Corvus Pharmaceuticals, Inc(NASDAQ:CRVS)
Corvus Pharmaceuticals, Inc., a clinical stage biopharmaceutical company, focuses on the development and commercialization of immuno-oncology therapies. Its lead product candidate is CPI-006, an anti-CD73 monoclonal antibody, which is in Phase I/Ib clinical trial that inhibits the production of aden...
Website: http://www.corvuspharma.com
Founded: 2014
Full Time Employees: 52
Sector: Healthcare
Industry: Biotechnology
• Market Cap:
• Exchange:
• Shs Outstanding:
• Employees:
• Beta:
• Return on Equity (ROE) ttm:
• Return on Assets (ROA) ttm:
• EPS ttm:
• Book value per Share:
• Cash per Share:
• Current ast per Share:
• P/E ttm:
• P/E forward:
• P/E ttm high:
• P/E ttm low:
• P/S ttm:
• P/B ttm:
• P/FCF ttm:
• PEG ratio:
• Cash Ratio ttm:
• Quick Ratio ttm:
• Current Ratio ttm:
• Gross Mgn ttm:
• EBITDA Mgn ttm:
• Operating Mgn ttm:
• Net Income Mgn ttm:
• Trailing Div yield:
• Forward Div yield:
• Payout Ratio ttm:
• Ex-Dividend date:
• Target Price High:
• Target Price Low:
• Target Price Mean:
• Number of Analysts:
• Debt Ratio ttm:
• Debt to Equity ttm:
• Total Net Debt:
At a glance:
Bull Thesis:
Bear Thesis:
Main Competitors:
Moat:
Income Statements:
Quarterly
Annual
| Unit: USD | 2026-03-31 | 2025-12-31 | 2025-09-30 | 2025-06-30 | 2025-03-31 | 2024-12-31 | 2024-09-30 | 2024-06-30 | 2024-03-31 | 2023-12-31 | 2023-09-30 | 2023-06-30 | 2023-03-31 | 2022-12-31 | 2022-09-30 | 2022-06-30 | 2022-03-31 | 2021-12-31 | 2021-09-30 | 2021-06-30 | 2021-03-31 | 2020-12-31 | 2020-09-30 | 2020-06-30 | 2020-03-31 | 2019-12-31 | 2019-09-30 | 2019-06-30 | 2019-03-31 | 2018-12-31 | 2018-09-30 | 2018-06-30 | 2018-03-31 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
operating expenses: | |||||||||||||||||||||||||||||||||||||||
research and development | 11,175,000 | 9,939,000 | 8,454,000 | 7,873,000 | 7,453,000 | 5,974,000 | 5,222,000 | 4,114,000 | 4,075,000 | 3,999,000 | 3,965,000 | 3,968,000 | 4,594,000 | 4,080,000 | 10,365,000 | 4,923,000 | 5,100,000 | 4,788,000 | 6,991,000 | 9,106,000 | 8,230,000 | 7,191,000 | 6,619,000 | 7,857,000 | 10,163,000 | 8,920,000 | 8,996,000 | 10,640,000 | 9,419,000 | 8,394,000 | 8,374,000 | 9,715,000 | 12,103,000 | 10,733,000 | 12,386,000 | 13,497,000 | 7,707,000 | 7,119,000 | 5,397,000 |
general and administrative | 3,702,000 | 2,278,000 | 2,118,000 | 2,387,000 | 2,469,000 | 2,131,000 | 2,033,000 | 1,821,000 | 2,178,000 | 1,652,000 | 1,595,000 | 1,654,000 | 1,980,000 | 1,586,000 | 2,108,000 | 2,090,000 | 2,313,000 | 2,022,000 | 2,056,000 | 2,184,000 | 3,253,000 | 2,688,000 | 3,226,000 | 2,910,000 | 3,106,000 | 2,520,000 | 2,517,000 | 2,956,000 | 2,886,000 | 2,777,000 | 2,775,000 | 2,543,000 | 2,541,000 | 2,211,000 | 2,788,000 | 2,720,000 | 2,769,000 | 1,706,000 | 1,029,000 |
total operating expenses | 14,877,000 | 12,217,000 | 10,572,000 | 10,260,000 | 9,922,000 | 8,105,000 | 7,255,000 | 5,935,000 | 6,253,000 | 5,651,000 | 5,560,000 | 5,622,000 | 6,574,000 | 5,666,000 | 12,473,000 | 7,013,000 | 7,413,000 | 6,810,000 | 9,047,000 | 11,290,000 | 11,483,000 | 9,879,000 | 9,845,000 | 10,767,000 | 13,269,000 | 11,440,000 | 11,513,000 | 13,596,000 | 12,305,000 | 11,171,000 | 11,149,000 | 12,258,000 | 14,644,000 | 12,944,000 | 15,174,000 | 16,217,000 | 10,476,000 | 8,825,000 | 6,426,000 |
income from operations | -14,877,000 | -12,217,000 | -10,572,000 | -10,260,000 | -9,922,000 | -8,105,000 | -7,255,000 | -5,935,000 | -6,253,000 | -5,651,000 | -5,560,000 | -5,622,000 | -6,574,000 | -5,666,000 | -12,473,000 | -7,013,000 | -7,413,000 | -6,810,000 | -9,047,000 | -11,290,000 | -11,483,000 | -9,879,000 | -9,845,000 | -10,767,000 | -13,269,000 | -11,440,000 | -11,513,000 | -13,596,000 | -12,305,000 | -11,171,000 | -11,149,000 | -12,258,000 | |||||||
yoy | 49.94% | 50.73% | 45.72% | 72.87% | 58.68% | 43.43% | 30.49% | 5.57% | -4.88% | -0.26% | -55.42% | -19.83% | -11.32% | -16.80% | 37.87% | -37.88% | -35.44% | -31.07% | -8.11% | 4.86% | -13.46% | -13.65% | -14.49% | -20.81% | 7.83% | 2.41% | 3.26% | 10.92% | |||||||||||
qoq | 21.77% | 15.56% | 3.04% | 3.41% | 22.42% | 11.72% | 22.24% | -5.09% | 10.65% | 1.64% | -1.10% | -14.48% | 16.03% | -54.57% | 77.86% | -5.40% | 8.85% | -24.73% | -19.87% | -1.68% | 16.24% | 0.35% | -8.56% | -18.86% | 15.99% | -0.63% | -15.32% | 10.49% | 10.15% | 0.20% | -9.05% | ||||||||
interest income and other expense | 1,784,000 | 603,000 | 738,000 | 639,000 | 525,000 | 508,000 | 566,000 | 434,000 | 316,000 | 380,000 | 425,000 | 403,000 | 376,000 | 318,000 | 225,000 | 100,000 | 11,000 | -8,000 | -11,000 | 1,000 | 3,000 | 1,000 | 49,000 | 156,000 | 334,000 | 393,000 | 509,000 | 618,000 | 662,000 | 662,000 | 651,000 | 627,000 | 179,000 | ||||||
change in fair value of warrant liability | 2,012,000 | 25,129,000 | -2,347,000 | -32,846,000 | 1,816,000 | ||||||||||||||||||||||||||||||||||
loss before equity method investment | -13,093,000 | -11,614,000 | -9,834,000 | -9,939,000 | -39,535,000 | -3,685,000 | -5,937,000 | ||||||||||||||||||||||||||||||||
loss from equity method investment | -599,000 | -707,000 | -323,000 | -389,000 | -2,174,000 | -682,000 | -577,000 | -1,404,000 | -865,000 | -1,284,000 | -1,731,000 | -4,638,000 | -2,730,000 | -1,596,000 | -1,041,000 | -2,559,000 | -1,709,000 | -463,000 | -100,000 | ||||||||||||||||||||
net income | -13,692,000 | -12,321,000 | -10,157,000 | -7,998,000 | 15,193,000 | -12,113,000 | -40,217,000 | -4,262,000 | -5,701,000 | -6,653,000 | -6,000,000 | -6,503,000 | -7,873,000 | -9,816,000 | -14,831,000 | -8,363,000 | -8,297,000 | -9,236,000 | -10,673,000 | -11,752,000 | -11,580,000 | 27,347,000 | -9,796,000 | -10,611,000 | -12,935,000 | -11,047,000 | -11,004,000 | -12,978,000 | -11,643,000 | -10,509,000 | -10,498,000 | -11,631,000 | -14,301,000 | -12,717,000 | -14,981,000 | -16,036,000 | -10,297,000 | -8,645,000 | -6,347,000 |
yoy | -190.12% | 1.72% | -74.74% | 87.66% | -366.50% | 82.07% | 570.28% | -34.46% | -27.59% | -32.22% | -59.54% | -22.24% | -5.11% | 6.28% | 38.96% | -28.84% | -28.35% | -133.77% | 8.95% | 10.75% | -10.48% | -347.55% | -10.98% | -18.24% | 11.10% | 5.12% | 4.82% | 11.58% | -18.59% | -17.36% | -29.92% | -27.47% | 38.89% | 47.10% | 136.03% | ||||
qoq | 11.13% | 21.31% | 26.99% | -152.64% | -225.43% | -69.88% | 843.62% | -25.24% | -14.31% | 10.88% | -7.73% | -17.40% | -19.79% | -33.81% | 77.34% | 0.80% | -10.17% | -13.46% | -9.18% | 1.49% | -142.34% | -379.16% | -7.68% | -17.97% | 17.09% | 0.39% | -15.21% | 11.47% | 10.79% | 0.10% | -9.74% | -18.67% | 12.46% | -15.11% | -6.58% | 55.73% | 19.11% | 36.21% | |
net income per share | -0.15 | -0.15 | -0.12 | -0.1 | 0.21 | -0.16 | -0.6 | -0.07 | -0.12 | -0.13 | -0.12 | -0.14 | -0.17 | -0.21 | -0.32 | -0.18 | -0.18 | -0.19 | -0.24 | -0.28 | -0.34 | 0.93 | -0.33 | -0.36 | -0.44 | -0.38 | -0.37 | -0.44 | -0.4 | -0.36 | -0.36 | -0.4 | -0.63 | -0.62 | -0.73 | -0.79 | -0.51 | -0.43 | -5.39 |
shares used to compute net income per share, basic | 89,996,728 | 77,774,344 | 72,126,496 | ||||||||||||||||||||||||||||||||||||
shares used to compute net loss per share, diluted | 89,996,728 | 1,087,261 | 82,836,369 | 77,774,344 | 75,152,514 | ||||||||||||||||||||||||||||||||||
other comprehensive income: | |||||||||||||||||||||||||||||||||||||||
unrealized loss on marketable securities | -334 | -23 | -54 | ||||||||||||||||||||||||||||||||||||
cumulative foreign currency translation adjustment | 104 | 168 | 59 | 125 | 57 | -473 | 465 | -85 | -293 | 455 | -80 | -933 | 88 | 601 | -1,537 | -1,594 | 146 | 497 | -10 | 1,385 | |||||||||||||||||||
comprehensive income | -13,922 | -7,892 | 15,227 | ||||||||||||||||||||||||||||||||||||
shares used to compute net loss per share, basic | 1,346,542 | 82,836,369 | |||||||||||||||||||||||||||||||||||||
other comprehensive loss: | |||||||||||||||||||||||||||||||||||||||
unrealized gain on marketable securities | -4 | 29 | -19 | -77 | 152 | 5 | -15 | 21 | 5 | -1 | 41 | -19.25 | 5 | -28 | -3 | -2 | -4 | 2 | -8 | -41 | 10 | 14 | -5 | 28 | 45 | 1 | -15 | 19 | 38 | 11 | 49 | 74 | |||||||
comprehensive loss | -12,157 | -10,069 | -12,663 | -39,600 | -4,342 | -6,009 | -6,177 | -6,075 | -7,437 | -7,744 | -9,186 | -16,363 | -10,011 | -8,179 | -8,742 | -10,685 | -10,371 | -11,578 | 27,339 | -9,837 | -10,601 | -12,921 | -11,052 | -11,009 | -12,950 | -11,598 | -10,508 | -10,513 | -11,612 | -14,303 | -12,679 | -14,970 | -16,059 | -10,333 | -8,596 | -6,273 | |||
income before equity method investment | -7,609,000 | 15,732,000 | |||||||||||||||||||||||||||||||||||||
income from equity method investment | -539,000 | 236,000 | |||||||||||||||||||||||||||||||||||||
sublease income - related party | 22,000 | 56,000 | 148,000 | 147,000 | 146,000 | 146,000 | 141,000 | 94,000 | |||||||||||||||||||||||||||||||
shares used to compute net loss per share, basic and diluted | 2,471,862 | 66,701,086 | 59,710,265 | 49,038,582 | 341,482 | 48,971,246 | 47,497,414 | 46,556,178 | 46,553,511 | 46,553,511 | 46,553,511 | 1,583,156 | 43,947,004 | 42,247,094 | 34,515,116 | 59,447 | 29,500,318 | 29,428,249 | 29,411,233 | 18,520 | 29,389,003 | 29,309,150 | 29,292,135 | 603,497 | 29,087,129 | 28,979,514 | 22,580,620 | 20,501,382 | 20,426,849 | 20,349,391 | 20,183,497 | 19,959,459 | 1,176,546 | ||||||
interest income | 343,000 | 227,000 | 193,000 | 181,000 | 180,000 | 79,000 | |||||||||||||||||||||||||||||||||
other comprehensive income | |||||||||||||||||||||||||||||||||||||||
change in fair value of convertible preferred stock liability | |||||||||||||||||||||||||||||||||||||||
total other comprehensive income | 49 | 74 |
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 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
assets | |||||||||||||||||||||||||||||||||||||||
current assets: | |||||||||||||||||||||||||||||||||||||||
cash and cash equivalents | 40,102,000 | 4,576,000 | 2,867,000 | 14,691,000 | 4,999,000 | 8,740,000 | 4,680,000 | 14,841,000 | 7,456,000 | 12,620,000 | 20,105,000 | 7,658,000 | 9,654,000 | 13,159,000 | 24,588,000 | 28,477,000 | 31,460,000 | 63,458,000 | 72,295,000 | 58,915,000 | 45,104,000 | 16,455,000 | 22,976,000 | 20,705,000 | 23,498,000 | 5,154,000 | 9,067,000 | 30,183,000 | 38,976,000 | 39,196,000 | 40,747,000 | 28,068,000 | 102,565,000 | 44,104,000 | 34,095,000 | 10,487,000 | 5,576,000 | 4,343,000 | 4,065,000 |
marketable securities | 196,612,000 | 52,174,000 | 62,822,000 | 59,716,000 | 39,213,000 | 43,224,000 | 36,971,000 | 32,405,000 | 14,672,000 | 14,529,000 | 12,063,000 | 29,359,000 | 24,813,000 | 29,144,000 | 25,029,000 | 28,246,000 | 31,484,000 | 5,993,000 | 4,034,000 | 7,545,000 | 22,865,000 | 27,804,000 | 28,385,000 | 38,553,000 | 45,209,000 | 72,828,000 | 77,354,000 | 66,657,000 | 66,831,000 | 75,401,000 | 81,892,000 | 105,157,000 | 41,368,000 | 55,596,000 | 76,231,000 | 111,577,000 | 139,547,000 | 147,809,000 | 148,235,000 |
accounts receivable - related party | 43,000 | 37,000 | 32,000 | 86,000 | 79,000 | 75,000 | 70,000 | 35,000 | 26,000 | 26,000 | 11,000 | 429,000 | 588,000 | 503,000 | 373,000 | 373,000 | 507,000 | 276,000 | |||||||||||||||||||||
prepaid and other current assets | 3,189,000 | 1,427,000 | 1,223,000 | 1,287,000 | 1,200,000 | 2,368,000 | 1,200,000 | 977,000 | 697,000 | 781,000 | 915,000 | 893,000 | 655,000 | 773,000 | 1,152,000 | 1,789,000 | 1,050,000 | 1,354,000 | 2,152,000 | 2,660,000 | 840,000 | 1,077,000 | 1,148,000 | 1,303,000 | 1,136,000 | 1,362,000 | 1,411,000 | 1,305,000 | 1,197,000 | 992,000 | 1,893,000 | 1,208,000 | 1,233,000 | 1,167,000 | 1,308,000 | 1,051,000 | 913,000 | 1,343,000 | 1,772,000 |
total current assets | 239,946,000 | 58,214,000 | 66,944,000 | 75,780,000 | 45,491,000 | 54,407,000 | 42,921,000 | 48,258,000 | 22,851,000 | 27,956,000 | 33,094,000 | 37,910,000 | 35,551,000 | 43,664,000 | 51,272,000 | 58,885,000 | 64,367,000 | 71,312,000 | 78,757,000 | 69,120,000 | 68,809,000 | 45,336,000 | 52,509,000 | 60,561,000 | 69,843,000 | 79,344,000 | 87,832,000 | 98,145,000 | 107,004,000 | 115,589,000 | 124,532,000 | 134,433,000 | 145,166,000 | 100,867,000 | 111,634,000 | 123,115,000 | 146,036,000 | 153,495,000 | 154,072,000 |
property and equipment | 282,000 | 220,000 | 221,000 | 249,000 | 165,000 | 151,000 | 171,000 | 192,000 | 213,000 | 236,000 | 264,000 | 294,000 | 330,000 | 353,000 | 447,000 | 527,000 | 364,000 | 451,000 | 539,000 | 647,000 | 769,000 | 906,000 | 1,048,000 | 1,119,000 | 1,278,000 | 1,462,000 | 1,642,000 | 1,824,000 | 2,010,000 | 2,180,000 | 2,226,000 | 2,293,000 | 2,459,000 | 2,863,000 | 2,984,000 | 3,117,000 | 2,858,000 | 2,807,000 | 2,552,000 |
operating lease right-of-use asset | 751,000 | 839,000 | 927,000 | 1,012,000 | 1,095,000 | 1,177,000 | 284,000 | 578,000 | 865,000 | 1,149,000 | 1,423,000 | 1,691,000 | 1,953,000 | 2,217,000 | 2,467,000 | 2,712,000 | 2,952,000 | 3,190,000 | 3,420,000 | 1,264,000 | 1,455,000 | 1,648,000 | 1,825,000 | 1,996,000 | 2,163,000 | 2,327,000 | 2,483,000 | 2,634,000 | 2,781,000 | ||||||||||
investment in angel pharmaceuticals | 10,496,000 | 10,991,000 | 11,530,000 | 11,794,000 | 12,058,000 | 12,540,000 | 15,187,000 | 15,404,000 | 16,066,000 | 16,123,000 | 17,072,000 | 18,017,000 | 20,234,000 | 21,877,000 | 25,914,000 | 30,181,000 | 33,371,000 | 34,266,000 | 36,328,000 | 38,047,000 | 37,125,000 | 37,225,000 | |||||||||||||||||
other assets | 1,720,000 | 855,000 | 852,000 | 626,000 | 629,000 | 632,000 | 252,000 | 129,000 | 89,000 | 89,000 | 89,000 | 129,000 | 129,000 | 129,000 | 248,000 | 236,000 | 236,000 | 236,000 | 279,000 | 316,000 | 1,078,000 | 414,000 | 480,000 | 501,000 | 513,000 | 513,000 | 513,000 | 513,000 | 514,000 | 463,000 | 464,000 | 1,193,000 | 1,064,000 | 1,058,000 | 869,000 | 869,000 | 869,000 | 619,000 | 600,000 |
total assets | 253,195,000 | 71,119,000 | 80,474,000 | 89,461,000 | 59,438,000 | 68,907,000 | 58,815,000 | 64,561,000 | 40,084,000 | 45,553,000 | 51,942,000 | 58,041,000 | 58,197,000 | 68,240,000 | 80,348,000 | 92,541,000 | 101,290,000 | 109,455,000 | 119,323,000 | 109,394,000 | 109,236,000 | 85,529,000 | 55,862,000 | 64,177,000 | 73,797,000 | 83,646,000 | 92,470,000 | 103,116,000 | 112,309,000 | 118,232,000 | 127,222,000 | 137,919,000 | 148,689,000 | 104,788,000 | 115,487,000 | 127,101,000 | 149,763,000 | 156,921,000 | 157,224,000 |
liabilities and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||
current liabilities: | |||||||||||||||||||||||||||||||||||||||
accounts payable | 4,697,000 | 2,491,000 | 1,974,000 | 3,137,000 | 1,308,000 | 2,582,000 | 1,873,000 | 1,213,000 | 1,609,000 | 1,525,000 | 1,404,000 | 2,098,000 | 1,407,000 | 1,976,000 | 4,227,000 | 2,650,000 | 2,189,000 | 1,565,000 | 2,334,000 | 2,865,000 | 4,910,000 | 3,467,000 | 2,571,000 | 2,779,000 | 3,356,000 | 2,448,000 | 1,910,000 | 2,638,000 | 2,264,000 | 1,998,000 | 1,885,000 | 2,255,000 | 3,499,000 | 3,576,000 | 4,138,000 | 2,421,000 | 2,416,000 | 1,320,000 | 1,577,000 |
operating lease liability | 428,000 | 403,000 | 379,000 | 355,000 | 319,000 | 185,000 | 354,000 | 700,000 | 1,040,000 | 1,374,000 | 1,336,000 | 1,299,000 | 1,263,000 | 1,228,000 | 1,181,000 | 1,135,000 | 1,090,000 | 1,046,000 | 1,015,000 | 1,153,000 | 1,115,000 | 1,078,000 | 1,026,000 | 976,000 | 927,000 | 878,000 | 849,000 | 820,000 | 792,000 | ||||||||||
accrued and other liabilities | 6,985,000 | 6,486,000 | 5,721,000 | 5,013,000 | 3,871,000 | 3,725,000 | 4,215,000 | 4,304,000 | 4,071,000 | 3,970,000 | 4,559,000 | 4,461,000 | 5,620,000 | 7,548,000 | 8,570,000 | 6,371,000 | 5,986,000 | 7,081,000 | 7,956,000 | 8,342,000 | 7,891,000 | 7,604,000 | 8,404,000 | 7,798,000 | 7,429,000 | 6,899,000 | 6,760,000 | 7,244,000 | 5,579,000 | 5,029,000 | 5,863,000 | 7,524,000 | 7,105,000 | 6,398,000 | 5,380,000 | 5,158,000 | 3,180,000 | 2,287,000 | 1,806,000 |
total current liabilities | 12,110,000 | 9,380,000 | 8,074,000 | 8,505,000 | 9,279,000 | 35,402,000 | 46,406,000 | 13,335,000 | 6,720,000 | 6,869,000 | 7,299,000 | 7,858,000 | 8,290,000 | 10,752,000 | 13,978,000 | 10,156,000 | 9,265,000 | 9,692,000 | 11,305,000 | 12,360,000 | 13,916,000 | 12,149,000 | 12,001,000 | 11,553,000 | 11,712,000 | 10,225,000 | 9,519,000 | 10,702,000 | 8,635,000 | 7,027,000 | 7,748,000 | 9,779,000 | 10,604,000 | 9,974,000 | 9,518,000 | 7,579,000 | 5,596,000 | 3,607,000 | 3,383,000 |
total liabilities | 12,516,000 | 9,914,000 | 8,706,000 | 9,233,000 | 10,113,000 | 36,339,000 | 46,406,000 | 13,335,000 | 6,720,000 | 6,869,000 | 7,653,000 | 8,558,000 | 9,330,000 | 12,125,000 | 15,667,000 | 12,155,000 | 11,568,000 | 12,293,000 | 14,175,000 | 12,991,000 | 14,851,000 | 13,381,000 | 13,512,000 | 13,337,000 | 13,762,000 | 12,535,000 | 12,057,000 | 13,462,000 | 11,612,000 | 7,896,000 | 8,375,000 | 10,520,000 | 11,461,000 | 11,051,000 | 10,705,000 | 8,876,000 | 6,853,000 | 4,953,000 | 4,674,000 |
commitments and contingencies | |||||||||||||||||||||||||||||||||||||||
stockholders’ equity: | |||||||||||||||||||||||||||||||||||||||
preferred stock: 0.0001 par value... | |||||||||||||||||||||||||||||||||||||||
common stock: 0.0001 par value... | 8,000 | 7,000 | 7,000 | 7,000 | 7,000 | 7,000 | 6,000 | 6,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 5,000 | 4,000 | 4,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 3,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 | 2,000 |
additional paid-in capital | 667,782,000 | 474,387,000 | 472,793,000 | 471,184,000 | 432,389,000 | 430,859,000 | 398,038,000 | 397,255,000 | 375,052,000 | 374,363,000 | 373,791,000 | 372,910,000 | 364,857,000 | 364,361,000 | 363,741,000 | 363,083,000 | 362,408,000 | 361,669,000 | 360,913,000 | 341,484,000 | 329,095,000 | 295,281,000 | 292,822,000 | 291,475,000 | 290,069,000 | 288,224,000 | 286,474,000 | 284,706,000 | 282,799,000 | 280,840,000 | 278,842,000 | 276,882,000 | 275,099,000 | 205,354,000 | 203,720,000 | 202,192,000 | 199,652,000 | 198,376,000 | 190,362,000 |
accumulated other comprehensive loss | -1,126,000 | -896,000 | -1,060,000 | -1,148,000 | -1,254,000 | -1,288,000 | -738,000 | -1,355,000 | -1,275,000 | -967,000 | -1,443,000 | -1,368,000 | -434,000 | -34,000 | -35,000 | -20,000 | |||||||||||||||||||||||
accumulated deficit | -425,985,000 | -412,293,000 | -399,972,000 | -389,815,000 | -381,817,000 | -397,010,000 | -384,897,000 | -344,680,000 | -340,418,000 | -334,717,000 | -328,064,000 | -322,064,000 | -315,561,000 | -307,688,000 | -297,872,000 | -283,041,000 | -274,678,000 | -266,381,000 | -257,145,000 | -246,472,000 | -234,720,000 | -223,140,000 | -250,487,000 | -240,691,000 | -230,080,000 | -217,145,000 | -206,098,000 | -195,094,000 | -182,116,000 | -170,473,000 | -159,963,000 | -149,466,000 | |||||||
total stockholders’ equity | 240,679,000 | 61,205,000 | 71,768,000 | 80,228,000 | 49,325,000 | 32,568,000 | 12,409,000 | 51,226,000 | 33,364,000 | 38,684,000 | 44,289,000 | 49,483,000 | 48,867,000 | 56,115,000 | 64,681,000 | 80,386,000 | 89,722,000 | 97,162,000 | 105,148,000 | 96,403,000 | 94,385,000 | 72,148,000 | 42,350,000 | 50,840,000 | 60,035,000 | 71,111,000 | 80,413,000 | 89,654,000 | 100,697,000 | 110,336,000 | 118,847,000 | 127,399,000 | 137,228,000 | 93,737,000 | 104,782,000 | 118,225,000 | 142,910,000 | 151,968,000 | 152,550,000 |
total liabilities and stockholders’ equity | 253,195,000 | 71,119,000 | 80,474,000 | 89,461,000 | 59,438,000 | 68,907,000 | 58,815,000 | 64,561,000 | 40,084,000 | 45,553,000 | 51,942,000 | 58,041,000 | 58,197,000 | 68,240,000 | 80,348,000 | 92,541,000 | 101,290,000 | 109,455,000 | 119,323,000 | 109,394,000 | 109,236,000 | 85,529,000 | 55,862,000 | 64,177,000 | 73,797,000 | 83,646,000 | 92,470,000 | 103,116,000 | 112,309,000 | 118,232,000 | 127,222,000 | 137,919,000 | 148,689,000 | 104,788,000 | 115,487,000 | 127,101,000 | |||
warrant liability | 3,781,000 | 28,910,000 | 39,964,000 | 7,118,000 | |||||||||||||||||||||||||||||||||||
accumulated other comprehensive income | -563,000 | -1,193,000 | 339,000 | 1,987,000 | 1,869,000 | 1,375,000 | 1,387,000 | 6,000 | 4,000 | 12,000 | 53,000 | 43,000 | 29,000 | 34,000 | 39,000 | 11,000 | 41,000 | 78,000 | 29,000 | ||||||||||||||||||||
other liabilities | 869,000 | 627,000 | 741,000 | 857,000 | 1,077,000 | 1,187,000 | 1,297,000 | 1,257,000 | 1,346,000 | 1,291,000 | |||||||||||||||||||||||||||||
deferred offering costs | |||||||||||||||||||||||||||||||||||||||
liabilities, convertible preferred stock, and stockholders’ equity | |||||||||||||||||||||||||||||||||||||||
convertible preferred stock: 0.0001 par value... | |||||||||||||||||||||||||||||||||||||||
stockholders’ equity (deficit) : | |||||||||||||||||||||||||||||||||||||||
total liabilities, convertible preferred stock and stockholders’ equity | 149,763,000 | 156,921,000 | 157,224,000 |
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 | 2017-09-30 | 2017-06-30 | 2017-03-31 | 2016-09-30 | 2016-06-30 | 2016-03-31 |
|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|---|
cash flows from operating activities | |||||||||||||||||||||||||||||||||||||||
net loss | -13,692,000 | -12,321,000 | -12,113,000 | -40,217,000 | -4,262,000 | -5,701,000 | -6,653,000 | -6,000,000 | -6,503,000 | -7,873,000 | -9,816,000 | -14,831,000 | -8,363,000 | -8,297,000 | -9,236,000 | -10,673,000 | -11,752,000 | -11,580,000 | 27,347,000 | -9,796,000 | -10,611,000 | -12,935,000 | -11,047,000 | -11,004,000 | -12,978,000 | -11,643,000 | -10,509,000 | -10,498,000 | -11,631,000 | -14,301,000 | -12,717,000 | -14,981,000 | -16,036,000 | -10,297,000 | -8,645,000 | -6,347,000 | |||
adjustments to reconcile net loss to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||
depreciation and amortization | 29,000 | 26,000 | 28,000 | 29,000 | 22,000 | 20,000 | 21,000 | 21,000 | 23,000 | 28,000 | 30,000 | 36,000 | 57,000 | 94,000 | 94,000 | 92,000 | 87,000 | 93,000 | 108,000 | 122,000 | 137,000 | 142,000 | 147,000 | 159,000 | 184,000 | 185,000 | 186,000 | 186,000 | 186,000 | 180,000 | 228,000 | 220,000 | 219,000 | ||||||
accretion related to marketable securities | -17,000 | -261,000 | -459,000 | -334,000 | -291,000 | -242,000 | -524,000 | -224,000 | -151,000 | -127,000 | -245,000 | -258,000 | -264,000 | -182,000 | -83,000 | 40,000 | 55,000 | 32,000 | 38,000 | 74,000 | 95,000 | 110,000 | 112,000 | -4,000 | -64,000 | -79,000 | -181,000 | -214,000 | -170,000 | -171,000 | -205,000 | ||||||||
stock-based compensation | 2,650,000 | 1,574,000 | 1,249,000 | 1,256,000 | 1,251,000 | 813,000 | 733,000 | 768,000 | 689,000 | 572,000 | 546,000 | 537,000 | 492,000 | 620,000 | 658,000 | 675,000 | 739,000 | 738,000 | 1,096,000 | 1,173,000 | 1,225,000 | 1,236,000 | 1,283,000 | 1,383,000 | 1,845,000 | 1,748,000 | 1,749,000 | 1,898,000 | 1,953,000 | 1,805,000 | 1,794,000 | 1,735,000 | 1,801,000 | 1,501,000 | 1,521,000 | 1,468,000 | 1,264,000 | 1,076,000 | 441,000 |
change in fair value of warrant liability | 0 | 0 | -2,012,000 | -25,129,000 | 2,347,000 | 32,846,000 | |||||||||||||||||||||||||||||||||
loss from equity method investment | 599,000 | 707,000 | 323,000 | 389,000 | 539,000 | 2,174,000 | 682,000 | 1,404,000 | 865,000 | 1,284,000 | 1,731,000 | 4,638,000 | 2,730,000 | 1,596,000 | 1,041,000 | 2,559,000 | 1,709,000 | 463,000 | 100,000 | ||||||||||||||||||||
changes in operating assets and liabilities: | |||||||||||||||||||||||||||||||||||||||
accounts receivable - related party | -6,000 | -5,000 | 54,000 | -7,000 | -4,000 | -5,000 | -35,000 | -15,000 | -11,000 | 429,000 | 159,000 | -85,000 | -130,000 | 0 | 134,000 | -231,000 | |||||||||||||||||||||||
prepaid and other current assets | -1,762,000 | -204,000 | 64,000 | -87,000 | 1,168,000 | -1,168,000 | -223,000 | -280,000 | 84,000 | 134,000 | -22,000 | -238,000 | 118,000 | 379,000 | 637,000 | -739,000 | 304,000 | 798,000 | 508,000 | -1,820,000 | 237,000 | 71,000 | 155,000 | -167,000 | 226,000 | 49,000 | -106,000 | -108,000 | -205,000 | 895,000 | 63,000 | 429,000 | |||||||
operating lease right-of-use asset | 88,000 | 88,000 | 85,000 | 83,000 | 82,000 | -893,000 | 294,000 | 287,000 | 284,000 | 274,000 | 268,000 | 262,000 | 264,000 | 250,000 | 245,000 | 240,000 | 238,000 | 230,000 | -2,156,000 | 191,000 | 193,000 | 177,000 | 171,000 | 167,000 | 164,000 | ||||||||||||||
other assets | -865,000 | -3,000 | -226,000 | 3,000 | 3,000 | -380,000 | -123,000 | 0 | 119,000 | 43,000 | 37,000 | 762,000 | -664,000 | 66,000 | 21,000 | 0 | 0 | 1,000 | -51,000 | 0 | 729,000 | ||||||||||||||||||
accounts payable | 2,206,000 | 517,000 | -1,163,000 | 1,829,000 | -1,274,000 | 709,000 | 660,000 | -396,000 | 84,000 | 121,000 | -694,000 | 691,000 | -569,000 | -2,251,000 | 1,828,000 | 210,000 | 624,000 | -769,000 | -531,000 | -2,045,000 | 1,443,000 | 896,000 | -208,000 | -577,000 | 908,000 | 538,000 | -728,000 | 374,000 | 266,000 | 113,000 | -370,000 | -1,244,000 | 45,000 | -610,000 | 1,763,000 | 559,000 | 1,002,000 | ||
accrued and other liabilities | 499,000 | 765,000 | 708,000 | 1,142,000 | 146,000 | -490,000 | -89,000 | 233,000 | 101,000 | -589,000 | 98,000 | -1,159,000 | -1,928,000 | -1,022,000 | 2,199,000 | 385,000 | -1,095,000 | -875,000 | -386,000 | 451,000 | 287,000 | -800,000 | 606,000 | 369,000 | 530,000 | 299,000 | -484,000 | 1,660,000 | 555,000 | -813,000 | -1,660,000 | 418,000 | 1,597,000 | 1,025,000 | 229,000 | 1,121,000 | 888,000 | 302,000 | 618,000 |
operating lease liability | -103,000 | -74,000 | -72,000 | -70,000 | 31,000 | 768,000 | -346,000 | -340,000 | -334,000 | -316,000 | -309,000 | -304,000 | -298,000 | -269,000 | -264,000 | -259,000 | -254,000 | -238,000 | 2,101,000 | -266,000 | -260,000 | -227,000 | -223,000 | -217,000 | -211,000 | ||||||||||||||
net cash from operating activities | -10,374,000 | -9,191,000 | -9,566,000 | -5,777,000 | -8,263,000 | -8,465,000 | -6,321,000 | -5,481,000 | -5,157,000 | -5,167,000 | -5,434,000 | -5,223,000 | -8,111,000 | -7,547,000 | -6,929,000 | -6,123,000 | -6,424,000 | -6,856,000 | -8,425,000 | -12,647,000 | -8,787,000 | -8,207,000 | -7,732,000 | -9,486,000 | -9,353,000 | -8,510,000 | -10,607,000 | -9,214,000 | -8,990,000 | -8,257,000 | -10,797,000 | ||||||||
capital expenditures | -91,000 | -25,000 | 0 | -113,000 | -36,000 | 0 | 0 | 0 | 0 | 0 | 0 | -34,000 | 0 | -265,000 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | 0 | -5,000 | -4,000 | 0 | 0 | -57,000 | -160,000 | |||||||||||
free cash flows | -10,465,000 | -9,216,000 | -9,566,000 | -5,890,000 | -8,299,000 | -8,465,000 | -6,321,000 | -5,481,000 | -5,167,000 | -5,434,000 | -5,223,000 | -8,145,000 | -7,547,000 | -7,194,000 | -6,123,000 | -6,856,000 | -8,425,000 | -12,647,000 | -8,787,000 | -8,207,000 | -7,732,000 | -9,486,000 | -8,515,000 | -10,611,000 | -9,214,000 | -8,990,000 | -8,314,000 | -10,957,000 | |||||||||||
cash flows from investing activities | |||||||||||||||||||||||||||||||||||||||
purchases of marketable securities | -161,737,000 | -13,418,000 | -31,149,000 | -39,475,000 | -7,708,000 | -20,361,000 | -18,836,000 | -26,294,000 | -4,628,000 | -11,425,000 | -1,815,000 | -20,719,000 | -13,089,000 | -19,301,000 | -17,470,000 | -3,036,000 | -26,384,000 | -4,494,000 | -154,000 | -1,388,000 | -3,321,000 | -7,076,000 | -5,730,000 | -18,323,000 | -11,411,000 | -23,713,000 | -50,371,000 | -34,599,000 | -29,903,000 | -32,056,000 | -30,350,000 | ||||||||
maturities of marketable securities | 16,982,000 | 24,323,000 | 28,531,000 | 19,287,000 | 11,987,000 | 14,273,000 | 14,946,000 | 8,790,000 | 4,621,000 | 9,107,000 | 19,361,000 | 16,430,000 | 17,725,000 | 15,397,000 | 20,775,000 | 6,180,000 | 810,000 | 2,500,000 | 3,625,000 | 16,630,000 | 8,167,000 | 7,539,000 | 15,745,000 | 24,993,000 | 38,099,000 | 28,313,000 | 39,850,000 | 35,015,000 | 38,688,000 | 38,725,000 | 53,820,000 | 20,056,000 | 19,423,000 | 48,700,000 | 64,500,000 | 36,300,000 | 20,000,000 | 61,925,000 | 33,000,000 |
purchases of property and equipment | -91,000 | -25,000 | 0 | -113,000 | -36,000 | 0 | 0 | 0 | -34,000 | 0 | -265,000 | 0 | -5,000 | -4,000 | |||||||||||||||||||||||||
net cash from investing activities | -144,846,000 | 10,880,000 | -2,618,000 | -20,301,000 | 4,243,000 | -6,083,000 | -3,890,000 | -17,504,000 | -7,000 | -2,318,000 | 17,546,000 | -4,289,000 | 4,602,000 | -3,882,000 | 3,040,000 | 3,140,000 | -25,574,000 | -1,999,000 | 3,471,000 | 15,242,000 | 4,846,000 | 463,000 | 9,939,000 | 6,670,000 | 27,697,000 | 4,595,000 | -10,525,000 | 416,000 | 8,769,000 | 3,620,000 | 20,657,000 | 35,319,000 | 18,177,000 | ||||||
cash flows from financing activities | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock in connection with follow-on public offering | 189,407,000 | ||||||||||||||||||||||||||||||||||||||
proceeds from exercise of common stock options | 1,339,000 | 20,000 | 360,000 | 25,000 | 279,000 | 18,000 | 0 | 8,000 | 0 | 4,000 | 18,000 | 1,000 | 64,000 | 2,000 | 16,000 | 5,000 | 1,000 | 172,000 | 166,000 | 48,000 | 7,000 | 126,000 | 0 | 8,000 | |||||||||||||||
net cash from financing activities | 190,746,000 | 20,000 | 360,000 | 35,770,000 | 279,000 | 18,608,000 | 50,000 | 0 | 335,000 | 7,516,000 | 4,000 | 18,000 | 18,334,000 | 11,216,000 | 32,590,000 | 1,223,000 | 64,000 | 2,000 | 16,000 | 5,000 | 1,000 | 172,000 | 166,000 | 48,000 | 64,884,000 | 126,000 | 0 | 8,000 | 0 | ||||||||||
net increase in cash and cash equivalents | 35,526,000 | -7,485,000 | -11,429,000 | -3,889,000 | -2,983,000 | -31,998,000 | -8,837,000 | 13,380,000 | 13,811,000 | 28,649,000 | -6,521,000 | 2,271,000 | -2,793,000 | 18,344,000 | -220,000 | -1,551,000 | 12,679,000 | -74,497,000 | 57,459,000 | 10,009,000 | 23,608,000 | 5,437,000 | 1,233,000 | ||||||||||||||||
cash and cash equivalents at beginning of the period | 4,576,000 | 0 | 0 | 0 | 8,740,000 | 0 | 0 | 0 | 12,620,000 | 0 | 0 | 0 | 13,159,000 | 0 | 0 | 0 | 63,458,000 | 0 | 0 | 0 | 16,455,000 | 0 | 0 | 0 | 5,154,000 | 0 | 0 | 0 | 39,196,000 | 0 | 0 | 0 | 45,106,000 | 0 | 0 | 5,050,000 | 0 | 0 | 4,105,000 |
cash and cash equivalents at end of the period | 40,102,000 | 1,709,000 | -11,824,000 | 9,692,000 | 4,999,000 | 4,060,000 | -10,161,000 | 7,385,000 | 7,456,000 | -7,485,000 | 12,447,000 | -1,996,000 | 9,654,000 | -11,429,000 | -3,889,000 | -2,983,000 | 31,460,000 | -8,837,000 | 13,380,000 | 13,811,000 | 45,104,000 | -6,521,000 | 2,271,000 | -2,793,000 | 23,498,000 | -3,913,000 | -21,116,000 | -8,793,000 | 38,976,000 | -1,551,000 | 12,679,000 | -74,497,000 | 102,565,000 | 10,009,000 | 23,608,000 | 10,487,000 | 1,233,000 | 278,000 | 4,065,000 |
supplemental disclosures of cash flow information | |||||||||||||||||||||||||||||||||||||||
offering costs recorded to additional paid-in-capital but not paid | 553,000 | ||||||||||||||||||||||||||||||||||||||
gain from sale of property and equipment | |||||||||||||||||||||||||||||||||||||||
proceeds from sale of property and equipment | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock | 0 | 0 | 0 | 0 | 0 | 31,989,000 | 0 | 0 | 0 | 64,877,000 | |||||||||||||||||||||||||||||
proceeds from issuance of pre-funded warrants | 0 | 0 | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of common warrants | 0 | 0 | |||||||||||||||||||||||||||||||||||||
proceeds from the exercise of common stock warrants | 0 | 0 | |||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock in connection with at-the-market offering | 0 | 327,000 | 0 | 17,137,000 | 11,216,000 | 601,000 | |||||||||||||||||||||||||||||||||
net decrease in cash and cash equivalents | 1,709,000 | -3,741,000 | 7,385,000 | -5,164,000 | -1,996,000 | -3,505,000 | -3,913,000 | -21,116,000 | |||||||||||||||||||||||||||||||
reclassification of common stock warrant liability into additional paid-in capital upon exercise of common stock warrants | |||||||||||||||||||||||||||||||||||||||
right-of-use asset obtained in exchange for operating lease liability | |||||||||||||||||||||||||||||||||||||||
net income | -7,998,000 | 15,193,000 | |||||||||||||||||||||||||||||||||||||
adjustments to reconcile net income to net cash from operating activities: | |||||||||||||||||||||||||||||||||||||||
income from equity method investment | -236,000 | ||||||||||||||||||||||||||||||||||||||
purchases of property and equipment incurred but not paid | 16,000 | 78,000 | 46,000 | 111,000 | -188,000 | 199,000 | |||||||||||||||||||||||||||||||||
gain on deconsolidation of angel pharmaceuticals | |||||||||||||||||||||||||||||||||||||||
sales of marketable securities | 0 | 0 | 0 | 1,009,000 | |||||||||||||||||||||||||||||||||||
other long-term liabilities | 243,000 | -116,000 | -89,000 | 55,000 | 581,000 | ||||||||||||||||||||||||||||||||||
other | -39,000 | -33,000 | 119,000 | ||||||||||||||||||||||||||||||||||||
purchase of property and equipment | -16,000 | -135,000 | -160,000 | ||||||||||||||||||||||||||||||||||||
net cash from (used) in investing activities | 6,534,000 | 23,310,000 | |||||||||||||||||||||||||||||||||||||
depreciation | 211,000 | 208,000 | 204,000 | 159,000 | 144,000 | 106,000 | |||||||||||||||||||||||||||||||||
amortization related to marketable securities | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock, net of issuance costs | |||||||||||||||||||||||||||||||||||||||
amortization/accretion related to marketable securities | 209,000 | 205,000 | 105,000 | ||||||||||||||||||||||||||||||||||||
ipo costs incurred but not paid | 301,000 | ||||||||||||||||||||||||||||||||||||||
change in fair value of convertible preferred stock liability | |||||||||||||||||||||||||||||||||||||||
proceeds from issuance of common stock in ipo, net of issuance costs | 0 | 7,012,000 | 64,343,000 | ||||||||||||||||||||||||||||||||||||
proceeds from issuance of convertible preferred stock, net of issuance costs | |||||||||||||||||||||||||||||||||||||||
convertible preferred stock issuance costs incurred but not paid | |||||||||||||||||||||||||||||||||||||||
net cash provided by financing activities | 64,343,000 | ||||||||||||||||||||||||||||||||||||||
net (decrease) increase in cash and cash equivalents | |||||||||||||||||||||||||||||||||||||||
convertible preferred stock liability |
