 599,582 | 1,448,348 | 929,094 | 722,636 | 846,627 | -3,823,068 | 846,627 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock awards, warrants and options | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
grants receivable | 366,227 | -386,002 | -100,433 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from (used in) operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
operating activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
impairment of goodwill | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock options and awards | 233 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash equivalents | -1,770,670 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
interest receivable | -570 | 527 | -570 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
deposits | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
sub-award payable, related party | -41,855 | 0 | -41,855 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued royalties | 9,963 | 9,764 | 9,963 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for purchase of property and equipment | -92,901 | -23,555 | -92,901 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of leasehold improvements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
payments for patents | -2,257 | -21,653 | -2,257 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
gain on sale of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common stock issued for services | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
change in assets - increase: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from reverse merger | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of series a-1 preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of series a-2 preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from the sale of series a-3 preferred stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from stock option exercises | 933 | 1,536 | 933 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
costs related to the issuance of preferred stock and warrants | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustment to reconcile net loss to net cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of warrants to common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrant liability | -12,094 | 103,245 | 142,058 | -117,466 | -10,013 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
write-off of intangible assets | 0 | 0 | 0 | 106,830 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrants issued in connection with note conversion | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
note discount arising from beneficial conversion feature | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
loss on disposal of assets | 0 | 0 | 1,307 | 0 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
noncash interest expense | 60,632 | 74,046 | 13,018 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other non-current assets | 0 | 5,333 | 42,070 | -142 | -327 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accounts payable | -58,332 | 148,226 | 66,435 | -27,134 | 88,331 | -205,435 | -110,683 | -66,496 | 266,573 | -241,099 | 146,479 | -259,173 | 437,525 | -10,517 | 13,917 | -154,992 | 105,333 | -252,804 | -285,804 | 180,373 | -137,383 | -119,946 | 157,078 | ||||||||||||||||||||||||||||||||||||||||||||||||||
accrued expenses and other current liabilities | 151,591 | 144,092 | 70,275 | 62,901 | -39,861 | 48,986 | -4,816 | -112,599 | 16,174 | -20,132 | -471,000 | -185,682 | -78,851 | 267,603 | 246,433 | -54,856 | 297,962 | -162,545 | -264,045 | 230,742 | 55,159 | -31,648 | -583,416 | ||||||||||||||||||||||||||||||||||||||||||||||||||
due to related party | 4,800 | 6,600 | -9,539 | 8,073 | -28,382 | -61,843 | 59,399 | 2,725 | -1,204 | -46,231 | -828 | 9,192 | -3,664 | 3,440 | -8,692 | 2,493 | 1,224 | 77,325 | -3,588 | 2,588 | |||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from investing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
purchase of property and equipment | 0 | 0 | 0 | -18,322 | -26,992 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of assets | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for intangible assets | 257 | -21,737 | -8,085 | -2,739 | -14,954 | -7,981 | -18,879 | -5,502 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of notes payable | 0 | 0 | 382,500 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
repayment of notes payable | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from exercise of stock options and warrants | 2,501 | 0 | 5,040 | 6,207 | 0 | 73,879 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of common stock to founders | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
proceeds from sale of common stock in private placement | 0 | 0 | 0 | 0 | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 46,716 | 0 | 0 | 0 | 1,039,190 | 0 | 0 | 0 | 3,378,155 | 0 | 0 | 0 | 3,175,718 | 0 | 0 | 0 | 5,500,790 | 0 | 0 | 0 | 16,233,464 | ||||||||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | -158,177 | -55,827 | 285,032 | -235,791 | -494,675 | 341,452 | 435,730 | -1,568,146 | -652,499 | 1,135,974 | 2,123,861 | -1,057,678 | -1,127,585 | 3,550,024 | 2,013,394 | -1,048,465 | 2,453,957 | -1,837,076 | 3,607,302 | -1,863,136 | -2,983,831 | -3,311,819 | 13,659,576 | ||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental schedule of cash flows information: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
supplemental schedule of non-cash investing and financing activities: | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrants issued in satisfaction of accrued liability | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrants issued to placement agent and investors in connection with private placements | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrants issued to investors in connection with registered direct offering | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
conversion of notes payable and interest to common stock | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
common shares of smi issued in reverse merger transaction | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustment to reconcile net loss to net cash used | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
in operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrants issued to investors in connection with offering | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrants issued to placement agent and investors, in connection with private placement | 0 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustment to reconcile net loss to net cash used in operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrants issued in sastisfaction of accrued liability | 0 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrants issued to placement agents and investors, in connection with financings | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrants issued to placement agent and investors, in connection with public offering | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
other noncurrent assets | -486 | 13,245 | -104,868 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
accrued lease obligation | 138,507 | ||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrants issued to noteholders | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
note discount due to beneficial conversion feature | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non-cash interest expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
non cash interest expense | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
due to related parties | -89,097 | -222,825 | |||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||||
warrants issued in settlement of accrued liability | 334,992 |
