Celcuity Inc(NASDAQ:CELC)

Celcuity Inc., a clinical stage biotechnology company, discovers cancer sub-types and therapeutic options for cancer patients in the United States. The company's CELsignia diagnostic platform uses a patient's living tumor cells to identify the specific abnormal cellular process driving a patient's c...
Website: http://www.celcuity.com
Founded: 2011
Full Time Employees: 27
Founder: Brian Sullivan / Lance Laing
CEO: Brian Sullivan
Sector: Healthcare
Industry: Diagnostics & Research
• 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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating expenses: | |||||||||||||||||||||||||||||||||||
research and development | 33,063,000 | 37,631,000 | 34,915,000 | 40,222,000 | 32,227,000 | 27,587,483 | 22,496,975 | 20,647,559 | 18,081,194 | 17,488,236 | 13,746,082 | 11,278,493 | 10,604,043 | 9,621,505 | 8,367,687 | 6,696,313 | 5,491,041 | 4,960,515 | 13,070,108 | 2,236,342 | 2,107,272 | 1,962,610 | 1,766,227 | 1,847,414 | 1,497,022 | 1,711,597 | 1,469,731 | 1,590,958 | 1,634,745 | 1,599,045 | 1,546,537 | 1,545,668 | 1,403,070 | 1,364,728 | |
selling, general and administrative | 17,444,000 | ||||||||||||||||||||||||||||||||||
total operating expenses | 50,507,000 | 49,201,000 | 42,849,000 | 44,009,000 | 36,133,000 | 30,059,899 | 24,283,086 | 22,493,835 | 19,729,272 | 18,898,037 | 15,055,485 | 12,547,537 | 11,639,204 | 10,643,555 | 9,600,727 | 7,507,605 | 6,320,892 | 5,599,786 | 13,643,468 | 2,791,770 | 2,551,336 | 2,480,075 | 2,213,941 | 2,310,813 | 1,897,764 | 2,091,315 | 1,841,719 | 1,974,503 | 1,951,206 | 1,975,841 | 1,929,183 | 2,076,308 | 1,824,033 | 1,529,393 | |
income from operations | -50,507,000 | -49,201,000 | -42,849,000 | -44,009,000 | -36,133,000 | -24,283,086 | -22,493,835 | -19,729,272 | -18,898,037 | -15,055,485 | -12,547,537 | -11,639,204 | -10,643,555 | -9,600,727 | -7,507,605 | -6,320,892 | -5,599,786 | -13,643,468 | -2,791,770 | -2,551,336 | -2,480,075 | -2,213,941 | -2,310,813 | -1,897,764 | -2,091,315 | -1,841,719 | -1,974,503 | -1,951,206 | -1,975,841 | -1,929,183 | -2,076,308 | -1,824,033 | -1,529,393 | ||
yoy | 39.78% | 81.23% | 60.64% | 61.29% | 79.27% | 69.51% | 77.55% | 56.82% | 67.13% | 84.14% | 90.07% | -29.63% | 168.92% | 147.75% | 125.79% | 516.25% | 20.81% | 34.44% | 18.59% | 20.21% | 17.03% | -2.74% | 5.84% | -4.53% | -4.90% | 6.97% | 29.19% | ||||||||
qoq | 2.65% | 14.82% | -2.64% | 21.80% | 7.95% | 14.01% | 4.40% | 25.52% | 19.99% | 7.80% | 9.35% | 10.86% | 27.88% | 18.77% | 12.88% | -58.96% | 388.70% | 9.42% | 2.87% | 12.02% | -4.19% | 21.77% | -9.25% | 13.55% | -6.72% | 1.19% | -1.25% | 2.42% | -7.09% | 13.83% | 19.27% | ||||
other income: | |||||||||||||||||||||||||||||||||||
interest expense | -6,085,000 | -6,166,000 | -4,595,000 | -3,204,000 | -3,183,000 | -2,260,583 | -1,400,712 | -1,397,247 | -1,372,132 | -1,314,996 | -1,242,012 | -678,003 | -537,661 | -455,445 | -435,001 | -438,067 | -433,072 | -391,187 | -24 | -27 | -28 | -31 | -33 | -36 | -39 | -41 | -43 | -46 | -65 | -264,905 | |||||
interest income | 3,751,000 | 4,394,000 | 3,640,000 | 1,945,000 | 2,319,000 | 3,612,099 | 2,821,849 | 2,282,092 | 2,278,047 | 1,865,629 | 1,782,794 | 1,851,132 | 735,861 | 287,495 | 95,646 | 8,159 | 5,459 | 5,612 | 1,803 | 388 | 470 | 5,805 | 11,983 | 63,851 | 88,775 | 107,100 | 121,583 | 128,638 | 122,951 | 104,799 | 112,722 | 108,361 | 99,845 | 30,322 | |
other income | -2,334,000 | -1,772,000 | -955,000 | -1,259,000 | -864,000 | 268,110 | 561,266 | 881,380 | 880,800 | 493,497 | 467,798 | 609,120 | 57,858 | -250,166 | -359,799 | -426,842 | -432,608 | -427,460 | -389,384 | 101 | 443 | 5,777 | 11,952 | 63,818 | 88,739 | 107,061 | 121,542 | 128,595 | 125,905 | 104,734 | 112,722 | 99,845 | -234,583 | ||
net loss before income taxes | -52,841,000 | -50,973,000 | -43,804,000 | -45,268,000 | -36,997,000 | -23,721,820 | -21,612,455 | -18,848,472 | -18,404,540 | -14,587,687 | -11,938,417 | -11,581,346 | -10,893,721 | -9,960,526 | -7,934,447 | -6,753,500 | -6,027,246 | -14,032,852 | -2,791,668 | -2,550,893 | -2,474,298 | -2,201,989 | -2,246,995 | -1,809,025 | -1,984,254 | -1,720,177 | -1,845,908 | -1,825,301 | -1,871,107 | -1,816,461 | -1,967,947 | -1,724,188 | -1,763,976 | ||
income taxes | |||||||||||||||||||||||||||||||||||
net income | -52,841,000 | -50,973,000 | -43,804,000 | -45,268,000 | -36,997,000 | -23,721,820 | -21,612,455 | -18,848,472 | -18,404,540 | -14,587,687 | -11,938,417 | -11,581,346 | -10,893,721 | -9,960,526 | -7,934,447 | -6,753,500 | -6,027,246 | -14,032,852 | -2,791,668 | -2,550,893 | -2,474,298 | -2,201,989 | -2,246,995 | -1,809,025 | -1,984,254 | -1,720,177 | -1,845,908 | -1,825,301 | -1,871,107 | -1,816,461 | -1,967,947 | -1,724,188 | -1,763,976 | ||
yoy | 42.83% | 90.83% | 71.18% | 62.62% | 81.03% | 62.75% | 68.95% | 46.45% | 50.46% | 71.49% | 80.74% | -29.02% | 184.22% | 164.75% | 143.59% | 537.28% | 24.24% | 41.01% | 24.70% | 28.01% | 21.73% | -0.89% | 6.05% | -5.30% | -6.20% | 5.86% | 6.07% | ||||||||
qoq | 3.66% | 16.37% | -3.23% | 22.36% | 9.76% | 14.66% | 2.41% | 26.16% | 22.19% | 3.08% | 6.31% | 9.37% | 25.54% | 17.49% | 12.05% | -57.05% | 402.67% | 9.44% | 3.10% | 12.37% | -2.00% | 24.21% | -8.83% | 15.35% | -6.81% | 1.13% | -2.45% | 3.01% | -7.70% | 14.14% | -2.26% | ||||
net income per share | -0.97 | -0.98 | -0.92 | -1.04 | -0.86 | -0.62 | -0.64 | -0.64 | -0.83 | -0.66 | -0.55 | -0.69 | -0.75 | -0.67 | -0.53 | -0.43 | -0.41 | -1.11 | -0.25 | -0.25 | -0.24 | -0.21 | -0.22 | -0.18 | -0.19 | -0.17 | -0.18 | -0.18 | -0.18 | -0.18 | -0.19 | -0.173 | -0.26 | ||
weighted-average common shares outstanding, basic and diluted | 54,462,826 | 46,757,691 | 47,589,731 | 43,052,757 | 39,449,393 | 42,793,047 | 38,444,163 | 33,612,054 | 23,679,472 | 22,117,626 | 21,957,140 | 21,680,877 | 15,418,543 | 14,938,224 | 14,930,538 | 14,877,619 | 12,610,917 | 11,072,097 | 10,266,884 | 10,273,567 | 10,260,234 | 10,253,988 | 10,226,041 | 10,239,957 | 10,213,455 | 10,198,461 | 10,124,544 | 10,128,606 | 10,110,558 | 10,096,008 | 7,460,640 | 6,846,827 | |||
general and administrative | 11,570,000 | 7,934,000 | 3,787,000 | 3,906,000 | 2,472,416 | 1,786,111 | 1,846,276 | 1,648,078 | 1,409,801 | 1,309,403 | 1,269,044 | 1,035,161 | 1,022,050 | 1,233,040 | 811,292 | 829,851 | 639,271 | 573,360 | 555,428 | 444,064 | 517,465 | 447,714 | 463,399 | 400,742 | 379,718 | 371,988 | 383,545 | 316,461 | 376,796 | 382,646 | 530,640 | 420,963 | 164,665 | ||
income tax benefits | |||||||||||||||||||||||||||||||||||
weighted average common shares outstanding, basic and diluted | 43,663,364 | 14,917,187 | 13,382,553 | ||||||||||||||||||||||||||||||||
weighted-average common shares outstanding, basic | 21,957,140 | ||||||||||||||||||||||||||||||||||
loss on sale of fixed assets | -263 | ||||||||||||||||||||||||||||||||||
see accompanying notes to the financial statements | |||||||||||||||||||||||||||||||||||
income tax benefit |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||
cash and cash equivalents | 145,191,000 | 165,703,000 | 74,252,000 | 46,354,000 | 16,478,000 | 22,514,823 | 12,603,289 | 30,458,800 | 31,214,741 | 30,662,774 | 25,759,887 | 32,238,702 | 33,639,218 | 24,571,557 | 57,483,776 | 66,910,824 | 78,295,426 | 84,286,381 | 90,366,812 | 41,638,623 | 34,936,902 | 11,637,911 | 13,696,387 | 15,430,559 | 16,854,359 | 18,735,002 | 16,269,595 | 14,917,690 | 14,724,166 | 15,944,609 | 3,808,774 | 3,172,782 | 2,572,658 | 2,639,789 | 32,304,145 |
investments | 241,873,000 | 275,794,000 | 380,726,000 | 122,032,000 | 189,213,000 | 212,588,960 | 251,455,468 | 252,609,622 | 146,447,843 | 149,919,974 | 108,180,417 | 114,005,385 | 123,839,227 | 144,015,954 | 4,178,825 | 7,196,906 | 8,699,944 | 8,952,907 | 18,949,924 | 18,385,920 | 20,431,620 | 21,556,857 | 245,000 | ||||||||||||
prepaid clinical trial costs | 15,374,000 | 18,896,000 | |||||||||||||||||||||||||||||||||
other current assets | 6,491,000 | 5,266,000 | 20,519,000 | 14,718,000 | 11,906,000 | 9,467,247 | 8,379,682 | 8,862,940 | 9,860,535 | 10,007,849 | 7,771,131 | ||||||||||||||||||||||||
total current assets | 408,929,000 | 465,659,000 | 475,497,000 | 183,104,000 | 217,597,000 | 244,571,030 | 272,438,439 | 291,931,362 | 187,523,119 | 190,590,597 | 141,711,435 | 152,806,340 | 164,099,682 | 175,190,537 | 64,694,110 | 71,962,831 | 79,443,854 | 85,351,975 | 91,182,481 | 42,251,483 | 35,713,975 | 12,166,960 | 14,012,006 | 15,875,216 | 17,438,489 | 19,250,354 | 20,608,885 | 22,350,880 | 23,762,627 | 25,218,208 | 23,160,407 | 21,790,430 | 23,328,681 | 24,484,080 | 32,874,300 |
property and equipment | 619,000 | 499,000 | 417,000 | 357,000 | 358,000 | 336,515 | 338,787 | 308,444 | 306,024 | 228,782 | 223,378 | 210,858 | 223,343 | 260,294 | 302,005 | 238,629 | 291,076 | 312,444 | 365,533 | 415,080 | 466,484 | 558,876 | 626,271 | 706,219 | 795,676 | 833,463 | 897,110 | 816,054 | 862,185 | 813,613 | 814,051 | 730,449 | 443,578 | 280,056 | 272,245 |
operating lease right-of-use assets | 13,000 | 51,000 | 90,000 | 131,000 | 172,000 | 215,502 | 259,744 | 305,179 | 351,911 | 400,019 | 449,368 | 499,993 | 551,933 | 246,266 | 295,535 | 148,727 | 194,925 | 241,901 | 289,586 | 142,766 | 186,602 | 230,911 | 275,696 | 121,015 | 158,666 | 196,983 | 235,919 | 275,483 | 315,688 | ||||||
other non-current assets | 603,000 | 349,000 | |||||||||||||||||||||||||||||||||
total assets | 410,164,000 | 466,558,000 | 476,004,000 | 183,592,000 | 218,127,000 | 245,123,047 | 273,036,970 | 292,544,985 | 188,181,054 | 191,219,398 | 142,384,181 | 153,517,191 | 164,874,958 | 175,697,097 | 65,291,650 | 72,350,187 | 79,929,855 | 85,906,320 | 91,837,600 | 42,809,329 | 36,367,061 | 12,956,747 | 14,913,973 | 16,702,450 | 18,392,831 | 20,280,800 | 21,741,914 | 23,442,417 | 24,940,500 | 26,031,821 | 27,894,458 | 29,469,485 | 30,726,782 | 31,969,510 | 33,146,545 |
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||
accounts payable | 10,454,000 | 6,407,000 | 11,418,000 | 11,158,000 | 9,932,000 | 9,366,007 | 9,158,778 | 6,203,132 | 5,276,690 | 5,076,699 | 5,634,806 | 3,019,282 | 2,569,913 | 2,627,076 | 3,168,198 | 2,304,543 | 2,139,291 | 1,507,099 | 1,746,425 | 647,172 | 318,213 | 217,377 | 83,130 | 81,048 | 68,104 | 142,773 | 198,183 | 141,216 | 208,919 | 119,811 | 177,686 | 149,401 | 130,044 | 71,913 | 34,861 |
accrued clinical trial costs | 8,771,000 | 16,826,000 | |||||||||||||||||||||||||||||||||
other accrued expenses | 13,973,000 | 20,865,000 | |||||||||||||||||||||||||||||||||
operating lease liabilities, current | 13,000 | 54,000 | |||||||||||||||||||||||||||||||||
total current liabilities | 33,211,000 | 44,152,000 | 38,792,000 | 39,941,000 | 32,919,000 | 31,722,907 | 26,308,729 | 19,528,488 | 16,696,081 | 14,188,743 | 12,710,042 | 7,081,750 | 5,805,967 | 6,881,554 | 6,645,072 | 4,149,996 | 3,550,810 | 2,505,700 | 2,822,574 | 1,536,358 | 1,170,537 | 1,185,317 | 1,035,202 | 828,883 | 864,946 | 911,327 | 912,092 | 885,489 | 882,155 | 662,332 | 960,605 | 962,890 | 783,034 | 578,053 | 336,447 |
convertible notes | 195,566,000 | ||||||||||||||||||||||||||||||||||
note payable | 127,862,000 | ||||||||||||||||||||||||||||||||||
total liabilities | 356,639,000 | 366,003,000 | 359,041,000 | 139,217,000 | 131,459,000 | 129,504,012 | 123,328,342 | 115,860,193 | 54,444,390 | 51,450,076 | 49,487,741 | 43,384,850 | 41,648,190 | 41,925,630 | 21,766,309 | 19,161,456 | 18,390,140 | 17,195,843 | 17,363,214 | 15,774,805 | 1,192,517 | 1,254,477 | 1,151,998 | 840,092 | 877,606 | 983,229 | 1,029,485 | 1,048,978 | 1,077,195 | 682,210 | 981,920 | 986,116 | 783,034 | 578,053 | 336,447 |
commitments and contingencies | |||||||||||||||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value... | |||||||||||||||||||||||||||||||||||
common stock, 0.001 par value... | 48,000 | ||||||||||||||||||||||||||||||||||
additional paid-in capital | 555,215,000 | 549,404,000 | 514,844,000 | 398,456,000 | 395,482,000 | 387,436,682 | 384,873,261 | 382,057,737 | 315,393,843 | 299,818,965 | 234,100,541 | 232,932,164 | 231,439,035 | 230,045,566 | 128,225,939 | 126,995,610 | 125,386,089 | 124,622,405 | 123,632,827 | 70,167,970 | 64,275,505 | 38,013,551 | 37,522,374 | 37,148,459 | 36,599,372 | 36,134,723 | 35,740,561 | 35,437,346 | 35,187,046 | 34,827,467 | 34,565,128 | 34,264,884 | 33,908,815 | 33,388,597 | 33,083,055 |
accumulated deficit | -501,738,000 | -448,897,000 | -397,924,000 | -354,120,000 | -308,852,000 | -271,855,108 | -235,202,067 | -205,410,278 | -181,688,458 | -160,076,003 | -141,227,531 | -122,822,991 | -108,235,304 | -96,296,887 | -84,715,541 | -73,821,820 | -63,861,294 | -55,926,847 | -49,173,347 | -43,146,101 | -29,113,249 | -26,321,581 | -23,770,688 | -21,296,390 | -19,094,401 | -16,847,406 | -15,038,381 | -13,054,127 | -11,333,950 | -9,488,042 | -7,662,741 | -5,791,634 | -3,975,174 | -2,007,227 | -283,039 |
total stockholders’ equity | 53,525,000 | 100,555,000 | 116,963,000 | 44,375,000 | 86,668,000 | 115,619,035 | 149,708,628 | 176,684,792 | 133,736,664 | 139,769,322 | 92,896,440 | 110,132,341 | 123,226,768 | 133,771,467 | 43,525,341 | 53,188,731 | 61,539,715 | 68,710,477 | 74,474,386 | 28,483,369 | 31,391,457 | 32,810,098 | |||||||||||||
total liabilities and stockholders’ equity | 410,164,000 | 466,558,000 | 476,004,000 | 183,592,000 | 218,127,000 | 245,123,047 | 273,036,970 | 292,544,985 | 188,181,054 | 191,219,398 | 142,384,181 | 153,517,191 | 164,874,958 | 175,697,097 | 65,291,650 | 72,350,187 | 79,929,855 | 85,906,320 | 91,837,600 | 29,469,485 | 31,969,510 | 33,146,545 | |||||||||||||
operating lease liabilities, non-current | |||||||||||||||||||||||||||||||||||
convertible debt | 195,324,000 | 195,083,000 | |||||||||||||||||||||||||||||||||
note payable, non-current | 126,527,000 | 125,166,000 | 99,276,000 | 98,527,000 | 97,727,136 | 96,923,914 | 96,193,172 | 37,566,230 | 37,035,411 | 36,506,774 | 35,985,980 | 35,478,262 | 34,983,074 | 15,013,407 | 15,011,460 | 14,823,021 | 14,625,923 | 14,427,809 | 14,233,068 | ||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized as of december 31, 2025 and 2024; 0 and 317,577 shares issued and outstanding as of december 31, 2025 and 2024, respectively | |||||||||||||||||||||||||||||||||||
common stock | 48,000 | 43,000 | 39,000 | 38,000 | 37,143 | 37,116 | 37,015 | 30,774 | 25,506 | 22,369 | 22,082 | 21,941 | 21,667 | 14,943 | 14,941 | 14,920 | 14,919 | 14,906 | 12,655 | 12,288 | 10,300 | 10,289 | 10,289 | 10,254 | 10,254 | 10,249 | 10,220 | 10,209 | 10,186 | 10,151 | 10,119 | 10,107 | 10,087 | 10,082 | |
liabilities and stockholders’ equity: | |||||||||||||||||||||||||||||||||||
operating lease liabilities | 96,000 | 139,000 | 169,000 | 171,952 | 175,226 | 178,587 | 181,882 | 184,950 | 188,100 | 191,333 | 194,895 | 191,749 | 194,643 | 156,769 | 189,267 | 189,858 | 190,458 | 153,684 | 185,656 | 187,518 | 189,400 | 131,538 | 176,600 | 178,466 | 164,664 | 181,330 | 182,302 | ||||||||
accrued expenses | 27,278,000 | 28,644,000 | 22,818,000 | 22,184,948 | 16,974,725 | 13,146,769 | 11,237,509 | 8,927,094 | 6,887,136 | 3,871,135 | 3,040,178 | 4,060,280 | 3,278,315 | 1,683,305 | 1,216,392 | 802,893 | 879,851 | 729,672 | 660,849 | 774,612 | 756,873 | 610,508 | 614,462 | 584,319 | 543,486 | 557,194 | 485,194 | 536,791 | 777,199 | 807,783 | 652,990 | 506,140 | 301,586 | ||
preferred stock, 0.001 par value: 2,500,000 shares authorized; 188,838 and 317,577 shares issued and outstanding as of september 30, 2025 and december 31, 2024, respectively. | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized; 213,151 and 317,577 shares issued and outstanding as of june 30, 2025 and december 31, 2024, respectively. | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized; 317,577 shares issued and outstanding as of each of march 31, 2025 and december 31, 2024 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized; 317,577 and 854,134 shares issued and outstanding as of december 31, 2024 and december 31, 2023, respectively | 318 | ||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized; 317,577 and 854,134 shares issued and outstanding as of september 30, 2024 and december 31, 2023, respectively | 318 | ||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized; 317,577 and 854,134 shares issued and outstanding as of june 30, 2024 and december 31, 2023, respectively | 318 | ||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized; 505,277 and 854,134 shares issued and outstanding as of march 31, 2024 and december 31, 2023, respectively | 505 | ||||||||||||||||||||||||||||||||||
finance lease liabilities | 981 | 2,449 | 3,916 | 5,379 | 5,860 | 5,850 | 5,840 | 5,830 | 5,819 | 5,810 | 5,799 | 5,789 | 5,780 | 5,769 | 5,759 | 5,740 | |||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized; 854,134 and 1,120,873 shares issued and outstanding as of december 31, 2023 and 2022, respectively | 854 | ||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized; 1,060,873 and 1,120,873 shares issued and outstanding as of september 30, 2023 and december 31, 2022 | 1,061 | ||||||||||||||||||||||||||||||||||
deposits | 22,009 | 22,009 | 22,009 | 22,009 | 22,009 | 22,009 | 22,009 | 22,009 | 22,009 | 22,009 | 22,009 | 22,009 | 22,009 | 22,009 | 22,009 | 22,009 | 22,009 | 22,009 | 22,009 | 22,009 | 27,726 | 27,726 | 27,726 | 27,726 | |||||||||||
deferred transaction costs | 79,088 | 35,597 | 33,195 | 349,147 | 332,824 | 170,503 | 22,144 | 121,307 | 13,719 | 34,870 | 28,743 | 28,743 | 28,743 | 28,743 | 28,743 | 27,379 | |||||||||||||||||||
payroll tax receivable | 38,263 | 203,665 | 260,926 | 95,300 | 193,034 | 298,764 | 356,309 | 190,000 | 190,000 | 190,000 | 190,000 | 190,000 | 190,000 | 190,000 | |||||||||||||||||||||
prepaid assets | 6,461,156 | 6,525,368 | 6,344,157 | 6,578,252 | 4,601,874 | 762,882 | 722,677 | 437,351 | 279,544 | 551,345 | 317,040 | 103,610 | 232,648 | 337,251 | 274,600 | 109,713 | 185,532 | 287,765 | 269,940 | 352,321 | 154,002 | 246,677 | 209,708 | 247,429 | |||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized; 1,085,873 and 1,120,873 shares issued and outstanding as of june 30, 2023 and december 31, 2022 | 1,086 | ||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized; 1,095,873 and 1,120,873 shares issued and outstanding as of march 31, 2023 and december 31, 2022, respectively | 1,096 | ||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized; 1,120,873 and 0 shares issued and outstanding as of december 31, 2022 and december 31, 2021 | 1,121 | ||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized; 0 shares issued and outstanding as of september 30, 2022 and december 31, 2021 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized; 0 shares issued and outstanding as of june 30, 2022 and december 31, 2021 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized; 0 shares issued and outstanding as of march 31, 2022 and december 31, 2021 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized; 0 shares issued and outstanding as of december 31, 2021 and december 31, 2020 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized; 0 shares issued and outstanding as of september 30, 2021 and december 31, 2020 | |||||||||||||||||||||||||||||||||||
liabilities and stockholders' equity: | |||||||||||||||||||||||||||||||||||
stockholders' equity: | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized; 0 shares issued and outstanding as of june 30, 2021 and december 31, 2020 | |||||||||||||||||||||||||||||||||||
total stockholders' equity | 27,034,524 | 35,174,544 | 11,702,270 | 13,761,975 | 15,862,358 | 17,515,225 | 19,297,571 | 20,712,429 | 22,393,439 | 23,863,305 | 25,349,611 | 26,912,538 | 29,943,748 | ||||||||||||||||||||||
total liabilities and stockholders' equity | 42,809,329 | 36,367,061 | 12,956,747 | 14,913,973 | 16,702,450 | 18,392,831 | 20,280,800 | 21,741,914 | 23,442,417 | 24,940,500 | 26,031,821 | 27,894,458 | 30,726,782 | ||||||||||||||||||||||
see accompanying notes to the financial statements | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized; 0 shares issued and outstanding as of march 31, 2021 and december 31, 2020 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized; 0 shares issued and outstanding as of december 31, 2020 and december 31, 2019 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized; 0 shares issued and outstanding as of september 30, 2020 and december 31, 2019 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized; 0 shares issued and outstanding as of june 30, 2020 and december 31, 2019 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized; 0 shares issued and outstanding as of march 31, 2020 and december 31, 2019 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized; 0 shares issued and outstanding as of december 31, 2019 and december 31, 2018 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized as of september 30, 2019 and december 31, 2018; 0 shares issued and outstanding as of september 30, 2019 and december 31, 2018 | |||||||||||||||||||||||||||||||||||
capital lease liabilities | 5,749 | ||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized as of june 30, 2019 and december 31, 2018; 0 shares issued and outstanding as of june 30, 2019 and december 31, 2018 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 shares authorized as of march 31, 2019 and december 31, 2018; 0 shares issued and outstanding as of march 31, 2019 and december 31, 2018 | |||||||||||||||||||||||||||||||||||
restricted cash | 50,000 | 50,000 | 50,000 | 50,000 | |||||||||||||||||||||||||||||||
long term investments | 3,920,000 | 6,948,606 | 6,954,523 | 7,205,374 | |||||||||||||||||||||||||||||||
capital lease obligations | 5,730 | 5,720 | 5,706 | ||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 and 5,000,000 shares authorized as of december 31, 2018 and december 31, 2017, respectively; 0 shares issued and outstanding as of december 31, 2018 and december 31, 2017 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 and 5,000,000 shares authorized as of september 30, 2018 and december 31, 2017, respectively; 0 shares issued and outstanding as of september 30, 2018 and december 31, 2017 | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 2,500,000 and 5,000,000 shares authorized as of june 30, 2018 and december 31, 2017, respectively; 0 shares issued and outstanding as of june 30, 2018 and december 31, 2017 | |||||||||||||||||||||||||||||||||||
assets: | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 5,000,000 shares authorized as of march 31, 2018 and december 31, 2017; 0 shares issued and outstanding as of march 31, 2018 and december 31, 2017 | |||||||||||||||||||||||||||||||||||
members’ equity contributions: 0 and 6,440,139 shares issued and outstanding as of december 31, 2017 and december 31, 2016, respectively | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 5,000,000 and 0 shares authorized as of december 31, 2017 and december 31, 2016, respectively; 0 shares issued and outstanding as of december 31, 2017 and december 31, 2016 | |||||||||||||||||||||||||||||||||||
members’ equity contributions: 0 and 6,440,105 shares issued and outstanding as of september 30, 2017 and december 31, 2016, respectively | |||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value: 5,000,000 and 0 shares authorized as of september 30, 2017 and december 31, 2016, respectively; 0 shares issued and outstanding as of september 30, 2017 and december 31, 2016 |
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 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities: | ||||||||||||||||||||||||||||||||||
net loss | -52,841,000 | -50,973,000 | -43,804,000 | -45,268,000 | -36,997,000 | -36,653,041 | -29,791,789 | -23,721,820 | -21,612,455 | -18,848,472 | -18,404,540 | -14,587,687 | -11,938,417 | -11,581,346 | -10,893,721 | -9,960,526 | -7,934,447 | -6,753,500 | -6,027,246 | -14,032,852 | -2,791,668 | -2,550,893 | -2,474,298 | -2,201,989 | -2,246,995 | -1,809,025 | -1,984,253 | -1,720,178 | -1,845,908 | -1,825,301 | -1,871,107 | -1,816,460 | -1,967,947 | -1,724,188 |
adjustments to reconcile net loss to net cash and cash equivalents from operations: | ||||||||||||||||||||||||||||||||||
depreciation | 47,000 | 49,000 | 41,000 | 40,000 | 37,000 | 35,254 | 34,021 | 31,115 | 29,557 | 27,948 | 33,555 | 37,331 | 43,938 | 48,937 | 53,545 | 52,447 | 55,989 | 63,029 | 63,609 | 78,375 | 98,222 | 97,890 | 96,567 | 96,342 | 94,792 | 93,307 | 86,351 | 83,170 | 76,168 | 70,523 | 62,810 | 49,966 | 39,738 | 28,541 |
stock-based compensation | 5,325,000 | 9,456,000 | 6,779,000 | 2,704,000 | 2,444,000 | 2,315,282 | 1,931,201 | 1,410,512 | 1,331,346 | 1,242,532 | 1,108,638 | 1,276,982 | 1,273,282 | 1,139,421 | 1,223,054 | 1,519,459 | 756,271 | 920,604 | 699,916 | 540,317 | 449,098 | 427,090 | 448,947 | 423,193 | 464,649 | 360,855 | 303,243 | 192,246 | 184,645 | 255,576 | 300,276 | 276,285 | 336,479 | 313,289 |
amortization of debt issuance costs and discount | 1,252,000 | 1,271,000 | 778,000 | 537,000 | 551,000 | 550,097 | 478,253 | 236,993 | 65,309 | 63,813 | 61,721 | 59,214 | 57,004 | 111,573 | 104,645 | 84,527 | 95,012 | 94,460 | 91,790 | |||||||||||||||
payment-in-kind interest | 325,000 | 331,000 | 272,000 | 252,000 | 249,000 | 253,124 | 252,488 | 459,072 | 105,766 | |||||||||||||||||||||||||
non-cash interest income | -883,000 | -23,912 | ||||||||||||||||||||||||||||||||
non-cash operating lease expense | -3,000 | -2,000 | -3,000 | |||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | ||||||||||||||||||||||||||||||||||
prepaid clinical trial costs | 3,522,000 | |||||||||||||||||||||||||||||||||
other current assets | -976,000 | -5,449,000 | -2,815,000 | -2,436,000 | -964,992 | 269,431 | 1,202,693 | 268,849 | -2,372,286 | |||||||||||||||||||||||||
accounts payable | 4,080,000 | -4,825,000 | -55,000 | 1,227,000 | 613,000 | 221,989 | 2,911,087 | 944,824 | 237,992 | -601,309 | 2,610,832 | 429,636 | -8,545 | -476,096 | 848,031 | 192,054 | 513,091 | -247,449 | 1,115,363 | 364,094 | 73,924 | 117,628 | -5,632 | 33,172 | -92,197 | -57,360 | 58,222 | 31,446 | 13,309 | 33,993 | -21,165 | -45,527 | 58,131 | 38,285 |
accrued clinical trial costs | -8,055,000 | |||||||||||||||||||||||||||||||||
other accrued expenses | -6,858,000 | |||||||||||||||||||||||||||||||||
net cash from operating activities | -55,065,000 | -36,399,000 | -44,816,000 | -36,212,000 | -35,853,000 | -27,769,983 | -20,561,698 | -18,066,901 | -17,068,161 | -18,535,921 | -12,746,442 | -9,662,052 | -12,867,838 | -9,479,260 | -9,306,779 | -11,289,100 | -5,933,032 | -6,124,002 | -4,048,685 | -7,617,748 | -2,521,505 | -2,107,251 | -1,648,792 | -1,556,045 | -1,833,601 | -1,703,758 | -1,478,000 | -1,226,922 | -1,590,031 | -1,519,218 | -1,772,770 | -1,336,651 | -1,447,630 | |
capital expenditures | -164,000 | -53,000 | -97,000 | -39,000 | -60,000 | -45,149 | -50,780 | -64,273 | -89,676 | -32,699 | -53,104 | -4,854 | -6,987 | -112,044 | -12,103 | -22,986 | -11,635 | -9,939 | -14,062 | -26,972 | -30,925 | -13,877 | -8,905 | -20,985 | -45,604 | -27,711 | -168,662 | -136,187 | -47,641 | -147,182 | -110,144 | -168,022 | -204,260 | |
free cash flows | -55,229,000 | -36,452,000 | -44,913,000 | -36,251,000 | -35,913,000 | -27,815,132 | -20,612,478 | -18,131,174 | -17,157,837 | -18,568,620 | -12,799,546 | -9,666,906 | -12,874,825 | -9,591,304 | -9,318,882 | -11,312,086 | -5,944,667 | -6,133,941 | -4,062,747 | -7,644,720 | -2,552,430 | -2,121,128 | -1,657,697 | -1,577,030 | -1,879,205 | -1,731,469 | -1,646,662 | -1,363,109 | -1,637,672 | -1,666,400 | -1,882,914 | -1,504,673 | -1,651,890 | |
cash flows from investing activities: | ||||||||||||||||||||||||||||||||||
proceeds from maturities of investments | 50,000,000 | 103,462,000 | 32,307,000 | 129,930,000 | 66,808,000 | 227,210,816 | 154,745,140 | 135,328,269 | 125,061,320 | 88,560,119 | 77,181,375 | 118,873,027 | 25,000,000 | |||||||||||||||||||||
purchases of investments | -15,196,000 | 0 | -289,821,000 | -64,035,000 | -42,486,000 | -189,607,150 | -152,790,769 | -241,331,688 | -121,435,343 | -129,745,550 | -70,875,888 | -110,778,184 | -3,125,462 | 0 | 0 | -2,500,000 | -735,000 | -28,492,135 | ||||||||||||||||
purchases of property and equipment | -249,000 | -53,000 | -97,000 | -39,000 | -60,000 | -45,149 | -50,780 | -64,273 | -89,676 | -32,699 | -53,104 | -4,854 | -6,987 | -112,044 | -12,103 | -22,986 | -11,635 | -9,939 | -14,062 | -26,972 | -30,925 | -13,877 | -8,905 | -20,985 | -45,604 | -27,711 | -168,662 | -136,187 | -47,641 | -147,182 | -110,144 | -168,022 | -204,260 | -36,352 |
purchases of capitalized software | -36,000 | |||||||||||||||||||||||||||||||||
net cash from investing activities | 34,519,000 | 103,409,000 | -257,611,000 | 65,856,000 | 24,262,000 | 37,558,517 | 3,536,301 | -41,218,130 | 6,252,383 | 8,089,989 | 21,867,551 | -143,985,070 | -12,103 | -22,986 | -11,635 | -9,939 | -14,062 | -26,972 | -30,425 | -13,877 | -8,905 | -20,985 | -45,604 | 4,137,289 | 2,831,338 | 1,363,813 | 197,359 | 13,665,818 | 2,374,856 | 1,856,978 | 1,196,740 | |||
cash flows from financing activities: | ||||||||||||||||||||||||||||||||||
proceeds from exercise of common stock options | 206,000 | |||||||||||||||||||||||||||||||||
proceeds from exercise of common stock warrants | 31,000 | 23,591,000 | 12,870,000 | 0 | 5,600,000 | 1 | 553,679 | 172,986 | 14,009,151 | 7,505 | 0 | 0 | 11,257 | 0 | 0 | 0 | 183,759 | |||||||||||||||||
payments for secondary registration statement costs | -203,000 | 1,000 | 0 | -1,000 | -46,000 | -125,168 | -68,183 | 22,360 | -56,414 | 82,493 | -28,758 | -43,751 | -55,789 | -105,516 | -161,137 | -52,244 | -14,021 | 25,197 | -17,049 | -12,016 | -860 | -75,032 | 0 | 0 | ||||||||||
net cash from financing activities | 34,000 | 24,441,000 | 330,325,000 | 232,000 | 5,554,000 | 123,000 | 802,596 | 123,378,652 | 14,083,827 | 64,656,938 | 15,244 | 171,547 | 67,948 | 120,552,111 | -108,166 | -72,516 | -46,288 | 53,510 | 52,790,936 | 14,346,441 | 25,850,921 | 62,652 | -76,475 | 153,230 | -1,438 | 31,876 | -1,433 | 56,633 | 172,229 | -10,765 | -16,094 | 79,797 | 183,759 | -25,907 |
net change in cash and cash equivalents | -20,512,000 | 91,451,000 | 27,898,000 | 29,876,000 | -6,037,000 | 9,911,534 | -17,855,511 | -755,941 | 551,967 | 4,902,887 | -6,478,815 | -1,400,516 | 9,067,661 | -32,912,219 | -9,427,048 | -11,384,602 | -5,990,955 | -6,080,431 | 48,728,189 | 6,701,721 | 23,298,991 | -2,058,476 | -1,734,172 | -29,664,356 | ||||||||||
cash and cash equivalents: | ||||||||||||||||||||||||||||||||||
beginning of period | 165,703,000 | 0 | 0 | 0 | 22,515,000 | 0 | 0 | 0 | 30,662,774 | 0 | 0 | 0 | 24,571,557 | 0 | 0 | 0 | 84,286,381 | 0 | 0 | 0 | 11,637,911 | 0 | 0 | 0 | 18,735,002 | 0 | 0 | 0 | 15,944,609 | 0 | 0 | 0 | 2,689,789 | 0 |
end of period | 145,191,000 | 91,451,000 | 27,898,000 | 29,876,000 | 16,478,000 | 9,911,534 | -17,855,511 | -755,941 | 31,214,741 | 4,902,887 | -6,478,815 | -1,400,516 | 33,639,218 | -32,912,219 | -9,427,048 | -11,384,602 | 78,295,426 | -6,080,431 | 48,728,189 | 6,701,721 | 34,936,902 | -2,058,476 | -1,734,172 | -1,423,800 | 16,854,359 | 2,465,407 | 1,351,905 | 193,524 | 14,724,166 | 12,135,835 | 585,992 | 600,124 | 2,622,658 | -29,664,356 |
supplemental disclosure of cash flow information: | ||||||||||||||||||||||||||||||||||
cash paid for interest | 5,889,000 | |||||||||||||||||||||||||||||||||
cash paid for operating leases | 56,000 | |||||||||||||||||||||||||||||||||
supplemental disclosures of non-cash investing and financing activities: | ||||||||||||||||||||||||||||||||||
capitalized software included in accounts payable | 85,000 | |||||||||||||||||||||||||||||||||
exercise of stock options pending receipt of cash proceeds | 249,000 | 2,000 | 108,210 | |||||||||||||||||||||||||||||||
change in accrued interest income | 1,470,000 | -1,180,000 | 1,286,000 | -946,000 | 1,262,841 | -473,584 | -484,991 | -153,845 | -554,126 | -480,519 | 1,738,999 | -1,697,811 | 7,963 | |||||||||||||||||||||
other current and non-current assets | ||||||||||||||||||||||||||||||||||
proceeds from employee stock purchases | 458,000 | 0 | 144,355 | 0 | 100,207 | 0 | 91,169 | 0 | 40,022 | 0 | 36,406 | 0 | 29,560 | 0 | 61,935 | 0 | ||||||||||||||||||
proceeds from convertible debt, net of debt issuance costs of 6,246 and 0 during the years ended december 31, 2025 and 2024, respectively | ||||||||||||||||||||||||||||||||||
proceeds from note payable, net of debt issuance costs of 2,255 and 2,438 during the years ended december 31, 2025 and 2024, respectively | ||||||||||||||||||||||||||||||||||
proceeds from equity offering, net of underwriting discounts and offering costs | -231,000 | |||||||||||||||||||||||||||||||||
proceeds from an atm offering, net of issuance costs | 0 | 0 | ||||||||||||||||||||||||||||||||
common stock warrants issued with the note payable transaction | ||||||||||||||||||||||||||||||||||
property and equipment included in accounts payable | -12,167 | 18,702 | 654 | -7,032 | 22,987 | 16,619 | 14,101 | |||||||||||||||||||||||||||
deferred financing, offering and registration statement costs included in accounts payable | ||||||||||||||||||||||||||||||||||
accrued expenses | -2,195,000 | 5,826,000 | 633,000 | 5,210,223 | 3,827,956 | 1,921,296 | 2,298,379 | 2,039,958 | 3,016,001 | 830,957 | -1,020,102 | 986,965 | 1,395,010 | 461,913 | 413,499 | -76,959 | 230,179 | -11,177 | -113,763 | 17,739 | 146,365 | -3,954 | 30,143 | 40,832 | -13,707 | 72,000 | 12,278 | -240,408 | -30,584 | 79,793 | 146,850 | 221,487 | ||
proceeds from exercise of employee stock options | 2,364,000 | 103,813 | 330,745 | 203,923 | 131,090 | 102,958 | 44,002 | 113,640 | 127,922 | 128,179 | 7,277 | 9,542 | 7,414 | 21,461 | 5,100 | 174,957 | ||||||||||||||||||
proceeds from convertible note payable, net of debt issuance cost and discount of 5,774 | ||||||||||||||||||||||||||||||||||
proceeds from note payable, net of debt issuance costs and discount of 2,248 and 2,438 in 2025 and 2024, respectively | ||||||||||||||||||||||||||||||||||
interest paid | 2,622,000 | 2,416,000 | 2,383,000 | 2,471,939 | 2,613,248 | 1,631,004 | 869,893 | 868,610 | 851,338 | 807,279 | 746,824 | 423,119 | 327,252 | 267,006 | 237,903 | |||||||||||||||||||
change in accounts payable attributed to offering and registration statement costs | -13,000 | |||||||||||||||||||||||||||||||||
change in accounts payable attributed to property and equipment | 2,000 | |||||||||||||||||||||||||||||||||
common stock warrants issued with note payable transaction | 0 | |||||||||||||||||||||||||||||||||
offering costs accrued but unpaid at the end of the period | ||||||||||||||||||||||||||||||||||
proceeds from follow-on offering, net of underwriting discounts and offering costs | -1 | -5,918 | 0 | 52,762,092 | -45,674 | 25,814,167 | ||||||||||||||||||||||||||||
proceeds from note payable, net of debt issuance costs and discount of 2,430 in 2024 | ||||||||||||||||||||||||||||||||||
payments for debt issuance costs | 0 | 0 | 0 | -2,716 | 0 | |||||||||||||||||||||||||||||
non-cash interest receivable | ||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash used for operations: | ||||||||||||||||||||||||||||||||||
non-cash operating lease | -1,000 | -760 | 1,197 | 1,197 | 1,196 | 1,537 | 438 | -452 | -1,105 | -1,628 | -58 | -59 | -1,131 | -3,274 | -3,276 | -3,275 | 10,221 | -7,412 | -21,342 | 8,694 | -6,272 | 9,123 | -20,661 | |||||||||||
deferred financing costs and offering and registration statement costs included in accounts payable | ||||||||||||||||||||||||||||||||||
property and equipment included in accrued expenses | 12,036 | |||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operations: | ||||||||||||||||||||||||||||||||||
proceeds from note payable, net of debt issuance costs and discount of 2,437,644 | 0 | |||||||||||||||||||||||||||||||||
proceeds from pre-funded warrants, net of offering costs | ||||||||||||||||||||||||||||||||||
payments for finance leases | 0 | 0 | -980 | -1,469 | -1,466 | -1,464 | -1,462 | -1,458 | -1,457 | -1,453 | -1,451 | -1,449 | -1,446 | -1,443 | -1,442 | -1,438 | -1,437 | |||||||||||||||||
adjustments to reconcile net loss to net cash and cash equivalents used for operations: | ||||||||||||||||||||||||||||||||||
offering and registration statement costs included in accounts payable | 30,976 | 320 | 13,325 | 11,722 | -259 | 2,402 | -89,192 | -3,815 | 104,237 | 51,245 | ||||||||||||||||||||||||
net cash (used for) provided by investing activities | ||||||||||||||||||||||||||||||||||
proceeds from note payable, net of debt issuance costs and discount of 2,429,917 | ||||||||||||||||||||||||||||||||||
pik interest | 465,510 | 438,184 | 102,086 | 103,653 | 102,951 | |||||||||||||||||||||||||||||
proceeds from a private placement offering, net of discounts and offering costs | ||||||||||||||||||||||||||||||||||
proceeds from note payable, net of debt issuance and discount costs | ||||||||||||||||||||||||||||||||||
proceeds from an atm offering, net of commission fees and offering costs | ||||||||||||||||||||||||||||||||||
deferred financing costs and offering and registration statement costs included in accrued expenses | ||||||||||||||||||||||||||||||||||
payroll tax receivable | 38,263 | 165,402 | 57,261 | -165,626 | 97,734 | 105,730 | 57,545 | |||||||||||||||||||||||||||
prepaid assets and deposits | 64,212 | -181,211 | 234,095 | -1,976,378 | -3,838,992 | -40,205 | -285,326 | -157,807 | 271,801 | -234,305 | -213,430 | 129,038 | 104,603 | -62,651 | -164,886 | 60,335 | 102,233 | -17,825 | 82,382 | -192,602 | 92,675 | -36,969 | 37,721 | |||||||||||
offering and registration statement costs included in accrued expenses | ||||||||||||||||||||||||||||||||||
issuance of common stock, licensing agreement | 0 | 0 | ||||||||||||||||||||||||||||||||
loss on sale of fixed assets | 0 | 0 | 0 | 263 | ||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | 0 | 0 | 0 | 500 | 3,000 | 0 | 0 | 1,000 | ||||||||||||||||||||||||||
issuance of common stock warrants and final fee recognized as discount to note payable | 0 | 0 | ||||||||||||||||||||||||||||||||
proceeds from note payable, net of debt issuance costs and discount of 652,061 | 0 | 0 | ||||||||||||||||||||||||||||||||
gross proceeds from an atm offering | 0 | 0 | 0 | 38,962 | 28,552 | 0 | ||||||||||||||||||||||||||||
registration statement costs included in accounts payable | 6,127 | |||||||||||||||||||||||||||||||||
offering and registration statement costs included in accounts payable and accrued expenses | ||||||||||||||||||||||||||||||||||
see accompanying notes to the financial statements | ||||||||||||||||||||||||||||||||||
non-cash interest income, net of cash received | 13,825 | 18,081 | ||||||||||||||||||||||||||||||||
proceeds from sale of investments | 4,165,000 | 3,000,000 | 1,500,000 | 245,000 | 13,810,000 | 2,485,000 | 4,525,000 | 2,135,000 | ||||||||||||||||||||||||||
net change in cash, cash equivalents, and restricted cash | -1,880,643 | 1,351,905 | 193,524 | -1,220,443 | 12,135,835 | 585,992 | 600,124 | -67,131 | ||||||||||||||||||||||||||
gain on sale of fixed assets | ||||||||||||||||||||||||||||||||||
payments for taxes related to net share settlement of stock options exercised | ||||||||||||||||||||||||||||||||||
payments for ipo costs | ||||||||||||||||||||||||||||||||||
property and equipment funded by finance lease | ||||||||||||||||||||||||||||||||||
leasehold improvements funded by landlord and related deferred rent included in accrued expenses | ||||||||||||||||||||||||||||||||||
proceeds from employee stock options exercised | 0 | |||||||||||||||||||||||||||||||||
cash, cash equivalents, and restricted cash: | ||||||||||||||||||||||||||||||||||
payments for capital leases | -1,432 | -1,428 | -1,427 | |||||||||||||||||||||||||||||||
payments for shelf registration statement costs | -1,300 | |||||||||||||||||||||||||||||||||
non-cash interest expense | 0 | |||||||||||||||||||||||||||||||||
proceeds from sale of convertible promissory notes | 0 | |||||||||||||||||||||||||||||||||
proceeds from initial public offering of common stock | 0 | |||||||||||||||||||||||||||||||||
payments for initial public offering costs | -27,959 | |||||||||||||||||||||||||||||||||
non-cash interest income adjustment | -20,398 | |||||||||||||||||||||||||||||||||
payments for registration statement costs | ||||||||||||||||||||||||||||||||||
deferred transaction costs | ||||||||||||||||||||||||||||||||||
adjustments to reconcile net loss to net cash used by operations: | ||||||||||||||||||||||||||||||||||
net cash used by operating activities | ||||||||||||||||||||||||||||||||||
net cash used by investing activities | ||||||||||||||||||||||||||||||||||
proceeds from sale of member shares, net of issuance costs | ||||||||||||||||||||||||||||||||||
non-cash financing activities: | ||||||||||||||||||||||||||||||||||
debt issuance costs netted against proceeds from sale of convertible promissory notes | 0 | |||||||||||||||||||||||||||||||||
debt discount related to investor and agent warrants | 0 | |||||||||||||||||||||||||||||||||
initial public offering costs included in accounts payable | ||||||||||||||||||||||||||||||||||
underwriter’s reimbursable offering costs netted against initial public offering proceeds | 0 | |||||||||||||||||||||||||||||||||
proceeds from sale of member units, net of issuance costs | ||||||||||||||||||||||||||||||||||
initial public offering costs included in accounts payable and accrued expenses |
