Collegium Pharmaceutical, Inc(NASDAQ:COLL)

Collegium Pharmaceutical, Inc., a specialty pharmaceutical company, develops and commercializes medicines for pain management. Its portfolio includes Xtampza ER, an abuse-deterrent, extended-release, oral formulation of oxycodone; and Nucynta ER and Nucynta IR, which are extended-release and immedia...
Website: http://www.collegiumpharma.com
Founded: 2002
Full Time Employees: 255
Sector: Healthcare
Industry: Drug Manufacturers-Specialty & Generic
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
product revenues | 193,520,000 | 205,449,000 | 209,361,000 | 188,000,000 | 177,757,000 | 181,949,000 | 159,301,000 | 145,276,000 | 144,923,000 | 149,745,000 | 136,709,000 | 135,546,000 | 144,767,000 | 129,620,000 | 127,013,000 | 123,549,000 | 83,751,000 | 27,362,000 | 78,843,000 | 82,942,000 | 87,721,000 | 76,271,000 | 79,176,000 | 78,058,000 | 76,511,000 | 74,203,000 | 72,942,000 | 75,040,000 | 74,516,000 | 73,427,000 | 70,176,000 | 73,061,000 | 63,749,000 | 10,794,000 | 11,950,000 | 3,560,000 | 2,172,000 | 1,303,000 | 408,000 | ||||||
cost of product revenues | 20,801,000 | 21,598,000 | 24,717,000 | 24,143,000 | 24,960,000 | 28,190,000 | 21,706,000 | 19,955,000 | 18,950,000 | 20,601,000 | 20,081,000 | 24,257,000 | 29,899,000 | 37,552,000 | 30,622,000 | 33,684,000 | 16,332,000 | 11,900,000 | 15,934,000 | 15,908,000 | 15,328,000 | 15,184,000 | 14,188,000 | 12,899,000 | 27,229,000 | 49,088,000 | 46,754,000 | 48,654,000 | 49,164,000 | 29,726,000 | 46,007,000 | 46,838,000 | 43,106,000 | 1,094,000 | 553,000 | 577,000 | 371,000 | 184,000 | 29,000 | ||||||
intangible asset amortization | 55,473,000 | 55,473,000 | 55,473,000 | 55,473,000 | 55,473,000 | 27,458,250 | 40,801,000 | 34,515,000 | 34,517,000 | 27,811,500 | 36,317,000 | 37,463,000 | 37,466,000 | 23,494,000 | 37,552,000 | 37,501,000 | 18,923,000 | 16,795,000 | 16,796,000 | 16,795,000 | 16,795,000 | 16,795,000 | 16,795,000 | 16,795,000 | 10,295,000 | ||||||||||||||||||||
total cost of product revenues | 76,274,000 | 77,071,000 | 80,190,000 | 79,616,000 | 80,433,000 | 42,611,000 | 62,507,000 | 54,470,000 | 53,467,000 | 46,370,750 | 56,398,000 | ||||||||||||||||||||||||||||||||||
gross profit | 117,246,000 | 128,378,000 | 129,171,000 | 108,384,000 | 97,324,000 | 98,288,000 | 96,794,000 | 90,806,000 | 91,456,000 | 94,630,000 | 80,311,000 | 73,826,000 | 77,402,000 | 49,789,000 | 58,839,000 | 52,364,000 | 48,496,000 | -1,333,000 | 46,113,000 | 50,239,000 | 55,598,000 | 44,292,000 | 48,193,000 | 48,364,000 | 38,987,000 | ||||||||||||||||||||
yoy | 20.47% | 30.61% | 33.45% | 19.36% | 6.42% | 3.87% | 20.52% | 23.00% | 18.16% | 90.06% | 36.49% | 40.99% | 59.60% | -3835.11% | 27.60% | 4.23% | -12.77% | -103.01% | -4.32% | 3.88% | 42.61% | ||||||||||||||||||||||||
qoq | -8.67% | -0.61% | 19.18% | 11.36% | -0.98% | 1.54% | 6.59% | -0.71% | -3.35% | 17.83% | 8.78% | -4.62% | 55.46% | -15.38% | 12.37% | 7.98% | -3738.11% | -102.89% | -8.21% | -9.64% | 25.53% | -8.09% | -0.35% | 24.05% | |||||||||||||||||||||
operating expenses | |||||||||||||||||||||||||||||||||||||||||||||
selling, general and administrative | 86,350,000 | 67,640,000 | 67,103,000 | 73,637,000 | 76,423,000 | 63,091,000 | 61,955,000 | 43,335,000 | 41,982,000 | 32,942,000 | 35,298,000 | 38,193,000 | 52,775,000 | 38,032,000 | 38,372,000 | 41,254,000 | 54,528,000 | 26,602,000 | 30,514,000 | 30,368,000 | 31,476,000 | 26,824,000 | 26,426,000 | 29,322,000 | 31,260,000 | 25,090,000 | 30,072,000 | 28,935,000 | 32,352,000 | 30,451,000 | 33,448,000 | 31,279,000 | 31,582,000 | 25,089,000 | 22,758,000 | 22,062,000 | 22,847,000 | 25,366,000 | 23,567,000 | 20,173,000 | 11,525,000 | ||||
gain on fair value remeasurement of contingent consideration | -19,000 | -19,000 | -358,000 | -786,000 | |||||||||||||||||||||||||||||||||||||||||
total operating expenses | 86,350,000 | 67,621,000 | 67,084,000 | 73,279,000 | 75,637,000 | 60,177,000 | 61,955,000 | 43,335,000 | 41,982,000 | 32,942,000 | 35,298,000 | 38,193,000 | 52,775,000 | 38,032,000 | 38,372,000 | 41,254,000 | 58,511,000 | 32,789,000 | 31,964,000 | 33,830,000 | 34,406,000 | 29,296,000 | 28,567,000 | 31,815,000 | 33,926,000 | 24,474,000 | 15,587,000 | 9,436,000 | 9,265,000 | 4,575,000 | 3,630,000 | ||||||||||||||
income from operations | 30,896,000 | 60,757,000 | 62,087,000 | 35,105,000 | 21,687,000 | 38,111,000 | 34,839,000 | 47,471,000 | 49,474,000 | 61,688,000 | 45,013,000 | 35,633,000 | 24,627,000 | 11,757,000 | 20,467,000 | 11,110,000 | -10,015,000 | -34,122,000 | 14,149,000 | 16,409,000 | 21,192,000 | 14,996,000 | 19,626,000 | 16,549,000 | 5,061,000 | -2,373,000 | -6,375,000 | -5,008,000 | -9,992,000 | 11,001,000 | -11,186,000 | -7,293,000 | -13,207,000 | -17,583,000 | -13,430,000 | -21,258,000 | -23,176,000 | -27,578,000 | -26,442,000 | -24,474,000 | -15,587,000 | -9,436,000 | -9,265,000 | ||
yoy | 42.46% | 59.42% | 78.21% | -26.05% | -56.16% | -38.22% | -22.60% | 33.22% | 100.89% | 424.69% | 119.93% | 220.73% | -345.90% | -134.46% | 44.65% | -32.29% | -147.26% | -327.54% | -27.91% | -0.85% | 318.73% | -731.94% | -407.86% | -430.45% | -150.65% | -121.57% | -43.01% | -31.33% | -24.34% | -162.57% | -16.71% | -65.69% | -43.01% | -36.24% | -49.21% | -13.14% | 48.69% | 192.26% | 185.40% | ||||||
qoq | -49.15% | -2.14% | 76.86% | 61.87% | -43.10% | 9.39% | -26.61% | -4.05% | -19.80% | 37.04% | 26.32% | 44.69% | 109.47% | -42.56% | 84.22% | -210.93% | -70.65% | -341.16% | -13.77% | -22.57% | 41.32% | -23.59% | 18.59% | 226.99% | -313.27% | -62.78% | 27.30% | -49.88% | -190.83% | -198.35% | 53.38% | -44.78% | -24.89% | 30.92% | -36.82% | -8.28% | -15.96% | 4.30% | 8.04% | 57.02% | 65.19% | 1.85% | |||
interest expense | -15,862,000 | -19,292,000 | -21,767,000 | -20,463,000 | -20,790,000 | -22,654,000 | -18,394,000 | -15,587,000 | -17,339,000 | -19,281,000 | -20,768,000 | -21,863,000 | -21,427,000 | -20,575,000 | -19,046,000 | -17,761,000 | -5,831,000 | -4,757,000 | -5,115,000 | -5,421,000 | -5,721,000 | -7,737,000 | -8,063,000 | -8,259,000 | -4,823,000 | -211,000 | -228,000 | -236,000 | -234,000 | -2,404,000 | -5,868,000 | -6,158,000 | -5,700,000 | -19,000 | 2,000 | 46,000 | 66,000 | 89,000 | 97,000 | 99,000 | 155,000 | ||||
interest income | 3,706,000 | 3,565,000 | 3,116,000 | 2,383,000 | 2,225,000 | 1,812,000 | 3,280,000 | 4,397,000 | 4,487,000 | 4,303,000 | 4,538,000 | 4,027,000 | 2,747,000 | 1,027,000 | 11,000 | 5,000 | 4,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 14,000 | 212,000 | 383,000 | 494,000 | 532,000 | 526,000 | 489,000 | 552,000 | 391,000 | 255,000 | 180,000 | 167,000 | 137,000 | 98,000 | ||||||||
income before income taxes | 18,740,000 | 29,036,000 | 43,436,000 | 17,025,000 | 3,122,000 | 17,269,000 | 15,580,000 | 29,097,000 | 36,622,000 | 46,710,000 | 28,783,000 | 17,797,000 | -17,557,000 | -7,791,000 | 1,432,000 | -6,646,000 | -15,842,000 | -38,876,000 | 9,037,000 | 10,991,000 | 15,474,000 | 7,262,000 | 11,566,000 | 8,304,000 | |||||||||||||||||||||
provision for income taxes | 4,244,000 | 12,073,000 | 11,929,000 | 5,042,000 | 705,000 | 4,733,000 | 6,245,000 | 9,491,000 | 8,909,000 | 14,770,000 | 8,149,000 | 4,790,000 | -592,000 | 975,000 | -2,773,000 | -13,842,000 | 991,000 | -61,852,000 | 304,000 | 280,000 | 246,000 | ||||||||||||||||||||||||
net income | 14,496,000 | 16,963,000 | 31,507,000 | 11,983,000 | 2,417,000 | 12,536,000 | 9,335,000 | 19,606,000 | 27,713,000 | 31,940,000 | 20,634,000 | 13,007,000 | -17,426,000 | -7,199,000 | 457,000 | -5,191,000 | -13,069,000 | -25,034,000 | 8,046,000 | 72,843,000 | 15,662,000 | 6,958,000 | 11,286,000 | 8,058,000 | 450,000 | -2,201,000 | -6,109,000 | -4,712,000 | -9,700,000 | 9,086,000 | -16,502,000 | -13,060,000 | -18,652,000 | -17,403,000 | -13,263,000 | -21,121,000 | -23,078,000 | -24,520,000 | -15,653,000 | -9,525,000 | -9,362,000 | -4,674,000 | -3,694,000 | ||
yoy | 499.75% | 35.31% | 237.51% | -38.88% | -91.28% | -60.75% | -54.76% | 50.73% | -259.03% | -543.67% | 4415.10% | -350.57% | 33.34% | -71.24% | -94.32% | -107.13% | -183.44% | -459.79% | -28.71% | 803.98% | 3380.44% | -416.13% | -284.74% | -271.01% | -104.64% | -124.22% | -62.98% | -63.92% | -47.99% | -152.21% | 24.42% | -38.17% | -19.18% | -13.86% | 47.43% | 424.60% | 323.74% | ||||||||
qoq | -14.54% | -46.16% | 162.93% | 395.78% | -80.72% | 34.29% | -52.39% | -29.25% | -13.23% | 54.79% | 58.64% | -174.64% | 142.06% | -1675.27% | -108.80% | -60.28% | -47.79% | -411.14% | -88.95% | 365.09% | 125.09% | -38.35% | 40.06% | 1690.67% | -120.45% | -63.97% | 29.65% | -51.42% | -206.76% | -155.06% | 26.36% | -29.98% | 7.18% | 31.21% | -37.20% | -8.48% | 56.65% | 64.34% | 1.74% | 100.30% | 26.53% | ||||
earnings per share — basic | 0.45 | 0.53 | 1 | 0.38 | 0.08 | 0.39 | 0.29 | 0.6 | 0.86 | 0.96 | 0.61 | 0.38 | -0.22 | 0.01 | -0.15 | -0.39 | -0.69 | 0.23 | 2.06 | 0.45 | 0.2 | 0.33 | 0.23 | 0.01 | |||||||||||||||||||||
weighted-average shares — basic | 32,087,472 | 31,706,429 | 31,571,410 | 31,810,612 | 31,793,739 | 32,273,850 | 32,259,468 | 32,433,025 | 32,326,589 | 33,741,213 | 33,744,209 | 34,622,284 | 34,319,291 | 33,829,495 | 34,058,802 | 34,001,553 | 33,673,912 | 34,936,817 | 35,373,909 | 35,302,608 | 34,951,740 | 34,407,959 | 34,540,126 | 34,395,266 | 34,100,688 | ||||||||||||||||||||
earnings per share — diluted | 0.4 | 0.45 | 0.84 | 0.34 | 0.07 | 0.35 | 0.27 | 0.52 | 0.71 | 0.83 | 0.53 | 0.34 | -0.22 | 0.01 | -0.15 | -0.39 | -0.56 | 0.22 | 1.79 | 0.41 | 0.2 | 0.32 | 0.23 | 0.01 | |||||||||||||||||||||
weighted-average shares — diluted | 40,065,665 | 39,701,693 | 39,439,890 | 39,075,703 | 32,840,153 | 40,424,180 | 40,163,266 | 40,383,694 | 41,438,466 | 41,788,125 | 42,058,821 | 42,849,952 | 34,319,291 | 33,829,495 | 34,570,319 | 34,001,553 | 33,673,912 | 41,045,805 | 36,261,174 | 41,286,853 | 41,160,092 | 35,151,353 | 35,069,188 | 35,091,906 | 35,069,693 | ||||||||||||||||||||
loss on extinguishment of debt | -4,145,000 | -7,184,000 | -23,504,000 | ||||||||||||||||||||||||||||||||||||||||||
research and development | 3,983,000 | 1,609,000 | 1,450,000 | 3,462,000 | 2,930,000 | 2,472,000 | 2,141,000 | 2,493,000 | 2,666,000 | 2,398,000 | 2,491,000 | 2,459,000 | 2,992,000 | 2,249,000 | 1,907,000 | 2,237,000 | 2,268,000 | 2,194,000 | 2,069,000 | 2,179,000 | 2,130,000 | 3,331,000 | 3,254,000 | 4,301,000 | 4,062,000 | 1,531,000 | 3,358,000 | 1,641,000 | 1,445,000 | ||||||||||||||||
total cost of products revenues | 61,720,000 | 67,365,000 | 79,831,000 | 68,174,000 | 71,185,000 | 35,255,000 | 28,695,000 | 32,730,000 | 32,703,000 | 32,123,000 | 31,979,000 | 30,983,000 | 29,694,000 | 37,524,000 | |||||||||||||||||||||||||||||||
benefit from income taxes | -131,000 | -1,455,000 | -188,000 | ||||||||||||||||||||||||||||||||||||||||||
loss per share — basic | -0.51 | ||||||||||||||||||||||||||||||||||||||||||||
loss per share — diluted | -0.51 | ||||||||||||||||||||||||||||||||||||||||||||
costs and expenses | |||||||||||||||||||||||||||||||||||||||||||||
total costs and expenses | 76,576,000 | 79,317,000 | 80,048,000 | 84,508,000 | 62,426,000 | 81,362,000 | 80,354,000 | 76,956,000 | 28,377,000 | 25,380,000 | 24,818,000 | 25,348,000 | 28,881,000 | 26,850,000 | |||||||||||||||||||||||||||||||
loss per share - basic and diluted | -0.06 | -0.18 | -0.14 | -0.29 | 0.27 | -0.5 | -0.4 | -0.57 | -0.488 | -0.45 | -0.72 | -0.79 | -0.713 | -1.13 | |||||||||||||||||||||||||||||||
weighted-average shares - basic and diluted | 33,453,844 | 33,481,923 | 33,397,709 | 33,331,917 | 32,953,808 | 33,012,174 | 32,967,718 | 32,903,674 | 29,753,043 | 29,441,514 | 29,350,268 | 23,460,340 | 23,417,378 | ||||||||||||||||||||||||||||||||
other income | |||||||||||||||||||||||||||||||||||||||||||||
total other income | 98,000 | ||||||||||||||||||||||||||||||||||||||||||||
other expense | |||||||||||||||||||||||||||||||||||||||||||||
gain on extinguishment of debt | |||||||||||||||||||||||||||||||||||||||||||||
total other expense | 28,250 | 2,000 | 46,000 | 66,000 | 89,000 | 97,000 | 99,000 | 64,000 | |||||||||||||||||||||||||||||||||||||
net and comprehensive loss | -16,654,250 | -26,444,000 | |||||||||||||||||||||||||||||||||||||||||||
operating expenses: | |||||||||||||||||||||||||||||||||||||||||||||
other expense: | |||||||||||||||||||||||||||||||||||||||||||||
earnings per share - basic and diluted | -1.05 | ||||||||||||||||||||||||||||||||||||||||||||
earnings per share - basic | -0.68 | ||||||||||||||||||||||||||||||||||||||||||||
earnings per share - diluted | -0.68 | ||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares - basic | 23,130,153 | ||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares - diluted | 23,130,153 | ||||||||||||||||||||||||||||||||||||||||||||
general and administrative | 7,905,000 | 5,907,000 | 2,934,000 | 2,185,000 | |||||||||||||||||||||||||||||||||||||||||
gain on extinguishment | -22,750 | ||||||||||||||||||||||||||||||||||||||||||||
net income per share | -0.54 | -0.46 | -0.45 | ||||||||||||||||||||||||||||||||||||||||||
weighted-average number of common shares used in net loss per share-basic and diluted | 13,542,282 | 20,531,406 | 11,791,546 | ||||||||||||||||||||||||||||||||||||||||||
earning (loss) per share-basic | 0.34 | ||||||||||||||||||||||||||||||||||||||||||||
earnings per share-diluted | -0.65 | ||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares-basic | 1,001,704 | ||||||||||||||||||||||||||||||||||||||||||||
weighted-average shares-diluted | 7,554,524 |
Balance Sheets:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||||||||
current assets | |||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 268,648,000 | 231,252,000 | 150,096,000 | 117,348,000 | 96,192,000 | 70,565,000 | 38,960,000 | 172,894,000 | 228,610,000 | 238,947,000 | 258,532,000 | 283,749,000 | 269,480,000 | 173,688,000 | 134,126,000 | 122,722,000 | 106,698,000 | 186,426,000 | 193,241,000 | 202,771,000 | 182,790,000 | 174,116,000 | 165,423,000 | 145,678,000 | 116,178,000 | 170,019,000 | 153,838,000 | 148,713,000 | 134,910,000 | 146,633,000 | 139,790,000 | 133,747,000 | 128,249,000 | 118,697,000 | 107,611,000 | 111,209,000 | 129,558,000 | 153,225,000 | 91,028,000 | 110,747,000 | 134,730,000 | 95,697,000 | 105,460,000 | 112,413,000 | 44,989,000 |
marketable securities | 153,105,000 | 155,427,000 | 135,767,000 | 104,805,000 | 101,582,000 | 92,198,000 | 80,997,000 | 98,737,000 | 89,438,000 | 71,601,000 | 46,033,000 | 41,721,000 | |||||||||||||||||||||||||||||||||
accounts receivable | 228,762,000 | 211,328,000 | 233,949,000 | 213,023,000 | 228,710,000 | 228,540,000 | 228,456,000 | 183,855,000 | 174,693,000 | 179,525,000 | 181,851,000 | 167,479,000 | 179,127,000 | 183,119,000 | 195,402,000 | 197,505,000 | 166,345,000 | 105,844,000 | 148,999,000 | 90,098,000 | 93,156,000 | 83,320,000 | 76,466,000 | 81,195,000 | 85,427,000 | 72,953,000 | 84,380,000 | 81,279,000 | 85,139,000 | 77,946,000 | 66,533,000 | 68,380,000 | 66,036,000 | 5,823,000 | 4,877,000 | 3,349,000 | 1,679,000 | 2,952,000 | |||||||
inventory | 42,741,000 | 40,912,000 | 38,052,000 | 38,148,000 | 37,218,000 | 35,560,000 | 38,032,000 | 27,862,000 | 31,276,000 | 32,332,000 | 34,125,000 | 26,026,000 | 32,895,000 | 46,501,000 | 64,652,000 | 77,769,000 | 80,146,000 | 17,394,000 | 17,358,000 | 19,595,000 | 15,498,000 | 15,614,000 | 17,146,000 | 18,815,000 | 15,963,000 | 9,643,000 | 8,760,000 | 9,953,000 | 8,741,000 | 7,817,000 | 9,229,000 | 8,544,000 | 7,902,000 | 1,401,000 | 1,520,000 | 1,495,000 | 1,576,000 | 1,214,000 | |||||||
prepaid expenses and other current assets | 32,562,000 | 32,642,000 | 36,156,000 | 56,037,000 | 43,996,000 | 30,394,000 | 32,365,000 | 26,850,000 | 15,243,000 | 15,195,000 | 16,545,000 | 18,322,000 | 16,798,000 | 16,681,000 | 11,036,000 | 11,778,000 | 10,449,000 | 5,879,000 | 3,640,000 | 6,068,000 | 4,867,000 | 4,838,000 | 3,097,000 | 5,125,000 | 6,107,000 | 3,105,000 | 2,807,000 | 4,618,000 | 5,053,000 | 5,116,000 | 3,425,000 | 5,622,000 | 5,526,000 | 4,061,000 | 3,009,000 | 2,064,000 | 1,086,000 | 1,537,000 | 821,000 | 1,186,000 | 866,000 | 1,219,000 | 1,838,000 | ||
restricted cash | 19,850,000 | 19,850,000 | 19,850,000 | 19,850,000 | 19,855,000 | 25,000,000 | 25,000,000 | 1,047,000 | 1,047,000 | 1,047,000 | 1,047,000 | 1,047,000 | 2,547,000 | 2,547,000 | 2,547,000 | 2,547,000 | 2,547,000 | 2,547,000 | 2,547,000 | 2,547,000 | 2,547,000 | 2,547,000 | 2,547,000 | 2,547,000 | 2,645,000 | 703,000 | 97,000 | 97,000 | 97,000 | 97,000 | 97,000 | 97,000 | 97,000 | 97,000 | 97,000 | 97,000 | |||||||||
total current assets | 745,668,000 | 691,411,000 | 613,870,000 | 549,211,000 | 527,553,000 | 482,257,000 | 443,810,000 | 510,198,000 | 539,260,000 | 537,600,000 | 537,086,000 | 537,297,000 | 498,300,000 | 419,989,000 | 405,216,000 | 409,774,000 | 363,638,000 | 315,543,000 | 363,238,000 | 318,532,000 | 296,311,000 | 277,888,000 | 262,132,000 | 250,813,000 | 223,675,000 | 255,720,000 | 249,785,000 | 244,563,000 | 233,843,000 | 237,512,000 | 218,977,000 | 216,293,000 | 207,713,000 | 118,896,000 | 120,615,000 | 136,466,000 | 95,369,000 | 116,450,000 | 135,551,000 | 96,883,000 | 106,326,000 | 113,632,000 | 46,827,000 | ||
property and equipment | 11,661,000 | 12,013,000 | 12,249,000 | 12,903,000 | 13,850,000 | 14,329,000 | 14,614,000 | 14,976,000 | 15,457,000 | 15,983,000 | 16,645,000 | 18,040,000 | 18,879,000 | 19,521,000 | 19,744,000 | 19,965,000 | 20,202,000 | 19,491,000 | 19,629,000 | 19,555,000 | 19,760,000 | 18,988,000 | 17,746,000 | 15,156,000 | 13,145,000 | 11,854,000 | 11,579,000 | 10,367,000 | 9,962,000 | 9,274,000 | 6,039,000 | 3,203,000 | 1,612,000 | 1,632,000 | 1,583,000 | 1,007,000 | 772,000 | 676,000 | 695,000 | 738,000 | 627,000 | 445,000 | 468,000 | ||
operating lease assets | 3,975,000 | 4,432,000 | 5,263,000 | 5,545,000 | 5,822,000 | 6,169,000 | 5,592,000 | 5,813,000 | 6,029,000 | 6,243,000 | 6,452,000 | 6,658,000 | 6,861,000 | 7,061,000 | 7,257,000 | 7,812,000 | 7,644,000 | 7,835,000 | 8,023,000 | 8,209,000 | 8,391,000 | 8,572,000 | 8,697,000 | 8,873,000 | 9,047,000 | 9,219,000 | 9,574,000 | 9,766,000 | |||||||||||||||||
intangible assets | 614,037,000 | 669,510,000 | 724,983,000 | 780,456,000 | 835,930,000 | 891,402,000 | 946,875,000 | 352,676,000 | 387,191,000 | 421,708,000 | 456,222,000 | 492,539,000 | 530,002,000 | 567,468,000 | 609,747,000 | 647,299,000 | 694,799,000 | 29,503,000 | 33,191,000 | 36,879,000 | 40,567,000 | 44,255,000 | 421,287,000 | 453,694,000 | 486,100,000 | 1,877,000 | 1,925,000 | 1,973,000 | 2,273,000 | 2,500,000 | |||||||||||||||
deferred tax assets | 113,567,000 | 112,539,000 | 102,477,000 | 91,967,000 | 91,665,000 | 98,033,000 | 72,509,000 | 34,184,000 | 30,671,000 | 26,259,000 | 25,738,000 | 24,606,000 | 23,969,000 | 23,950,000 | 26,474,000 | 28,571,000 | 25,554,000 | 78,042,000 | 63,026,000 | 62,649,000 | |||||||||||||||||||||||||
other noncurrent assets | 16,064,000 | 20,193,000 | 2,338,000 | 3,845,000 | 5,038,000 | 8,368,000 | 4,171,000 | 858,000 | 954,000 | 825,000 | 740,000 | 74,000 | 87,000 | 100,000 | 57,000 | 67,000 | 77,000 | 87,000 | 10,000 | 115,000 | 129,000 | 123,000 | 147,000 | 163,000 | 166,000 | 178,000 | 204,000 | 198,000 | 224,000 | ||||||||||||||||
goodwill | 145,925,000 | 145,925,000 | 145,925,000 | 147,936,000 | 150,760,000 | 162,333,000 | 145,959,000 | 133,857,000 | 133,857,000 | 133,857,000 | 133,857,000 | 133,857,000 | 133,857,000 | 133,695,000 | 130,094,000 | 130,094,000 | 131,512,000 | ||||||||||||||||||||||||||||
total assets | 1,651,955,000 | 1,656,834,000 | 1,607,328,000 | 1,592,631,000 | 1,631,388,000 | 1,663,591,000 | 1,635,154,000 | 1,053,388,000 | 1,114,250,000 | 1,143,308,000 | 1,177,578,000 | 1,213,912,000 | 1,214,299,000 | 1,174,131,000 | 1,200,940,000 | 1,245,574,000 | 1,246,141,000 | 692,077,000 | 741,803,000 | 713,735,000 | 646,065,000 | 643,841,000 | 643,843,000 | 646,870,000 | 634,793,000 | 306,302,000 | 303,978,000 | 301,581,000 | 294,362,000 | 291,245,000 | 646,508,000 | 673,329,000 | 696,278,000 | 135,568,000 | 122,673,000 | 124,515,000 | 139,848,000 | 162,017,000 | 98,725,000 | 119,723,000 | 136,343,000 | 97,718,000 | 107,050,000 | 114,174,000 | 47,392,000 |
liabilities and shareholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||
current liabilities | |||||||||||||||||||||||||||||||||||||||||||||
accounts payable | 6,828,000 | 10,659,000 | 7,647,000 | 10,890,000 | 17,853,000 | 3,934,000 | 3,142,000 | 2,412,000 | 6,020,000 | 8,692,000 | 3,653,000 | 2,420,000 | 2,992,000 | 3,494,000 | 7,637,000 | 6,627,000 | 3,851,000 | 4,189,000 | 7,730,000 | 7,543,000 | 8,666,000 | 10,016,000 | 6,491,000 | 8,182,000 | 6,139,000 | 6,247,000 | 11,981,000 | 10,941,000 | 13,733,000 | 12,150,000 | 11,679,000 | 18,692,000 | 9,336,000 | 4,982,000 | 5,612,000 | 6,793,000 | 8,970,000 | 6,074,000 | 6,189,000 | 3,537,000 | 3,237,000 | 2,239,000 | 2,180,000 | ||
accrued liabilities | 58,148,000 | 62,464,000 | 51,468,000 | 59,436,000 | 53,740,000 | 72,124,000 | 47,600,000 | 38,726,000 | 38,190,000 | 37,571,000 | 31,651,000 | ||||||||||||||||||||||||||||||||||
accrued rebates, returns and discounts | 317,691,000 | 318,266,000 | 309,608,000 | 310,758,000 | 324,665,000 | 338,642,000 | 313,874,000 | 236,208,000 | 217,880,000 | 227,331,000 | 245,012,000 | 213,089,000 | 200,902,000 | 230,491,000 | 241,218,000 | 246,719,000 | 227,476,000 | 196,996,000 | 191,723,000 | 143,224,000 | 156,153,000 | 156,554,000 | 170,246,000 | 171,053,000 | 171,886,000 | 157,549,000 | 165,263,000 | 158,264,000 | 152,328,000 | 144,783,000 | 130,454,000 | 107,790,000 | 92,400,000 | ||||||||||||
current portion of term notes payable | 32,625,000 | 29,000,000 | 64,583,000 | 64,583,000 | 64,583,000 | 64,583,000 | 64,583,000 | 183,333,000 | 183,333,000 | 183,333,000 | 183,333,000 | 183,333,000 | 183,333,000 | 162,500,000 | 141,667,000 | 120,833,000 | 100,000,000 | 48,353,000 | 48,135,000 | 47,919,000 | 47,705,000 | 47,495,000 | 47,281,000 | 47,069,000 | 46,859,000 | ||||||||||||||||||||
current portion of operating lease liabilities | 1,449,000 | 1,407,000 | 1,372,000 | 1,338,000 | 1,304,000 | 1,271,000 | 1,271,000 | 1,038,000 | 1,013,000 | 988,000 | 963,000 | 971,000 | 1,042,000 | 1,112,000 | 1,179,000 | 1,211,000 | 1,178,000 | 814,000 | 793,000 | 771,000 | 750,000 | 730,000 | 709,000 | 696,000 | 676,000 | 656,000 | 750,000 | 633,000 | 523,000 | ||||||||||||||||
business combination consideration payable | 17,565,000 | 17,565,000 | 17,565,000 | 17,566,000 | 24,565,000 | 28,956,000 | 28,956,000 | ||||||||||||||||||||||||||||||||||||||
deferred revenue | 667,000 | 667,000 | 667,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,000,000 | 10,361,000 | 8,695,000 | 3,938,000 | 3,926,000 | ||||||||||||||||||||||||||||||||||
total current liabilities | 434,973,000 | 440,028,000 | 452,929,000 | 464,609,000 | 486,710,000 | 509,510,000 | 459,426,000 | 461,717,000 | 446,436,000 | 457,915,000 | 464,612,000 | 435,058,000 | 412,702,000 | 433,726,000 | 414,497,000 | 415,094,000 | 373,573,000 | 279,566,000 | 268,973,000 | 226,843,000 | 230,168,000 | 239,451,000 | 242,437,000 | 252,111,000 | 244,374,000 | 201,765,000 | 201,483,000 | 196,272,000 | 188,885,000 | 189,126,000 | 280,221,000 | 264,702,000 | 250,228,000 | 26,396,000 | 28,561,000 | 24,532,000 | 22,212,000 | 18,203,000 | 11,068,000 | 8,432,000 | 8,600,000 | 6,190,000 | 6,707,000 | ||
term notes payable, net of current portion | 531,723,000 | 542,112,000 | 505,583,000 | 520,648,000 | 535,698,000 | 550,733,000 | 565,716,000 | 132,845,000 | 177,360,000 | 221,713,000 | 265,886,000 | 309,898,000 | 353,769,000 | 397,578,000 | 441,258,000 | 484,853,000 | 528,390,000 | 61,666,000 | 73,832,000 | 85,944,000 | 98,006,000 | 110,019,000 | 121,967,000 | 133,862,000 | 145,711,000 | ||||||||||||||||||||
convertible senior notes | 238,472,000 | 238,213,000 | 237,950,000 | 237,688,000 | 237,429,000 | 237,172,000 | 236,911,000 | 236,650,000 | 262,425,000 | 262,125,000 | 261,823,000 | 261,521,000 | 261,222,000 | 140,873,000 | 140,644,000 | 140,415,000 | 140,189,000 | 139,966,000 | 139,738,000 | 139,511,000 | 139,286,000 | 99,575,000 | 97,795,000 | 96,046,000 | 94,383,000 | ||||||||||||||||||||
operating lease liabilities, net of current portion | 3,787,000 | 4,132,000 | 4,501,000 | 4,853,000 | 5,199,000 | 5,539,000 | 5,914,000 | 5,593,000 | 5,860,000 | 6,124,000 | 6,384,000 | 6,630,000 | 6,873,000 | 7,112,000 | 7,347,000 | 7,600,000 | 7,913,000 | 7,951,000 | 8,166,000 | 8,371,000 | 8,570,000 | 8,765,000 | 8,958,000 | 9,084,000 | 9,262,000 | 9,438,000 | 9,612,000 | 9,903,000 | 10,091,000 | ||||||||||||||||
deferred royalty obligation | 121,634,000 | 121,563,000 | 122,279,000 | 122,627,000 | 121,522,000 | 120,613,000 | 118,812,000 | ||||||||||||||||||||||||||||||||||||||
deferred revenue, net of current portion | 8,944,000 | 9,111,000 | 9,278,000 | ||||||||||||||||||||||||||||||||||||||||||
total liabilities | 1,339,533,000 | 1,355,159,000 | 1,332,520,000 | 1,360,425,000 | 1,396,954,000 | 1,434,749,000 | 1,400,875,000 | 836,805,000 | 892,081,000 | 947,877,000 | 998,705,000 | 1,013,107,000 | 1,034,566,000 | 979,289,000 | 1,003,746,000 | 1,047,962,000 | 1,050,065,000 | 489,149,000 | 490,709,000 | 460,669,000 | 476,030,000 | 457,810,000 | 471,157,000 | 491,103,000 | 493,730,000 | 218,870,000 | 219,720,000 | 215,758,000 | 208,012,000 | 199,660,000 | 575,728,000 | 590,648,000 | 605,455,000 | 26,404,000 | 29,002,000 | 25,481,000 | 24,400,000 | 21,067,000 | 14,607,000 | 12,646,000 | 13,489,000 | 11,755,000 | 12,946,000 | ||
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||||||||
shareholders’ equity: | |||||||||||||||||||||||||||||||||||||||||||||
preferred stock, 0.001 par value... | |||||||||||||||||||||||||||||||||||||||||||||
common stock, 0.001 par value... | 41,000 | 41,000 | 41,000 | 40,000 | 40,000 | 40,000 | 40,000 | 40,000 | 39,000 | 38,000 | 38,000 | 38,000 | 38,000 | 37,000 | 37,000 | 37,000 | 36,000 | 36,000 | 36,000 | 36,000 | 35,000 | 35,000 | 35,000 | 34,000 | 34,000 | 34,000 | 34,000 | 33,000 | 33,000 | 33,000 | 33,000 | 33,000 | 33,000 | 31,000 | 30,000 | 29,000 | 24,000 | 24,000 | 24,000 | 21,000 | 20,000 | 20,000 | 1,000 | ||
additional paid-in capital | 621,743,000 | 624,954,000 | 615,077,000 | 598,938,000 | 593,240,000 | 590,251,000 | 582,762,000 | 567,976,000 | 565,111,000 | 565,949,000 | 545,940,000 | 548,492,000 | 540,389,000 | 538,073,000 | 525,585,000 | 520,038,000 | 513,312,000 | 502,095,000 | 499,846,000 | 492,384,000 | 482,197,000 | 519,143,000 | 512,756,000 | 507,124,000 | 500,478,000 | 447,297,000 | 441,922,000 | 437,379,000 | 433,194,000 | 428,729,000 | 417,010,000 | 412,409,000 | 407,491,000 | 376,884,000 | 362,866,000 | 360,600,000 | 269,929,000 | 267,815,000 | 266,376,000 | 214,062,000 | 213,027,000 | 212,523,000 | 20,234,000 | ||
treasury stock | -222,510,000 | -222,510,000 | -222,510,000 | -217,510,000 | -197,505,000 | -197,505,000 | -172,381,000 | -165,381,000 | -137,381,000 | -137,381,000 | -101,924,000 | -61,924,000 | -61,924,000 | -61,924,000 | -54,283,000 | -47,861,000 | -47,861,000 | -42,861,000 | -17,480,000 | ||||||||||||||||||||||||||
accumulated other comprehensive income | -219,000 | 319,000 | 292,000 | 337,000 | 241,000 | 55,000 | 393,000 | -182,000 | -124,000 | 14,000 | |||||||||||||||||||||||||||||||||||
accumulated deficit | -86,633,000 | -101,129,000 | -118,092,000 | -149,599,000 | -161,582,000 | -163,999,000 | -176,535,000 | -185,870,000 | -205,476,000 | -233,189,000 | -265,129,000 | -285,763,000 | -298,770,000 | -281,344,000 | -274,145,000 | -274,602,000 | -269,411,000 | -256,342,000 | -231,308,000 | -239,354,000 | -312,197,000 | -333,147,000 | -340,105,000 | -351,391,000 | -359,449,000 | -359,899,000 | -357,698,000 | -351,589,000 | -346,877,000 | -337,177,000 | -346,263,000 | -329,761,000 | -316,701,000 | -280,646,000 | -267,383,000 | -246,262,000 | -195,625,000 | -169,180,000 | -144,661,000 | -129,008,000 | -119,483,000 | ||||
total shareholders’ equity | 312,422,000 | 301,675,000 | 274,808,000 | 232,206,000 | 234,434,000 | 228,842,000 | 234,279,000 | 216,583,000 | 222,169,000 | 195,431,000 | 178,873,000 | 200,805,000 | 179,733,000 | 194,842,000 | 197,194,000 | 197,612,000 | 196,076,000 | 202,928,000 | 251,094,000 | 253,066,000 | 170,035,000 | 186,031,000 | 172,686,000 | 155,767,000 | 141,063,000 | 87,432,000 | 84,258,000 | 85,823,000 | 86,350,000 | 91,585,000 | 70,780,000 | 82,681,000 | 90,823,000 | 104,080,000 | 96,269,000 | 95,513,000 | 114,367,000 | 134,908,000 | 74,325,000 | 98,656,000 | 121,736,000 | 85,072,000 | 93,561,000 | 102,419,000 | |
total liabilities and shareholders’ equity | 1,651,955,000 | 1,656,834,000 | 1,607,328,000 | 1,592,631,000 | 1,631,388,000 | 1,663,591,000 | 1,635,154,000 | 1,053,388,000 | 1,114,250,000 | 1,143,308,000 | 1,177,578,000 | 1,213,912,000 | 1,214,299,000 | 1,174,131,000 | 1,200,940,000 | 1,245,574,000 | 1,246,141,000 | 692,077,000 | 741,803,000 | 713,735,000 | 646,065,000 | 643,841,000 | 643,843,000 | 646,870,000 | 634,793,000 | 306,302,000 | 303,978,000 | 301,581,000 | 294,362,000 | 291,245,000 | 646,508,000 | 673,329,000 | 696,278,000 | 122,673,000 | 124,515,000 | 139,848,000 | 98,725,000 | 119,723,000 | 136,343,000 | ||||||
operating lease right-of-use assets | 4,187,000 | ||||||||||||||||||||||||||||||||||||||||||||
liabilities and shareholders' equity | |||||||||||||||||||||||||||||||||||||||||||||
contingent consideration | 19,000 | 38,000 | 396,000 | 1,182,000 | 4,096,000 | ||||||||||||||||||||||||||||||||||||||||
contingent consideration, net of current portion | |||||||||||||||||||||||||||||||||||||||||||||
accumulated other comprehensive loss | -52,000 | -38,000 | |||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 35,245,000 | 24,433,000 | 36,129,000 | 22,796,000 | 39,704,000 | 41,068,000 | 29,214,000 | 20,592,000 | 27,386,000 | 16,894,000 | 24,656,000 | 17,710,000 | 25,111,000 | 18,814,000 | 33,480,000 | 20,614,000 | 24,517,000 | 19,837,000 | 30,551,000 | 20,933,000 | 23,395,000 | 17,436,000 | 19,268,000 | 10,199,000 | 6,488,000 | 6,637,000 | 5,536,000 | 2,212,000 | 2,228,000 | 2,681,000 | 1,671,000 | 2,732,000 | |||||||||||||
intangible asset | 268,723,000 | 285,518,000 | 302,314,000 | 319,109,000 | 335,904,000 | 352,699,000 | 369,494,000 | 386,289,000 | |||||||||||||||||||||||||||||||||||||
current portion of term loan payable | 3,833,000 | 2,875,000 | 1,917,000 | 2,464,000 | 1,642,000 | 821,000 | 2,146,000 | 2,389,000 | 2,556,000 | 2,667,000 | 2,667,000 | 2,667,000 | 2,667,000 | 2,667,000 | 2,250,000 | 1,750,000 | |||||||||||||||||||||||||||||
term loan payable, net of current portion | 7,667,000 | 8,625,000 | 9,583,000 | 9,036,000 | |||||||||||||||||||||||||||||||||||||||||
other noncurrent liabilities | |||||||||||||||||||||||||||||||||||||||||||||
other long-term assets | 204,000 | 205,000 | 139,000 | 150,000 | 171,000 | 295,000 | 305,000 | 214,000 | |||||||||||||||||||||||||||||||||||||
other long-term liabilities | 676,000 | 1,513,000 | |||||||||||||||||||||||||||||||||||||||||||
term loan payable, long-term | 9,858,000 | 10,679,000 | 11,500,000 | 11,500,000 | 424,000 | 924,000 | 2,146,000 | 2,813,000 | 3,480,000 | 4,146,000 | 4,813,000 | 5,480,000 | 6,146,000 | ||||||||||||||||||||||||||||||||
current portion of asset acquisition obligations | 116,334,000 | 114,825,000 | 131,056,000 | ||||||||||||||||||||||||||||||||||||||||||
asset acquisition obligations, long-term | 284,828,000 | 314,446,000 | 343,727,000 | ||||||||||||||||||||||||||||||||||||||||||
balance sheet data: | |||||||||||||||||||||||||||||||||||||||||||||
working capital | 101,996,000 | 132,979,000 | |||||||||||||||||||||||||||||||||||||||||||
lease incentive obligation | 8,000 | 17,000 | 25,000 | 42,000 | 51,000 | 59,000 | 68,000 | 76,000 | 85,000 | 93,000 | |||||||||||||||||||||||||||||||||||
shareholders’ equity | |||||||||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||||||||
refundable pdufa fee | |||||||||||||||||||||||||||||||||||||||||||||
liabilities, convertible redeemable preferred stock and shareholders' equity | |||||||||||||||||||||||||||||||||||||||||||||
current portion of deferred rent and lease note payable | 15,000 | 30,000 | 45,000 | ||||||||||||||||||||||||||||||||||||||||||
convertible bridge notes with related parties | |||||||||||||||||||||||||||||||||||||||||||||
series a convertible redeemable preferred stock, 0.001 par value... | 11,345,000 | ||||||||||||||||||||||||||||||||||||||||||||
series b convertible redeemable preferred stock, 0.001 par value... | 45,905,000 | ||||||||||||||||||||||||||||||||||||||||||||
series c convertible redeemable preferred stock, 0.001 par value... | 12,000,000 | ||||||||||||||||||||||||||||||||||||||||||||
total liabilities, convertible redeemable preferred stock and shareholders’ equity | 97,718,000 | 107,050,000 | 114,174,000 | ||||||||||||||||||||||||||||||||||||||||||
series d convertible redeemable preferred stock, 0.001 par value... | 50,411,000 | ||||||||||||||||||||||||||||||||||||||||||||
liabilities, convertible redeemable preferred stock and shareholders’ deficit | |||||||||||||||||||||||||||||||||||||||||||||
shareholders’ deficit: | |||||||||||||||||||||||||||||||||||||||||||||
total shareholders’ deficit | |||||||||||||||||||||||||||||||||||||||||||||
total liabilities, convertible redeemable preferred stock and shareholders’ deficit | 47,392,000 |
Cashflow Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-12-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-12-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 | 2015-12-31 | 2015-09-30 | 2015-06-30 | 2015-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating activities | |||||||||||||||||||||||||||||||||||||||||||||
net income | 14,496,000 | 16,963,000 | 31,507,000 | 11,983,000 | 2,417,000 | 12,536,000 | 9,335,000 | 19,606,000 | 27,713,000 | 31,940,000 | -7,199,000 | 457,000 | -5,191,000 | -13,069,000 | -25,034,000 | 8,046,000 | 72,843,000 | 15,662,000 | 6,958,000 | 11,286,000 | 8,058,000 | 450,000 | |||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||
amortization expense | 55,473,000 | 55,473,000 | 55,473,000 | 55,473,000 | 55,473,000 | 40,801,000 | 34,515,000 | 34,517,000 | 36,317,000 | 37,463,000 | 37,466,000 | 37,552,000 | 37,501,000 | 18,923,000 | 16,795,000 | 16,796,000 | 16,795,000 | 16,795,000 | 16,795,000 | 16,795,000 | 16,795,000 | 10,295,000 | 29,526,000 | ||||||||||||||||||||||
depreciation expense | 463,000 | 923,000 | 1,033,000 | 1,135,000 | 1,091,000 | 1,041,000 | 946,000 | 952,000 | 917,000 | 949,000 | 835,000 | 895,000 | 817,000 | 825,000 | 488,000 | 656,000 | 715,000 | 424,000 | 448,000 | 425,000 | 439,000 | 281,000 | 195,000 | 196,000 | 198,000 | 482,000 | |||||||||||||||||||
deferred income taxes | -968,000 | -10,072,000 | -12,132,000 | -2,914,000 | -539,000 | -10,156,000 | -8,733,000 | -3,513,000 | -4,412,000 | -338,000 | -1,133,000 | -636,000 | -46,000 | -1,078,000 | 2,097,000 | -3,372,000 | -6,038,000 | -15,016,000 | -377,000 | ||||||||||||||||||||||||||
stock-based compensation expense | 10,880,000 | 9,753,000 | 9,811,000 | 10,818,000 | 11,524,000 | 7,596,000 | 7,317,000 | 10,012,000 | 7,475,000 | 7,002,000 | 7,027,000 | 7,072,000 | 6,035,000 | 5,670,000 | 5,377,000 | 5,692,000 | 6,135,000 | 4,912,000 | 5,948,000 | 6,516,000 | 6,879,000 | 6,210,000 | 5,165,000 | 5,584,000 | 4,951,000 | 3,966,000 | 4,137,000 | 4,162,000 | 4,263,000 | 3,598,000 | 3,926,000 | 3,526,000 | 2,728,000 | 2,078,000 | 2,100,000 | 1,946,000 | 1,821,000 | 1,650,000 | 1,641,000 | 1,395,000 | 1,101,000 | 992,000 | 503,000 | 601,000 | 113,000 |
non-cash lease benefit | -91,000 | -30,000 | -30,000 | -23,000 | -22,000 | -22,000 | |||||||||||||||||||||||||||||||||||||||
non-cash interest expense for amortization of debt discount and issuance costs | 819,000 | 1,276,000 | 1,343,000 | 1,355,000 | 1,367,000 | 1,424,000 | 1,208,000 | 1,604,000 | 1,780,000 | 1,963,000 | 2,124,000 | 2,261,000 | 2,287,000 | 2,383,000 | 2,467,000 | 2,522,000 | 913,000 | 779,000 | 832,000 | 876,000 | 919,000 | 2,545,000 | 2,567,000 | 2,524,000 | 1,336,000 | ||||||||||||||||||||
net accretion for deferred royalty obligation | 71,000 | -348,000 | 1,105,000 | 909,000 | |||||||||||||||||||||||||||||||||||||||||
net amortization of premiums and discounts on investments | -178,000 | -254,000 | -230,000 | -264,000 | -324,000 | -376,000 | -514,000 | -723,000 | -415,000 | -568,000 | -569,000 | ||||||||||||||||||||||||||||||||||
change in fair value of contingent consideration | -19,000 | -358,000 | -786,000 | ||||||||||||||||||||||||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||||||||
accounts receivable | -17,434,000 | 22,621,000 | -20,926,000 | 15,679,000 | -170,000 | 106,000 | -190,000 | -9,162,000 | 4,832,000 | 2,326,000 | -14,372,000 | 11,647,000 | 3,993,000 | 12,283,000 | 2,102,000 | -31,159,000 | -5,006,000 | 43,155,000 | -58,901,000 | 3,058,000 | -9,836,000 | -6,854,000 | 4,729,000 | 4,232,000 | -12,474,000 | 11,427,000 | -3,101,000 | 3,860,000 | -7,193,000 | -11,667,000 | 1,847,000 | -2,344,000 | -56,067,000 | -4,146,000 | -946,000 | -1,528,000 | -1,220,000 | -450,000 | 1,273,000 | ||||||
inventory | -1,829,000 | -2,861,000 | 96,000 | -930,000 | -1,658,000 | 2,472,000 | 6,985,000 | 3,414,000 | 1,056,000 | 1,793,000 | -8,099,000 | 6,869,000 | 13,606,000 | 18,150,000 | 13,117,000 | 16,677,000 | 330,000 | -36,000 | 2,238,000 | -4,098,000 | -400,000 | 1,045,000 | 470,000 | -3,071,000 | -6,714,000 | -883,000 | 1,193,000 | ||||||||||||||||||
prepaid expenses and other assets | 4,132,000 | -8,185,000 | 21,337,000 | -10,848,000 | -10,272,000 | -1,948,000 | -434,000 | -11,511,000 | -177,000 | 1,397,000 | 1,791,000 | -1,511,000 | -238,000 | -5,604,000 | 753,000 | -432,000 | 677,000 | -2,316,000 | 2,531,000 | -1,186,000 | -115,000 | -1,637,000 | 2,044,000 | 985,000 | -2,990,000 | -277,000 | 1,805,000 | 433,000 | 76,000 | -1,689,000 | 2,131,000 | -85,000 | -523,000 | -1,024,000 | 1,050,000 | -935,000 | -148,000 | -809,000 | |||||||
accounts payable | -3,827,000 | 3,045,000 | -3,283,000 | -6,963,000 | 13,919,000 | 810,000 | -5,944,000 | -3,608,000 | -2,536,000 | 4,955,000 | 1,181,000 | -573,000 | -502,000 | -4,143,000 | 1,010,000 | 2,776,000 | -350,000 | -3,541,000 | 186,000 | -1,122,000 | -1,350,000 | 3,525,000 | -1,691,000 | 2,043,000 | -108,000 | -5,734,000 | 1,040,000 | -2,792,000 | 1,583,000 | 470,000 | -7,013,000 | 9,356,000 | 3,652,000 | 702,000 | -630,000 | -1,181,000 | -2,313,000 | 168,000 | 2,864,000 | -114,000 | 2,651,000 | 336,000 | 930,000 | ||
accrued liabilities | -4,152,000 | 10,705,000 | -8,114,000 | 5,587,000 | -17,673,000 | 22,422,000 | -62,934,000 | 322,000 | 660,000 | 5,107,000 | |||||||||||||||||||||||||||||||||||
accrued rebates, returns and discounts | -575,000 | 8,658,000 | 2,432,000 | -8,389,000 | 150,000 | -7,053,000 | -1,437,000 | 18,328,000 | -9,451,000 | -17,680,000 | 31,922,000 | 12,187,000 | -29,589,000 | -10,726,000 | -5,502,000 | 15,327,000 | -21,865,000 | 5,273,000 | 48,499,000 | -12,929,000 | -401,000 | -13,692,000 | -807,000 | -833,000 | 14,337,000 | -7,714,000 | 6,999,000 | 5,936,000 | 7,545,000 | 14,583,000 | 22,664,000 | 15,391,000 | 53,955,000 | ||||||||||||
deferred revenue | -167,000 | -167,000 | 0 | -10,361,000 | 1,666,000 | 3,751,000 | 1,006,000 | 12,000 | |||||||||||||||||||||||||||||||||||||
net cash from operating activities | 57,113,000 | 123,048,000 | 78,438,000 | 72,439,000 | 55,398,000 | 84,644,000 | -8,999,000 | 67,398,000 | 61,937,000 | 73,338,000 | 74,018,000 | 99,722,000 | 27,671,000 | 66,325,000 | 42,769,000 | 40,451,000 | -25,315,000 | 36,198,000 | 17,254,000 | 29,535,000 | 20,570,000 | 22,577,000 | 34,180,000 | 43,854,000 | -6,669,000 | 15,656,000 | 6,069,000 | 14,627,000 | -8,569,000 | 42,288,000 | 41,834,000 | 55,605,000 | 29,663,000 | -13,296,000 | -12,567,000 | -17,467,000 | -23,688,000 | -23,287,000 | -19,414,000 | -20,836,000 | -11,516,000 | -8,939,000 | |||
capital expenditures | -63,000 | -689,000 | 2,000 | -65,000 | -798,000 | -570,000 | -244,000 | -270,000 | -568,000 | -41,000 | -65,000 | -56,000 | -940,000 | 42,000 | -504,000 | 40,000 | -744,000 | -30,000 | -1,230,000 | 132,000 | -1,926,000 | -3,220,000 | 337,000 | -444,000 | -1,307,000 | -1,311,000 | -875,000 | -2,513,000 | 32,000 | -2,445,000 | 424,000 | -227,000 | -53,000 | -547,000 | -244,000 | 70,000 | -341,000 | -111,000 | 0 | -187,000 | |||||
free cash flows | 57,050,000 | 122,359,000 | 78,440,000 | 72,374,000 | 54,600,000 | 84,074,000 | -9,243,000 | 67,128,000 | 61,369,000 | 73,297,000 | 73,953,000 | 99,666,000 | 65,385,000 | 42,811,000 | 39,947,000 | -25,275,000 | 35,454,000 | 17,224,000 | 28,305,000 | 20,702,000 | 20,651,000 | 30,960,000 | 44,191,000 | -7,113,000 | 14,349,000 | 4,758,000 | 13,752,000 | -11,082,000 | 42,320,000 | 39,389,000 | 56,029,000 | 29,436,000 | -13,349,000 | -13,114,000 | -17,711,000 | -23,618,000 | -23,628,000 | -19,525,000 | -20,836,000 | -9,126,000 | |||||
investing activities | |||||||||||||||||||||||||||||||||||||||||||||
purchases of property and equipment | -270,000 | -689,000 | -188,000 | -65,000 | -798,000 | -570,000 | -244,000 | -270,000 | -568,000 | -164,000 | -65,000 | -56,000 | -176,000 | -940,000 | -113,000 | -461,000 | -108,000 | -515,000 | -276,000 | -725,000 | -428,000 | -1,481,000 | -2,403,000 | -826,000 | -836,000 | -889,000 | -1,351,000 | -875,000 | -3,323,000 | -1,773,000 | -2,717,000 | -631,000 | -356,000 | -172,000 | -340,000 | -449,000 | -29,000 | -341,000 | -111,000 | -187,000 | |||||
purchases of marketable securities | -18,109,000 | -39,222,000 | -45,245,000 | -16,611,000 | -25,890,000 | -27,168,000 | -10,600,000 | -34,293,000 | -39,110,000 | -40,933,000 | -9,757,000 | ||||||||||||||||||||||||||||||||||
maturities of marketable securities | 20,006,000 | 14,565,000 | 13,761,000 | 17,008,000 | 15,976,000 | 29,419,000 | 25,657,000 | 21,550,000 | 16,000,000 | ||||||||||||||||||||||||||||||||||||
net cash from investing activities | 1,627,000 | -20,069,000 | -30,868,000 | -2,915,000 | -9,680,000 | -11,762,000 | -248,963,000 | -8,906,000 | -18,128,000 | -25,097,000 | -3,822,000 | -41,717,000 | -176,000 | -940,000 | -113,000 | -461,000 | -572,177,000 | -515,000 | -276,000 | -725,000 | -428,000 | -1,481,000 | -2,403,000 | -2,241,000 | -367,647,000 | -889,000 | -1,351,000 | -875,000 | -3,323,000 | -1,773,000 | -2,717,000 | -747,000 | -19,117,000 | -172,000 | -340,000 | -449,000 | -29,000 | -341,000 | -111,000 | -187,000 | |||||
financing activities | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuances of common stock from employee stock purchase plan | 947,000 | 857,000 | 0 | 506,000 | 471,000 | 0 | 356,000 | 291,000 | 0 | 169,000 | |||||||||||||||||||||||||||||||||||
proceeds from the exercise of stock options | 394,000 | 985,000 | 1,435,000 | 308,000 | 1,552,000 | 173,000 | 149,000 | 5,719,000 | 4,205,000 | 3,240,000 | 302,000 | 1,251,000 | 3,848,000 | 6,863,000 | 142,000 | 1,545,000 | 3,261,000 | 2,339,000 | 1,339,000 | 4,092,000 | 4,182,000 | 183,000 | 314,000 | 1,626,000 | 4,454,000 | 1,515,000 | 232,000 | 86,000 | 213,000 | 168,000 | 182,000 | 1,532,000 | 2,373,000 | 308,000 | 13,000 | 321,000 | 94,000 | 329,000 | 28,000 | 44,000 | 42,000 | 45,000 | 1,000 | ||
payments made for employee stock tax withholdings | -15,433,000 | -861,000 | -964,000 | -428,000 | -10,593,000 | -279,000 | -142,000 | -5,875,000 | -12,874,000 | -233,000 | -172,000 | -220,000 | -7,736,000 | -45,000 | -106,000 | -511,000 | -3,382,000 | 0 | -220,000 | -421,000 | -3,508,000 | ||||||||||||||||||||||||
repayment of term notes | -7,250,000 | -16,146,000 | -16,146,000 | -16,146,000 | -16,146,000 | 0 | -45,834,000 | -45,833,000 | -45,833,000 | -45,834,000 | -45,833,000 | -25,000,000 | -25,000,000 | -25,000,000 | -12,500,000 | -12,500,000 | -12,500,000 | -12,500,000 | -12,500,000 | -12,500,000 | |||||||||||||||||||||||||
payments made for deferred purchase price for acquisition | 0 | 0 | -7,000,000 | -555,000 | |||||||||||||||||||||||||||||||||||||||||
net cash from financing activities | -21,342,000 | -21,821,000 | -14,818,000 | -48,370,000 | -25,236,000 | -41,277,000 | 149,028,000 | -114,208,000 | -54,146,000 | -67,826,000 | -95,413,000 | -45,236,000 | 68,297,000 | -25,823,000 | -31,252,000 | -23,966,000 | 517,764,000 | -42,498,000 | -26,508,000 | -8,829,000 | -11,468,000 | -12,403,000 | -12,032,000 | -12,211,000 | 323,120,000 | 1,414,000 | 407,000 | 51,000 | 169,000 | -33,672,000 | -33,074,000 | -50,063,000 | -388,000 | 24,554,000 | 9,309,000 | -433,000 | 50,000 | 85,825,000 | -194,000 | -622,000 | 50,549,000 | -637,000 | |||
net increase in cash, cash equivalents and restricted cash | 37,398,000 | 81,158,000 | 32,752,000 | 21,154,000 | 20,482,000 | 31,605,000 | -108,934,000 | -55,716,000 | -10,337,000 | -19,585,000 | -25,217,000 | 12,769,000 | 95,792,000 | 39,562,000 | 11,404,000 | 16,024,000 | -79,728,000 | -6,815,000 | -9,530,000 | 19,981,000 | 8,674,000 | 8,693,000 | 19,745,000 | 16,181,000 | 5,125,000 | 13,803,000 | -11,723,000 | 6,843,000 | 6,043,000 | 4,795,000 | 10,158,000 | ||||||||||||||
cash, cash equivalents and restricted cash at beginning of period | 252,158,000 | 0 | 0 | 96,612,000 | 0 | 0 | 239,994,000 | 0 | 0 | 176,235,000 | 0 | 0 | 188,973,000 | 0 | 0 | 0 | 176,663,000 | 0 | 0 | 0 | 170,019,000 | 0 | 0 | 0 | 146,633,000 | 0 | 0 | 0 | 118,794,000 | ||||||||||||||||
cash, cash equivalents and restricted cash at end of period | 289,556,000 | 32,752,000 | 21,154,000 | 117,094,000 | -108,934,000 | -55,716,000 | 229,657,000 | -25,217,000 | 12,769,000 | 272,027,000 | 11,404,000 | 16,024,000 | 109,245,000 | -6,815,000 | -9,530,000 | 19,981,000 | 185,337,000 | 8,693,000 | 19,745,000 | 29,402,000 | 118,823,000 | 16,181,000 | 5,125,000 | ||||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash to the condensed consolidated balance sheets: | |||||||||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 268,648,000 | 81,156,000 | 32,748,000 | 21,156,000 | 96,192,000 | 31,605,000 | -133,934,000 | -55,716,000 | 228,610,000 | -19,585,000 | -25,217,000 | 14,269,000 | 269,480,000 | 39,562,000 | 11,404,000 | 16,024,000 | 106,698,000 | -6,815,000 | -9,530,000 | 19,981,000 | 182,790,000 | 8,693,000 | 19,745,000 | 29,500,000 | 116,178,000 | ||||||||||||||||||||
restricted cash | 20,908,000 | 2,000 | 4,000 | -2,000 | 20,902,000 | 0 | 25,000,000 | 0 | 1,047,000 | 0 | 0 | -1,500,000 | 2,547,000 | 0 | 0 | 0 | 2,547,000 | 0 | 0 | 0 | 2,547,000 | 0 | 0 | -98,000 | 2,645,000 | 0 | |||||||||||||||||||
total cash, cash equivalents and restricted cash | 289,556,000 | 81,158,000 | 32,752,000 | 21,154,000 | 117,094,000 | 31,605,000 | -108,934,000 | -55,716,000 | 229,657,000 | -19,585,000 | -25,217,000 | 12,769,000 | 272,027,000 | 39,562,000 | 11,404,000 | 16,024,000 | 109,245,000 | -6,815,000 | -9,530,000 | 19,981,000 | 185,337,000 | 8,693,000 | 19,745,000 | 29,402,000 | 118,823,000 | ||||||||||||||||||||
supplemental disclosure of cash flow information | |||||||||||||||||||||||||||||||||||||||||||||
cash paid for interest | 22,109,000 | 11,693,000 | 21,526,000 | 13,847,000 | 21,694,000 | 15,224,000 | 17,668,000 | 12,074,000 | 17,468,000 | 15,577,000 | 20,492,000 | 17,688,000 | 19,499,000 | 17,248,000 | 17,528,000 | 11,919,000 | 5,833,000 | 3,035,000 | 5,225,000 | 3,602,000 | 5,746,000 | 4,249,000 | 6,459,000 | 4,803,000 | 3,456,000 | 166,000 | 181,000 | 184,000 | 178,000 | 173,000 | 167,000 | 133,000 | 109,000 | 18,000 | 33,000 | 39,000 | 49,000 | 58,000 | 67,000 | 76,000 | 83,000 | 93,000 | 58,000 | 101,000 | 101,000 |
cash paid for income taxes | 44,000 | 12,280,000 | 15,488,000 | 29,817,000 | 2,456,000 | 621,000 | 15,588,000 | 35,708,000 | 173,000 | 6,912,000 | 7,282,000 | 9,268,000 | 743,000 | 363,000 | 3,261,000 | 4,662,000 | 2,114,000 | 676,000 | 1,453,000 | 458,000 | 418,000 | ||||||||||||||||||||||||
supplemental disclosure of non-cash activities | |||||||||||||||||||||||||||||||||||||||||||||
acquisition of property and equipment included in accrued liabilities | 207,000 | ||||||||||||||||||||||||||||||||||||||||||||
non-cash lease expense | -104,000 | -22,000 | -45,000 | -108,000 | -105,000 | -103,000 | -88,000 | 271,000 | 158,000 | -2,000 | 5,000 | 8,000 | 7,000 | 8,000 | 13,000 | 18,000 | 18,000 | -96,000 | 180,000 | 115,000 | 114,000 | ||||||||||||||||||||||||
loss on extinguishment of debt | 0 | 4,145,000 | 0 | 0 | 0 | 23,504,000 | |||||||||||||||||||||||||||||||||||||||
non-cash interest expense for deferred royalty obligation | 3,240,000 | ||||||||||||||||||||||||||||||||||||||||||||
non-cash change in fair value of contingent consideration | |||||||||||||||||||||||||||||||||||||||||||||
operating lease assets and liabilities | 15,000 | 0 | -1,000 | 0 | 0 | ||||||||||||||||||||||||||||||||||||||||
acquisition of ironshore | 0 | ||||||||||||||||||||||||||||||||||||||||||||
maturities and sales of marketable securities | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuances of common stock from employee stock purchase plans | 0 | 134,000 | 0 | 203,000 | 0 | 397,000 | 0 | 358,000 | 0 | 401,000 | 0 | 357,000 | 0 | 373,000 | 0 | 444,000 | 0 | 607,000 | 0 | 510,000 | 0 | 468,000 | 0 | 673,000 | |||||||||||||||||||||
repurchases of common stock | -7,641,000 | ||||||||||||||||||||||||||||||||||||||||||||
repayment of term loans, including debt extinguishment costs | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of 2025 credit facility, net of debt discounts and issuance costs | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from term note modification, net of fees paid to lender | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuances of 2029 convertible notes, net of issuance costs | |||||||||||||||||||||||||||||||||||||||||||||
repurchase of 2026 convertible notes, including premium | 0 | 0 | 0 | -138,638,000 | |||||||||||||||||||||||||||||||||||||||||
redemption of 2026 convertible notes, including premium and redemption costs | 0 | -27,000 | |||||||||||||||||||||||||||||||||||||||||||
repayment of assumed debt from ironshore acquisition | 0 | ||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at beginning of year | |||||||||||||||||||||||||||||||||||||||||||||
cash, cash equivalents and restricted cash at end of year | |||||||||||||||||||||||||||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash to the consolidated balance sheets | |||||||||||||||||||||||||||||||||||||||||||||
acquisition of property and equipment in accounts payable and accrued liabilities | 123,000 | ||||||||||||||||||||||||||||||||||||||||||||
note issuance costs in accounts payable and accrued expenses | 434,000 | ||||||||||||||||||||||||||||||||||||||||||||
excise tax on share repurchases in accrued liabilities | |||||||||||||||||||||||||||||||||||||||||||||
acquisition date fair value of contingent consideration | |||||||||||||||||||||||||||||||||||||||||||||
business combination consideration payable | 0 | ||||||||||||||||||||||||||||||||||||||||||||
repurchases of common stock, including the asr agreement | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from term note modification, net of fees paid to lender of 11,825 | 0 | ||||||||||||||||||||||||||||||||||||||||||||
acquisition of property and equipment included in accounts payable and accrued liabilities | 190,000 | ||||||||||||||||||||||||||||||||||||||||||||
contingent consideration | |||||||||||||||||||||||||||||||||||||||||||||
miscellaneous costs of redemption of 2026 convertible notes | |||||||||||||||||||||||||||||||||||||||||||||
amortization and impairment expense | |||||||||||||||||||||||||||||||||||||||||||||
acquisition of bdsi | 0 | 0 | 0 | -572,069,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from issuances of 2029 convertible notes, net of issuance costs of 6,280 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
| |||||||||||||||||||||||||||||||||||||||||||||
reconciliation of cash, cash equivalents and restricted cash to the consolidated balance sheets: | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuances of 2029 convertible notes, net of issuance costs of 5,846 | 235,654,000 | ||||||||||||||||||||||||||||||||||||||||||||
note issuance costs in accounts payable and accrued liabilities | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from term note modification | 0 | 0 | 0 | 517,682,000 | |||||||||||||||||||||||||||||||||||||||||
inventory used in the construction and installation of property and equipment | 0 | 0 | 0 | 516,000 | 487,000 | 1,199,000 | 219,000 | 394,000 | |||||||||||||||||||||||||||||||||||||
net loss | 13,007,000 | -17,426,000 | -2,201,000 | -6,109,000 | -4,712,000 | -9,700,000 | 9,086,000 | -16,502,000 | -13,060,000 | -18,652,000 | -17,403,000 | -13,263,000 | -21,121,000 | -23,078,000 | -27,559,000 | -26,445,000 | -24,519,000 | -15,653,000 | -9,525,000 | -9,361,000 | -4,675,000 | -3,694,000 | |||||||||||||||||||||||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||||||||
accrued expenses | 11,247,000 | -12,131,000 | 13,588,000 | -17,060,000 | -821,000 | -6,838,000 | 10,805,000 | -8,997,000 | 10,998,000 | -8,029,000 | 7,393,000 | -6,586,000 | 7,323,000 | -15,968,000 | 13,284,000 | -3,943,000 | 4,978,000 | -8,263,000 | 7,814,000 | -2,736,000 | 5,017,000 | 8,900,000 | -10,842,000 | 9,241,000 | 3,595,000 | -2,521,000 | 2,161,000 | 1,101,000 | 3,323,000 | -15,000 | -453,000 | 872,000 | |||||||||||||
acquisition of property and equipment in accounts payable and accrued expenses | 155,000 | -43,000 | 148,000 | -229,000 | 246,000 | -505,000 | 560,000 | -445,000 | -817,000 | 1,163,000 | 392,000 | -418,000 | 40,000 | ||||||||||||||||||||||||||||||||
purchase of intangible asset | 0 | 0 | -1,415,000 | -366,811,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of term note, net of issuance costs of 2,456 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from convertible senior notes, net of issuance costs of 5,473 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
repayment of term loan | 0 | 0 | 0 | -11,500,000 | |||||||||||||||||||||||||||||||||||||||||
accrued royalties discharged upon closing of asset acquisition | 0 | 0 | 0 | 1,145,000 | |||||||||||||||||||||||||||||||||||||||||
receivable from stock option exercises in other current assets | 0 | -28,000 | 33,000 | ||||||||||||||||||||||||||||||||||||||||||
accrued repurchases of common stock | |||||||||||||||||||||||||||||||||||||||||||||
other long-term liabilities | 0 | 0 | 0 | -676,000 | |||||||||||||||||||||||||||||||||||||||||
cash paid for offering costs | 0 | 0 | 0 | 30,000 | 781,000 | 360,000 | 0 | 128,000 | 384,000 | ||||||||||||||||||||||||||||||||||||
operating lease assets assumed | 0 | 0 | 0 | 9,957,000 | |||||||||||||||||||||||||||||||||||||||||
operating lease liabilities assumed | 0 | 0 | 0 | 10,691,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of term note, net of issuance costs of 2,200 | 192,373,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from convertible senior notes, net of issuance costs of 4,956 | 138,794,000 | ||||||||||||||||||||||||||||||||||||||||||||
asset acquisition transaction costs in accounts payable and accrued expenses | 1,415,000 | ||||||||||||||||||||||||||||||||||||||||||||
term notes issuance costs in accounts payable and accrued expenses | 256,000 | ||||||||||||||||||||||||||||||||||||||||||||
convertible senior notes issuance costs in accounts payable and accrued expenses | 517,000 | ||||||||||||||||||||||||||||||||||||||||||||
non-cash interest expense for nucynta asset acquisition | |||||||||||||||||||||||||||||||||||||||||||||
payments made for employee restricted stock tax withholdings | -86,000 | -247,000 | -564,000 | -1,358,000 | -101,000 | -198,000 | -35,000 | -488,000 | -90,000 | -114,000 | -140,000 | -216,000 | 0 | -17,000 | 0 | -51,000 | |||||||||||||||||||||||||||||
proceeds from issuance of common stock from public offerings, net of issuance costs of -, - and 30, respectively | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loan amendment, net of repayment of amended term loan | 1,000 | 0 | 10,020,000 | ||||||||||||||||||||||||||||||||||||||||||
repayment of asset acquisition obligations | -33,750,000 | -33,750,000 | -51,455,000 | -13,045,000 | |||||||||||||||||||||||||||||||||||||||||
liabilities assumed from nucynta asset acquisition included in accrued rebates, returns and discounts | |||||||||||||||||||||||||||||||||||||||||||||
liabilities assumed from nucynta asset acquisition included as a reduction to accounts receivable | |||||||||||||||||||||||||||||||||||||||||||||
warrant issued in connection with nucynta asset acquisition | |||||||||||||||||||||||||||||||||||||||||||||
net decrease in cash, cash equivalents and restricted cash | -51,196,000 | ||||||||||||||||||||||||||||||||||||||||||||
amortization expense for nucynta asset acquisition | 3,688,000 | 3,688,000 | 3,688,000 | 3,688,000 | |||||||||||||||||||||||||||||||||||||||||
depreciation and amortization, excluding nucynta asset acquisition | 196,000 | 180,000 | 171,000 | 184,000 | |||||||||||||||||||||||||||||||||||||||||
non-cash impairment charges | |||||||||||||||||||||||||||||||||||||||||||||
lease incentive obligation | |||||||||||||||||||||||||||||||||||||||||||||
upfront cash paid for nucynta asset acquisition | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuances of common stock from public offerings, net of issuance costs of -, 30 and 1,198, respectively | |||||||||||||||||||||||||||||||||||||||||||||
cash paid for common stock offerings costs | 0 | 0 | -30,000 | ||||||||||||||||||||||||||||||||||||||||||
offering costs in accrued expenses | 0 | 25,000 | -5,000 | 35,000 | -87,000 | 112,000 | |||||||||||||||||||||||||||||||||||||||
non-cash interest expense | 2,169,000 | 5,641,000 | 5,943,000 | 5,528,000 | |||||||||||||||||||||||||||||||||||||||||
inventories | -924,000 | 1,412,000 | -685,000 | -642,000 | 134,000 | -412,000 | 119,000 | -25,000 | -179,000 | 260,000 | -362,000 | ||||||||||||||||||||||||||||||||||
operating lease asset and liabilities | 734,000 | ||||||||||||||||||||||||||||||||||||||||||||
cash, and cash equivalents and restricted cash at end of period | 134,910,000 | 6,843,000 | 6,043,000 | 4,795,000 | 128,952,000 | ||||||||||||||||||||||||||||||||||||||||
acquisition of property and equipment in accrued expenses | 810,000 | 1,805,000 | 272,000 | 1,055,000 | 129,000 | 119,000 | -207,000 | 205,000 | 99,000 | ||||||||||||||||||||||||||||||||||||
asset acquisition transaction costs in accrued expenses | 116,000 | ||||||||||||||||||||||||||||||||||||||||||||
upfront cash paid for onsolis asset acquisition | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuances of common stock from public offerings, net of issuance costs of 30, 1,198 and 845, respectively | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from term loan amendment | |||||||||||||||||||||||||||||||||||||||||||||
nucynta amortization expense | 32,407,000 | ||||||||||||||||||||||||||||||||||||||||||||
depreciation and other amortization expense | 154,000 | ||||||||||||||||||||||||||||||||||||||||||||
cash paid for asset acquisition | 0 | -116,000 | -18,761,000 | ||||||||||||||||||||||||||||||||||||||||||
proceeds from issuances of common stock from public offerings, net of issuance costs of 0 and 507 | |||||||||||||||||||||||||||||||||||||||||||||
receivable from issuance of common stock from at-the-market offering in other current assets | |||||||||||||||||||||||||||||||||||||||||||||
liabilities assumed from asset acquisition in accrued rebates, returns and discounts | 0 | 0 | 22,660,000 | ||||||||||||||||||||||||||||||||||||||||||
repayment of term note | -667,000 | -667,000 | -667,000 | -666,000 | -667,000 | -667,000 | -666,000 | -667,000 | |||||||||||||||||||||||||||||||||||||
depreciation and amortization | 130,000 | 132,000 | 124,000 | 208,000 | 295,000 | 273,000 | 44,000 | 43,000 | 41,000 | 38,000 | 46,000 | 46,000 | |||||||||||||||||||||||||||||||||
refundable pdufa fee | 0 | 0 | 0 | 2,335,000 | |||||||||||||||||||||||||||||||||||||||||
purchase of intangible assets | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from issuances of common stock from public offerings, net of issuance costs of 1,198, 845 and 2,408, respectively | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of series d convertible redeemable preferred stock, net of issuance costs of 193 | 0 | 0 | 0 | 44,807,000 | |||||||||||||||||||||||||||||||||||||||||
repayment of lease note payable | -15,000 | ||||||||||||||||||||||||||||||||||||||||||||
net increase in cash and cash equivalents | 11,086,000 | -3,598,000 | -18,349,000 | -23,667,000 | 62,197,000 | -19,719,000 | -23,983,000 | 39,033,000 | -9,763,000 | ||||||||||||||||||||||||||||||||||||
cash and cash equivalents at beginning of period | 0 | 0 | 0 | 153,225,000 | 0 | 0 | 0 | 95,697,000 | 0 | 0 | 0 | 1,634,000 | |||||||||||||||||||||||||||||||||
cash and cash equivalents at end of period | 11,086,000 | -3,598,000 | -18,349,000 | 129,558,000 | 62,197,000 | -19,719,000 | -23,983,000 | 134,730,000 | -9,763,000 | -6,953,000 | 67,424,000 | 44,989,000 | |||||||||||||||||||||||||||||||||
preferred stock conversion to common stock | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
extinguishment of preferred stock | |||||||||||||||||||||||||||||||||||||||||||||
accruals of dividends and accretion to redemption value | 0 | 0 | 23,346,000 | 1,226,000 | |||||||||||||||||||||||||||||||||||||||||
conversion of bridge note to preferred stock | 0 | 0 | 0 | 5,000,000 | |||||||||||||||||||||||||||||||||||||||||
lease incentive | -9,000 | -9,000 | -8,000 | -9,000 | |||||||||||||||||||||||||||||||||||||||||
proceeds from issuances of common stock from public offerings, net of issuance costs of 507 and 526 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuances of common stock from public offerings, net of issuance costs of 526 | |||||||||||||||||||||||||||||||||||||||||||||
payments of offering costs for at-the-market equity program | |||||||||||||||||||||||||||||||||||||||||||||
non cash interest expense | 0 | ||||||||||||||||||||||||||||||||||||||||||||
change in fair value of derivative liability | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible bridge note | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuances of common stock from public offerings, net of issuance costs of 845 and 2,408 | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from notes payable, net of original note payoff | |||||||||||||||||||||||||||||||||||||||||||||
repayment of term note with proceeds of notes payable | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs of 526 and 2,408 | 445,000 | ||||||||||||||||||||||||||||||||||||||||||||
prepaid expenses and other current assets | -716,000 | 365,000 | -321,000 | ||||||||||||||||||||||||||||||||||||||||||
accruals of offering costs | 128,000 | ||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs of 526 | 51,174,000 | ||||||||||||||||||||||||||||||||||||||||||||
accrual of back end fees related to note payable | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs of 2,408 | 0 | 0 | |||||||||||||||||||||||||||||||||||||||||||
proceeds from issuance of series c convertible redeemable preferred stock, net of issuance costs of 45 | |||||||||||||||||||||||||||||||||||||||||||||
performance adjustment to series a and common shares | |||||||||||||||||||||||||||||||||||||||||||||
(repayment of) borrowing from term note | |||||||||||||||||||||||||||||||||||||||||||||
cash paid for taxes | 2,000 | 1,000 | 1,000 | ||||||||||||||||||||||||||||||||||||||||||
net cash provided by financing activities | 71,858,000 | 45,036,000 | |||||||||||||||||||||||||||||||||||||||||||
net increase (decrease) in cash and cash equivalents | 67,424,000 | 43,355,000 | |||||||||||||||||||||||||||||||||||||||||||
repayment of term note with proceeds of note payable | |||||||||||||||||||||||||||||||||||||||||||||
proceeds from the exercise of common stock options | 460,000 |
