Cidara Therapeutics, Inc(NASDAQ:CDTX)

Cidara Therapeutics, Inc., a biotechnology company, focuses on the discovery, development, and commercialization of novel long-acting anti-infectives for the treatment and prevention of diseases in the United States. The company's lead product candidate is rezafungin acetate, a novel molecule in the...
Website: http://www.cidara.com
Founded: 2012
Full Time Employees: 68
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 | 2025-09-30 | 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 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
revenues: | ||||||||||||||||||||||||||||||||||||
collaboration revenue | 302,000 | 5,637,000 | 14,716,000 | 11,250,000 | 7,614,000 | 25,990,000 | 10,219,000 | 40,744,000 | 6,216,000 | 7,109,000 | 7,225,000 | 7,076,000 | 32,863,000 | 2,408,000 | 3,729,000 | 2,416,000 | 3,392,000 | 2,530,000 | 1,815,000 | 19,100,000 | ||||||||||||||||
total revenues | 302,000 | 8,463,000 | 17,583,000 | 12,718,000 | 7,614,000 | 25,990,000 | 10,219,000 | 40,744,000 | 6,216,000 | 7,109,000 | 7,225,000 | 7,076,000 | 32,863,000 | 2,408,000 | 3,729,000 | 2,416,000 | 3,392,000 | 2,530,000 | 1,815,000 | 19,100,000 | ||||||||||||||||
yoy | NaN% | NaN% | NaN% | NaN% | -96.03% | -67.44% | 72.06% | -68.79% | 22.49% | 265.59% | 41.44% | 475.81% | -81.09% | 195.22% | 93.75% | 192.88% | 868.84% | -4.82% | 105.45% | -87.35% | ||||||||||||||||
qoq | NaN% | NaN% | NaN% | -96.43% | -51.87% | 38.25% | 67.03% | -70.70% | 154.33% | -74.92% | 555.47% | -12.56% | -1.61% | 2.11% | -78.47% | 1264.74% | -35.43% | 54.35% | -28.77% | 34.07% | 39.39% | -90.50% | ||||||||||||||
operating expenses: | ||||||||||||||||||||||||||||||||||||
acquired in-process research and development | 45,000,000 | 84,883,000 | ||||||||||||||||||||||||||||||||||
research and development | 35,529,000 | 24,817,000 | 24,600,000 | 46,874,000 | 12,429,000 | 6,657,000 | 11,593,000 | 15,352,000 | 17,330,000 | 17,135,000 | 18,715,000 | 20,058,000 | 20,041,000 | 15,255,000 | 20,166,000 | 19,013,000 | 20,505,000 | 17,720,000 | 15,849,000 | 21,129,000 | 16,258,000 | 17,634,000 | 12,996,000 | 11,490,000 | 11,499,000 | 10,743,000 | 12,669,000 | 13,046,000 | 11,278,000 | 11,619,000 | 13,199,000 | 9,159,000 | 13,191,000 | 10,243,000 | 11,310,000 | 8,729,000 |
general and administrative | 8,099,000 | 6,502,000 | 6,179,000 | 2,791,000 | 3,556,000 | 3,310,000 | 4,298,000 | 3,428,000 | 5,780,000 | 4,074,000 | 5,204,000 | 4,982,000 | 4,607,000 | 4,370,000 | 4,781,000 | 4,148,000 | 3,687,000 | 3,969,000 | 4,095,000 | 4,405,000 | 4,573,000 | 3,525,000 | 3,735,000 | 3,552,000 | 3,447,000 | 3,533,000 | 3,611,000 | 3,090,000 | 3,424,000 | 3,155,000 | 3,043,000 | 3,607,000 | ||||
reversal due to settlement of indirect tax liabilities | -3,935,000 | |||||||||||||||||||||||||||||||||||
total operating expenses | 88,628,000 | 27,384,000 | 25,269,000 | 54,182,000 | 17,394,000 | 96,286,000 | 19,154,000 | 23,657,000 | 21,273,000 | 20,445,000 | 23,013,000 | 23,486,000 | 25,821,000 | 19,329,000 | 25,370,000 | 23,995,000 | 25,112,000 | 22,090,000 | 20,630,000 | 25,277,000 | 19,945,000 | 21,603,000 | 17,091,000 | 15,895,000 | 16,072,000 | 14,268,000 | 16,404,000 | 16,598,000 | 14,725,000 | 15,152,000 | 16,810,000 | 12,249,000 | 16,615,000 | 13,398,000 | 14,353,000 | 12,336,000 |
income from operations | -88,628,000 | -27,384,000 | -25,269,000 | -54,182,000 | -17,394,000 | -95,984,000 | -10,691,000 | -6,074,000 | -8,555,000 | -12,831,000 | 2,977,000 | -13,267,000 | 14,923,000 | -13,113,000 | -18,261,000 | -16,770,000 | -18,036,000 | 10,773,000 | -18,222,000 | -21,548,000 | -17,529,000 | -18,211,000 | -14,561,000 | -14,080,000 | 3,028,000 | -14,268,000 | -16,404,000 | -16,598,000 | -14,725,000 | -15,152,000 | -16,810,000 | -12,249,000 | -16,615,000 | -13,398,000 | -14,353,000 | -12,336,000 |
yoy | 409.53% | -71.47% | 136.36% | 792.03% | 103.32% | 648.06% | -459.12% | -54.22% | -157.33% | -2.15% | -116.30% | -20.89% | -182.74% | -221.72% | 0.21% | -22.17% | 2.89% | -159.16% | 25.14% | 53.04% | -678.90% | 27.64% | -11.24% | -15.17% | -120.56% | -5.83% | -2.42% | 35.50% | -11.38% | 13.09% | 17.12% | -0.71% | ||||
qoq | 223.65% | 8.37% | -53.36% | 211.50% | -81.88% | 797.80% | 76.01% | -29.00% | -33.33% | -531.00% | -122.44% | -188.90% | -213.80% | -28.19% | 8.89% | -7.02% | -267.42% | -159.12% | -15.44% | 22.93% | -3.74% | 25.07% | 3.42% | -564.99% | -121.22% | -13.02% | -1.17% | 12.72% | -2.82% | -9.86% | 37.24% | -26.28% | 24.01% | -6.65% | 16.35% | |
operating margin % | NaN% | NaN% | NaN% | -Infinity% | NaN% | -31782.78% | -126.33% | -34.54% | -67.27% | -168.52% | 11.45% | -129.83% | 36.63% | -210.96% | -256.87% | -232.11% | -254.89% | 32.78% | -756.73% | -577.85% | -725.54% | -536.88% | -575.53% | -775.76% | 15.85% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% |
other income, net: | ||||||||||||||||||||||||||||||||||||
other expense | -110,000 | |||||||||||||||||||||||||||||||||||
interest income | 5,395,000 | 1,666,000 | 1,899,000 | 1,813,000 | 1,859,000 | 1,774,000 | 365,000 | 527,000 | 613,000 | 623,000 | 232,000 | 162,000 | 55,000 | -70,000 | -86,000 | -103,000 | -95,000 | 22,000 | 57,000 | 11,000 | 40,000 | 113,000 | 182,000 | 222,000 | 164,000 | 61,000 | -8,000 | -30,000 | -41,000 | 109,000 | ||||||
total other income | 5,395,000 | 1,666,000 | 1,789,000 | 1,813,000 | 1,859,000 | 1,774,000 | 365,000 | 527,000 | 613,000 | 623,000 | 232,000 | 162,000 | 55,000 | -70,000 | -86,000 | -103,000 | -95,000 | 22,000 | 57,000 | 11,000 | 721,000 | -157,000 | 4,256,000 | 1,106,000 | -1,154,000 | 61,000 | -8,000 | -30,000 | -41,000 | 109,000 | ||||||
net income from continuing operations | -83,233,000 | -25,718,000 | -23,480,000 | -52,369,000 | -15,535,000 | -94,210,000 | ||||||||||||||||||||||||||||||
income from discontinued operations (including loss on disposal of discontinued operations of zero and 1,799 during the three and nine months ended september 30, 2024, respectively), net of income taxes | 100,500 | -450,000 | ||||||||||||||||||||||||||||||||||
net income | -83,233,000 | -14,023,000 | 3,039,000 | -13,547,000 | -16,561,000 | -12,342,000 | -13,619,000 | -16,306,000 | -16,749,000 | -12,257,000 | -16,645,000 | -13,398,000 | -14,394,000 | -12,227,000 | ||||||||||||||||||||||
yoy | 13.62% | -122.31% | -16.92% | -1.12% | 0.69% | -18.18% | 21.70% | 16.36% | 0.25% | |||||||||||||||||||||||||||
qoq | -561.43% | -122.43% | -18.20% | 34.18% | -9.38% | -16.48% | -2.64% | 36.65% | -26.36% | 24.23% | -6.92% | 17.72% | ||||||||||||||||||||||||
net income margin % | NaN% | NaN% | NaN% | NaN% | NaN% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | 0% | -772.62% | 15.91% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% | -Infinity% |
basic and diluted net loss per common share from continuing operations | -3,100 | -1,650 | -1,660 | -4,210 | -2,380 | -20,650 | ||||||||||||||||||||||||||||||
basic and diluted net earnings per common share from discontinued operations | -10 | -70 | 660 | |||||||||||||||||||||||||||||||||
basic and diluted net loss per common share | -3,100 | -1,650 | -1,660 | -4,220 | -2,450 | -19,990 | -140 | -270 | -280 | -370 | ||||||||||||||||||||||||||
shares used to compute basic and diluted net earnings per common share | 26,882,366,000 | 1,134,266,000 | 6,530,111,000 | 4,563,772,000 | ||||||||||||||||||||||||||||||||
unrealized loss on available-for-sale investments | -107,000 | |||||||||||||||||||||||||||||||||||
comprehensive loss | -83,340,000 | -13,547,000 | -16,561,000 | -12,341,000 | -13,617,000 | -16,291,000 | -16,759,000 | -12,258,000 | -16,641,000 | -13,401,000 | -14,378,000 | -12,240,000 | ||||||||||||||||||||||||
income from discontinued operations (including loss on disposal of discontinued operations of 1,799 during the three and six months ended june 30, 2024), net of income taxes | 3,001,000 | |||||||||||||||||||||||||||||||||||
net loss and comprehensive loss | -25,718,000 | -23,480,000 | -52,307,000 | -15,985,000 | -91,209,000 | -12,357,000 | -18,281,000 | -16,803,000 | -18,083,000 | |||||||||||||||||||||||||||
shares used to compute basic and diluted net loss per common share | 15,547,403,000 | 14,177,743,000 | 90,115,859,000 | 68,138,116,000 | 4,051,357,000 | 49,533,956,000 | ||||||||||||||||||||||||||||||
reversal of indirect tax liabilities | -5,510,000 | |||||||||||||||||||||||||||||||||||
loss from discontinued operations, net of income taxes | ||||||||||||||||||||||||||||||||||||
basic and diluted net loss per common share from discontinued operations | ||||||||||||||||||||||||||||||||||||
selling, general and administrative | 3,326,750 | 4,965,000 | 4,746,000 | 5,998,000 | ||||||||||||||||||||||||||||||||
net loss from continuing operations before income tax expense | -52,369,000 | -15,535,000 | -94,210,000 | |||||||||||||||||||||||||||||||||
income tax benefit | ||||||||||||||||||||||||||||||||||||
income tax expense | -64,000 | -230,000 | -149,000 | |||||||||||||||||||||||||||||||||
product revenue | 2,826,000 | 2,867,000 | 1,468,000 | |||||||||||||||||||||||||||||||||
cost of product revenue | 1,563,000 | 1,136,000 | 387,000 | |||||||||||||||||||||||||||||||||
net income and comprehensive income | -10,326,000 | -4,330,000 | -8,172,000 | 3,209,000 | -4,105,500 | 14,978,000 | -13,119,000 | 10,711,000 | -12,619,250 | -17,632,000 | ||||||||||||||||||||||||||
allocation of earnings to participating securities | -677,000 | -3,081,000 | -1,892,000 | -444,000 | ||||||||||||||||||||||||||||||||
net income attributable to common stockholders | -10,326,000 | -4,330,000 | -8,172,000 | 2,532,000 | -4,105,500 | 11,897,000 | -13,119,000 | |||||||||||||||||||||||||||||
basic net earnings per common share | -2,280 | -50 | -90 | 30 | -60 | 170 | -190 | 180 | -327.5 | -410 | ||||||||||||||||||||||||||
diluted net earnings per common share | -2,280 | -50 | -90 | 30 | -60 | 170 | -190 | 180 | -327.5 | -410 | ||||||||||||||||||||||||||
shares used to compute basic net earnings per common share | 4,537,782,000 | 21,597,611,500 | 90,287,441,000 | 78,640,086,000 | 17,292,716,250 | 70,217,985,000 | 69,133,700,000 | 48,677,008,000 | 10,171,457,000 | 43,208,308,000 | ||||||||||||||||||||||||||
shares used to compute diluted net earnings per common share | 4,537,782,000 | 21,597,611,500 | 90,287,441,000 | 101,189,396,000 | 17,292,716,250 | 88,592,568,000 | 69,133,700,000 | 59,323,220,000 | 10,171,457,000 | 43,208,308,000 | ||||||||||||||||||||||||||
net income before income tax expense | -4,235,250 | -7,942,000 | ||||||||||||||||||||||||||||||||||
other income: | ||||||||||||||||||||||||||||||||||||
net loss before income tax expense | -12,208,000 | |||||||||||||||||||||||||||||||||||
other expense: | ||||||||||||||||||||||||||||||||||||
interest expense | -6,000 | -20,000 | -44,750 | -47,000 | -62,000 | |||||||||||||||||||||||||||||||
total other expense | -6,000 | -20,000 | -44,750 | -47,000 | -62,000 | |||||||||||||||||||||||||||||||
net loss attributable to common shareholders | -18,281,000 | -16,803,000 | -18,083,000 | |||||||||||||||||||||||||||||||||
recognition of beneficial conversion feature | -2,762,000 | -10,329,000 | ||||||||||||||||||||||||||||||||||
net income attributable to common shareholders | 8,819,000 | -18,292,000 | -21,634,000 | -17,632,000 | -18,306,000 | -17,301,000 | -14,023,000 | 2,595,000 | -13,547,000 | -16,561,000 | -12,342,000 | -13,619,000 | -26,635,000 | |||||||||||||||||||||||
net income and comprehensive loss | -18,292,000 | -18,306,000 | -14,539,000 | |||||||||||||||||||||||||||||||||
basic and diluted net income per common share | -390 | -450 | -460 | -490 | -600 | -410 | -490 | -1,130 | ||||||||||||||||||||||||||||
shares used to compute basic and diluted net income per common share | 46,967,213,000 | 40,965,180,000 | 37,856,338,000 | 27,786,808,000 | 27,729,977,000 | 888,722,000 | 27,705,472,000 | 23,592,763,000 | ||||||||||||||||||||||||||||
change in fair value of contingent forward purchase obligations | 102,750 | 681,000 | -270,000 | -56,000 | 888,000 | -1,112,000 | ||||||||||||||||||||||||||||||
other income | -1,000 | -4,000 | -206,000 | |||||||||||||||||||||||||||||||||
basic earnings per common share | -270 | 80 | ||||||||||||||||||||||||||||||||||
diluted earnings per common share | -270 | 80 | ||||||||||||||||||||||||||||||||||
shares used to compute basic net income per common share | 6,252,894,000 | 33,006,280,000 | ||||||||||||||||||||||||||||||||||
shares used to compute diluted net income per common share | 6,252,894,000 | 38,687,937,000 | ||||||||||||||||||||||||||||||||||
unrealized gain on short-term investments | 1,000 | 2,000 | 15,000 | 4,000 | -3,000 | 16,000 | -13,000 | |||||||||||||||||||||||||||||
comprehensive income | -6,767,250 | 3,039,000 | ||||||||||||||||||||||||||||||||||
unrealized loss on short-term investments | -10,000 | -1,000 | ||||||||||||||||||||||||||||||||||
other comprehensive loss: | ||||||||||||||||||||||||||||||||||||
basic and diluted net income per share | -0.8 | -0.73 | -0.99 | -0.88 | -0.88 | |||||||||||||||||||||||||||||||
shares used to compute basic and diluted net income per share | 20,894,353 | 16,864,211 | 16,831,960 | 625,534 | 13,910,145 | |||||||||||||||||||||||||||||||
basic and diluted net loss per share | -0.8 | |||||||||||||||||||||||||||||||||||
shares used to compute basic and diluted net loss per share | 16,795,366 | |||||||||||||||||||||||||||||||||||
other comprehensive income: |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 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 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | ||||||||||||||||||||||||||||||||||||
current assets: | ||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 293,651,000 | 510,575,000 | 168,150,000 | 189,825,000 | 127,386,000 | 164,369,000 | 29,018,000 | 35,778,000 | 48,670,000 | 50,430,000 | 47,976,000 | 32,731,000 | 53,078,000 | 24,637,000 | 36,488,000 | 59,680,000 | 36,601,000 | 48,284,000 | 42,863,000 | 35,912,000 | 45,520,000 | 54,826,000 | 64,314,000 | 50,268,000 | 73,824,000 | 44,573,000 | 57,407,000 | 74,562,000 | 83,780,000 | 88,954,000 | 52,218,000 | 54,276,000 | 78,012,000 | 82,198,000 | 85,367,000 | 24,622,000 |
restricted cash | 6,337,000 | 6,338,000 | 6,339,000 | 6,352,000 | 370,000 | 1,482,000 | 2,593,000 | 3,704,000 | 4,815,000 | 5,926,000 | 7,037,000 | 8,148,000 | 9,259,000 | 10,000,000 | 10,000,000 | 792,000 | ||||||||||||||||||||
short-term investments, available-for-sale | 126,370,000 | |||||||||||||||||||||||||||||||||||
accounts receivable | 1,861,000 | 1,859,000 | 1,694,000 | 1,694,000 | 1,699,000 | 2,349,000 | 7,281,000 | 16,246,000 | 2,855,000 | 5,483,000 | 25,826,000 | 5,833,000 | 5,042,000 | 4,833,000 | 8,783,000 | 5,356,000 | 3,872,000 | 3,157,000 | 11,000 | 11,175,000 | 41,000 | 288,000 | 321,000 | 215,000 | ||||||||||||
prepaid expenses and other current assets | 14,602,000 | 13,019,000 | 12,665,000 | 12,866,000 | 27,686,000 | 1,870,000 | 3,266,000 | 2,734,000 | 3,712,000 | 4,373,000 | 5,686,000 | 6,530,000 | 5,779,000 | 6,706,000 | 5,254,000 | 4,069,000 | 3,099,000 | 4,820,000 | 2,501,000 | 3,067,000 | 3,664,000 | 3,173,000 | 2,869,000 | 2,567,000 | 3,687,000 | 2,753,000 | 1,719,000 | 1,730,000 | 1,576,000 | 1,195,000 | 779,000 | 1,270,000 | ||||
total current assets | 442,821,000 | 531,791,000 | 188,848,000 | 210,737,000 | 156,771,000 | 168,588,000 | 46,834,000 | 60,855,000 | 57,704,000 | 62,240,000 | 79,488,000 | 45,094,000 | 63,899,000 | 36,546,000 | 52,007,000 | 71,698,000 | 47,276,000 | 61,076,000 | 51,301,000 | 57,191,000 | 60,187,000 | 70,039,000 | 80,621,000 | 65,814,000 | 77,488,000 | 47,746,000 | 60,276,000 | 77,129,000 | 91,961,000 | 105,994,000 | 68,990,000 | 66,203,000 | 79,803,000 | 91,281,000 | 105,398,000 | 80,579,000 |
property and equipment | 293,000 | 321,000 | 348,000 | 521,000 | 561,000 | 602,000 | 534,000 | 557,000 | 580,000 | 297,000 | 270,000 | 222,000 | 173,000 | 201,000 | 239,000 | 256,000 | 216,000 | 261,000 | 285,000 | 342,000 | 396,000 | 472,000 | 394,000 | 429,000 | 496,000 | 577,000 | 635,000 | 712,000 | 786,000 | 824,000 | 936,000 | 1,043,000 | 1,165,000 | 1,292,000 | 1,374,000 | 1,463,000 |
finance lease right-of-use asset | 703,000 | 722,000 | 742,000 | 762,000 | 782,000 | |||||||||||||||||||||||||||||||
operating lease right-of-use asset | 1,795,000 | 2,120,000 | 2,435,000 | 2,739,000 | 3,035,000 | 3,321,000 | 3,599,000 | 3,788,000 | 4,131,000 | 4,388,000 | 917,000 | 1,205,000 | 1,491,000 | 1,764,000 | 2,030,000 | 2,287,000 | 2,540,000 | 446,000 | 663,000 | 868,000 | 1,063,000 | 1,257,000 | 1,447,000 | 1,632,000 | 1,810,000 | 1,983,000 | 2,131,000 | |||||||||
long-term investments, available-for-sale | 50,159,000 | |||||||||||||||||||||||||||||||||||
other assets | 23,582,000 | 95,000 | 96,000 | 96,000 | 1,242,000 | 104,000 | 987,000 | 1,048,000 | 1,053,000 | 1,061,000 | 1,061,000 | 1,072,000 | 1,295,000 | 1,013,000 | 1,019,000 | 1,084,000 | 1,174,000 | 1,961,000 | 1,961,000 | 2,023,000 | 2,023,000 | 1,635,000 | 1,635,000 | 1,101,000 | 1,902,000 | 1,446,000 | 1,271,000 | 1,271,000 | 62,000 | 190,000 | 321,000 | 190,000 | 190,000 | 190,000 | 190,000 | 190,000 |
total assets | 518,650,000 | 534,327,000 | 191,727,000 | 214,796,000 | 162,331,000 | 173,357,000 | 52,716,000 | 67,030,000 | 63,468,000 | 67,986,000 | 81,736,000 | 47,593,000 | 66,858,000 | 39,524,000 | 55,295,000 | 75,325,000 | 51,206,000 | 63,744,000 | 54,210,000 | 60,424,000 | 63,669,000 | 73,403,000 | 84,097,000 | 68,976,000 | 81,696,000 | 51,752,000 | 64,313,000 | 79,112,000 | 92,809,000 | 107,008,000 | 70,247,000 | 67,436,000 | 81,158,000 | 92,763,000 | 106,962,000 | 82,232,000 |
liabilities and stockholders’ equity | ||||||||||||||||||||||||||||||||||||
current liabilities: | ||||||||||||||||||||||||||||||||||||
accounts payable | 4,351,000 | 2,206,000 | 4,897,000 | 3,608,000 | 2,967,000 | 2,288,000 | 5,055,000 | 3,772,000 | 3,661,000 | 1,899,000 | 3,980,000 | 1,447,000 | 4,244,000 | 3,091,000 | 2,861,000 | 1,301,000 | 3,242,000 | 2,587,000 | 3,215,000 | 4,568,000 | 2,024,000 | 2,933,000 | 2,560,000 | 1,887,000 | 2,679,000 | 1,787,000 | 1,713,000 | 2,846,000 | 2,439,000 | 2,611,000 | 2,999,000 | 1,777,000 | 4,817,000 | 1,912,000 | 2,909,000 | 2,957,000 |
accrued liabilities | 71,349,000 | 11,054,000 | 19,833,000 | 13,348,000 | 8,569,000 | 6,225,000 | 8,241,000 | 14,177,000 | 11,772,000 | 10,022,000 | 9,078,000 | 7,672,000 | 8,162,000 | 8,567,000 | 9,234,000 | 10,198,000 | 8,525,000 | 8,101,000 | 9,047,000 | 7,959,000 | 6,167,000 | 4,426,000 | 3,741,000 | 4,068,000 | 4,320,000 | 3,585,000 | 3,786,000 | 3,883,000 | 3,385,000 | 4,790,000 | 4,516,000 | 3,186,000 | 3,461,000 | 3,440,000 | 3,338,000 | 3,033,000 |
accrued indirect tax liabilities | 15,073,000 | 14,935,000 | 20,727,000 | 26,045,000 | 26,289,000 | 26,083,000 | 20,618,000 | 18,040,000 | ||||||||||||||||||||||||||||
accrued compensation and benefits | 3,506,000 | 2,626,000 | 1,915,000 | 4,911,000 | 4,933,000 | 3,514,000 | 5,723,000 | 5,034,000 | 4,457,000 | 3,582,000 | 5,843,000 | 4,922,000 | 4,117,000 | 3,464,000 | 3,079,000 | 4,859,000 | 3,964,000 | 3,446,000 | 5,661,000 | 4,210,000 | 3,550,000 | 2,900,000 | 2,235,000 | 3,658,000 | 2,932,000 | 2,526,000 | 2,049,000 | 2,824,000 | 2,585,000 | 2,143,000 | 1,921,000 | 1,987,000 | 1,713,000 | 1,534,000 | 2,662,000 | 2,242,000 |
current portion of finance lease liability | 264,000 | 259,000 | 254,000 | 249,000 | 218,000 | |||||||||||||||||||||||||||||||
current portion of operating lease liability | 1,560,000 | 1,497,000 | 1,437,000 | 1,378,000 | 1,322,000 | 1,268,000 | 1,215,000 | 1,082,000 | ||||||||||||||||||||||||||||
total current liabilities | 95,839,000 | 32,318,000 | 48,809,000 | 49,554,000 | 44,339,000 | 39,643,000 | 65,425,000 | 67,418,000 | 35,620,000 | 31,420,000 | 35,663,000 | 29,972,000 | 33,049,000 | 31,455,000 | 32,105,000 | 34,017,000 | 33,490,000 | 33,887,000 | 39,966,000 | 38,564,000 | 33,871,000 | 31,567,000 | 29,629,000 | 30,199,000 | 31,579,000 | 18,608,000 | 18,897,000 | 19,892,000 | 13,562,000 | 14,918,000 | 11,519,000 | 8,617,000 | 10,658,000 | 6,886,000 | 8,909,000 | 8,232,000 |
long-term finance lease liability | 310,000 | 378,000 | 445,000 | 510,000 | 575,000 | |||||||||||||||||||||||||||||||
long-term operating lease liability | 424,000 | 836,000 | 1,236,000 | 1,624,000 | 1,984,000 | 2,333,000 | 2,673,000 | 3,002,000 | ||||||||||||||||||||||||||||
total liabilities | 96,263,000 | 33,154,000 | 50,045,000 | 51,488,000 | 46,701,000 | 42,421,000 | 70,496,000 | 75,240,000 | 55,430,000 | 52,572,000 | 54,899,000 | 50,497,000 | 57,791,000 | 47,485,000 | 50,338,000 | 53,752,000 | 52,364,000 | 47,955,000 | 52,318,000 | 49,709,000 | 34,116,000 | 32,051,000 | 30,345,000 | 31,141,000 | 32,734,000 | 19,970,000 | 20,451,000 | 19,973,000 | 22,877,000 | 24,870,000 | 19,328,000 | 16,863,000 | 19,894,000 | 16,774,000 | 18,783,000 | 8,317,000 |
commitments and contingencies | ||||||||||||||||||||||||||||||||||||
stockholders’ equity: | ||||||||||||||||||||||||||||||||||||
preferred stock, 0.0001 par value... | ||||||||||||||||||||||||||||||||||||
series a convertible voting preferred stock, 0.0001 par value... | ||||||||||||||||||||||||||||||||||||
series x convertible preferred stock, 0.0001 par value... | ||||||||||||||||||||||||||||||||||||
common stock, 0.0001 par value... | 3,000 | 2,000 | 1,000 | 1,000 | 1,000 | 1,000 | 1,000 | 9,000 | 9,000 | 9,000 | 9,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 5,000 | 5,000 | 5,000 | 4,000 | 4,000 | 4,000 | 4,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 1,000 |
additional paid-in capital | 1,166,180,000 | 1,161,627,000 | 776,419,000 | 774,565,000 | 674,580,000 | 673,901,000 | 433,976,000 | 433,212,000 | 432,315,000 | 431,519,000 | 430,585,000 | 404,055,000 | 402,649,000 | 400,599,000 | 400,398,000 | 398,733,000 | 359,201,000 | 358,065,000 | 354,879,000 | 345,411,000 | 342,615,000 | 336,782,000 | 330,876,000 | 297,659,000 | 294,763,000 | 280,622,000 | 279,155,000 | 277,871,000 | 276,323,000 | 274,912,000 | 217,073,000 | 186,534,000 | 184,967,000 | 183,051,000 | 181,840,000 | 153,199,000 |
accumulated other comprehensive loss | -107,000 | -1,000 | -3,000 | -18,000 | -1,000 | -4,000 | -1,000 | -17,000 | ||||||||||||||||||||||||||||
accumulated deficit | -743,689,000 | -660,456,000 | -634,738,000 | -611,258,000 | -558,951,000 | -542,966,000 | -451,757,000 | -441,431,000 | -424,286,000 | -416,114,000 | -403,757,000 | -406,966,000 | -393,589,000 | -408,567,000 | -395,448,000 | -377,167,000 | -360,364,000 | -342,281,000 | -352,992,000 | -334,700,000 | -313,066,000 | -295,434,000 | -277,128,000 | -259,827,000 | -245,804,000 | -248,843,000 | -235,296,000 | -218,735,000 | -206,393,000 | -192,774,000 | -166,138,000 | -135,962,000 | -123,705,000 | -107,060,000 | -93,662,000 | -79,268,000 |
total stockholders’ equity | 422,387,000 | 501,173,000 | 141,682,000 | 163,308,000 | 115,630,000 | 130,936,000 | 8,038,000 | 15,414,000 | 26,837,000 | -2,904,000 | ||||||||||||||||||||||||||
total liabilities and stockholders’ equity | 518,650,000 | 534,327,000 | 191,727,000 | 214,796,000 | 162,331,000 | 173,357,000 | 63,468,000 | 67,986,000 | 81,736,000 | 47,593,000 | ||||||||||||||||||||||||||
current assets from discontinued operations | ||||||||||||||||||||||||||||||||||||
noncurrent assets from discontinued operations | ||||||||||||||||||||||||||||||||||||
liabilities and stockholders’ deficit | ||||||||||||||||||||||||||||||||||||
current contract liabilities | 24,324,000 | 25,095,000 | 14,679,000 | |||||||||||||||||||||||||||||||||
current liabilities from discontinued operations | 11,000 | |||||||||||||||||||||||||||||||||||
noncurrent liabilities from discontinued operations | ||||||||||||||||||||||||||||||||||||
stockholders’ equity | ||||||||||||||||||||||||||||||||||||
series a convertible voting preferred stock, 0.0001 par value (liquidation preference 720,000 at june 30, 2024); 240,000 shares authorized at june 30, 2024; 240,000 shares issued and outstanding at june 30, 2024; no shares issued and outstanding at december 31, 2023 | ||||||||||||||||||||||||||||||||||||
inventory | 7,269,000 | 6,097,000 | 2,467,000 | 1,954,000 | ||||||||||||||||||||||||||||||||
long-term contract liabilities | 1,888,000 | 4,245,000 | 16,504,000 | |||||||||||||||||||||||||||||||||
stockholders’ deficit: | ||||||||||||||||||||||||||||||||||||
total stockholders’ deficit | -17,780,000 | -8,210,000 | ||||||||||||||||||||||||||||||||||
total liabilities and stockholders’ deficit | 52,716,000 | 67,030,000 | ||||||||||||||||||||||||||||||||||
current portion of lease liability | 1,051,000 | 942,000 | 1,317,000 | 1,277,000 | 1,233,000 | 1,190,000 | 1,148,000 | 1,029,000 | 484,000 | 716,000 | 939,000 | 910,000 | 878,000 | 848,000 | 818,000 | 790,000 | 762,000 | 730,000 | ||||||||||||||||||
long-term lease liability | 3,306,000 | 3,601,000 | ||||||||||||||||||||||||||||||||||
current deferred revenue | 14,975,000 | 15,761,000 | 14,614,000 | 15,249,000 | 14,730,000 | 14,260,000 | 13,920,000 | 13,030,000 | 14,461,000 | 15,411,000 | 13,865,000 | |||||||||||||||||||||||||
long-term deferred revenue | 17,551,000 | 19,236,000 | 20,525,000 | 24,398,000 | 15,351,000 | 17,229,000 | 18,413,000 | 17,254,000 | 14,068,000 | 12,352,000 | 11,145,000 | |||||||||||||||||||||||||
lease liability | 1,001,000 | 344,000 | 679,000 | 1,004,000 | 1,322,000 | 1,620,000 | 245,000 | 484,000 | 716,000 | 942,000 | 1,155,000 | 1,362,000 | 1,554,000 | |||||||||||||||||||||||
current portion of term loan | 370,000 | 1,481,000 | 2,591,000 | 3,700,000 | 4,808,000 | 5,916,000 | 7,023,000 | 8,129,000 | 9,234,000 | 9,966,000 | 9,965,000 | 9,958,000 | 9,948,000 | 9,938,000 | 9,928,000 | 667,000 | 2,083,000 | 1,667,000 | 667,000 | |||||||||||||||||
liabilities and stockholders' equity | ||||||||||||||||||||||||||||||||||||
stockholders' equity: | ||||||||||||||||||||||||||||||||||||
total stockholders' equity | 9,067,000 | -7,961,000 | 4,957,000 | 21,573,000 | -1,158,000 | 15,789,000 | 1,892,000 | 10,715,000 | 29,553,000 | 41,352,000 | 53,752,000 | 37,835,000 | 48,962,000 | 31,782,000 | 43,862,000 | 59,139,000 | 69,932,000 | 82,138,000 | 50,919,000 | 50,573,000 | 61,264,000 | 75,989,000 | 88,179,000 | 73,915,000 | ||||||||||||
total liabilities and stockholders' equity | 66,858,000 | 39,524,000 | 55,295,000 | 75,325,000 | 51,206,000 | 63,744,000 | 54,210,000 | 60,424,000 | 63,669,000 | 73,403,000 | 84,097,000 | 68,976,000 | 81,696,000 | 51,752,000 | 64,313,000 | 79,112,000 | 92,809,000 | 107,008,000 | 70,247,000 | 67,436,000 | 81,158,000 | 92,763,000 | 106,962,000 | 82,232,000 | ||||||||||||
stockholders' equity | ||||||||||||||||||||||||||||||||||||
accounts receivable, prepaid expenses and other current assets | 6,519,000 | 5,954,000 | 6,307,000 | 5,546,000 | ||||||||||||||||||||||||||||||||
deferred revenue | 13,091,000 | 11,196,000 | 10,279,000 | 9,803,000 | 10,900,000 | |||||||||||||||||||||||||||||||
contingent forward purchase obligation | 411,000 | |||||||||||||||||||||||||||||||||||
other long-term liabilities | 81,000 | 62,000 | 42,000 | 61,000 | 71,000 | 75,000 | 80,000 | 85,000 | ||||||||||||||||||||||||||||
contingent forward purchase obligations | 681,000 | 4,486,000 | 5,374,000 | |||||||||||||||||||||||||||||||||
short-term investments | 4,494,000 | 14,246,000 | 13,973,000 | 9,876,000 | 7,888,000 | 19,252,000 | 54,687,000 | |||||||||||||||||||||||||||||
term loan, less debt issuance costs | 9,253,000 | 9,910,000 | 7,809,000 | 8,185,000 | 9,165,000 | 9,813,000 | 9,794,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 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 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities: | |||||||||||||||||||||||||||||||||
net income | -10,326,000 | 3,209,000 | -18,292,000 | -21,634,000 | -17,632,000 | -18,306,000 | -14,539,000 | -14,023,000 | 3,039,000 | -13,547,000 | -16,561,000 | -12,342,000 | -13,619,000 | -12,257,000 | -14,394,000 | ||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||
stock-based compensation expense | 3,171,000 | ||||||||||||||||||||||||||||||||
non-cash operating lease expense | 326,000 | 314,000 | 305,000 | 295,000 | 287,000 | 278,000 | 188,000 | 237,000 | 257,000 | ||||||||||||||||||||||||
loss on assignment of finance lease | 0 | 0 | 158,000 | ||||||||||||||||||||||||||||||
depreciation and amortization | 28,000 | 27,000 | 36,000 | 40,000 | 41,000 | 37,000 | 36,000 | 33,000 | 22,000 | 25,000 | 32,000 | 29,000 | 37,000 | 38,000 | 39,000 | 37,000 | 45,000 | 50,000 | 57,000 | 67,000 | 76,000 | 72,000 | 71,000 | 77,000 | 81,000 | 84,000 | 86,000 | 111,000 | 137,000 | 144,000 | 186,000 | 198,000 | 185,000 |
amortization of finance lease right-of-use asset | 0 | 0 | 13,000 | 19,000 | 20,000 | 20,000 | 20,000 | ||||||||||||||||||||||||||
non-cash interest expense | 0 | 0 | 7,000 | 12,000 | 14,000 | 14,000 | 16,000 | 0 | 0 | 0 | 1,000 | 2,000 | 2,000 | 5,000 | 3,000 | 3,000 | 5,000 | 7,000 | 1,000 | 6,000 | 7,000 | 8,000 | 7,000 | 20,000 | 19,000 | 19,000 | |||||||
gain on disposal of property and equipment | 0 | 0 | -48,000 | ||||||||||||||||||||||||||||||
accretion of discounts, net of amortization of premiums, on available-for-sale investments | |||||||||||||||||||||||||||||||||
reversal due to settlement of indirect tax liabilities | 0 | ||||||||||||||||||||||||||||||||
loss on disposal of discontinued operations | 0 | 0 | |||||||||||||||||||||||||||||||
amortization of costs to obtain a contract with a customer | 0 | 0 | 168,000 | 16,000 | 24,000 | 13,000 | -435,000 | 475,000 | |||||||||||||||||||||||||
changes in assets and liabilities: | |||||||||||||||||||||||||||||||||
accounts receivable | -2,000 | 5,000 | 650,000 | 4,655,000 | 8,965,000 | -13,391,000 | 2,628,000 | 20,343,000 | -19,993,000 | -791,000 | -210,000 | 3,951,000 | -3,427,000 | -1,484,000 | -715,000 | -3,146,000 | 11,164,000 | 40,000 | -122,000 | ||||||||||||||
inventory | 0 | 0 | 7,269,000 | -1,172,000 | -3,630,000 | -513,000 | |||||||||||||||||||||||||||
prepaid expenses, other current assets, and other assets | -24,971,000 | -392,000 | 186,000 | 15,981,000 | -26,955,000 | 396,000 | -273,000 | 959,000 | 656,000 | 1,248,000 | 872,000 | -778,000 | 905,000 | -1,447,000 | -1,120,000 | 2,506,000 | -2,254,000 | 461,000 | |||||||||||||||
accounts payable and accrued liabilities | 63,564,000 | -12,594,000 | 7,775,000 | 5,421,000 | 3,163,000 | -4,734,000 | -4,851,000 | 2,682,000 | 3,334,000 | -246,000 | 3,116,000 | -1,334,000 | -554,000 | -1,140,000 | 657,000 | -282,000 | 1,027,000 | -1,585,000 | -253,000 | 4,326,000 | 884,000 | 1,002,000 | 379,000 | -1,054,000 | 1,627,000 | -126,000 | -1,231,000 | 908,000 | 606,000 | -3,321,000 | 2,935,000 | -799,000 | 306,000 |
accrued indirect tax liabilities | 138,000 | -1,857,000 | 192,000 | -244,000 | 206,000 | 5,465,000 | 2,578,000 | ||||||||||||||||||||||||||
accrued compensation and benefits | 879,000 | 744,000 | -2,996,000 | 10,000 | 1,419,000 | -2,154,000 | 689,000 | 637,000 | 875,000 | -2,198,000 | 921,000 | 873,000 | 654,000 | 629,000 | -1,953,000 | 1,079,000 | 518,000 | -1,963,000 | 1,451,000 | 921,000 | 650,000 | 896,000 | -1,422,000 | 925,000 | 406,000 | ||||||||
contract liabilities | 0 | -11,000 | -26,201,000 | -3,128,000 | -1,843,000 | ||||||||||||||||||||||||||||
operating lease liabilities | -349,000 | -340,000 | -329,000 | -304,000 | -295,000 | -286,000 | -197,000 | -303,000 | -291,000 | -283,000 | -276,000 | ||||||||||||||||||||||
net cash from operating activities | -40,615,000 | -40,961,000 | -21,950,000 | -29,414,000 | -36,695,000 | -103,780,000 | -6,644,000 | -12,722,000 | -1,634,000 | 2,822,000 | -10,898,000 | -21,002,000 | 27,973,000 | -11,836,000 | -23,608,000 | -14,907,000 | -11,972,000 | 3,440,000 | -1,793,000 | -11,128,000 | -14,083,000 | -14,072,000 | -15,128,000 | -15,197,000 | 16,619,000 | -12,808,000 | -17,146,000 | -13,666,000 | -12,784,000 | -13,868,000 | -12,032,000 | -14,518,000 | -11,726,000 |
capital expenditures | 0 | 0 | 0 | -106,000 | 0 | -345,000 | -126,000 | -107,000 | -39,000 | -9,000 | -9,000 | -16,000 | -68,000 | 0 | -12,000 | -17,000 | -12,000 | 0 | -54,000 | -96,000 | -36,000 | 0 | 0 | -26,000 | -9,000 | -40,000 | -82,000 | 9,000 | -59,000 | -116,000 | -114,000 | ||
free cash flows | -40,615,000 | -40,961,000 | -29,414,000 | -36,801,000 | -103,780,000 | -13,067,000 | -1,760,000 | 2,715,000 | -10,937,000 | -21,011,000 | 27,964,000 | -11,852,000 | -23,676,000 | -14,907,000 | -11,984,000 | 3,423,000 | -1,805,000 | -11,128,000 | -14,137,000 | -14,168,000 | -15,164,000 | -15,197,000 | 16,619,000 | -12,834,000 | -17,155,000 | -13,706,000 | -12,866,000 | -13,859,000 | -12,091,000 | -14,634,000 | -11,840,000 | ||
investing activities: | |||||||||||||||||||||||||||||||||
purchases of available-for-sale investments | |||||||||||||||||||||||||||||||||
proceeds from sales of property and equipment | 0 | 0 | 185,000 | ||||||||||||||||||||||||||||||
purchases of property and equipment | 0 | -106,000 | 0 | -23,000 | -178,000 | -126,000 | -107,000 | -94,000 | -9,000 | -9,000 | -16,000 | -84,000 | 0 | -12,000 | -17,000 | -12,000 | 0 | -54,000 | -96,000 | -36,000 | 0 | 0 | -26,000 | -9,000 | -40,000 | -82,000 | 9,000 | -59,000 | -116,000 | -114,000 | |||
net cash from investing activities | -176,470,000 | 0 | 185,000 | 0 | -106,000 | 0 | -23,000 | -178,000 | -126,000 | -107,000 | -94,000 | -9,000 | -9,000 | -16,000 | -84,000 | 0 | -12,000 | -17,000 | -12,000 | 0 | -54,000 | -96,000 | -36,000 | 0 | 0 | -26,000 | -9,000 | 4,460,000 | 9,688,000 | -9,871,000 | 7,841,000 | 11,284,000 | 35,386,000 |
financing activities: | |||||||||||||||||||||||||||||||||
proceeds from underwritten public offering, net of issuance costs | -1,215,000 | 0 | 0 | -337,000 | 17,593,000 | ||||||||||||||||||||||||||||
proceeds from at-the-market offering of common stock, net of issuance costs | -5,000 | ||||||||||||||||||||||||||||||||
proceeds from exercise of stock options | 1,517,000 | 997,000 | 127,000 | 7,000 | 0 | 0 | 14,000 | 0 | 0 | 5,000 | 1,000 | 0 | 9,000 | 0 | 5,000 | 0 | 165,000 | 3,000 | 5,000 | 144,000 | 455,000 | ||||||||||||
proceeds from private placement, net of issuance costs | -107,000 | ||||||||||||||||||||||||||||||||
payment of finance lease liabilities | 0 | 0 | -50,000 | -76,000 | -75,000 | -75,000 | -50,000 | ||||||||||||||||||||||||||
payment for shares withheld to fund payroll taxes | 0 | 0 | 0 | -39,000 | |||||||||||||||||||||||||||||
net cash from financing activities | 160,000 | 383,385,000 | 77,000 | 98,205,000 | -182,000 | 239,131,000 | -93,000 | 8,000 | 0 | -261,000 | 26,237,000 | 664,000 | 107,000 | -1,111,000 | -611,000 | 36,875,000 | -810,000 | 887,000 | 7,645,000 | 409,000 | 3,720,000 | 3,939,000 | 29,210,000 | 1,641,000 | -12,000 | -2,078,000 | 3,000 | 5,000 | 65,000 | 37,085,000 | |||
net increase in cash, cash equivalents and restricted cash | -216,925,000 | ||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 0 | 0 | 196,177,000 | ||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of period | -216,925,000 | 342,424,000 | 174,489,000 | ||||||||||||||||||||||||||||||
supplemental disclosure of cash flows: | |||||||||||||||||||||||||||||||||
income taxes paid | 0 | 0 | 146,000 | 63,000 | |||||||||||||||||||||||||||||
non-cash financing activities: | |||||||||||||||||||||||||||||||||
proceeds from exercise of stock options included in prepaid expenses, other current assets, and other assets | -149,000 | ||||||||||||||||||||||||||||||||
purchase of shares pursuant to employee stock purchase plan | 0 | 32,000 | 0 | 59,000 | 0 | 71,000 | 0 | 185,000 | 0 | 201,000 | 0 | 0 | 268,000 | ||||||||||||||||||||
net loss | -25,718,000 | -23,480,000 | -52,307,000 | -15,985,000 | -5,611,000 | -8,172,000 | -13,377,000 | 14,978,000 | -13,119,000 | -18,281,000 | -16,803,000 | -18,083,000 | -13,398,000 | ||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||
deferred financing costs | |||||||||||||||||||||||||||||||||
non-cash investing activities: | |||||||||||||||||||||||||||||||||
purchases of property and equipment, included in accounts payable and accrued liabilities | -167,000 | 55,000 | |||||||||||||||||||||||||||||||
issuance costs incurred but not yet paid, included in accounts payable and accrued liabilities | -70,000 | 105,000 | 337,000 | ||||||||||||||||||||||||||||||
deferred financing costs incurred but not yet paid | |||||||||||||||||||||||||||||||||
stock-based compensation | 1,741,000 | 1,658,000 | 751,000 | 703,000 | 795,000 | 830,000 | 796,000 | 795,000 | 640,000 | 673,000 | 843,000 | 678,000 | 1,338,000 | 1,363,000 | 901,000 | 871,000 | 879,000 | 847,000 | 1,002,000 | 995,000 | 1,246,000 | 1,023,000 | 1,509,000 | 1,257,000 | 1,284,000 | 1,364,000 | 1,285,000 | 1,554,000 | 1,601,000 | 1,051,000 | 1,090,000 | ||
reversal of indirect tax liabilities | -5,510,000 | ||||||||||||||||||||||||||||||||
issuance costs for private placement | -4,000 | ||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -21,688,000 | ||||||||||||||||||||||||||||||||
proceeds from private placements, net of issuance costs | |||||||||||||||||||||||||||||||||
proceeds from public offering of common stock, net of issuance costs | 1,000 | 0 | 76,000 | 8,630,000 | 664,000 | 1,198,000 | 0 | 500,000 | 1,434,000 | 301,000 | 1,993,000 | 8,755,000 | |||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of year | |||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of year | |||||||||||||||||||||||||||||||||
finance lease right-of-use asset obtained in exchange for lease liability | |||||||||||||||||||||||||||||||||
operating lease right-of-use asset obtained in exchange for lease liability | |||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | -36,983,000 | 135,351,000 | -6,760,000 | -12,892,000 | -1,760,000 | 2,454,000 | 15,245,000 | 29,251,000 | -9,218,000 | 60,745,000 | |||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 35,778,000 | 0 | 0 | 32,731,000 | 0 | 0 | 0 | 0 | 85,367,000 | ||||||||||||||||||||||
cash and cash equivalents at end of period | -36,983,000 | 135,351,000 | 29,018,000 | -1,760,000 | 2,454,000 | 47,976,000 | 29,251,000 | -5,174,000 | -23,736,000 | -4,186,000 | 82,198,000 | ||||||||||||||||||||||
right-of-use asset obtained in exchange for lease liability | 0 | 0 | 0 | 0 | 2,295,000 | ||||||||||||||||||||||||||||
issuance costs for underwritten public offering | 0 | ||||||||||||||||||||||||||||||||
principal repayments of term loan | 0 | -371,000 | -1,111,000 | -1,111,000 | -1,111,000 | -1,111,000 | -1,111,000 | -1,111,000 | |||||||||||||||||||||||||
cash and cash equivalents at beginning of year | |||||||||||||||||||||||||||||||||
cash and cash equivalents at end of year | |||||||||||||||||||||||||||||||||
interest paid | 0 | 2,000 | 13,000 | 25,000 | 38,000 | 51,000 | 64,000 | 75,000 | 88,000 | 102,000 | 116,000 | 139,000 | 144,000 | 157,000 | 160,000 | 155,000 | 150,000 | 150,000 | 133,000 | 127,000 | 118,000 | ||||||||||||
non-cash investing activity: | |||||||||||||||||||||||||||||||||
proceeds from public offering of common stock, net of issuance costs, included in prepaid expenses, other current assets, and other assets | |||||||||||||||||||||||||||||||||
lease liabilities | -187,000 | -304,000 | -316,000 | ||||||||||||||||||||||||||||||
deferred revenue | -2,471,000 | -142,000 | -4,508,000 | 9,566,000 | -1,408,000 | -844,000 | 2,049,000 | 1,755,000 | 766,000 | 2,753,000 | 11,919,000 | 1,895,000 | 917,000 | 476,000 | -1,097,000 | ||||||||||||||||||
amortization of operating lease right-of-use assets | 288,000 | 286,000 | 273,000 | 265,000 | 258,000 | ||||||||||||||||||||||||||||
amortization of debt issuance costs | 1,000 | 0 | 1,000 | 1,000 | 1,000 | 2,000 | 3,000 | ||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||
proceeds from issuance of common and series x preferred pursuant to rights offering, net of issuance costs. | |||||||||||||||||||||||||||||||||
net increase in cash, cash equivalents, and restricted cash | -12,963,000 | -24,303,000 | 4,310,000 | 5,840,000 | -10,229,000 | 14,046,000 | |||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of year | |||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of year | |||||||||||||||||||||||||||||||||
purchases of property and equipment included in accounts payable and accrued liabilities | 16,000 | ||||||||||||||||||||||||||||||||
proceeds from public offering of common stock, net of issuance costs, included in prepaid expenses and other current assets | -2,000 | ||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents, and restricted cash | -17,155,000 | ||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash at beginning of period | 0 | 0 | 62,273,000 | 0 | 0 | 42,949,000 | 0 | 0 | 60,268,000 | 74,562,000 | |||||||||||||||||||||||
cash, cash equivalents, and restricted cash at end of period | 28,071,000 | -12,963,000 | 37,970,000 | -12,794,000 | 4,310,000 | 48,789,000 | -10,417,000 | -10,229,000 | 74,314,000 | 57,407,000 | |||||||||||||||||||||||
change in fair value of contingent forward purchase obligations | 0 | 0 | -681,000 | 270,000 | -4,075,000 | -888,000 | |||||||||||||||||||||||||||
prepaid expenses and other current assets | -1,850,000 | -490,000 | -305,000 | -301,000 | 1,441,000 | -931,000 | -155,000 | -381,000 | -416,000 | 430,000 | |||||||||||||||||||||||
other assets | 801,000 | -456,000 | -1,210,000 | 128,000 | 0 | ||||||||||||||||||||||||||||
proceeds from issuance of common stock pursuant to stock purchase agreement | 0 | ||||||||||||||||||||||||||||||||
deferred public offering costs | |||||||||||||||||||||||||||||||||
operating lease right-of-use assets and liabilities | 72,000 | -16,000 | -17,000 | -22,000 | -12,000 | -11,000 | -12,000 | -6,000 | -7,000 | -12,000 | 72,000 | ||||||||||||||||||||||
proceeds from issuance of common and series x preferred stock pursuant to rights offering, net of issuance costs | |||||||||||||||||||||||||||||||||
amortization of discount or premium on short-term investments | -5,000 | -17,000 | 2,000 | -8,000 | -39,000 | -49,000 | |||||||||||||||||||||||||||
deferred rent | 19,000 | 20,000 | -9,000 | -5,000 | -5,000 | -4,000 | |||||||||||||||||||||||||||
contingent forward purchase obligation offering costs | 1,000 | 4,000 | |||||||||||||||||||||||||||||||
purchases of short-term investments | 0 | 0 | 0 | ||||||||||||||||||||||||||||||
maturities of short-term investments | 4,500,000 | 9,770,000 | 0 | 7,900,000 | 11,400,000 | 35,500,000 | |||||||||||||||||||||||||||
proceeds from registered direct offering, net of offering costs | |||||||||||||||||||||||||||||||||
vesting of early exercised stock options | 0 | 3,000 | 10,000 | 9,000 | 16,000 | 31,000 | |||||||||||||||||||||||||||
accounts receivable, prepaid expenses, other current assets, and other assets | -953,000 | 354,000 | -1,328,000 | ||||||||||||||||||||||||||||||
proceeds from issuance of common and preferred stock pursuant to rights offering, net of issuance costs | 0 | 0 | 29,186,000 | ||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs | 4,822,000 | 4,680,000 | 19,000 | ||||||||||||||||||||||||||||||
principal paid on term loan | -1,111,000 | ||||||||||||||||||||||||||||||||
sale of shares pursuant to employee stock purchase plan | 0 | ||||||||||||||||||||||||||||||||
property and equipment included in accounts payable | |||||||||||||||||||||||||||||||||
amortization of debt issue costs | 2,000 | ||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of offering costs | |||||||||||||||||||||||||||||||||
repurchase of unvested restricted stock | 0 | 0 | -79,000 | ||||||||||||||||||||||||||||||
property and equipment acquired but not yet paid | -3,000 | -17,000 | |||||||||||||||||||||||||||||||
receivable for issuance of common stock, net of offering costs | |||||||||||||||||||||||||||||||||
contingent forward purchase obligations offering costs | |||||||||||||||||||||||||||||||||
proceeds from may 2018 registered direct offering, net of offering costs | -2,243,000 | ||||||||||||||||||||||||||||||||
proceeds from issuance of common stock under equity sales agreement, net of issuance costs | 0 | ||||||||||||||||||||||||||||||||
offering costs incurred but not yet paid | |||||||||||||||||||||||||||||||||
accrued compensation | -774,000 | 434,000 | 442,000 | 276,000 | 481,000 | -1,129,000 | 688,000 | ||||||||||||||||||||||||||
non-cash investing and financing activities: | |||||||||||||||||||||||||||||||||
proceeds from issuance of term loan, net of offering costs | |||||||||||||||||||||||||||||||||
issuance of warrants to purchase common stock upon execution of term loan | |||||||||||||||||||||||||||||||||
amortization of debt issuance costs and debt discount | 9,000 | ||||||||||||||||||||||||||||||||
proceeds from issuance of common stock pursuant to employee stock purchase plan | |||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | -23,736,000 | -4,186,000 | -3,169,000 | ||||||||||||||||||||||||||||||
debt issuance costs | |||||||||||||||||||||||||||||||||
change in fair value of convertible notes payable | |||||||||||||||||||||||||||||||||
purchase of in-process research and development | |||||||||||||||||||||||||||||||||
proceeds form issuance of common stock, net of offering costs | |||||||||||||||||||||||||||||||||
proceeds from issuance of series a convertible preferred stock, net of offering costs | |||||||||||||||||||||||||||||||||
proceeds from issuance of series b convertible preferred stock, net of offering costs | |||||||||||||||||||||||||||||||||
proceeds from issuance of convertible notes payable, net of offering costs | |||||||||||||||||||||||||||||||||
deferred initial public offering costs | |||||||||||||||||||||||||||||||||
conversion of series a convertible preferred stock to common stock upon initial public offering | |||||||||||||||||||||||||||||||||
conversion of series b convertible preferred stock to common stock upon initial public offering | |||||||||||||||||||||||||||||||||
conversion of convertible notes payable and accrued interest to series a convertible preferred shares | |||||||||||||||||||||||||||||||||
proceeds from initial public offering, net of offering costs | |||||||||||||||||||||||||||||||||
deferred initial public offering costs paid in 2014 |
